{"text_format":"1","workbook":"xlsx","n_sheets":83,"sheets":["Print & Input","Rev req link","CustomerCharge","FR-16(7)(v)-1 Functional","FR-16(7)(v)-2 PROD Classified","FR-16(7)(v)-3 PROD Demand","FR-16(7)(v)-4 PROD Energy","FR-16(7)(v)-5 PROD Cust","FR-16(7)(v)-6 TRANS Classified","FR-16(7)(v)-7 TRANS Demand","FR-16(7)(v)-8 TRANS Energy","FR-16(7)(v)-9 TRANS Cust","FR-16(7)(v)-10 DIST Classified","FR-16(7)(v)-11 DIST Demand","FR-16(7)(v)-12 DIST Energy","FR-16(7)(v)-13 DIST Cust","Allocated COSS Check Total","FR-16(7)(v)-14 TOTAL CLASS","FR-16(7)(v)-15 RES Classified","FR-16(7)(v)-16 DS Classified","FR-16(7)(v)-17 GSFL Classified","FR-16(7)(v)-18 EH Classified","FR-16(7)(v)-19 SP Classified","FR-16(7)(v)-20 DTS Classified","FR-16(7)(v)-21 DTP Classified","FR-16(7)(v)-22 DP Classified","FR-16(7)(v)-23 TT Classified","FR-16(7)(v)-24 LT Classified","FR-16(7)(v)-25 OTH Classified","Input Data","WP FR-16(7)(v)-KW & KWH @Gen","WP FR-16(7)(v)-KW & KWH @Dist","WP FR-16(7)(v) Meters","WP FR-16(7)(v) CustAcct","WP FR-16(7)(v) Distlines","WP FR-16(7)(v) Wtd services","WP FR-16(7)(v) kwh analysis","WP FR-16(7)(v) CP NCP sum","WP FR-16(7)(v) Sys Peak","WP FR-16(7)(v) RS - KW","WP FR-16(7)(v) DS Tot - KW","WP FR-16(7)(v) DS Sec - KW","WP FR-16(7)(v) DP Pri - KW","WP FR-16(7)(v) TT - KW","WP FR-16(7)(v) LT - KW","WP FR-16(7)(v) DT Pri - KW","WP FR-16(7)(v) DT Sec - KW","WP FR-16(7)(v) OTHER - KW","WP FR-16(7)(v) GSFL - KW","WP FR-16(7)(v) EH - KW","WP FR-16(7)(v) SP - KW","WP FR-16(7)(v) LossRatios","WP FR-16(7)(v) Load Res RS","WP FR-16(7)(v) LoadRes DS","WP FR-16(7)(v) LoadRes DS_LG","WP FR-16(7)(v) LoadRes DP","WP FR-16(7)(v) LoadRes DTSEC","WP FR-16(7)(v) LoadRes DTPRI","WP FR-16(7)(v) LoadRes EH","WP FR-16(7)(v) LoadRes TT","WP FR-16(7)(v) Conduct&dev","WP FR-16(7)(v) Serv cost wgt","WP FR-16(7)(v) BurnHours","WP FR-16(7)(v) KWH","WP FR-16(7)(v) AVG CUST","WP FR-16(7)(v) Min Siz Trans 1","WP FR-16(7)(v) Min Siz Trans 2","WP FR-16(7)(v) MinSizPrimPole1","WP FR-16(7)(v) MinSizPrimPole2","WP FR-16(7)(v) MinSizSecPole1","WP FR-16(7)(v) MinSizSecPole2","WP FR-16(7)(v) MinSizOHPRIM1","WP FR-16(7)(v) MinSizeOHPRIM2","WP FR-16(7)(v) MinSizOHSEC1","WP FR-16(7)(v) MinSizOHSEC2","WP FR-16(7)(v) MinSizUGPRIM1","WP FR-16(7)(v) MinSizUGPRIM2","WP FR-16(7)(v) MinSizUGSEC1","WP FR-16(7)(v) MinSizUGSEC2","Minimum Size Summary","WP FR-16(7)(v) A&G WP","WP FR-16(7)(v) Pres NOI","WP FR-16(7)(v) Rate Incr"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":3,"defined_names":781,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Print & Input","index":0,"n_rows":555,"n_cols":27,"rows_kept":555,"cut":false,"hidden":false,"merged":[]}
["DUKE ENERGY KENTUCKY, INC.","company_name","WorkingCap","No"]
["ELECTRIC COST OF SERVICE STUDY ","coss_type","Pages",18]
["CASE NO: 2017-00321","case_name","Pages2",15]
["TWELVE MONTHS ENDING DECEMBER 31, 2018","test_period","WPpages",73]
["DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED","data_filing"]
["JAMES E. ZIOLKOWSKI","witness"]
["JAMES A. RIDDLE","witness1"]
["TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  ","type"]
["ALLOCATION FACTORS FOR COST OF SERVICE STUDY","alloc_factors"]
["TWELVE MONTHS ENDING DECEMBER 31, 2018","time_period"]
["TOTAL KW (12 COIN PEAK)","Allocator"]
[]
[]
["FR-16(7)(v) - Reference",null,"FR-16(7)(v)-1","FR-16(7)(v)-2","FR-16(7)(v)-3","FR-16(7)(v)-4","FR-16(7)(v)-5","FR-16(7)(v)-6","FR-16(7)(v)-7","FR-16(7)(v)-8","FR-16(7)(v)-9","FR-16(7)(v)-10","FR-16(7)(v)-11","FR-16(7)(v)-12","FR-16(7)(v)-13","FR-16(7)(v)-14","FR-16(7)(v)-15","FR-16(7)(v)-16","FR-16(7)(v)-17","FR-16(7)(v)-18","FR-16(7)(v)-19","FR-16(7)(v)-20","FR-16(7)(v)-21","FR-16(7)(v)-22","FR-16(7)(v)-23","FR-16(7)(v)-24","FR-16(7)(v)-25"]
[null,null,null,null,"Production","Production","Production",null,"Transmission","Transmission","Transmission",null,"Distribution","Distribution","Distribution","Total"]
[null,null,null,"Production","Demand","Energy","Customer","Transmission","Demand","Energy","Customer","Distribution","Demand","Energy","Customer","Class","Res","DS","GSFL","EH","SP","DTS","DTP","DP","TT","LT","Other"]
["Schedule Name","Range name","Functional","Classified","Allocated","Allocated","Allocated","Classified","Allocated","Allocated","Allocated","Classified","Allocated","Allocated","Allocated","Allocated","Classified","Classified","Classified","Classified","Classified","Classified","Classified","Classified","Classified","Classified","Classified"]
[]
["Schedule 1 - Summary","FR_16(7)(v)_Summary_1"]
["Schedule 2 - Gross Plant","FR_16(7)(v)_Gross_Plant_2"]
["Schedule 3 - Accum Deprec","FR_16(7)(v)_Depreciation_Reserve_3"]
["Schedule 4 - Net Plant","FR_16(7)(v)_Net_Plant_4"]
["Schedule 5 - Subtractive Adjustments","FR_16(7)(v)_RB_Subtractive_Adj_5"]
["Schedule 5.1 - Additive Adjustments","FR_16(7)(v)_RB_Additive_Adj_5.1"]
["Schedule 5.2 - Total Rate Base","FR_16(7)(v)_RB_Total_5.2"]
["Schedule 6 - O & M Expenses","FR_16(7)(v)_OMEXP_6"]
["Schedule 6.1 - O & M Expenses","FR_16(7)(v)_OMEXP_6.1"]
["Schedule 7 - Depreciation Exp","FR_16(7)(v)_Depreciation_Expense_7"]
["Schedule 8 - Oth Tax & Misc Exp","FR_16(7)(v)_Taxes_Other_Than_Income_8"]
["Schedule 9 - Income Tax - Fed","FR_16(7)(v)_FIT_Return_9"]
["Schedule 9.1 - Income Tax - State","FR_16(7)(v)_SIT_Return_9"]
["Schedule 10 - Oth Revenues COS Calc ","FR_16(7)(v)_COS_Compute_10"]
["Schedule 11 - Rate of Return & Tax Rates ","FR_16(7)(v)_RofR_11"]
["Schedule 12 - Allocation Factors","FR_16(7)(v)_Alloc1"]
["Schedule 13 - Income Tax Calculation","FR_16(7)(v)_FIT_Revenue_13"]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"Rev req link","index":1,"n_rows":564,"n_cols":6,"rows_kept":564,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"COSS","Rev Req Model","Difference"]
[null,"Gross Plant (Sch. B-1)",{"$f":"'FR-16(7)(v)-1 Functional'!F123","v":1730844119},{"$f":"[3]!PLANT_IN_SERVICE","v":1730844119},{"$f":"D3-C3","v":0},"Linked To Sch. B-1"]
[null,"Depreciation (Sch B-1)",{"$f":"'FR-16(7)(v)-1 Functional'!F200","v":846148393.46079993},{"$f":"-[3]SCH_B1!$I$20","v":846148393},{"$f":"D4-C4","v":-0.4607999324798584},"Linked To Sch. B-1"]
[null,"Net Plant",{"$f":"C3+C4","v":2576992512.4608002},{"$f":"D3+D4","v":2576992512},{"$f":"E3-E4","v":0.4607999324798584}]
[]
[null,"CWIP",{"$f":"'FR-16(7)(v)-1 Functional'!F375","v":0},0,{"$f":"D7-C7","v":0}]
[]
[null,"Schedule B-5"]
[null,"Cash WC",{"$f":"'FR-16(7)(v)-1 Functional'!F408","v":14215407},{"$f":"[3]SCH_B1!$I$26","v":14215407},{"$f":"D10-C10","v":0},"Linked To Sch. B-1"]
[null,"Fuel Stock",{"$f":"'FR-16(7)(v)-1 Functional'!F396","v":19946203},{"$f":"[3]SCH_B5s!$O$27","v":19946203},0,"Linked To Sch. B-5"]
[null,"Emission Allowances",{"$f":"'FR-16(7)(v)-1 Functional'!F397","v":0},{"$f":"[3]SCH_B5s!$O$33","v":0},0,"Linked To Sch. B-5"]
[null,"Prepayments",{"$f":"'FR-16(7)(v)-1 Functional'!F405","v":0},{"$f":"[3]SCH_B5s!$O$37","v":0},0,"Linked To Sch. B-5"]
[null,"Mat & Supp",{"$f":"'FR-16(7)(v)-1 Functional'!F395","v":20474771},{"$f":"[3]SCH_B5s!$O$35","v":20474771},0,"Linked To Sch. B-5"]
[null,"Tot Working Capital",{"$f":"SUM(C10:C14)","v":54636381},{"$f":"SUM(D10:D14)","v":54636381},0]
[]
["Rate Base Deductions","Schedule B-6"]
["Customer Advances","Customer Advances - Acct 252",0,0,{"$f":"D18-C18","v":0}]
[null,"Customer Service Deposits",{"$f":"'FR-16(7)(v)-1 Functional'!F319","v":0},0,{"$f":"D19-C19","v":0}]
["Post Retirement Benefits","ITC   Acct 255",0,0,0]
["ITC","Acct 281",{"$f":"'FR-16(7)(v)-1 Functional'!F318","v":190426},{"$f":"-'[3]WPB-6''s'!$T$113","v":190426},0]
[null,"Acct 282",{"$f":"'FR-16(7)(v)-1 Functional'!F301","v":229710241},{"$f":"-'[3]WPB-6''s'!$T$114+-'[3]WPB-6''s'!$T$115","v":229710241},0,"Linked To Sch. B-6"]
[null,"Acct 283",{"$f":"'FR-16(7)(v)-1 Functional'!F315","v":20284879},{"$f":"-'[3]WPB-6''s'!$T$116","v":20284880},1,"Linked To Sch. B-6"]
[null,"Total Rate Base Reductions",{"$f":"SUM(C18:C23)","v":250185546},{"$f":"SUM(D18:D23)","v":250185547},1]
[]
["Rate Base Additions ","Acct 190",{"$f":"'FR-16(7)(v)-1 Functional'!F361","v":-8773995},{"$f":"-'[3]WPB-6''s'!$T$112","v":-8773995},{"$f":"D26-C26","v":0},"Linked To Sch. B-6"]
[null,"Other Rate Base Adj.",{"$f":"'FR-16(7)(v)-1 Functional'!F364","v":0},0,{"$f":"D27-C27","v":0},"Linked To Sch. B-6"]
[null,"Total Rate Base Additions",{"$f":"C26+C27","v":-8773995},{"$f":"SUM(D26:D27)","v":-8773995},{"$f":"D28-C28","v":0}]
[]
["Jurisdictional Rate Base","Total Rate Base",{"$f":"C5+C7+C15-C24+C28","v":2372669352.4608002},{"$f":"D5+D7+D15-D24+D28","v":2372669351},{"$f":"D30-C30","v":-1.4608001708984375}]
[]
[null,"Schedule C-2"]
["O&M Expenses","Prod O&M",{"$f":"'FR-16(7)(v)-1 Functional'!F459","v":155140247},{"$f":"[3]SCH_C2!$N$27","v":155140247},{"$f":"D33-C33","v":0},"Linked To Sch. C-2"]
[null,"Trans",{"$f":"'FR-16(7)(v)-1 Functional'!F466","v":19932973},{"$f":"[3]SCH_C2!$N$29","v":19932973},{"$f":"D34-C34","v":0},"Linked To Sch. C-2"]
[null,"Regional Market",{"$f":"'FR-16(7)(v)-1 Functional'!F470","v":1716657},{"$f":"[3]SCH_C2!$N$30","v":1716657},0,"Linked To Sch. C-2"]
[null,"Dist",{"$f":"'FR-16(7)(v)-1 Functional'!F492","v":14150408},{"$f":"[3]SCH_C2!$N$31","v":14150408},0,"Linked To Sch. C-2"]
[null,"Cust Acct",{"$f":"'FR-16(7)(v)-1 Functional'!F503","v":3023359},{"$f":"[3]SCH_C2!$N$32+[3]SCH_C1!$G$20","v":3023359},0,"Linked To Sch. C-2"]
[null,"Cust serv",{"$f":"'FR-16(7)(v)-1 Functional'!F518","v":1081198},{"$f":"[3]SCH_C2!$N$33","v":1081198},0,"Linked To Sch. C-2"]
[null,"Sales",{"$f":"'FR-16(7)(v)-1 Functional'!F522","v":673076},{"$f":"[3]SCH_C2!$N$34","v":673076},0,"Linked To Sch. C-2"]
[null,"A&G & AMORT OF DEF EXP",{"$f":"'FR-16(7)(v)-1 Functional'!F547","v":24934291},{"$f":"[3]SCH_C2!$N$35+[3]SCH_C2!$N$36","v":24934291},0,"Linked To Sch. C-2"]
[null,"Total O&M",{"$f":"SUM(C33:C40)","v":220652209},{"$f":"SUM(D33:D40)","v":220652209},{"$f":"D41-C41","v":0}]
["Depreciation","Total Deprec Exp",{"$f":"'FR-16(7)(v)-1 Functional'!F582","v":50969314},{"$f":"[3]SCH_C2!$N$39","v":50969314},0,"Linked To Sch. C-2"]
["Property Tax","Property Tax",{"$f":"'FR-16(7)(v)-1 Functional'!F598","v":10714923},{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$G$326","v":10714923},0]
["Misc taxes","Misc Taxes",{"$f":"'FR-16(7)(v)-1 Functional'!F605","v":2014584},{"$f":"[3]SCH_C2!$N$44-D43","v":2014584},0]
["total prop & misc taxes","Total Prop & Misc Taxes",{"$f":"C43+C44","v":12729507},{"$f":"D43+D44","v":12729507},0]
[null,"Misc. Expenses",{"$f":"'FR-16(7)(v)-1 Functional'!F610","v":97098},{"$f":"[3]SCH_C1!$G$22","v":97098},0]
[null,"Total O&M, Depr & MISC TAX",{"$f":"C41+C42+C45+C46","v":284448128},{"$f":"D41+D42+D45+D46","v":284448128},{"$f":"D47-C47","v":0}]
[]
[null,"Schedule E-1"]
[null,"Tax Calculation"]
[null,"Interest Deduction",{"$f":"'FR-16(7)(v)-1 Functional'!F632","v":14435959},{"$f":"-[3]SCH_E1!$Q$23","v":14435959},{"$f":"D51-C51","v":0}]
[null,"Other Deductions",{"$f":"'FR-16(7)(v)-1 Functional'!F639","v":63629568},{"$f":"-[3]SCH_E1!$Q$29-[3]SCH_E1!$Q$34-[3]SCH_E1!$Q$25","v":63629568},{"$f":"D52-C52","v":0}]
[]
[null,"State Tax Calc"]
[null,"Total State Inc Tax Payable",{"$f":"'FR-16(7)(v)-1 Functional'!F720","v":2708398},{"$f":"[3]SCH_E1!$Q$102","v":2708396},{"$f":"D55-C55","v":-2}]
[null,"State prov Acct 410.1 & 411.1 - Net",{"$f":"'FR-16(7)(v)-1 Functional'!F701","v":577601.69101511547},{"$f":"[3]SCH_E1!$Q$107","v":577601.69101511547},{"$f":"D56-C56","v":0}]
[null,"Total SIT Adj",{"$f":"SUM(C55:C56)","v":3285999.6910151155},{"$f":"SUM(D55:D56)","v":3285997.6910151155},{"$f":"SUM(E55:E56)","v":-2}]
[]
[null,"Fed Tax Calc"]
[null,"Total Fed Inc Tax Payable",{"$f":"'FR-16(7)(v)-1 Functional'!F674","v":-2701260},{"$f":"[3]SCH_E1!$Q$121","v":-2701262},{"$f":"D60-C60","v":-2}]
[null,"FIT prov Acct 410.1 & 411.1 - Net",{"$f":"'FR-16(7)(v)-1 Functional'!F649","v":22543844.308984883},{"$f":"[3]SCH_C2!$N$53","v":22543844.308984883},{"$f":"D61-C61","v":0}]
[null,"ITC Amort & Other Credits",{"$f":"-'FR-16(7)(v)-1 Functional'!F662","v":11316},{"$f":"-[3]SCH_E1!$Q$128","v":11316},{"$f":"D62-C62","v":0}]
[null,"Total FIT Adj",{"$f":"SUM(C60:C62)","v":19853900.308984883},{"$f":"SUM(D60:D62)","v":19853898.308984883},{"$f":"SUM(E60:E62)","v":-2}]
[]
[null,"Total Income Taxes",{"$f":"C63+C57","v":23139900},{"$f":"D63+D57","v":23139896},{"$f":"D65-C65","v":-4}]
[]
[null,"Other Operating Revenues",{"$f":"'FR-16(7)(v)-1 Functional'!F750","v":4545168},{"$f":"[3]SCH_C2!$N$19","v":4545168},{"$f":"D67-C67","v":0}]
[]
[null,"Revenue Tax",{"$f":"'FR-16(7)(v)-1 Functional'!F767","v":0}]
[null,"Deficiency @ROR",{"$f":"'FR-16(7)(v)-1 Functional'!F43","v":48646222},{"$f":"[3]SCH_A!$I$31","v":48646222},{"$f":"D70-C70","v":0}]
[]
[null,"Incr Uncollectible Exp",0,0,{"$f":"D72-C72","v":0}]
[]
[]
[null,"Present Revenue (Sch M) vs Sch C-2",{"$f":"'FR-16(7)(v)-1 Functional'!F867","v":304312778},{"$f":"[3]SCH_C2!$N$17+[3]SCH_C2!$N$18","v":304312778},{"$f":"D75-C75","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"CustomerCharge","index":2,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"}]
["CUSTOMER CHARGE ANALYSIS / MINIMUM BILL RATIONALE"]
[{"$f":"test_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
[]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,"WP FR-16(7)(v)"]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "},null,null,null,null,null,null,null,null,null,null,"PAGE 1 of 1"]
["WORK PAPER REFERENCE NO(S).: FR-16(12)(v)-5, FR-16(12)(v)-9, FR-16(12)(v)-13",null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness1","v":"JAMES A. RIDDLE"}]
[]
[]
[null,null,null,"DS","GSFL","EH","SP","DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,"RS","SECONDARY","SECONDARY","SECONDARY","SECONDARY","SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER"]
["NO.","DESCRIPTION","RESIDENTIAL","DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING"]
[]
[1,"Capitalization Allocated to Electric Operations",{"$f":"'FR-16(7)(v)-5 PROD Cust'!G431+'FR-16(7)(v)-9 TRANS Cust'!G431+'FR-16(7)(v)-13 DIST Cust'!G431","v":50666514},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H431+'FR-16(7)(v)-9 TRANS Cust'!H431+'FR-16(7)(v)-13 DIST Cust'!H431","v":11437339},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I431+'FR-16(7)(v)-9 TRANS Cust'!I431+'FR-16(7)(v)-13 DIST Cust'!I431","v":56341},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J431+'FR-16(7)(v)-9 TRANS Cust'!J431+'FR-16(7)(v)-13 DIST Cust'!J431","v":118636},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K431+'FR-16(7)(v)-9 TRANS Cust'!K431+'FR-16(7)(v)-13 DIST Cust'!K431","v":12320},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L431+'FR-16(7)(v)-9 TRANS Cust'!L431+'FR-16(7)(v)-13 DIST Cust'!L431","v":491825},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M431+'FR-16(7)(v)-9 TRANS Cust'!M431+'FR-16(7)(v)-13 DIST Cust'!M431","v":64936},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N431+'FR-16(7)(v)-9 TRANS Cust'!N431+'FR-16(7)(v)-13 DIST Cust'!N431","v":35682},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O431+'FR-16(7)(v)-9 TRANS Cust'!O431+'FR-16(7)(v)-13 DIST Cust'!O431","v":66866},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P431+'FR-16(7)(v)-9 TRANS Cust'!P431+'FR-16(7)(v)-13 DIST Cust'!P431","v":1366351},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q431+'FR-16(7)(v)-9 TRANS Cust'!Q431+'FR-16(7)(v)-13 DIST Cust'!Q431","v":487313}]
[]
[2,"Operating Expense",{"$f":"'FR-16(7)(v)-5 PROD Cust'!G26+'FR-16(7)(v)-9 TRANS Cust'!G26+'FR-16(7)(v)-13 DIST Cust'!G26","v":13995393},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H26+'FR-16(7)(v)-9 TRANS Cust'!H26+'FR-16(7)(v)-13 DIST Cust'!H26","v":3259008},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I26+'FR-16(7)(v)-9 TRANS Cust'!I26+'FR-16(7)(v)-13 DIST Cust'!I26","v":17120},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J26+'FR-16(7)(v)-9 TRANS Cust'!J26+'FR-16(7)(v)-13 DIST Cust'!J26","v":27538},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K26+'FR-16(7)(v)-9 TRANS Cust'!K26+'FR-16(7)(v)-13 DIST Cust'!K26","v":3588},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L26+'FR-16(7)(v)-9 TRANS Cust'!L26+'FR-16(7)(v)-13 DIST Cust'!L26","v":212109},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M26+'FR-16(7)(v)-9 TRANS Cust'!M26+'FR-16(7)(v)-13 DIST Cust'!M26","v":64837},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N26+'FR-16(7)(v)-9 TRANS Cust'!N26+'FR-16(7)(v)-13 DIST Cust'!N26","v":11995},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O26+'FR-16(7)(v)-9 TRANS Cust'!O26+'FR-16(7)(v)-13 DIST Cust'!O26","v":40912},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P26+'FR-16(7)(v)-9 TRANS Cust'!P26+'FR-16(7)(v)-13 DIST Cust'!P26","v":832725},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q26+'FR-16(7)(v)-9 TRANS Cust'!Q26+'FR-16(7)(v)-13 DIST Cust'!Q26","v":156276}]
[]
[3,{"$f":"\"Return @ \"&TEXT(RofR,\"0.00%\")","v":"Return @ 7.08%"},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G28+'FR-16(7)(v)-9 TRANS Cust'!G28+'FR-16(7)(v)-13 DIST Cust'!G28","v":3588710},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H28+'FR-16(7)(v)-9 TRANS Cust'!H28+'FR-16(7)(v)-13 DIST Cust'!H28","v":810107},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I28+'FR-16(7)(v)-9 TRANS Cust'!I28+'FR-16(7)(v)-13 DIST Cust'!I28","v":3990},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J28+'FR-16(7)(v)-9 TRANS Cust'!J28+'FR-16(7)(v)-13 DIST Cust'!J28","v":8402},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K28+'FR-16(7)(v)-9 TRANS Cust'!K28+'FR-16(7)(v)-13 DIST Cust'!K28","v":872},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L28+'FR-16(7)(v)-9 TRANS Cust'!L28+'FR-16(7)(v)-13 DIST Cust'!L28","v":34836},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M28+'FR-16(7)(v)-9 TRANS Cust'!M28+'FR-16(7)(v)-13 DIST Cust'!M28","v":4600},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N28+'FR-16(7)(v)-9 TRANS Cust'!N28+'FR-16(7)(v)-13 DIST Cust'!N28","v":2528},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O28+'FR-16(7)(v)-9 TRANS Cust'!O28+'FR-16(7)(v)-13 DIST Cust'!O28","v":4736},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P28+'FR-16(7)(v)-9 TRANS Cust'!P28+'FR-16(7)(v)-13 DIST Cust'!P28","v":96779},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q28+'FR-16(7)(v)-9 TRANS Cust'!Q28+'FR-16(7)(v)-13 DIST Cust'!Q28","v":34517}]
[]
[4,"Operating Expense Plus Return",{"$f":"C19+C21","v":17584103},{"$f":"D19+D21","v":4069115},{"$f":"E19+E21","v":21110},35940,4460,246945,69437,14523,45648,{"$f":"L19+L21","v":929504},{"$f":"M19+M21","v":190793}]
[]
[5,"Less: Revenue Credits",{"$f":"-'FR-16(7)(v)-5 PROD Cust'!G29-'FR-16(7)(v)-9 TRANS Cust'!G29-'FR-16(7)(v)-13 DIST Cust'!G29","v":363066},{"$f":"-'FR-16(7)(v)-5 PROD Cust'!H29-'FR-16(7)(v)-9 TRANS Cust'!H29-'FR-16(7)(v)-13 DIST Cust'!H29","v":85000},{"$f":"-'FR-16(7)(v)-5 PROD Cust'!I29-'FR-16(7)(v)-9 TRANS Cust'!I29-'FR-16(7)(v)-13 DIST Cust'!I29","v":408},{"$f":"-'FR-16(7)(v)-5 PROD Cust'!J29-'FR-16(7)(v)-9 TRANS Cust'!J29-'FR-16(7)(v)-13 DIST Cust'!J29","v":899},{"$f":"-'FR-16(7)(v)-5 PROD Cust'!K29-'FR-16(7)(v)-9 TRANS Cust'!K29-'FR-16(7)(v)-13 DIST Cust'!K29","v":89},{"$f":"-'FR-16(7)(v)-5 PROD Cust'!L29-'FR-16(7)(v)-9 TRANS Cust'!L29-'FR-16(7)(v)-13 DIST Cust'!L29","v":3789},{"$f":"-'FR-16(7)(v)-5 PROD Cust'!M29-'FR-16(7)(v)-9 TRANS Cust'!M29-'FR-16(7)(v)-13 DIST Cust'!M29","v":587},{"$f":"-'FR-16(7)(v)-5 PROD Cust'!N29-'FR-16(7)(v)-9 TRANS Cust'!N29-'FR-16(7)(v)-13 DIST Cust'!N29","v":269},{"$f":"-'FR-16(7)(v)-5 PROD Cust'!O29-'FR-16(7)(v)-9 TRANS Cust'!O29-'FR-16(7)(v)-13 DIST Cust'!O29","v":532},{"$f":"-'FR-16(7)(v)-5 PROD Cust'!P29-'FR-16(7)(v)-9 TRANS Cust'!P29-'FR-16(7)(v)-13 DIST Cust'!P29","v":11725},{"$f":"-'FR-16(7)(v)-5 PROD Cust'!Q29-'FR-16(7)(v)-9 TRANS Cust'!Q29-'FR-16(7)(v)-13 DIST Cust'!Q29","v":3541}]
[]
[6,"Customer Cost Component (Revenue Requirement)",{"$f":"C23-C25","v":17221037},{"$f":"D23-D25","v":3984115},{"$f":"E23-E25","v":20702},35041,4371,243156,68850,14254,45116,{"$f":"L23-L25","v":917779},{"$f":"M23-M25","v":187252}]
[]
[7,"Total Customers",{"$f":"'WP FR-16(7)(v) AVG CUST'!$O11","v":126269},{"$f":"'WP FR-16(7)(v) AVG CUST'!$O12","v":12827},{"$f":"'WP FR-16(7)(v) AVG CUST'!$O20","v":171},{"$f":"'WP FR-16(7)(v) AVG CUST'!$O18","v":104},{"$f":"'WP FR-16(7)(v) AVG CUST'!$O19","v":16},{"$f":"'WP FR-16(7)(v) AVG CUST'!$O14","v":150},{"$f":"'WP FR-16(7)(v) AVG CUST'!$O16","v":37},{"$f":"'WP FR-16(7)(v) AVG CUST'!$O21","v":10},{"$f":"'WP FR-16(7)(v) AVG CUST'!$O23","v":11},{"$f":"'WP FR-16(7)(v) AVG CUST'!$O25","v":394},{"$f":"'WP FR-16(7)(v) AVG CUST'!$O22","v":11}]
[]
[8,"Annual Revenue / Customer",{"$f":"ROUND(C27/C29,2)","v":136.38},{"$f":"ROUND(D27/D29,2)","v":310.60000000000002},{"$f":"ROUND(E27/E29,2)","v":121.06},336.93,273.19,1621.04,1860.81,1425.4,4101.45,{"$f":"ROUND(L27/L29,2)","v":2329.39},{"$f":"ROUND(M27/M29,2)","v":17022.91}]
[]
[9,"Monthly Revenue / Customer",{"$f":"ROUND(C31/12,2)","v":11.37},{"$f":"ROUND(D31/12,2)","v":25.88},{"$f":"ROUND(E31/12,2)","v":10.09},28.08,22.77,135.09,155.07,118.78,341.79,{"$f":"ROUND(L31/12,2)","v":194.12},{"$f":"ROUND(M31/12,2)","v":1418.58}]

{"sheet":"FR-16(7)(v)-1 Functional","index":3,"n_rows":989,"n_cols":11,"rows_kept":989,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-1"]
["FUNCTIONAL ELECTRIC COST OF SERVICE",null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"ELECTRIC","PRODUCTION","TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,"GROSS ELECTRIC PLANT IN SERVICE",null,null,{"$f":"F123","v":1730844119},{"$f":"G123","v":1178879930},{"$f":"H123","v":68978819},{"$f":"I123","v":482985370},{"$f":"SUM(G12:I12)","v":1730844119},{"$f":"F12-J12","v":0}]
[3,null,"TOTAL DEPRECIATION RESERVE",null,null,{"$f":"-F200","v":-846148393.46079993},{"$f":"-G200","v":-660179904.46080005},{"$f":"-H200","v":-21686845},{"$f":"-I200","v":-170934727},{"$f":"SUM(G13:I13)","v":-852801476.46080005},{"$f":"F13-J13","v":6653083.0000001192}]
[4,null,"TOTAL RATE BASE ADJUSTMENTS",null,null,{"$f":"F421","v":-204323160},{"$f":"G421","v":-70398024},{"$f":"H421","v":-10015697},{"$f":"I421","v":-123909439},{"$f":"SUM(G14:I14)","v":-204323160},{"$f":"F14-J14","v":0}]
[5,null,"  TOTAL RATE BASE",null,null,{"$f":"SUM(F12:F14)","v":680372565.53920007},448302001.53919995,37276277,188141204,673719482.53919995,6653083.0000001192]
[6]
[7,"OPERATING EXPENSES"]
[8,null,"TOTAL O&M EXPENSE",null,null,{"$f":"F549","v":220652209},{"$f":"G549","v":170336881},{"$f":"H549","v":22973313},{"$f":"I549","v":27342015},{"$f":"SUM(G18:I18)","v":220652209},{"$f":"F18-J18","v":0}]
[9,null,"TOTAL DEPRECIATION EXPENSE",null,null,{"$f":"F582","v":50969314},{"$f":"G582","v":33884948},{"$f":"H582","v":1996775},{"$f":"I582","v":15087591},{"$f":"SUM(G19:I19)","v":50969314},0]
[10,null,"TOTAL OTHER TAX & MISC EXPENSE",null,null,{"$f":"F612","v":12826605},{"$f":"G612","v":7522053},{"$f":"H612","v":684423},{"$f":"I612","v":4620129},{"$f":"SUM(G20:I20)","v":12826605},0]
[11,null,"  TOTAL OP EXP EXCLUDING INC & REV TAX",null,null,{"$f":"SUM(F17:F20)","v":284448128},{"$f":"SUM(G17:G20)","v":211743882},{"$f":"SUM(H17:H20)","v":25654511},{"$f":"SUM(I17:I20)","v":47049735},{"$f":"SUM(J17:J20)","v":284448128},0]
[12,null,"NET FED INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F676","v":19831268.308984883},{"$f":"G676","v":16729702},{"$f":"H676","v":3334105},{"$f":"I676","v":-232885},{"$f":"SUM(G22:I22)","v":19830922},346.3089848831296]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":3285999.6910151155},{"$f":"G722","v":2073644.6910151155},{"$f":"H722","v":358579},{"$f":"I722","v":853757},{"$f":"SUM(G23:I23)","v":3285980.6910151155},19]
[14,null,"AFUDC OFFSET","CW29",null,{"$f":"-[3]SCH_D2.21!$U$48","v":0},{"$f":"F24-SUM(H24:I24)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,"REVENUE TAX",null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},0]
[16,null,"  TOTAL OPERATING EXPENSE",null,null,{"$f":"SUM(F21:F25)","v":307565396},{"$f":"SUM(G21:G25)","v":230547228.69101512},{"$f":"SUM(H21:H25)","v":29347195},{"$f":"SUM(I21:I25)","v":47670607},{"$f":"SUM(J21:J25)","v":307565030.69101512},365.30898487567902]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":49938772},{"$f":"G433","v":32905157},{"$f":"H433","v":2736145},{"$f":"I433","v":14297470},{"$f":"SUM(G28:I28)","v":49938772},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-4545168},{"$f":"-G750","v":-14388},{"$f":"-H750","v":-2936589},{"$f":"-I750","v":-1594191},{"$f":"SUM(G29:I29)","v":-4545168},0]
[20,null,"TOTAL ELECTRIC COST OF SERVICE",null,null,{"$f":"SUM(F26:F29)","v":352959000},{"$f":"SUM(G26:G29)","v":263437997.69101512},{"$f":"SUM(H26:H29)","v":29146751},{"$f":"SUM(I26:I29)","v":60373886},{"$f":"SUM(J26:J29)","v":352958634.69101512},365.30898487567902]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q27","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!R27","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!S27","v":0},{"$f":"SUM(G31:I31)","v":0},0]
[22,"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)",null,null,null,{"$f":"F31+F30","v":352959000},{"$f":"G31+G30","v":263437997.69101512},{"$f":"H31+H30","v":29146751},{"$f":"I31+I30","v":60373886},{"$f":"SUM(G32:I32)","v":352958634.69101512},365.30898487567902]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":304312778},{"$f":"G868","v":178680291},{"$f":"H868","v":16082930},{"$f":"I868","v":109549557},{"$f":"J868","v":304312778},0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":48646222},84757706.691015124,13063821,-49175671,48645856.691015124,365.30898487567902]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":20008883},{"$f":"G777+G28","v":-19242405.691015124},{"$f":"H777+H28","v":-5301452},{"$f":"I777+I28","v":44553106},{"$f":"J777+J28","v":20009248.308984876},{"$f":"F36-J36","v":-365.30898487567902}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":2.8379999999999999E-2},-4.1419999999999998E-2,-0.13724,0.22072,2.8379999999999999E-2,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0830000000000004E-2},{"$f":"F811","v":7.0830000000000004E-2},{"$f":"F811","v":7.0830000000000004E-2},{"$f":"F811","v":7.0830000000000004E-2},{"$f":"F811","v":7.0830000000000004E-2},{"$f":"F811","v":7.0830000000000004E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":1.6178010456294762E-2},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-0.12658117157270329},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-0.32255803148700984},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":0.40956341262617285},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":1.6178010456294762E-2},{"$f":"IF(Equity=0,0,(K37-F806-F807-F809)*TotalCap/Equity)","v":-4.1866482179564339E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10299931815158088},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10299931815158088},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10299931815158088},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10299931815158088},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10299931815158088},{"$f":"IF(Equity=0,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0.10299931815158088}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F867","v":304312778},{"$f":"G867","v":227130233},{"$f":"H867","v":25129629},{"$f":"I867","v":52052916},{"$f":"J867","v":304312778},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":48646222},{"$f":"G30-G42","v":36307764.691015124},4017122,8320970,48645856.691015124,365.30898487567902]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.15986},{"$f":"IF(G42=0,0,ROUND(G43/G42,5))","v":0.15984999999999999},{"$f":"IF(H42=0,0,ROUND(H43/H42,5))","v":0.15986},{"$f":"IF(I42=0,0,ROUND(I43/I42,5))","v":0.15986},0.15984999999999999,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":0},-48449942,-9046699,57496641,0,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":0},{"$f":"IF(G42=0,0,ROUND(G45/G42,5))","v":-0.21331},{"$f":"IF(H42=0,0,ROUND(H45/H42,5))","v":-0.36},{"$f":"IF(I42=0,0,ROUND(I45/I42,5))","v":1.1045799999999999},0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM","K201",null,{"$f":"'[3]SCH B-2.1'!$I$307","v":799630884},{"$f":"F59-SUM(H59:I59)","v":799630884},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G59:I59)","v":799630884},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER","K201",null,{"$f":"'[3]SCH B-2.1'!$I$348","v":334147228},{"$f":"F60-SUM(H60:I60)","v":334147228},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G60:I60)","v":334147228},{"$f":"F60-J60","v":0}]
[4,null,"ADJUSTMENT","K201",null,0,{"$f":"F61-SUM(H61:I61)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,"  PRODUCTION PLANT IN SERVICE",null,null,{"$f":"SUM(F59:F61)","v":1133778112},1133778112,0,0,1133778112,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS","K202",null,0,{"$f":"F65-SUM(H65:I65)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION","K202",null,{"$f":"'[3]SCH B-2.1'!$I$387","v":65749235},{"$f":"F66-SUM(H66:I66)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":65749235},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G66:I66)","v":65749235},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT","K202",null,0,{"$f":"F67-SUM(H67:I67)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,"  TRANSMISSION PLANT IN SERVICE",null,null,{"$f":"SUM(F65:F67)","v":65749235},0,65749235,0,65749235,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":1199527347},1133778112,65749235,0,1199527347,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,"SUBSTATIONS","K215",null,{"$f":"'[3]SCH B-2.1'!$I$412+'[3]SCH B-2.1'!$I$414+'[3]SCH B-2.1'!$I$415+'[3]SCH B-2.1'!$I$416","v":70429035},{"$f":"F73-SUM(H73:I73)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":70429035},{"$f":"SUM(G73:I73)","v":70429035},{"$f":"F73-J73","v":0}]
[17,null,"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND","K205",null,{"$f":"'WP FR-16(7)(v) MinSizPrimPole1'!F16","v":31596514},{"$f":"F74-SUM(H74:I74)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":31596514},{"$f":"SUM(G74:I74)","v":31596514},{"$f":"F74-J74","v":0}]
[18,null,"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizPrimPole1'!G16","v":14541160},{"$f":"F75-SUM(H75:I75)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":14541160},{"$f":"SUM(G75:I75)","v":14541160},{"$f":"F75-J75","v":0}]
[19,null,"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND","K206",null,{"$f":"'WP FR-16(7)(v) MinSizSecPole1'!F16","v":13601159},0,0,13601159,13601159,0]
[20,null,"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizSecPole1'!G16","v":3463460},0,0,3463460,3463460,0]
[21,null,"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND","K205",null,{"$f":"'WP FR-16(7)(v) MinSizOHPRIM1'!F16","v":61772302},0,0,61772302,61772302,0]
[22,null,"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizOHPRIM1'!G16","v":18008163},0,0,18008163,18008163,0]
[23,null,"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND","K206",null,{"$f":"'WP FR-16(7)(v) MinSizOHSEC1'!F16","v":28743644},0,0,28743644,28743644,0]
[24,null,"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizOHSEC1'!G16","v":7099753},0,0,7099753,7099753,0]
[25,null,"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND","K205",null,{"$f":"'WP FR-16(7)(v) MinSizUGPRIM1'!F16","v":50721079},0,0,50721079,50721079,0]
[26,null,"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizUGPRIM1'!G16","v":14638113},0,0,14638113,14638113,0]
[27,null,"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND","K206",null,{"$f":"'WP FR-16(7)(v) MinSizUGSEC1'!F16","v":8531757},0,0,8531757,8531757,0]
[28,null,"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizUGSEC1'!G16","v":4855066},0,0,4855066,4855066,0]
[29,null,"TRANSFORMERS DEMAND RELATED","K215",null,{"$f":"'WP FR-16(7)(v) Min Siz Trans 1'!F17","v":38104430},{"$f":"F86-SUM(H86:I86)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":38104430},{"$f":"SUM(G86:I86)","v":38104430},{"$f":"F86-J86","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED","K405",null,{"$f":"'WP FR-16(7)(v) Min Siz Trans 1'!G17","v":18249717},0,0,18249717,18249717,0]
[31,null,"SERVICES","K217",null,{"$f":"SUM('[3]SCH B-2.1'!$I$424:$I$425)","v":18185218},0,0,18185218,18185218,0]
[32,null,"METERS","K407",null,{"$f":"'[3]SCH B-2.1'!$I$426+'[3]SCH B-2.1'!$I$428+'[3]SCH B-2.1'!$I$429+'[3]SCH B-2.1'!$I$431","v":23526206},0,59521,23466685,23526206,0]
[33,null,"STREET LIGHTS","K401",null,{"$f":"'[3]SCH B-2.1'!$I$430+'[3]SCH B-2.1'!$I$432+'[3]SCH B-2.1'!$I$433+'[3]SCH B-2.1'!$I$434+'[3]SCH B-2.1'!$I$435","v":6420933},0,0,6420933,{"$f":"SUM(G90:I90)","v":6420933},0]
[34,null,"ADJUSTMENT  ","K209",null,0,0,0,0,0,0]
[35,null,"CONSTRUCTION NOT CLASSIFIED","K209",null,{"$f":"'[3]SCH B-2.1'!$I$436","v":38933705},0,5451,38928254,38933705,0]
[36,null,"RWIP","K215",null,0,{"$f":"F93-SUM(H93:I93)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,"  DISTRIBUTION PLANT IN SERVICE",null,null,{"$f":"SUM(F73:F93)","v":471421414},{"$f":"SUM(G73:G92)","v":0},64972,471356442,471421414,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":537170649},0,65814207,471356442,537170649,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":1670948761},1133778112,65814207,471356442,1670948761,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,"PRODUCTION - DEMAND","K201",null,{"$f":"'WP FR-16(7)(v) A&G WP'!D12","v":8795876},{"$f":"F100-SUM(H100:I100)","v":8795876},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G100:I100)","v":8795876},{"$f":"F100-J100","v":0}]
[44,null,"PRODUCTION - ENERGY","K301",null,{"$f":"'WP FR-16(7)(v) A&G WP'!D13","v":7707827},7707827,0,0,7707827,0]
[45,null,"TRANSMISSION","K202",null,{"$f":"'WP FR-16(7)(v) A&G WP'!D14","v":1502812},0,1502812,0,1502812,0]
[46,null,"DISTRIBUTION - DEMAND","K201",null,{"$f":"ROUND('WP FR-16(7)(v) A&G WP'!D15*NPdemand,0)","v":4997840},4997840,0,0,4997840,0]
[47,null,"DISTRIBUTION - CUSTOMER","K405",null,{"$f":"ROUND('WP FR-16(7)(v) A&G WP'!D15-F103,0)","v":1665946},{"$f":"F104-SUM(H104:I104)","v":0},{"$f":"ROUND(F104*VLOOKUP(D104,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F104*VLOOKUP(D104,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":1665946},{"$f":"SUM(G104:I104)","v":1665946},{"$f":"F104-J104","v":0}]
[48,null,"CUSTOMER ACCOUNTING","A308",null,{"$f":"'WP FR-16(7)(v) A&G WP'!D16","v":3597716},{"$f":"F105-SUM(H105:I105)","v":0},5864,3591852,{"$f":"SUM(G105:I105)","v":3597716},{"$f":"F105-J105","v":0}]
[49,null,"CUSTOMER SERVICE & INFORMATION","A310",null,{"$f":"'WP FR-16(7)(v) A&G WP'!D17","v":286100},0,0,286100,286100,0]
[50,null,"SALES","A312",null,{"$f":"'WP FR-16(7)(v) A&G WP'!D18","v":0},{"$f":"F107-SUM(H107:I107)","v":0},0,0,{"$f":"SUM(G107:I107)","v":0},{"$f":"F107-J107","v":0}]
[51,null,"ADJUSTMENT","A315",null,0,0,0,0,0,0]
[52,null,"  GEN & INTANG PLANT IN SERVICE",null,null,{"$f":"SUM(F100:F108)","v":28554117},21501543,1508676,5543898,28554117,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,"PRODUCTION - DEMAND","K201",null,{"$f":"'WP FR-16(7)(v) A&G WP'!F12","v":9654427},{"$f":"F112-SUM(H112:I112)","v":9654427},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G112:I112)","v":9654427},{"$f":"F112-J112","v":0}]
[56,null,"PRODUCTION - ENERGY","K301",null,{"$f":"'WP FR-16(7)(v) A&G WP'!F13","v":8460177},8460177,0,0,8460177,0]
[57,null,"TRANSMISSION","K202",null,{"$f":"'WP FR-16(7)(v) A&G WP'!F14","v":1649499},{"$f":"F114-SUM(H114:I114)","v":0},1649499,0,{"$f":"SUM(G114:I114)","v":1649499},{"$f":"F114-J114","v":0}]
[58,null,"DISTRIBUTION - DEMAND","K201",null,{"$f":"ROUND('WP FR-16(7)(v) A&G WP'!F15*NPdemand,0)","v":5485671},5485671,0,0,5485671,0]
[59,null,"DISTRIBUTION - CUSTOMER","K405",null,{"$f":"ROUND('WP FR-16(7)(v) A&G WP'!F15-F115,0)","v":1828557},{"$f":"F116-SUM(H116:I116)","v":0},{"$f":"ROUND(F116*VLOOKUP(D116,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F116*VLOOKUP(D116,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":1828557},{"$f":"SUM(G116:I116)","v":1828557},{"$f":"F116-J116","v":0}]
[60,null,"CUSTOMER ACCOUNTING","A308",null,{"$f":"'WP FR-16(7)(v) A&G WP'!F16","v":3948884},0,6437,3942447,3948884,0]
[61,null,"CUSTOMER SERVICE & INFORMATION","A310",null,{"$f":"'WP FR-16(7)(v) A&G WP'!F17","v":314026},0,0,314026,314026,0]
[62,null,"SALES","A312",null,{"$f":"'WP FR-16(7)(v) A&G WP'!F18","v":0},{"$f":"F119-SUM(H119:I119)","v":0},0,0,{"$f":"SUM(G119:I119)","v":0},{"$f":"F119-J119","v":0}]
[63,null,"ADJUSTMENT","A315",null,0,0,0,0,0,0]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F112:F120)","v":31341241},23600275,1655936,6085030,31341241,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":1730844119},1178879930,68978819,482985370,1730844119,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM","K201",null,{"$f":"'[3]SCH B-3'!$K$319","v":451443084},{"$f":"F136-SUM(H136:I136)","v":451443084},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G136:I136)","v":451443084},{"$f":"F136-J136","v":0}]
[3,null,"PRODUCTION OTHER","K201",null,{"$f":"'[3]SCH B-3'!$K$362","v":169211512},{"$f":"F137-SUM(H137:I137)","v":169211512},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G137:I137)","v":169211512},{"$f":"F137-J137","v":0}]
[4,null,"ADJUSTMENT","K201",null,{"$f":"[3]SCH_D2.24!$U$51","v":5973380},{"$f":"F138-SUM(H138:I138)","v":5973380},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G138:I138)","v":5973380},{"$f":"F138-J138","v":0}]
[5,null,"  TOTAL PROD DEPREC RESERVE",null,null,{"$f":"SUM(F136:F138)","v":626627976},626627976,0,0,626627976,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS","K202",null,0,{"$f":"F142-SUM(H142:I142)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,"OTHER TRANSMISSION","K202",null,{"$f":"'[3]SCH B-3'!$K$402","v":18887171},{"$f":"F143-SUM(H143:I143)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":18887171},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G143:I143)","v":18887171},{"$f":"F143-J143","v":0}]
[10,null,"ADJUSTMENT","K202",null,{"$f":"[3]SCH_D2.24!$V$51","v":475730},{"$f":"F144-SUM(H144:I144)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":475730},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G144:I144)","v":475730},{"$f":"F144-J144","v":0}]
[11,null,"  TOTAL TRANS DEPREC RESERVE",null,null,{"$f":"SUM(F142:F144)","v":19362901},0,19362901,0,19362901,0]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":645990877},{"$f":"G145+G139","v":626627976},{"$f":"H145+H139","v":19362901},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":645990877},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,"SUBSTATIONS","K215",null,{"$f":"'[3]SCH B-3'!$K$428+'[3]SCH B-3'!$K$430+'[3]SCH B-3'!$K$431+'[3]SCH B-3'!$K$432","v":21980974},{"$f":"F150-SUM(H150:I150)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":21980974},{"$f":"SUM(G150:I150)","v":21980974},{"$f":"F150-J150","v":0}]
[17,null,"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND","K205",null,{"$f":"'WP FR-16(7)(v) MinSizPrimPole1'!F22","v":16525048},{"$f":"F151-SUM(H151:I151)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":16525048},{"$f":"SUM(G151:I151)","v":16525048},{"$f":"F151-J151","v":0}]
[18,null,"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizPrimPole1'!G22","v":7605060},{"$f":"F152-SUM(H152:I152)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":7605060},{"$f":"SUM(G152:I152)","v":7605060},{"$f":"F152-J152","v":0}]
[19,null,"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND","K206",null,{"$f":"'WP FR-16(7)(v) MinSizSecPole1'!F22","v":7113437},0,0,7113437,7113437,0]
[20,null,"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizSecPole1'!G22","v":1811397},0,0,1811397,1811397,0]
[21,null,"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND","K205",null,{"$f":"'WP FR-16(7)(v) MinSizOHPRIM1'!F22","v":18811048},0,0,18811048,18811048,0]
[22,null,"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizOHPRIM1'!G22","v":5483889},0,0,5483889,5483889,0]
[23,null,"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND","K206",null,{"$f":"'WP FR-16(7)(v) MinSizOHSEC1'!F22","v":8753083},0,0,8753083,8753083,0]
[24,null,"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizOHSEC1'!G22","v":2162034},0,0,2162034,2162034,0]
[25,null,"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND","K205",null,{"$f":"'WP FR-16(7)(v) MinSizUGPRIM1'!F22","v":15203495},0,0,15203495,15203495,0]
[26,null,"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizUGPRIM1'!G22","v":4387731},0,0,4387731,4387731,0]
[27,null,"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND","K206",null,{"$f":"'WP FR-16(7)(v) MinSizUGSEC1'!F22","v":2557369},0,0,2557369,2557369,0]
[28,null,"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizUGSEC1'!G22","v":1455292},0,0,1455292,1455292,0]
[29,null,"TRANSFORMERS DEMAND RELATED","K215",null,{"$f":"'WP FR-16(7)(v) Min Siz Trans 1'!F23","v":19933975},{"$f":"F163-SUM(H163:I163)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":19933975},{"$f":"SUM(G163:I163)","v":19933975},{"$f":"F163-J163","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED","K405",null,{"$f":"'WP FR-16(7)(v) Min Siz Trans 1'!G23","v":9547168},0,0,9547168,9547168,0]
[31,null,"SERVICES","K217",null,{"$f":"'[3]SCH B-3'!$K$440+'[3]SCH B-3'!$K$441","v":10951271},0,0,10951271,10951271,0]
[32,null,"METERS","K407",null,{"$f":"'[3]SCH B-3'!$K$442+'[3]SCH B-3'!$K$444+'[3]SCH B-3'!$K$445+'[3]SCH B-3'!$K$447","v":887250},0,2245,885005,887250,0]
[33,null,"STREET LIGHTS","K401",null,{"$f":"'[3]SCH B-3'!$K$446+'[3]SCH B-3'!$K$448+'[3]SCH B-3'!$K$449+'[3]SCH B-3'!$K$450+'[3]SCH B-3'!$K$451","v":4860343},0,0,4860343,4860343,0]
[34,null,"ADJUSTMENT  ","K209",null,{"$f":"[3]SCH_D2.24!$W$51","v":2311379},0,324,2311055,2311379,0]
[35,null,"CONSTRUCTION NOT CLASSIFIED","K209",null,{"$f":"'[3]SCH B-3'!$K$452","v":534286},0,75,534211,534286,0]
[36,null,"RWIP","K215",null,{"$f":"'[3]SCH B-3'!$K$453","v":-6653083},{"$f":"F170-SUM(H170:I170)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":-6653083},{"$f":"SUM(G170:I170)","v":-6653083},{"$f":"F170-J170","v":0}]
[37,null,"  TOTAL DIST DEPREC RESERVE",null,null,{"$f":"SUM(F149:F170)","v":156222446},{"$f":"SUM(G149:G169)","v":0},{"$f":"SUM(H149:H169)","v":2644},{"$f":"SUM(I149:I169)","v":162872885},{"$f":"SUM(J149:J169)","v":162875529},{"$f":"SUM(K149:K169)","v":0}]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":175585347},{"$f":"G171+G145","v":0},{"$f":"H171+H145","v":19365545},{"$f":"I171+I145","v":162872885},{"$f":"J171+J145","v":182238430},{"$f":"F173-J173","v":-6653083}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":802213323},{"$f":"G147+G171","v":626627976},{"$f":"H147+H171","v":19365545},{"$f":"I147+I171","v":162872885},{"$f":"J147+J171","v":808866406},{"$f":"F174-J174","v":-6653083}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,"PRODUCTION - DEMAND","K201",null,{"$f":"'WP FR-16(7)(v) A&G WP'!E12","v":4910013},{"$f":"F177-SUM(H177:I177)","v":4910013},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G177:I177)","v":4910013},{"$f":"F177-J177","v":0}]
[44,null,"PRODUCTION - ENERGY","K301",null,{"$f":"'WP FR-16(7)(v) A&G WP'!E13","v":4302645},4302645,0,0,4302645,0]
[45,null,"TRANSMISSION","K202",null,{"$f":"'WP FR-16(7)(v) A&G WP'!E14","v":838896},0,838896,0,838896,0]
[46,null,"DISTRIBUTION - DEMAND","K201",null,{"$f":"ROUND('WP FR-16(7)(v) A&G WP'!E15*NPdemand,0)","v":2789882},2789882,0,0,2789882,0]
[47,null,"DISTRIBUTION - CUSTOMER","K405",null,{"$f":"ROUND('WP FR-16(7)(v) A&G WP'!E15-F180,0)","v":929961},{"$f":"F181-SUM(H181:I181)","v":0},0,929961,{"$f":"SUM(G181:I181)","v":929961},{"$f":"F181-J181","v":0}]
[48,null,"CUSTOMER ACCOUNTING","A308",null,{"$f":"'WP FR-16(7)(v) A&G WP'!E16","v":2008309},0,3274,2005035,2008309,0]
[49,null,"CUSTOMER SERVICE & INFORMATION","A310",null,{"$f":"'WP FR-16(7)(v) A&G WP'!E17","v":159706},{"$f":"F183-SUM(H183:I183)","v":0},{"$f":"ROUND(F183*VLOOKUP(D183,ALLOCTABLE_FUNCTIONAL,H10,FALSE),0)","v":0},{"$f":"ROUND(F183*VLOOKUP(D183,ALLOCTABLE_FUNCTIONAL,I10,FALSE),0)","v":159706},{"$f":"SUM(G183:I183)","v":159706},{"$f":"F183-J183","v":0}]
[50,null,"SALES","A312",null,{"$f":"'WP FR-16(7)(v) A&G WP'!E18","v":0},{"$f":"F184-SUM(H184:I184)","v":0},{"$f":"ROUND(F184*VLOOKUP(D184,ALLOCTABLE_FUNCTIONAL,H10,FALSE),0)","v":0},{"$f":"ROUND(F184*VLOOKUP(D184,ALLOCTABLE_FUNCTIONAL,I10,FALSE),0)","v":0},{"$f":"SUM(G184:I184)","v":0},{"$f":"F184-J184","v":0}]
[51,null,"ADJUSTMENT","A315",null,{"$f":"[3]SCH_D2.24!$X51","v":-2605588},-1529897,{"$f":"ROUND(F185*VLOOKUP(D185,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":-137705},{"$f":"ROUND(F185*VLOOKUP(D185,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":-937986},-2605588,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":13333824},10472643,704465,2156716,13333824,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,"PRODUCTION - DEMAND","K201",null,{"$f":"'WP FR-16(7)(v) A&G WP'!G12","v":9493775.4607999995},{"$f":"F189-SUM(H189:I189)","v":9493775.4607999995},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G189:I189)","v":9493775.4607999995},{"$f":"F189-J189","v":0}]
[56,null,"PRODUCTION - ENERGY","K301",null,{"$f":"'WP FR-16(7)(v) A&G WP'!G13","v":8319397},8319397,0,0,8319397,0]
[57,null,"TRANSMISSION","K202",null,{"$f":"'WP FR-16(7)(v) A&G WP'!G14","v":1622051},0,1622051,0,1622051,0]
[58,null,"DISTRIBUTION - DEMAND","K201",null,{"$f":"ROUND('WP FR-16(7)(v) A&G WP'!G15*NPdemand,0)","v":5394388},5394388,0,0,5394388,0]
[59,null,"DISTRIBUTION - CUSTOMER","K405",null,{"$f":"ROUND('WP FR-16(7)(v) A&G WP'!G15-F192,0)","v":1798129},{"$f":"F193-SUM(H193:I193)","v":0},0,1798129,{"$f":"SUM(G193:I193)","v":1798129},{"$f":"F193-J193","v":0}]
[60,null,"CUSTOMER ACCOUNTING","A308",null,{"$f":"'WP FR-16(7)(v) A&G WP'!G16","v":3883173},0,6330,3876843,3883173,0]
[61,null,"CUSTOMER SERVICE & INFORMATION","A310",null,{"$f":"'WP FR-16(7)(v) A&G WP'!G17","v":308800},{"$f":"F195-SUM(H195:I195)","v":0},{"$f":"ROUND(F195*VLOOKUP(D195,ALLOCTABLE_FUNCTIONAL,H10,FALSE),0)","v":0},{"$f":"ROUND(F195*VLOOKUP(D195,ALLOCTABLE_FUNCTIONAL,I10,FALSE),0)","v":308800},{"$f":"SUM(G195:I195)","v":308800},{"$f":"F195-J195","v":0}]
[62,null,"SALES","A312",null,{"$f":"'WP FR-16(7)(v) A&G WP'!G18","v":0},{"$f":"F196-SUM(H196:I196)","v":0},{"$f":"ROUND(F196*VLOOKUP(D196,ALLOCTABLE_FUNCTIONAL,H10,FALSE),0)","v":0},{"$f":"ROUND(F196*VLOOKUP(D196,ALLOCTABLE_FUNCTIONAL,I10,FALSE),0)","v":0},{"$f":"SUM(G196:I196)","v":0},{"$f":"F196-J196","v":0}]
[63,null,"ADJUSTMENT","A315",null,{"$f":"[3]SCH_D2.24!$Y$51","v":-218467},-128275,{"$f":"ROUND(F197*VLOOKUP(D197,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":-11546},{"$f":"ROUND(F197*VLOOKUP(D197,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":-78646},-218467,0]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F189:F197)","v":30601246.4608},{"$f":"SUM(G188:G197)","v":23079285.4608},{"$f":"SUM(H188:H197)","v":1616835},{"$f":"SUM(I188:I197)","v":5905126},{"$f":"SUM(J188:J197)","v":30601246.4608},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":846148393.46079993},660179904.46080005,21686845,170934727,852801476.46079993,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":348187800},348187800,0,0,348187800,0]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":164935716},164935716,0,0,164935716,0]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":-5973380},-5973380,0,0,-5973380,0]
[5,null,"  NET PRODUCTION PLANT",null,null,{"$f":"SUM(F213:F215)","v":507150136},507150136,0,0,507150136,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":46862064},0,46862064,0,46862064,0]
[10,null,"ADJUSTMENT",null,null,{"$f":"F67-F144","v":-475730},0,-475730,0,-475730,0]
[11,null,"    NET TRANSMISSION PLANT",null,null,{"$f":"SUM(F218:F221)","v":46386334},0,46386334,0,46386334,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":553536470},507150136,46386334,0,553536470,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,"SUBSTATIONS","K201",null,{"$f":"F73-F150","v":48448061},0,0,48448061,48448061,0]
[17,null,"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND","K205",null,15071466,0,0,15071466,15071466,0]
[18,null,"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER","K405",null,6936100,0,0,6936100,6936100,0]
[19,null,"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND","K206",null,6487722,0,0,6487722,6487722,0]
[20,null,"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER","K405",null,1652063,0,0,1652063,1652063,0]
[21,null,"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND","K205",null,42961254,0,0,42961254,42961254,0]
[22,null,"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER","K405",null,12524274,0,0,12524274,12524274,0]
[23,null,"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND","K206",null,19990561,0,0,19990561,19990561,0]
[24,null,"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER","K405",null,4937719,0,0,4937719,4937719,0]
[25,null,"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND","K205",null,35517584,0,0,35517584,35517584,0]
[26,null,"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER","K405",null,10250382,0,0,10250382,10250382,0]
[27,null,"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND","K206",null,5974388,0,0,5974388,5974388,0]
[28,null,"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER","K405",null,3399774,0,0,3399774,3399774,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,18170455,0,0,18170455,18170455,0]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,8702549,0,0,8702549,8702549,0]
[31,null,"SERVICES",null,null,{"$f":"F88-F165","v":7233947},{"$f":"G88-G165","v":0},0,7233947,{"$f":"J88-J165","v":7233947},0]
[32,null,"METERS",null,null,{"$f":"F89-F166","v":22638956},0,57276,22581680,22638956,0]
[33,null,"STREET LIGHTS",null,null,{"$f":"F90-F167","v":1560590},0,0,1560590,1560590,0]
[34,null,"ADJUSTMENT  ",null,null,{"$f":"F91-F168","v":-2311379},0,-324,-2311055,-2311379,0]
[35,null,"CONSTRUCTION NOT CLASSIFIED",null,null,{"$f":"F92-F169","v":38399419},0,5376,38394043,38399419,0]
[36,null,{"$f":"C170","v":"RWIP"},null,null,6653083,0,0,6653083,6653083,0]
[37,null,"  NET DISTRIBUTION PLANT",null,null,{"$f":"SUM(F226:F247)","v":315198968},{"$f":"SUM(G226:G246)","v":0},{"$f":"SUM(H226:H246)","v":62328},308483557,308545885,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":361585302},0,46448662,308483557,354932219,6653083]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":868735438},507150136,46448662,308483557,862082355,6653083]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,"PRODUCTION - DEMAND",null,null,{"$f":"F100-F177","v":3885863},3885863,0,0,3885863,0]
[44,null,"PRODUCTION - ENERGY",null,null,{"$f":"F101-F178","v":3405182},3405182,0,0,3405182,0]
[45,null,"TRANSMISSION",null,null,{"$f":"F102-F179","v":663916},0,663916,0,663916,0]
[46,null,"DISTRIBUTION - DEMAND",null,null,2207958,2207958,0,0,2207958,0]
[47,null,"DISTRIBUTION - CUSTOMER",null,null,735985,0,0,735985,735985,0]
[48,null,"CUSTOMER ACCOUNTING",null,null,{"$f":"F105-F182","v":1589407},0,2590,1586817,1589407,0]
[49,null,"CUSTOMER SERVICE & INFORMATION",null,null,{"$f":"F106-F183","v":126394},0,0,126394,126394,0]
[50,null,"SALES",null,null,0,0,0,0,0,0]
[51,null,"ADJUSTMENT",null,null,{"$f":"F108-F185","v":2605588},1529897,137705,937986,2605588,0]
[52,null,"  NET GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F253:F262)","v":15220293},11028900,804211,3387182,15220293,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,"PRODUCTION - DEMAND",null,null,{"$f":"F112-F189","v":160651.53920000046},160651.53920000046,0,0,160651.53920000046,0]
[56,null,"PRODUCTION - ENERGY",null,null,{"$f":"F113-F190","v":140780},140780,0,0,140780,0]
[57,null,"TRANSMISSION",null,null,{"$f":"F114-F191","v":27448},0,27448,0,27448,0]
[58,null,"DISTRIBUTION - DEMAND",null,null,{"$f":"F115-F192","v":91283},91283,0,0,91283,0]
[59,null,"DISTRIBUTION - CUSTOMER",null,null,30428,0,0,30428,30428,0]
[60,null,"CUSTOMER ACCOUNTING",null,null,{"$f":"F117-F194","v":65711},0,107,65604,65711,0]
[61,null,"CUSTOMER SERVICE & INFORMATION",null,null,{"$f":"F118-F195","v":5226},0,0,5226,5226,0]
[62,null,"SALES",null,null,0,0,0,0,0,0]
[63,null,"ADJUSTMENT",null,null,{"$f":"F120-F197","v":218467},128275,11546,78646,218467,0]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":739994.53920000046},520989.53920000046,39101,179904,739994.53920000046,0]
[65]
[66,null,{"$f":"\"NET ELECTRIC PLANT IN SERVICE\"","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":884695725.53920007},518700025.53920001,47291974,312050643,878042642.53920007,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,"LIBERALIZED DEPRECIATION","NP29"," ",{"$f":"-'[3]WPB-6''s'!$T$115","v":133527449},{"$f":"F292-SUM(H292:I292)","v":78287144},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":7138377},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":48101928},{"$f":"SUM(G292:I292)","v":133527449},{"$f":"F292-J292","v":0}]
[5,null,"LEASED METERS","NP29"," ",2463205,1444177,131683,887345,2463205,0]
[6,null,"CONTRIB AID CONSTR","D249"," ",57291571,0,11458,57280113,57291571,0]
[7,null,"TAX INTEREST, EXPENSING, DEPR.","NP29"," ",{"$f":"39495569-540944+72547","v":39027172},22881631,2086393,14059148,39027172,0]
[8,null,"AFUDC IN DEBT","NP29"," ",489049,286729,26145,176175,489049,0]
[9,null,"CASUALTY LOSS","K411"," ",-1152184,0,-7040,-1145144,-1152184,0]
[10,null,"NON-CASH OVERHEADS","G229"," ",-1936021,-1402880,-102299,-430842,-1936021,0]
[11,null,"PLANT FAS 109","NP29"," ",null,0,0,0,0,0]
[12,null,"MISCELLANEOUS","NP29",null,null,0,0,0,0,0]
[13,null,"  TOTAL ACCOUNT 282",null,null,{"$f":"SUM(F292:F300)","v":229710241},101496801,9284717,118928723,229710241,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,"TRANSITION FROM MISO TO PJM","NP29",null,-6949024,{"$f":"F304-SUM(H304:I304)","v":-4074213},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":-371495},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":-2503316},{"$f":"SUM(G304:I304)","v":-6949024},{"$f":"F304-J304","v":0}]
[17,null,"DEFERRED PLANT COSTS","NP29",null,16607215,9736810,887822,5982583,16607215,0]
[18,null,"MERGER COSTS","OM39",null,0,0,0,0,0,0]
[19,null,"ENVIRONMENTAL RESERVE","NP29",null,{"$f":"1890125+634827-875631","v":1649321},966997,88173,594151,1649321,0]
[20,null,"POST IN-SERVICE CARRYING COSTS","NP29",null,0,0,0,0,0,0]
[21,null,"ARO CUMULATIVE EFFECT","NP29",null,null,0,0,0,0,0]
[22,null,"LOSS ON REACQUIRED DEBT","D249",null,312005,0,62,311943,312005,0]
[23,null,"VACATION PAY ACCRUAL","A315",null,389415,228648,20581,140186,389415,0]
[24,null,"RATE CASE EXPENSE AMORT","OM39",null,54032,41711,5626,6695,{"$f":"SUM(G312:I312)","v":54032},{"$f":"F312-J312","v":0}]
[25,null,"PENSION EXPENSE","A315",null,{"$f":"8221915","v":8221915},4827580,434528,2959807,{"$f":"SUM(G313:I313)","v":8221915},{"$f":"F313-J313","v":0}]
[26,null,"UNCOLLECTIBLE ACCOUNTS","K411",null,0,0,0,0,0,0]
[27,null,"  TOTAL ACCOUNT 283",null,null,{"$f":"SUM(F304:F314)-F309","v":20284879},{"$f":"SUM(G303:G314)","v":11727533},1065297,7492049,20284879,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,"POLLUTION CONTROL","NP29",null,190426,{"$f":"F318-SUM(H318:I318)","v":111647},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":10180},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":68599},{"$f":"SUM(G318:I318)","v":190426},{"$f":"F318-J318","v":0}]
[31,null,"CUSTOMER SERVICE DEPOSITS","NP29",null,0,{"$f":"F319-SUM(H319:I319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,"POST RETIREMENT BENEFITS","NP29",null,0,{"$f":"F320-SUM(H320:I320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,"INVESTMENT TAX CREDIT","NP29",null,0,{"$f":"F321-SUM(H321:I321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS",null,null,{"$f":"SUM(F317:F321)","v":190426},111647,10180,68599,190426,0]
[35]
[36,"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS",null,null,null,{"$f":"F322+F315+F301","v":250185546},113335981,10360194,126489371,250185546,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,"UNCOLLECTIBLE ACCTS","K411",null,-63940,{"$f":"F338-SUM(H338:I338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":-391},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":-63549},{"$f":"SUM(G338:I338)","v":-63940},{"$f":"F338-J338","v":0}]
[4,null,"CASH FLOW HEDGE","A315",null,-169365,-99444,-8951,-60970,-169365,0]
[5,null,"RESERVED FOR FUTURE USE","NP29",null,0,{"$f":"F340-SUM(H340:I340)","v":0},0,0,0,0]
[6,null,"RESERVED FOR FUTURE USE","NP29",null,0,0,0,0,0,0]
[7,null,"ELECTRIC METERS","K407",null,0,0,0,0,0,0]
[8,null,"UNAMORTIZED DEBT PREMIUM","D249",null,5766,0,1,5765,5766,0]
[9,null,"ARO CUMULATIVE EFFECT","NP29",null,null,0,0,0,0,0]
[10,null,"RETIREMENT PLAN","A315",null,{"$f":"-4066055-39521","v":-4105576},-2410630,-216980,-1477966,-4105576,0]
[11,null,"POST RETIREMENT BENEFITS ","A315",null,-1584621,-930426,-83747,-570448,-1584621,0]
[12,null,"POST RETIREMENT BENEFITS - HEALTH CARE","A315",null,0,0,0,0,0,0]
[13,null,"POST EMPLOYMENT BENEFITS - SFAS 112","A315",null,-92386,-54245,-4883,-33258,-92386,0]
[14,null,"SUPPLEMENTAL PENSION PLAN","A315",null,0,0,0,0,0,0]
[15,null,"INCENTIVE PLAN","A315",null,-125478,-73675,-6632,-45171,-125478,0]
[16,null,"FEDERAL DEFERRED TAX RECEIVEABLE","A315",null,null,0,0,0,0,0]
[17,null,"MISCELLANEOUS","A315",null,-22893,-13442,-1210,-8241,-22893,0]
[18,null,"DEFERRED TAX","A315",null,-279680,-164217,-14781,-100682,-279680,0]
[19,null,"NET OPERATING LOSS","NP29",null,-3609315,-2116141,-192954,-1300220,-3609315,0]
[20,null,"401K INCENTIVE PLAN","A315",null,-5644,-3314,-298,-2032,-5644,0]
[21,null,"ENVIRONMENTAL RESERVE","NP29",null,{"$f":"95750+18745+84","v":114579},67178,6125,41276,114579,0]
[22,null,"VACATION PAY ACCRUALS","A315",null,-721070,-423383,-38109,-259578,-721070,0]
[23,null,"DEMAND SIDE MANAGEMENT DEFERRAL","NP29",null,2121603,1243896,113421,764286,2121603,0]
[24,null,"METERS & TRANSFORMERS","NP29",null,-235975,-138352,-12615,-85008,-235975,0]
[25,null,"INJURIES & DAMAGES","NP29",null,0,0,0,0,0,0]
[26,null,"  TOTAL ACCOUNT 190",null,null,{"$f":"SUM(F337:F360)","v":-8773995},-5116195,-462004,-3195796,-8773995,0]
[27]
[28," OTHER"]
[29,null,"RESERVED FOR FUTURE USE","D249",null,0,{"$f":"F364-SUM(H364:I364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,"RESERVED FOR FUTURE USE","NP29",null,0,{"$f":"F365-SUM(H365:I365)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,"RESERVED FOR FUTURE USE","NP29",null,0,{"$f":"F366-SUM(H366:I366)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,"  OTHER",null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION","P129",null,0,{"$f":"F370-SUM(H370:I370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,"TRANSMISSION","T129",null,0,{"$f":"F371-SUM(H371:I371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,"DISTRIBUTION","D149",null,0,{"$f":"F372-SUM(H372:I372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,"COMMON","C129",null,0,{"$f":"F373-SUM(H373:I373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,"GENERAL","G129",null,0,{"$f":"F374-SUM(H374:I374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,"TOTAL ADDITIVE RATE BASE ADJUSTMENTS",null,null,null,{"$f":"F361+F367+F375","v":-8773995},-5116195,-462004,-3195796,-8773995,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":625736184.53920007},{"$f":"G277-G324+G377","v":400247849.53920001},36469776,182365476,619083101.53920007,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES","PD29",null,{"$f":"[3]SCH_B5s!$O$35","v":20474771},{"$f":"F395-SUM(H395:I395)","v":13892542},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":806501},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":5775728},{"$f":"SUM(G395:I395)","v":20474771},{"$f":"F395-J395","v":0}]
[7,null,"FUEL","K301",null,{"$f":"[3]SCH_B5s!$O$27","v":19946203},{"$f":"F396-SUM(H396:I396)","v":19946203},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G396:I396)","v":19946203},{"$f":"F396-J396","v":0}]
[8,null,"EMISSION ALLOWANCES","K301",null,{"$f":"[3]SCH_B5s!$O$33","v":0},{"$f":"F397-SUM(H397:I397)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,"  TOTAL PLANT MATS. & SUPPLIES",null,null,{"$f":"SUM(F394:F397)","v":40420974},33838745,806501,5775728,40420974,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":40420974},33838745,806501,5775728,40420974,0]
[11]
[12,"PREPAYMENTS"]
[13,null,"INSURANCE GENERAL","NP29",null,{"$f":"'[3]WPB-5''s'!$AC$98+'[3]WPB-5''s'!$AC$100","v":0},{"$f":"F402-SUM(H402:I402)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,"EXCISE TAX","NP29",null,0,{"$f":"F403-SUM(H403:I403)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,"COLLATERAL ASSET","K301",null,{"$f":"'[3]WPB-5''s'!$AC$101","v":0},{"$f":"F404-SUM(H404:I404)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,"  TOTAL PREPAYMENTS",null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"[3]SCH_B5s!$O$17","v":14215407},{"$f":"F407-SUM(H407:I407)","v":14215407},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":14215407},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":14215407},14215407,0,0,14215407,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,"RESERVED FOR FUTURE USE","K301",null,0,{"$f":"F411-SUM(H411:I411)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,"PIPP UNCOLLECTIBLES","A315",null,0,{"$f":"F412-SUM(H412:I412)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,"RESERVED FOR FUTURE USE","D249",null,0,{"$f":"F413-SUM(H413:I413)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,"  TOTAL MISC WORK CAPITAL",null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":54636381},48054152,806501,5775728,54636381,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,"TOTAL ACCUMULATED DEFERRED INCOME TAXES",null,null,{"$f":"-F324","v":-250185546},-113335981,-10360194,-126489371,-250185546,0]
[30,null,"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES",null,null,{"$f":"F377","v":-8773995},{"$f":"G377","v":-5116195},-462004,-3195796,-8773995,0]
[31,null,"TOTAL WORKING CAPITAL",null,null,{"$f":"F416","v":54636381},48054152,806501,5775728,54636381,0]
[32,null,"  TOTAL RATE BASE ADJUSTMENTS",null,null,{"$f":"SUM(F417:F420)","v":-204323160},-70398024,-10015697,-123909439,-204323160,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,"NET ELECTRIC PLANT IN SERVICE",null,null,{"$f":"F277","v":884695725.53920007},518700025.53920001,47291974,312050643,878042642.53920007,0]
[36,null,"TOTAL RATE BASE ADJUSTMENTS",null,null,{"$f":"F421","v":-204323160},-70398024,-10015697,-123909439,-204323160,0]
[37,null,"  TOTAL RATE BASE",null,null,{"$f":"SUM(F423:F425)","v":680372565.53920007},448302001.53920001,37276277,188141204,673719482.53920007,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0830000000000004E-2},{"$f":"F811","v":7.0830000000000004E-2},{"$f":"F811","v":7.0830000000000004E-2},{"$f":"F811","v":7.0830000000000004E-2},{"$f":"F811","v":7.0830000000000004E-2},{"$f":"F811","v":7.0830000000000004E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":48190789},{"$f":"F429-SUM(H429:I429)","v":32224469},{"$f":"ROUND(H426*H428,0)","v":2640279},{"$f":"ROUND(I426*I428,0)","v":13326041},{"$f":"SUM(G429:I429)","v":48190789},{"$f":"F429-J429","v":0}]
[41]
[42,"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS",null,"RB99",null,{"$f":"[3]SCH_A!$I$17","v":705051140},{"$f":"F431-SUM(H431:I431)","v":464565247},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":38629752},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":201856141},{"$f":"SUM(G431:I431)","v":705051140},{"$f":"F431-J431","v":0}]
[43,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"ROUND(F431*F432,0)","v":49938772},{"$f":"F433-H433-I433","v":32905157},{"$f":"ROUND(H431*H432,0)","v":2736145},{"$f":"ROUND(I431*I432,0)","v":14297470},{"$f":"ROUND(J431*J432,0)","v":49938772},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,"ENERGY RELATED PRODUCTION O&M"]
[3,null,"FUEL","K302",null,0,{"$f":"F447-SUM(H447:I447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,"FUEL AND PURCHASED POWER ADJUSTMENT","K302",null,{"$f":"[3]SCH_C2!$N$25","v":106892466.40000001},106892466.40000001,0,0,106892466.40000001,0]
[5,null,"EMISSION ALLOWANCES","K301",null,0,0,0,0,0,0]
[6,null,"ELIMINATE EMISSION ALLOW & OTHER VAR COST","K301",null,0,0,0,0,0,0]
[7,null,"OTHER PRODUCTION EXPENSE - MAINTENANCE","K301",null,{"$f":"[3]SCH_C2!$N$26","v":48247780.600000001},48247780.600000001,0,0,48247780.600000001,0]
[8,null,"MISO TRANSMISSION CHARGES - ACCT 555","K301",null,0,0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":155140247},155140247,0,0,155140247,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,"OTHER PRODUCTION EXPENSES - OPERATIONS","K201",null,0,{"$f":"F456-SUM(H456:I456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":155140247},155140247,0,0,155140247,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,"TRANSFORMER LEASE PAYMENTS","K202",null,0,{"$f":"F462-SUM(H462:I462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,"OTHER TRANSMISSION","K202",null,{"$f":"[3]SCH_C2!$N$29","v":19932973},{"$f":"F463-SUM(H463:I463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":19932973},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G463:I463)","v":19932973},{"$f":"F463-J463","v":0}]
[20,null,"MISCELLANEOUS ADJUSTMENTS","K202",null,0,{"$f":"F464-SUM(H464:I464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,"NETWORK SERVICE RATES ADJUSTMENT","K202",null,0,{"$f":"F465-SUM(H465:I465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,"  TOTAL TRANSMISSION O & M",null,null,{"$f":"SUM(F462:F465)","v":19932973},0,19932973,0,19932973,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,"MARKET FACILITATION - MONITORING & COMPLIANCE","K202",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$170","v":1716657},{"$f":"F469-SUM(H469:I469)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":1716657},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G469:I469)","v":1716657},{"$f":"F469-J469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":1716657},0,1716657,0,1716657,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,"SUBSTATIONS","K201",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$177+'[3]SCH_C2.1 - Forecasted Period'!$J$191","v":556330},{"$f":"F473-SUM(H473:I473)","v":556330},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G473:I473)","v":556330},{"$f":"F473-J473","v":0}]
[30,null,"POLES, TOWERS & FIXTURES","PL49",null,null,0,0,0,0,0]
[31,null,"OVERHEAD LINES - PRIMARY / DEMAND","K205",null,{"$f":"'WP FR-16(7)(v) MinSizOHPRIM1'!F28","v":3392978},0,0,3392978,3392978,0]
[32,null,"OVERHEAD LINES - PRIMARY / CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizOHPRIM1'!G28","v":989138},{"$f":"F476-SUM(H476:I476)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":989138},{"$f":"SUM(G476:I476)","v":989138},{"$f":"F476-J476","v":0}]
[33,null,"OVERHEAD LINES - SECONDARY / DEMAND","K206",null,{"$f":"'WP FR-16(7)(v) MinSizOHSEC1'!F28","v":1578808},0,0,1578808,1578808,0]
[34,null,"OVERHEAD LINES - SECONDARY / CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizOHSEC1'!G28","v":389969},0,0,389969,389969,0]
[35,null,"UNDERGROUND LINES - PRIMARY / DEMAND","K205",null,{"$f":"'WP FR-16(7)(v) MinSizUGPRIM1'!F28","v":554996},0,0,554996,554996,0]
[36,null,"UNDERGROUND LINES - PRIMARY / CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizUGPRIM1'!G28","v":160172},0,0,160172,160172,0]
[37,null,"UNDERGROUND LINES - SECONDARY / DEMAND","K206",null,{"$f":"'WP FR-16(7)(v) MinSizUGSEC1'!F28","v":93355},0,0,93355,93355,0]
[38,null,"UNDERGROUND LINES - SECONDARY / CUSTOMER","K405",null,{"$f":"'WP FR-16(7)(v) MinSizUGSEC1'!G28","v":53125},0,0,53125,53125,0]
[39,null,"TRANSFORMERS DEMAND RELATED","K203",null,{"$f":"'WP FR-16(7)(v) Min Siz Trans 1'!F29","v":76365},0,0,76365,76365,0]
[40,null,"TRANSFORMERS CUSTOMER RELATED","K401",null,{"$f":"'WP FR-16(7)(v) Min Siz Trans 1'!G29","v":36574},{"$f":"F484-SUM(H484:I484)","v":0},{"$f":"ROUND(F484*VLOOKUP(D484,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F484*VLOOKUP(D484,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":36574},{"$f":"SUM(G484:I484)","v":36574},{"$f":"F484-J484","v":0}]
[41,null,"OTHER MAINTENANCE","K203",null,null,0,0,0,0,0]
[42,null,"LOAD DISPATCH","K215",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$176","v":469682},0,0,469682,469682,0]
[43,null,"METERS","K407",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$181+'[3]SCH_C2.1 - Forecasted Period'!$J$196","v":364718},0,923,363795,364718,0]
[44,null,"STREET LIGHTING AND SIGNAL SYSTEMS","K401",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$180+'[3]SCH_C2.1 - Forecasted Period'!$J$195","v":372671},0,0,372671,372671,0]
[45,null,"OTHER OPERATIONS","K203",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$175+'[3]SCH_C2.1 - Forecasted Period'!$J$182","v":1339434},0,0,1339434,1339434,0]
[46,null,"MISCELLANEOUS EXPENSES ADJUSTMENT","K203",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$183+'[3]SCH_C2.1 - Forecasted Period'!$J$197","v":3656514},0,0,3656514,3656514,0]
[47,null,"AFFILIATED COMPANY RENTS ADJUSTMENT","D249",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$184","v":65579},0,13,65566,65579,0]
[48,null,"  TOTAL DISTRIBUTION O & M",null," ",{"$f":"SUM(F472:F491)","v":14150408},556330,936,13593142,14150408,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,"CUSTOMER ACCOUNTING EXPENSE","K409",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$221+'[3]SCH_C2.1 - Forecasted Period'!$J$222+'[3]SCH_C2.1 - Forecasted Period'!$J$226+'[3]SCH_C2.1 - Forecasted Period'!$J$219","v":3335314},{"$f":"F495-SUM(H495:I495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":3335314},{"$f":"SUM(G495:I495)","v":3335314},{"$f":"F495-J495","v":0}]
[52,null,"UNCOLLECTIBLE EXP","K411",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$223","v":1965498},0,12009,1953489,1965498,0]
[53,null,"METER READING","K407",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$220","v":448743},0,1135,447608,448743,0]
[54,null,"UNCOLLECTIBLE EXP ADJUSTMENT","K411",null,{"$f":"[3]SCH_C1!$G$20+[3]SCH_D1!$AE$343","v":-1382218},0,-8445,-1373773,-1382218,0]
[55,null,"AMI BENEFIT LEVELIZATION","K407",null,{"$f":"[3]SCH_D1!$AE$281","v":-2321137},0,-5872,-2315265,-2321137,0]
[56,null,"ELIMINATE REV & EXP - DSM RIDER","K405",null,{"$f":"[3]SCH_D1!$W$281","v":-3838},0,0,-3838,-3838,0]
[57,null,"SALE OF A/R","K411",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$225","v":999290},0,6106,993184,999290,0]
[58,null,"ELIMINATE MISC EXPENSE","K405",null,{"$f":"[3]SCH_D1!$Y$281","v":-18293},0,0,-18293,-18293,0]
[59,null,"  TOTAL CUSTOMER ACCT EXPENSE",null," ",{"$f":"SUM(F494:F502)","v":3023359},0,4933,3018426,3023359,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,"TOTAL CUST SERVICE & INFO","K405",null,{"$f":"[3]SCH_C2!$N$33","v":1081198},{"$f":"F516-SUM(H516:I516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":1081198},{"$f":"SUM(G516:I516)","v":1081198},{"$f":"F516-J516","v":0}]
[3,null,"INFORMATIONAL & INSTRUCTIONAL ADV","K405",null,0,{"$f":"F517-SUM(H517:I517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,"TOTAL CUSTOMER SERV. & INFO.",null," ",{"$f":"SUM(F516:F517)","v":1081198},0,0,1081198,1081198,0]
[5]
[6,"SALES"]
[7,null,"SALES EXPENSE","K405"," ",{"$f":"[3]SCH_C2!$N$34","v":673076},{"$f":"F521-SUM(H521:I521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":673076},{"$f":"SUM(G521:I521)","v":673076},{"$f":"F521-J521","v":0}]
[8,null,"TOTAL SALES EXPENSE",null," ",{"$f":"SUM(F520:F521)","v":673076},0,0,673076,673076,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,"PRODUCTION - DEMAND RELATED","P349",null,{"$f":"'WP FR-16(7)(v) A&G WP'!H12","v":5601657},{"$f":"F525-SUM(H525:I525)","v":5601657},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G525:I525)","v":5601657},{"$f":"F525-J525","v":0}]
[12,null,"PRODUCTION - ENERGY RELATED","E349",null,{"$f":"'WP FR-16(7)(v) A&G WP'!H13","v":4908732},4908732,0,0,4908732,0]
[13,null,"TRANSMISSION","T349",null,{"$f":"'WP FR-16(7)(v) A&G WP'!H14","v":957066},{"$f":"F527-SUM(H527:I527)","v":0},957066,0,{"$f":"SUM(G527:I527)","v":957066},{"$f":"F527-J527","v":0}]
[14,null,"DISTRIBUTION","D349",null,{"$f":"'WP FR-16(7)(v) A&G WP'!H15","v":4243834},{"$f":"F528-SUM(H528:I528)","v":166825},297,{"$f":"ROUND(F528*VLOOKUP(D528,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":4076712},4243834,0]
[15,null,"CUSTOMER ACCOUNTING","C319",null,{"$f":"'WP FR-16(7)(v) A&G WP'!H16","v":2291207},0,3735,2287472,2291207,0]
[16,null,"CUSTOMER SERVICE & INFORMATION","C331",null,{"$f":"'WP FR-16(7)(v) A&G WP'!H17","v":182203},0,0,182203,182203,0]
[17,null,"SALES","S319",null,{"$f":"'WP FR-16(7)(v) A&G WP'!H18","v":0},0,0,0,0,0]
[18,null,"TOT ADMIN & GEN LESS REG EXP"," ",null,{"$f":"SUM(F525:F531)","v":18184699},10677214,961098,6546387,18184699,0]
[19,null,"RATE CASE EXPENSE ADJUSTMENT","A315",null,{"$f":"[3]SCH_D1!$Y$223","v":120538},{"$f":"F533-SUM(H533:I533)","v":70776},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":6370},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":43392},{"$f":"SUM(G533:I533)","v":120538},{"$f":"F533-J533","v":0}]
[20,null,"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT","A315",null,null,0,0,0,0,0]
[21,null,"AMI BENEFIT LEVELIZATION","A315",null,null,0,0,0,0,0]
[22,null,"ELIMINATE NON JURIS REG COM EXP","A315",null,null,0,0,0,0,0]
[23,null,"DSM DEFERRAL - ELECTRIC","A315",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$294","v":-82500},-48441,-4360,-29699,-82500,0]
[24,null,"INJURIES AND DAMAGES","A315",null,null,0,0,0,0,0]
[25,null,"ELIMINATE VOP EXPENSES","A315",null,null,0,0,0,0,0]
[26,null,"ELIMINATE MERGER COSTS AND CREDITS","A315",null,null,0,0,0,{"$f":"SUM(G540:I540)","v":0},{"$f":"F540-J540","v":0}]
[27,null,"ANNUALIZE KYPSC MAINT TAX","A315",null,null,0,0,0,0,0]
[28,null,"CARBON MANAGEMENT","A315",null,null,0,0,0,0,0]
[29,null,"ELIMINATE PJM-MISO","T349",null,null,0,0,0,0,0]
[30,null,"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT","A315",null,null,0,0,0,0,0]
[31,null,"AMORTIZATION OF DEFERRAL ASSET","A315",null,{"$f":"[3]SCH_D1!$W$223","v":463931},272401,24519,167011,463931,0]
[32,null,"AMORTIZATION OF DEFERRED EXPENSES","A315",null,{"$f":"[3]SCH_D1!$AC$347","v":6247623},3668354,330187,2249082,6247623,0]
[33,null,"TOTAL ADMIN. & GENERAL",null," ",{"$f":"SUM(F532:F546)","v":24934291},14640304,1317814,8976173,24934291,0]
[34]
[35,null,"TOTAL O & M EXPENSE",null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":220652209},170336881,22973313,27342015,220652209,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,"PRODUCTION DEPRECIATION","P229",null,{"$f":"'[3]SCH B-3.2 - Proposed'!$L$44+'[3]SCH B-3.2 - Proposed'!$L$91","v":31631617},{"$f":"F562-SUM(H562:I562)","v":31631617},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G562:I562)","v":31631617},{"$f":"F562-J562","v":0}]
[3,null,"  TOTAL PRODUCTION DEPREC EXP.",null,null,{"$f":"SUM(F562:F562)","v":31631617},31631617,0,0,31631617,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION","T229",null,{"$f":"'[3]SCH B-3.2 - Proposed'!$L$138","v":1829174},{"$f":"F566-SUM(H566:I566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":1829174},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G566:I566)","v":1829174},{"$f":"F566-J566","v":0}]
[7,null,"  TOTAL TRANSMISSION DEP. EXP.",null,null,{"$f":"SUM(F566:F566)","v":1829174},0,1829174,0,1829174,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,"DISTRIBUTION DEPRECIATION","D249",null,{"$f":"'[3]SCH B-3.2 - Proposed'!$L$196","v":14391125},{"$f":"F570-SUM(H570:I570)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":2878},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":14388247},{"$f":"SUM(G570:I570)","v":14391125},{"$f":"F570-J570","v":0}]
[11,null,"  TOTAL DIST. DEPREC EXP.",null,null,{"$f":"SUM(F570:F570)","v":14391125},0,2878,14388247,14391125,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,"GENERAL DEPRECIATION","G229",null,{"$f":"'[3]SCH B-3.2 - Proposed'!$L$245","v":2845247},{"$f":"F574-SUM(H574:I574)","v":2061723},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":150343},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":633181},{"$f":"SUM(G574:I574)","v":2845247},{"$f":"F574-J574","v":0}]
[15,null,"  TOTAL GENERAL DEPREC EXP.",null,null,{"$f":"SUM(F574:F574)","v":2845247},2061723,150343,633181,2845247,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,"COMMON DEPRECIATION","C229",null,{"$f":"'[3]SCH B-3.2 - Proposed'!$L$304+[3]SCH_D2.21!$H$24","v":272151},{"$f":"F578-SUM(H578:I578)","v":191608},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":14380},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":66163},{"$f":"SUM(G578:I578)","v":272151},{"$f":"F578-J578","v":0}]
[19,null,"  TOTAL COM & OTHER DEPREC EXP.",null,null,{"$f":"SUM(F578:F578)","v":272151},191608,14380,66163,272151,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":50969314},33884948,1996775,15087591,50969314,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,"REAL ESTATE & PROPERTY TAX","NP29",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$G$326","v":10714923},{"$f":"F596-SUM(H596:I596)","v":6282159},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":572820},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":3859944},{"$f":"SUM(G596:I596)","v":10714923},{"$f":"F596-J596","v":0}]
[4,null,"ANNUALIZE PROPERTY TAX","NP29"," ",0,{"$f":"F597-SUM(H597:I597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,"  TOTAL REAL ESTATE & PROPERTY TAX",null,null,{"$f":"SUM(F596:F597)","v":10714923},6282159,572820,3859944,10714923,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,"PAYROLL ","A315",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$331","v":2066143},{"$f":"F601-SUM(H601:I601)","v":1213156},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":109196},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":743791},{"$f":"SUM(G601:I601)","v":2066143},{"$f":"F601-J601","v":0}]
[9,null,"ELIMINATE DSM ","A315",null,{"$f":"[3]SCH_D1!$W$292","v":-34680},{"$f":"F602-SUM(H602:I602)","v":-20363},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":-1833},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":-12484},{"$f":"SUM(G602:I602)","v":-34680},{"$f":"F602-J602","v":0}]
[10,null,"FRANCHISE & LICENSE","A315",null,{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$G$324","v":0},{"$f":"F603-SUM(H603:I603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,"ELIMINATE MISCELLANEOUS","A315",null,{"$f":"[3]SCH_D1!$Y$292","v":-16879},{"$f":"F604-SUM(H604:I604)","v":-9911},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":-892},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":-6076},{"$f":"SUM(G604:I604)","v":-16879},{"$f":"F604-J604","v":0}]
[12,null,"  TOTAL MISCELLANEOUS TAXES",null,null,{"$f":"SUM(F601:F604)","v":2014584},1182882,106471,725231,2014584,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,"PSC MAINT. EXP ON INCREASE","K902",null,{"$f":"[3]SCH_C1!$G$22","v":97098},{"$f":"F608-SUM(H608:I608)","v":57012},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":5132},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":34954},{"$f":"SUM(G608:I608)","v":97098},{"$f":"F608-J608","v":0}]
[16,null,"RESERVED FOR FUTURE USE",{"$f":"D608","v":"K902"},null,0,{"$f":"F609-SUM(H609:I609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,"  TOTAL MISCELLANEOUS EXPENSES",null,null,{"$f":"SUM(F608:F609)","v":97098},57012,5132,34954,97098,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":12826605},7522053,684423,4620129,12826605,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,"TOTAL O&M EXPENSE",null,null,{"$f":"F549","v":220652209},170336881,22973313,27342015,220652209,0]
[23,null,"TOTAL DEPRECIATION EXPENSE",null,null,{"$f":"F582","v":50969314},33884948,1996775,15087591,50969314,0]
[24,null,"TOTAL OTHER TAX & MISC EXPENSE",null,null,{"$f":"F612","v":12826605},{"$f":"G612","v":7522053},{"$f":"H612","v":684423},{"$f":"I612","v":4620129},{"$f":"J612","v":12826605},{"$f":"K324","v":0}]
[25,null,"  TOTAL OPER EXP EXCL INCOME & REV TAX",null,null,{"$f":"SUM(F615:F617)","v":284448128},211743882,25654511,47049735,284448128,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,3,4,5]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION"]
[3,null,"AUTO PROC INTEREST DED","RB99",null,{"$f":"-[3]SCH_E1!$Q$23","v":14435959},{"$f":"F632-SUM(H632:I632)","v":9511998},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":790946},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":4133015},{"$f":"SUM(G632:I632)","v":14435959},{"$f":"F632-J632","v":0}]
[4,null,"  TOTAL INTEREST EXPENSE",null,null,{"$f":"F632","v":14435959},{"$f":"G632","v":9511998},{"$f":"H632","v":790946},4133015,14435959,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,"DEPREC EXCESS TAX-BOOK","DE49",null,{"$f":"-[3]SCH_E1!$Q$29","v":38648262},{"$f":"F636-SUM(H636:I636)","v":25693751},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":1514239},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":11440272},{"$f":"SUM(G636:I636)","v":38648262},{"$f":"F636-J636","v":0}]
[8,null,"PERMANENT DIFFERENCES","A357",null,{"$f":"-[3]SCH_E1!$Q$25","v":-1158877},{"$f":"F637-SUM(H637:I637)","v":-680446},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":-61247},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":-417184},{"$f":"SUM(G637:I637)","v":-1158877},{"$f":"F637-J637","v":0}]
[9,null,"TEMPORARY DIFFERENCES","DE49",null,{"$f":"-[3]SCH_E1!$Q$32","v":26140183},{"$f":"F638-SUM(H638:I638)","v":17378255},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":1024172},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":7737756},{"$f":"SUM(G638:I638)","v":26140183},{"$f":"F638-J638","v":0}]
[10,null,"  TOTAL OTHER DEDUCTIONS",null,null,{"$f":"SUM(F636:F638)","v":63629568},42391560,2477164,18760844,63629568,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":78065527},51903558,3268110,22893859,78065527,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,"DEFERRED INCOME TAXES - NET","OM39",null,{"$f":"[3]SCH_E1!$Q$123","v":22505538},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":17373375},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":2343277},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":2788661},{"$f":"SUM(G644:I644)","v":22505313},{"$f":"F644-J644","v":225}]
[16,null,"AMORT OF DEFERRED MERGER COST","A357",null,0,{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,"DIT ADJUSTMENT - S/L DEPRECIATION","DE49",null,0,{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,"DIT ADJUSTMENT - ARAM","K201",null,{"$f":"[3]SCH_E1!$Q$124","v":38306.308984884527},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":38306},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G647:I647)","v":38306},{"$f":"F647-J647","v":0.30898488452658057}]
[19,null,"DIT ADJUSTMENT - FLOW-THROUGH","A357",null,0,{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,"  TOTAL FED DEF IT (410 & 411)",null,null,{"$f":"SUM(F644:F648)","v":22543844.308984883},17411681,2343277,2788661,22543619,225.30898488452658]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,"AMORTIZE ITC","NP29",null,{"$f":"-[3]SCH_E1!$Q$128","v":11316},{"$f":"F652-SUM(H652:I652)","v":6635},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":605},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":4076},{"$f":"SUM(G652:I652)","v":11316},{"$f":"F652-J652","v":0}]
[24,null,"  TOTAL AMORTIZED ITC",null,null,{"$f":"SUM(F652:F652)","v":11316},6635,605,4076,11316,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,"FUEL TAX CREDIT","K301",null,0,{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,"R&D CREDIT - SECTION 41","A315",null,0,{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,"TOTAL FED DEF IT (410 & 411)",null,null,{"$f":"F649","v":22543844.308984883},17411681,2343277,2788661,22543619,{"$f":"K649","v":225.30898488452658}]
[33,null,"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS",null,null,{"$f":"-F653-F658","v":-11316},{"$f":"-G653-G658","v":-6635},-605,-4076,-11316,0]
[34,null,"  TOTAL FEDERAL TAX ADJUSTMENTS",null,null,{"$f":"SUM(F661:F662)","v":22532528.308984883},17405046,2342672,2784585,22532303,225.30898488452658]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":49938772},{"$f":"G433","v":32905157},{"$f":"H433","v":2736145},{"$f":"I433","v":14297470},{"$f":"J433","v":49938772},{"$f":"F666-J666","v":0}]
[38,null,"NET DEDUCTIONS AND ADDITIONS",null,null,{"$f":"-F641","v":-78065527},{"$f":"-G641","v":-51903558},{"$f":"-H641","v":-3268110},{"$f":"-I641","v":-22893859},{"$f":"-J641","v":-78065527},{"$f":"F667-J667","v":0}]
[39,null,"TOTAL FEDERAL TAX ADJUSTMENTS",null,null,{"$f":"F663","v":22532528.308984883},{"$f":"G663","v":17405046},{"$f":"H663","v":2342672},{"$f":"I663","v":2784585},{"$f":"J663","v":22532303},{"$f":"F668-J668","v":225.3089848831296}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":577601.69101511547},{"$f":"G707","v":339144.69101511547},{"$f":"H707","v":30526},{"$f":"I707","v":207931},{"$f":"J707","v":577601.69101511547},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,null,{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,"  BASE FOR FIT COMPUATION",null,null,{"$f":"SUM(F666:F670)","v":-5016625.0000000019},-1254210.3089848845,1841233,-5603873,-5016850.308984885,225.3089848831296]
[43]
[44,null,"FIT FACTOR K190/(1-K190)",null,null,{"$f":"ROUND(F815/(1-F815),9)","v":0.53846153799999996},{"$f":"ROUND(G815/(1-G815),9)","v":0.53846153799999996},{"$f":"ROUND(H815/(1-H815),9)","v":0.53846153799999996},{"$f":"ROUND(I815/(1-I815),9)","v":0.53846153799999996},null,{"$f":"ROUND(K815/(1-K815),9)","v":0.53846153799999996}]
[45,null,"PRELIM FED INCOME TAX","Rounding added",null,{"$f":"ROUND(F673*F671,0)","v":-2701260},{"$f":"ROUND(G671*G673,0)","v":-675344},{"$f":"ROUND(H671*H673,0)","v":991433},{"$f":"ROUND(I671*I673,0)","v":-3017470},{"$f":"SUM(G674:I674)","v":-2701381},{"$f":"F674-J674","v":121}]
[46,null,"TOTAL FEDERAL TAX ADJUSTMENTS",null,null,{"$f":"F663","v":22532528.308984883},{"$f":"G663","v":17405046},{"$f":"H663","v":2342672},{"$f":"I663","v":2784585},{"$f":"J663","v":22532303},{"$f":"F675-J675","v":225.3089848831296}]
[47,null,"  NET FED INCOME TAX ALLOWABLE",null,null,{"$f":"SUM(F674:F675)","v":19831268.308984883},16729702,3334105,-232885,19830922,346.3089848831296]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,"PRELIM FEDERAL INCOME TAX",null,null,{"$f":"F674","v":-2701260},-675344,991433,-3017470,-2701381,121]
[53,null,"  NET FED INCOME TAX PAYABLE",null,null,{"$f":"SUM(F680:F680)","v":-2701260},-675344,991433,-3017470,-2701381,121]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"$F$9","v":"ELECTRIC"},"PRODUCTION","STORAGE","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,"NP29",null,{"$f":"-[3]SCH_E1!$Q$66","v":-55679195.225511841},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":-32644712},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":-2976610},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":-20057873},{"$f":"SUM(G694:I694)","v":-55679195},{"$f":"F694-J694","v":-0.22551184147596359}]
[3,"RESERVED FOR FUTURE USE",null,"NP29",null,null,{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-55679195.225511841},-32644712,-2976610,-20057873,-55679195,-0.22551184147596359]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,"A357",null,{"$f":"[3]SCH_E1!$Q$107","v":577601.69101511547},{"$f":"F700-SUM(H700:I700)","v":339144.69101511547},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":30526},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":207931},{"$f":"SUM(G700:I700)","v":577601.69101511547},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":577601.69101511547},339144.69101511547,30526,207931,577601.69101511547,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,"NP29",null,{"$f":"[3]SCH_E1!$Q$77","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":577601.69101511547},{"$f":"G705+G701","v":339144.69101511547},30526,207931,577601.69101511547,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":49938772},32905157,2736145,14297470,49938772,0]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":19831268.308984883},{"$f":"G676","v":16729702},3334105,-232885,19830922,346.3089848831296]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-78065527},{"$f":"-G641","v":-51903558},-3268110,-22893859,-78065527,0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":55679195.225511841},32644712,2976610,20057873,55679195,0.22551184147596359]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},0,0,0,0,0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":577601.69101511547},{"$f":"G707","v":339144.69101511547},30526,207931,577601.69101511547,0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":47961310.225511834},30715157.691015117,5809276,11436530,47960963.691015117,346.53449672460556]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,"Rounding added",null,{"$f":"ROUND(F717*F719,0)","v":2708398},{"$f":"ROUND(G717*G719,0)","v":1734500},{"$f":"ROUND(H717*H719,0)","v":328053},{"$f":"ROUND(I717*I719,0)","v":645826},{"$f":"SUM(G720:I720)","v":2708379},{"$f":"F720-J720","v":19}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":577601.69101511547},{"$f":"G707","v":339144.69101511547},{"$f":"H707","v":30526},{"$f":"I707","v":207931},{"$f":"SUM(G721:I721)","v":577601.69101511547},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":3285999.6910151155},2073644.6910151155,358579,853757,3285980.6910151155,19]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":2708398},1734500,328053,645826,2708379,19]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},0,0,0,0,0]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":2708398},1734500,328053,645826,2708379,19]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,"MISC SERVICE REVENUE","D249",null,297504,{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_FUNCTIONAL,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":60},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":297444},{"$f":"SUM(G742:I742)","v":297504},{"$f":"F742-J742","v":0}]
[3,null,"INTERDEPARTMENTAL",{"$f":"D608","v":"K902"},null,null,0,0,0,0,{"$f":"F743-J743","v":0}]
[4,null,"POLE & LINE ATTACHMENTS","D249",null,{"$f":"170004+60176","v":230180},0,46,230134,230180,0]
[5,null,"RENTS","D249",null,1058004,0,212,1057792,1058004,0]
[6,null,"TRANSMISSION CHARGE PTP","T229",null,144996,0,144996,0,{"$f":"SUM(G746:I746)","v":144996},{"$f":"F746-J746","v":0}]
[7,null,"PJM REACTIVE REVENUE","K401",null,0,0,0,0,{"$f":"SUM(G747:I747)","v":0},{"$f":"F747-J747","v":0}]
[8,null,"OTHER TRANSMISSION REVENUES","T229",null,2789980,0,2789980,0,{"$f":"SUM(G748:I748)","v":2789980},{"$f":"F748-J748","v":0}]
[9,null,"FIXED BILL PREMIUM",{"$f":"D608","v":"K902"},null,24504,14388,1295,8821,24504,0]
[10,null,"  TOTAL OTHER OPERATING REVS",null,null,{"$f":"SUM(F742:F749)","v":4545168},14388,2936589,1594191,4545168,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,"TOTAL OP EXP EXC INC & REV TAX",null,null,{"$f":"F618","v":284448128},{"$f":"G618","v":211743882},{"$f":"H618","v":25654511},{"$f":"I618","v":47049735},{"$f":"SUM(G753:I753)","v":284448128},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":49938772},{"$f":"G433","v":32905157},{"$f":"H433","v":2736145},{"$f":"I433","v":14297470},{"$f":"SUM(G754:I754)","v":49938772},{"$f":"F754-J754","v":0}]
[15,null,"NET FED INCOME TAX ALLOWABLE",null,null,{"$f":"F676","v":19831268.308984883},{"$f":"G676","v":16729702},{"$f":"H676","v":3334105},{"$f":"I676","v":-232885},{"$f":"SUM(G755:I755)","v":19830922},{"$f":"F755-J755","v":346.3089848831296}]
[16,null,"NET STATE INCOME TAX ALLOWABLE",null,null,{"$f":"F722","v":3285999.6910151155},{"$f":"G722","v":2073644.6910151155},{"$f":"H722","v":358579},{"$f":"I722","v":853757},{"$f":"SUM(G756:I756)","v":3285980.6910151155},{"$f":"F756-J756","v":19}]
[17,null,"TOTAL OTHER OPERATING REVENUES",null,null,{"$f":"-F750","v":-4545168},{"$f":"-G750","v":-14388},{"$f":"-H750","v":-2936589},{"$f":"-I750","v":-1594191},{"$f":"SUM(G757:I757)","v":-4545168},{"$f":"F757-J757","v":0}]
[18,null,"  SUBTOTAL B",null,null,{"$f":"SUM(F752:F757)","v":352959000},{"$f":"SUM(G752:G757)","v":263437997.69101512},{"$f":"SUM(H752:H757)","v":29146751},{"$f":"SUM(I752:I757)","v":60373886},{"$f":"SUM(J752:J757)","v":352958634.69101512},{"$f":"J758-F758","v":-365.30898487567902}]
[19]
[20,null,"TOTAL OTHER OPERATING REVENUES",null,null,{"$f":"-F757","v":4545168},14388,2936589,1594191,4545168,0]
[21,null,"LESS: REVS EXCL FROM REV TAX CALC",null,null,{"$f":"'FR-16(7)(v)-4 PROD Energy'!F989","v":0},{"$f":"G989","v":0},{"$f":"H989","v":0},{"$f":"I989","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,"OTHER OPERATING REVS TO BE TAXED",null,null,{"$f":"F760-F761","v":4545168},14388,2936589,1594191,4545168,0]
[23]
[24,null,"REVENUE TAX FACTOR",null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,"REVENUE TAX ON OTHER OPER. REVS",null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"ROUND(K764*K762,0)","v":0}]
[26,null,"REVENUE TAX ON COST OF SERVICE",null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"ROUND(K764*K758,0)","v":0}]
[27,null,"TOTAL REVENUE TAX",null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},0,0,0,0,0]
[30,null,"  TOTAL ELECTRIC COST OF SERVICE",null,null,{"$f":"F769+F767+F758","v":352959000},{"$f":"G769+G767+G758","v":263437997.69101512},29146751,60373886,352958634.69101512,-365.30898487567902]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":304312778},{"$f":"G868","v":178680291},{"$f":"H868","v":16082930},{"$f":"I868","v":109549557},{"$f":"SUM(G772:I772)","v":304312778},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-352959000},{"$f":"-G770","v":-263437997.69101512},{"$f":"-H770","v":-29146751},{"$f":"-I770","v":-60373886},{"$f":"SUM(G773:I773)","v":-352958634.69101512},{"$f":"F773-J773","v":-365.30898487567902}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-48646222},{"$f":"G773+G772","v":-84757706.691015124},{"$f":"H773+H772","v":-13063821},{"$f":"I773+I772","v":49175671},{"$f":"SUM(G774:I774)","v":-48645856.691015124},{"$f":"F774-J774","v":-365.30898487567902}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-18716333},{"$f":"F776-H776-I776","v":-32610144},{"$f":"ROUND(H775*H774,0)","v":-5026224},{"$f":"ROUND(I775*I774,0)","v":18920035},{"$f":"SUM(G776:I776)","v":-18716333},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-29929889},{"$f":"G774-G776","v":-52147562.691015124},{"$f":"H774-H776","v":-8037597},{"$f":"I774-I776","v":30255636},{"$f":"SUM(G777:I777)","v":-29929523.691015124},{"$f":"F777-J777","v":-365.30898487567902}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,"LONG TERM DEBT",null,null,{"$f":"'[3]SCH_J1 - Forecast'!$G$18","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,5))","v":0.40678999999999998},{"$f":"IF(TotalCap=0,0,1-SUM(G792:G795))","v":0.40678999999999998}]
[4,null,"PREFERRED STOCK",null,null,0,{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,5))","v":0}]
[5,null,"COMMON STOCK",null,null,{"$f":"'[3]SCH_J1 - Forecast'!$G$17","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48893000000000003}]
[6,null,"SHORT TERM DEBT",null,null,{"$f":"'[3]SCH_J1 - Forecast'!$G$19","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,5))","v":0.10428}]
[7,null,"UNAMORTIZED DISCOUNT",null,null,0,{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,5))","v":0}]
[8,null,"  TOTAL",null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,"LONG TERM DEBT",null,null,{"$f":"'[3]SCH_J1 - Forecast'!$K$18","v":4.2430000000000002E-2}]
[12,null,"PREFERRED STOCK",null,null,0]
[13,null,"COMMON STOCK",null,null,{"$f":"'[3]SCH_J1 - Forecast'!$K$17","v":0.10299999999999999}]
[14,null,"SHORT TERM DEBT",null,null,{"$f":"'[3]SCH_J1 - Forecast'!$K$19","v":3.083E-2}]
[15,null,"UNAMORTIZED DISCOUNT",null,null,0]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,"LONG TERM DEBT",null,null,{"$f":"ROUND(G791*F799,5)","v":1.7260000000000001E-2}]
[19,null,"PREFERRED STOCK",null,null,{"$f":"ROUND(G792*F800,5)","v":0}]
[20,null,"COMMON STOCK",null,null,{"$f":"ROUND(G793*F801,5)","v":5.0360000000000002E-2}]
[21,null,"SHORT TERM DEBT",null,null,{"$f":"ROUND(G794*F802,5)","v":3.2100000000000002E-3}]
[22,null,"UNAMORTIZED DISCOUNT",null,null,{"$f":"ROUND(G795*F803,5)","v":0}]
[23,null,"  TOT RATE OF RETURN ALLOWABLE",null,null,{"$f":"SUM(F806:F810)","v":7.0830000000000004E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,"SHORT TERM DEBT COST",null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,"FEDERAL INCOME TAX RATE",null,null,{"$f":"[3]!FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,"STATE INCOME TAX RATE",null,{"$f":"F719","v":5.6470480000000003E-2},{"$f":"[3]!KPSC*0.890867","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2}]
[29,null,"REVENUE TAX RATE",null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 12",null,1,2,3,4,5]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},0,0,{"$f":"SUM(G830:I830)","v":710084},{"$f":"F830-J830","v":0}]
[3,null,"RATIO TO TOTAL ELECTRIC",null,"K201",1,{"$f":"ROUND(G830/(G830+H830+I830),5)","v":1},{"$f":"ROUND(H830/(G830+H830+I830),5)","v":0},0,{"$f":"SUM(G831:I831)","v":1},{"$f":"F831-J831","v":0}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},0,{"$f":"SUM(G832:I832)","v":710084},{"$f":"F832-J832","v":0}]
[5,null,"RATIO TO TOTAL ELECTRIC",null,"K202",1,{"$f":"ROUND(G832/(G832+H832+I832),5)","v":0},{"$f":"ROUND(H832/(G832+H832+I832),5)","v":1},0,{"$f":"SUM(G833:I833)","v":1},{"$f":"F833-J833","v":0}]
[6,null,"DISTRIBUTION KW (NON-COIN PEAK) ","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},0,0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},1503360,0]
[7,null,"RATIO TO TOTAL ELECTRIC",null,"K203",1,{"$f":"ROUND(G834/(G834+H834+I834),5)","v":0},{"$f":"ROUND(H834/(G834+H834+I834),5)","v":0},{"$f":"ROUND(I834/(G834+H834+I834),5)","v":1},1,0]
[8,null,"DISTRIBUTION LINE - OVERHEAD - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},0,0,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},717613,0]
[9,null,"RATIO TO TOTAL ELECTRIC",null,"K205",1,{"$f":"ROUND(G836/(G836+H836+I836),5)","v":0},{"$f":"ROUND(H836/(G836+H836+I836),5)","v":0},{"$f":"ROUND(I836/(G836+H836+I836),5)","v":1},1,0]
[10,null,"DISTRIBUTION LINE - OVERHEAD - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},0,0,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"SUM(G838:I838)","v":717613},{"$f":"F838-J838","v":0}]
[11,null,"RATIO TO TOTAL ELECTRIC",null,"K206",1,{"$f":"ROUND(G838/(G838+H838+I838),5)","v":0},{"$f":"ROUND(H838/(G838+H838+I838),5)","v":0},{"$f":"ROUND(I838/(G838+H838+I838),5)","v":1},{"$f":"SUM(G839:I839)","v":1},{"$f":"F839-J839","v":0}]
[12,null,"GROSS DISTRIBUTION PLANT EXCL. CCNC","External",null,{"$f":"SUM(F73:F90)","v":432487709},{"$f":"SUM(G73:G90)","v":0},{"$f":"SUM(H73:H90)","v":59521},{"$f":"SUM(I73:I90)","v":432428188},432487709,0]
[13,null,"RATIO TO TOTAL ELECTRIC",null,"K209",1,{"$f":"ROUND(G840/(G840+H840+I840),5)","v":0},{"$f":"ROUND(H840/(G840+H840+I840),5)","v":1.3999999999999999E-4},{"$f":"ROUND(I840/(G840+H840+I840),5)","v":0.99985999999999997},1,0]
[14,null,"TOTAL DIVERSIFIED CLASS DEMANDS","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},0,0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},717613,0]
[15,null,"RATIO TO TOTAL ELECTRIC",null,"K215",1,{"$f":"ROUND(G842/(G842+H842+I842),5)","v":0},{"$f":"ROUND(H842/(G842+H842+I842),5)","v":0},{"$f":"ROUND(I842/(G842+H842+I842),5)","v":1},1,0]
[16,null,"WEIGHTED CUSTOMER SERVICE","External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},0,0,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},141934,0]
[17,null,"RATIO TO TOTAL ELECTRIC",null,"K217",1,{"$f":"ROUND(G844/(G844+H844+I844),5)","v":0},{"$f":"ROUND(H844/(G844+H844+I844),5)","v":0},{"$f":"ROUND(I844/(G844+H844+I844),5)","v":1},1,0]
[18,null,"TOTAL KWH","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},0,0,4196163573,0]
[19,null,"RATIO TO TOTAL ELECTRIC",null,"K301",1,{"$f":"ROUND(G846/(G846+H846+I846),5)","v":1},{"$f":"ROUND(H846/(G846+H846+I846),5)","v":0},{"$f":"ROUND(I846/(G846+H846+I846),5)","v":0},1,0]
[20,null,"DISTRIBUTION KWH","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},0,0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},4196163573,0]
[21,null,"RATIO TO TOTAL ELECTRIC",null,"K303",1,{"$f":"ROUND(G848/(G848+H848+I848),5)","v":0},{"$f":"ROUND(H848/(G848+H848+I848),5)","v":0},{"$f":"ROUND(I848/(G848+H848+I848),5)","v":1},1,0]
[22,null,"TOTAL KWH LESS LIGHTING","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},0,0,4176422231,0]
[23,null,"RATIO TO TOTAL ELECTRIC",null,"K305",1,{"$f":"ROUND(G850/(G850+H850+I850),5)","v":1},{"$f":"ROUND(H850/(G850+H850+I850),5)","v":0},{"$f":"ROUND(I850/(G850+H850+I850),5)","v":0},1,0]
[24,null,"ASSIGN 100% TO RESIDENTIAL","External",null,1,0,0,1,1,0]
[25,null,"RATIO TO TOTAL ELECTRIC",null,"K307",1,{"$f":"ROUND(G852/(G852+H852+I852),5)","v":0},{"$f":"ROUND(H852/(G852+H852+I852),5)","v":0},{"$f":"ROUND(I852/(G852+H852+I852),5)","v":1},1,0]
[26,null,"ASSIGN 100% TO LIGHTING","External",null,1,0,0,1,1,0]
[27,null,"RATIO TO TOTAL ELECTRIC",null,"K401",1,{"$f":"ROUND(G854/(G854+H854+I854),5)","v":0},{"$f":"ROUND(H854/(G854+H854+I854),5)","v":0},{"$f":"ROUND(I854/(G854+H854+I854),5)","v":1},1,0]
[28,null,"DISTRIBUTION CUSTOMERS","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},0,0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},140014,0]
[29,null,"RATIO TO TOTAL ELECTRIC",null,"K405",1,{"$f":"ROUND(G856/(G856+H856+I856),5)","v":0},{"$f":"ROUND(H856/(G856+H856+I856),5)","v":0},{"$f":"ROUND(I856/(G856+H856+I856),5)","v":1},1,0]
[30,null,"METERS","External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},0,{"$f":"'WP FR-16(7)(v) Meters'!E27","v":16048},{"$f":"'WP FR-16(7)(v) Meters'!E40-H858","v":6334590},6350638,0]
[31,null,"RATIO TO TOTAL ELECTRIC",null,"K407",1,{"$f":"ROUND(G858/(G858+H858+I858),5)","v":0},{"$f":"ROUND(H858/(G858+H858+I858),5)","v":2.5300000000000001E-3},{"$f":"ROUND(I858/(G858+H858+I858),5)","v":0.99746999999999997},1,0]
[32,null,"WEIGHTED CUSTOMER","External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},0,0,{"$f":"F860","v":243058},243058,0]
[33,null,"RATIO TO TOTAL ELECTRIC",null,"K409",1,{"$f":"ROUND(G860/(G860+H860+I860),5)","v":0},{"$f":"ROUND(H860/(G860+H860+I860),5)","v":0},{"$f":"ROUND(I860/(G860+H860+I860),5)","v":1},1,0]
[34,null,"UNCOLLECTIBLE ACCOUNT 904","External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},0,{"$f":"'WP FR-16(7)(v) CustAcct'!G26","v":9153},{"$f":"F862-H862","v":1489011.3299999998},1498164.3299999998,0]
[35,null,"RATIO TO TOTAL ELECTRIC",null,"K411",1,{"$f":"ROUND(G862/(G862+H862+I862),5)","v":0},{"$f":"ROUND(H862/(G862+H862+I862),5)","v":6.11E-3},{"$f":"ROUND(I862/(G862+H862+I862),5)","v":0.99389000000000005},1,0]
[36,null,"KWH SALES LESS RTP","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},0,0,{"$f":"SUM(G864:I864)","v":4178319049},{"$f":"F864-J864","v":0}]
[37,null,"RATIO TO TOTAL ELECTRIC",null,"K302",1,{"$f":"ROUND(G864/(G864+H864+I864),5)","v":1},{"$f":"ROUND(H864/(G864+H864+I864),5)","v":0},{"$f":"ROUND(I864/(G864+H864+I864),5)","v":0},{"$f":"SUM(G865:I865)","v":1},{"$f":"F865-J865","v":0}]
[38]
[39,null,"PRESENT REVENUES","CS09","R600",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F881","v":304312778},{"$f":"F867-H867-I867","v":227130233},{"$f":"ROUND(F867*VLOOKUP(D867,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":25129629},{"$f":"ROUND(F867*VLOOKUP(D867,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":52052916},{"$f":"SUM(G867:I867)","v":304312778},{"$f":"F867-J867","v":0}]
[40,null,"PROPOSED REVENUES","A357","R602",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F883","v":304312778},{"$f":"F868-H868-I868","v":178680291},{"$f":"ROUND(F868*VLOOKUP(D868,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":16082930},{"$f":"ROUND(F868*VLOOKUP(D868,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":109549557},{"$f":"SUM(G868:I868)","v":304312778},{"$f":"F868-J868","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 12.1",null,1,2,3,4,5]
[]
[1,null,"PRESENT REVENUES","Internal",null,{"$f":"F867","v":304312778},{"$f":"G867","v":227130233},{"$f":"H867","v":25129629},{"$f":"I867","v":52052916},{"$f":"SUM(G881:I881)","v":304312778},{"$f":"F881-J881","v":0}]
[2,null,"RATIO TO TOTAL ELECTRIC",null,"K901",1,{"$f":"ROUND(G881/(G881+H881+I881),5)","v":0.74636999999999998},{"$f":"ROUND(H881/(G881+H881+I881),5)","v":8.2580000000000001E-2},{"$f":"ROUND(I881/(G881+H881+I881),5)","v":0.17105000000000001},{"$f":"SUM(G882:I882)","v":1},{"$f":"F882-J882","v":0}]
[3,null,"PROPOSED REVENUES","Internal",null,{"$f":"F868","v":304312778},{"$f":"G868","v":178680291},{"$f":"H868","v":16082930},{"$f":"I868","v":109549557},{"$f":"SUM(G883:I883)","v":304312778},{"$f":"F883-J883","v":0}]
[4,null,"RATIO TO TOTAL ELECTRIC",null,"K902",1,{"$f":"ROUND(G883/(G883+H883+I883),5)","v":0.58716000000000002},{"$f":"ROUND(H883/(G883+H883+I883),5)","v":5.2850000000000001E-2},{"$f":"ROUND(I883/(G883+H883+I883),5)","v":0.35998999999999998},{"$f":"SUM(G884:I884)","v":1},{"$f":"F884-J884","v":0}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,"WTD GROSS PROD PLANT RATIOS","Internal","P129",1,{"$f":"ROUND(IF(F62=0,0,G62/F62),5)","v":1},{"$f":"ROUND(IF(F62=0,0,H62/F62),5)","v":0},{"$f":"ROUND(IF(F62=0,0,I62/F62),5)","v":0},{"$f":"SUM(G888:I888)","v":1},{"$f":"F888-J888","v":0}]
[9,null,"WTD GROSS TRANS PLANT RATIOS","Internal","T129",1,{"$f":"ROUND(IF(F68=0,0,G68/F68),5)","v":0},{"$f":"ROUND(IF(F68=0,0,H68/F68),5)","v":1},{"$f":"ROUND(IF(F68=0,0,I68/F68),5)","v":0},1,0]
[10,null,"WTD GROSS P & T PLT RATIOS","Internal","PT29",1,{"$f":"ROUND(IF(F70=0,0,G70/F70),5)","v":0.94518999999999997},{"$f":"ROUND(IF(F70=0,0,H70/F70),5)","v":5.4809999999999998E-2},{"$f":"ROUND(IF(F70=0,0,I70/F70),5)","v":0},{"$f":"SUM(G890:I890)","v":1},{"$f":"F890-J890","v":0}]
[11,null,"WTD GROSS DIST PLANT RATIOS","Internal","D149",1,{"$f":"ROUND(IF(F94=0,0,G94/F94),5)","v":0},{"$f":"ROUND(IF(F94=0,0,H94/F94),5)","v":1.3999999999999999E-4},{"$f":"ROUND(IF(F94=0,0,I94/F94),5)","v":0.99985999999999997},{"$f":"SUM(G891:I891)","v":1},{"$f":"F891-J891","v":0}]
[12,null,"WTD GROSS TRANS & DIST RATIOS","Internal","TD29",1,{"$f":"ROUND(IF(F96=0,0,G96/F96),5)","v":0},{"$f":"ROUND(IF(F96=0,0,H96/F96),5)","v":0.12252},{"$f":"ROUND(IF(F96=0,0,I96/F96),5)","v":0.87748000000000004},1,0]
[13,null,"WTD GROSS PTD PLT RATIOS","Internal","PD29",1,{"$f":"ROUND(IF(F97=0,0,G97/F97),5)","v":0.67852000000000001},{"$f":"ROUND(IF(F97=0,0,H97/F97),5)","v":3.9390000000000001E-2},{"$f":"1-SUM(G893:H893)","v":0.28208999999999995},1,0]
[14,null,"WTD GROSS G & I PLT RATIOS","Internal","G129",1,{"$f":"ROUND(IF(F109=0,0,$G$109/F109),5)","v":0.75300999999999996},{"$f":"ROUND(IF(F109=0,0,$H$109/F109),5)","v":5.2839999999999998E-2},{"$f":"1-SUM(G894:H894)","v":0.19415000000000004},1,0]
[15,null,"WTD GROSS C & O PLANT RATIOS","Internal","C129",1,{"$f":"ROUND(IF(F121=0,0,$G$121/F121),5)","v":0.75300999999999996},{"$f":"ROUND(IF(F121=0,0,$H$121/F121),5)","v":5.2839999999999998E-2},{"$f":"1-SUM(G895:H895)","v":0.19415000000000004},1,0]
[16,null,"WTD GROSS PLANT RATIOS","Internal","GP19",1,{"$f":"ROUND(IF(F123=0,0,G123/F123),5)","v":0.68110000000000004},{"$f":"ROUND(IF(F123=0,0,H123/F123),5)","v":3.9849999999999997E-2},{"$f":"1-SUM(G896:H896)","v":0.27905000000000002},1,0]
[17,null,"WTD TOTAL DEPRC RES RATIOS","Internal","DR19",1,{"$f":"ROUND(IF(F200=0,0,G200/F200),5)","v":0.78022000000000002},{"$f":"ROUND(IF(F200=0,0,H200/F200),5)","v":2.563E-2},{"$f":"1-SUM(G897:H897)","v":0.19414999999999993},1,0]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,"WTD NET PROD PLANT RATIOS","Internal","P229",1,{"$f":"ROUND(IF(F216=0,0,G216/F216),5)","v":1},{"$f":"ROUND(IF(F216=0,0,H216/F216),5)","v":0},{"$f":"1-SUM(G900:H900)","v":0},{"$f":"SUM(G900:I900)","v":1},{"$f":"F900-J900","v":0}]
[21,null,"WTD NET TRANS PLANT RATIOS","Internal","T229",1,{"$f":"ROUND(IF(F222=0,0,G222/F222),5)","v":0},{"$f":"ROUND(IF(F222=0,0,H222/F222),5)","v":1},0,1,0]
[22,null,"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES","Internal","PL49",1,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(G228:G231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":1},1,0]
[23,null,"WTD NET TOTAL DIST PLANT RATIOS","Internal","D249",1,{"$f":"ROUND(IF($F$248=0,0,G248/$F$248),5)","v":0},{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":2.0000000000000001E-4},{"$f":"1-SUM(G903:H903)","v":0.99980000000000002},1,0]
[24,null,"WTD NET TRANS & DIST RATIOS","Internal","NT29",1,{"$f":"ROUND(IF($F$251=0,0,G251/$F$251),5)","v":0.58377999999999997},{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":5.3469999999999997E-2},0.36275000000000002,1,0]
[25,null,"WTD NET G & I PLT RATIOS","Internal","G229",1,{"$f":"ROUND(IF($F$263=0,0,G263/$F$263),5)","v":0.72462000000000004},{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":5.2839999999999998E-2},0.22253999999999996,1,0]
[26,null,"WTD NET C & O PLANT RATIOS","Internal","C229",1,{"$f":"ROUND(IF($F$275=0,0,G275/$F$275),5)","v":0.70404999999999995},{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":5.2839999999999998E-2},0.24311000000000005,1,0]
[27,null,"WTD NET PLANT RATIOS","Internal","NP29",1,{"$f":"ROUND(IF(F277=0,0,G277/F277),5)","v":0.58630000000000004},{"$f":"ROUND(IF(F277=0,0,H277/F277),5)","v":5.3460000000000001E-2},0.36024,1,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,"WTD MATERIAL & SUPPLY RATIOS","Internal","W669",1,{"$f":"1-H910-I910","v":0.83716000000000002},{"$f":"ROUND(IF(F399=0,0,H399/F399),5)","v":1.9949999999999999E-2},{"$f":"ROUND(IF(F399=0,0,I399/F399),5)","v":0.14288999999999999},{"$f":"SUM(G910:I910)","v":1},{"$f":"F910-J910","v":0}]
[31,null,"WTD PREPAYMENTS RATIOS","Internal","W689",1,{"$f":"ROUND(IF(F405=0,0,G405/F405),5)","v":0},{"$f":"ROUND(IF(F405=0,0,H405/F405),5)","v":0},{"$f":"ROUND(IF(F405=0,0,I405/F405),5)","v":0},{"$f":"SUM(G911:I911)","v":0},{"$f":"F911-J911","v":1}]
[32,null,"WTD TOTAL WORKING CASH RATIOS","Internal","W719",1,{"$f":"ROUND(IF(F408=0,0,G408/F408),5)","v":1},{"$f":"ROUND(IF(F408=0,0,H408/F408),5)","v":0},{"$f":"ROUND(IF(F408=0,0,I408/F408),5)","v":0},{"$f":"SUM(G912:I912)","v":1},{"$f":"F912-J912","v":0}]
[33,null,"WTD TOTAL MISC WRKNG CAP RATIO","Internal","W749",1,{"$f":"ROUND(IF(F414=0,0,G414/F414),5)","v":0},{"$f":"ROUND(IF(F414=0,0,H414/F414),5)","v":0},{"$f":"ROUND(IF(F414=0,0,I414/F414),5)","v":0},{"$f":"SUM(G913:I913)","v":0},{"$f":"F913-J913","v":1}]
[34,null,"WTD TOTAL WRKNG CAP RATIOS","Internal","WC79",1,{"$f":"ROUND(IF($F$416=0,0,G416/F416),5)","v":0.87953000000000003},{"$f":"ROUND(IF($F$416=0,0,H416/F416),5)","v":1.4760000000000001E-2},{"$f":"ROUND(IF($F$416=0,0,I416/F416),5)","v":0.10571},{"$f":"SUM(G914:I914)","v":1},{"$f":"F914-J914","v":0}]
[35]
[36,"RATE BASE"]
[37,null,"WTD NET OCRB RATIOS","Internal","RB29",1,{"$f":"ROUND(IF($F$390=0,0,G390/$F$390),5)","v":0.63963999999999999},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":5.8279999999999998E-2},{"$f":"1-SUM(G917:H917)","v":0.30208000000000002},{"$f":"SUM(G917:I917)","v":1},{"$f":"F917-J917","v":0}]
[38,null,"WTD TOTAL RATE BASE RATIOS","Internal","RB99",1,{"$f":"ROUND(IF($F$426=0,0,G426/$F$426),5)","v":0.65891},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":5.4789999999999998E-2},{"$f":"1-SUM(G918:H918)","v":0.2863},{"$f":"SUM(G918:I918)","v":1},{"$f":"F918-J918","v":0}]
[39,null,"WTD CWIP RATIO","Internal","CW29",1,{"$f":"ROUND(IF($F$375=0,0,G375/$F$375),5)","v":0},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},{"$f":"1-SUM(G919:H919)","v":1},{"$f":"SUM(G919:I919)","v":1},{"$f":"F919-J919","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-1"}]
[{"$f":"$A$2","v":"FUNCTIONAL ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","FUNCTIONAL",null,null,"TOTAL","ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"$F$9","v":"ELECTRIC"},{"$f":"G9","v":"PRODUCTION"},"TRANSMISSION","DISTRIBUTION","AT ISSUE","OTHER"]
[null,null,"Schedule 12.2",null,1,2,3,4,5]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,"WTD PROD DEMAND O&M EXP RATIOS","Internal","P349",1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,I457/$F$457),5)","v":0},{"$f":"SUM(G932:I932)","v":0},{"$f":"F932-J932","v":1}]
[3,null,"WTD PROD ENERGY O&M EXP RATIOS","Internal","E349",1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":1},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,I453/$F$453),5)","v":0},1,0]
[4,null,"WTD TOTAL PROD O&M EXP RATIOS","Internal","P459",1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":1},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,I459/$F$459),5)","v":0},1,0]
[5,null,"WTD TRANS O&M EXP RATIOS","Internal","T349",1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":1},{"$f":"ROUND(IF($F$466=0,0,I466/$F$466),5)","v":0},1,0]
[6,null,"WTD DIST O&M EXP RATIOS","Internal","D349",1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":3.9320000000000001E-2},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":6.9999999999999994E-5},{"$f":"ROUND(IF($F$492=0,0,I492/$F$492),5)","v":0.96062000000000003},1.0000100000000001,-1.0000000000065512E-5]
[7,null,"WTD UNCOLLECTIBLE ACCOUNT O&M","Internal","C311",1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":6.11E-3},{"$f":"ROUND(IF($F$496=0,0,I496/$F$496),5)","v":0.99389000000000005},1,0]
[8,null,"WTD CUST ACCT O&M EXP RATIOS","Internal","C319",1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":1.6299999999999999E-3},{"$f":"ROUND(IF($F$503=0,0,I503/$F$503),5)","v":0.99836999999999998},1,0]
[9,null,"WTD CUST SERV & INFO O&M  EXP RATIOS","Internal","C331",1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,I518/$F$518),5)","v":1},{"$f":"SUM(G939:I939)","v":1},{"$f":"F939-J939","v":0}]
[10,null,"WTD SALES O&M EXP RATIOS","Internal","S319",1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,I522/$F$522),5)","v":1},{"$f":"SUM(G940:I940)","v":1},{"$f":"F940-J940","v":0}]
[11,null,"WTD O&M EXP RATIOS","Internal","OM39",1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)-0.00001","v":0.77196000000000009},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0.10412},{"$f":"ROUND(IF($F$549=0,0,I549/$F$549),5)","v":0.12391000000000001},{"$f":"SUM(G941:I941)","v":0.99999000000000005},{"$f":"F941-J941","v":9.9999999999544897E-6}]
[12]
[13,"A & G EXPENSES"]
[14,null,"WTD PROD DEMAND A&G EXP RATIOS","Internal","A300",1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":1},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,I525/$F$525),5)","v":0}]
[15,null,"WTD PROD ENERGY A&G EXP RATIOS","Internal","A302",1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":1},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,I526/$F$526),5)","v":0},{"$f":"SUM(G945:I945)","v":1},{"$f":"F945-J945","v":0}]
[16,null,"WTD TRANS A&G EXP RATIOS","Internal","A304",1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":1},{"$f":"ROUND(IF($F$527=0,0,I527/$F$527),5)","v":0},1,0]
[17,null,"WTD DIST A&G EXP RATIOS","Internal","A306",1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":3.9309999999999998E-2},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":6.9999999999999994E-5},{"$f":"ROUND(IF($F$528=0,0,I528/$F$528),5)","v":0.96062000000000003},1,0]
[18,null,"WTD CUST ACCT A&G EXP RATIOS","Internal","A308",1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":1.6299999999999999E-3},{"$f":"ROUND(IF($F$529=0,0,I529/$F$529),5)","v":0.99836999999999998},1,0]
[19,null,"WTD CUST SERV & INFO A&G  EXP RATIOS","Internal","A310",1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,I530/$F$530),5)","v":1},1,0]
[20,null,"WTD SALES A&G EXP RATIOS","Internal","A312",1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,I531/$F$531),5)","v":0},0,1]
[21,null,"WTD A&G EXPENSE UNADJUSTED","Internal","A315",1,{"$f":"1-H951-I951","v":0.58716000000000013},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":5.2850000000000001E-2},{"$f":"ROUND(IF($F$532=0,0,I532/$F$532),5)","v":0.35998999999999998},1,0]
[22,null,"WTD A&G EXP RATIOS","Internal","A357",1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0.58716000000000002},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":5.2850000000000001E-2},{"$f":"ROUND(IF($F$547=0,0,I547/$F$547),5)","v":0.35998999999999998},1,0]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,"WTD PRODUCTION DEPREC RATIOS","Internal","P489",1,{"$f":"ROUND(IF(F563=0,0,G563/F563),5)","v":1},{"$f":"ROUND(IF(G563=0,0,H563/G563),5)","v":0},{"$f":"ROUND(IF(H563=0,0,I563/H563),5)","v":0},{"$f":"SUM(G955:I955)","v":1},{"$f":"F955-J955","v":0}]
[26,null,"WTD TRANS DEPREC RATIOS","Internal","T489",1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":1},{"$f":"ROUND(IF($F$567=0,0,I567/$F$567),5)","v":0},1,0]
[27,null,"WTD DIST DEPREC RATIOS","Internal","D489",1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":2.0000000000000001E-4},{"$f":"ROUND(IF($F$571=0,0,I571/$F$571),5)","v":0.99980000000000002},1,0]
[28,null,"WTD GENERAL DEPREC EXP RATIOS","Internal","G489",1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0.72462000000000004},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":5.2839999999999998E-2},{"$f":"ROUND(IF($F$575=0,0,I575/$F$575),5)","v":0.22253999999999999},1,0]
[29,null,"WTD COM & OTHER DEP EXP RATIOS","Internal","C489",1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0.70404999999999995},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":5.2839999999999998E-2},{"$f":"ROUND(IF($F$579=0,0,I579/$F$579),5)","v":0.24310999999999999},1,0]
[30,null,"WTD TOT DEPREC EXP RATIOS","Internal","DE49",1,{"$f":"1-H960-I960","v":0.66481000000000001},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":3.918E-2},{"$f":"ROUND(IF($F$582=0,0,I582/$F$582),5)","v":0.29601},1,0]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,"WTD R. E. & PROP TAX RATIOS","Internal","L529",1,{"$f":"ROUND(IF(F598=0,0,G598/F598),5)","v":0.58630000000000004},{"$f":"ROUND(IF(F598=0,0,H598/F598),5)","v":5.3460000000000001E-2},{"$f":"ROUND(IF(F598=0,0,I598/F598),5)","v":0.36024},{"$f":"SUM(G963:I963)","v":1},{"$f":"F963-J963","v":0}]
[34,null,"WTD MISC TAX RATIOS","Internal","L589",1,{"$f":"ROUND(IF(F605=0,0,G605/F605),5)","v":0.58716000000000002},{"$f":"ROUND(IF(F605=0,0,H605/F605),5)","v":5.2850000000000001E-2},{"$f":"ROUND(IF(F605=0,0,I605/F605),5)","v":0.35998999999999998},{"$f":"SUM(G964:I964)","v":1},{"$f":"F964-J964","v":0}]
[35,null,"WTD OTHER TAX RATIOS","Internal","L599",1,{"$f":"1-H965-I965","v":0.58644000000000007},{"$f":"ROUND(IF(F617=0,0,H617/F617),5)","v":5.3359999999999998E-2},{"$f":"ROUND(IF(F617=0,0,I617/F617),5)","v":0.36020000000000002},{"$f":"SUM(G965:I965)","v":1},{"$f":"F965-J965","v":0}]
[36,null,"WTD OP EXP EX IT & REV RATIOS","Internal","OP69",1,{"$f":"1-H966-I966","v":0.74439999999999995},{"$f":"ROUND(IF(F618=0,0,H618/F618),5)","v":9.0190000000000006E-2},{"$f":"ROUND(IF(F618=0,0,I618/F618),5)","v":0.16541},{"$f":"SUM(G966:I966)","v":1},{"$f":"F966-J966","v":0}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,"WTD TOTAL COST OF SERVICE","Internal","CS09",1,{"$f":"ROUND(IF(F770=0,0,G770/F770),9)","v":0.74636996799999999},{"$f":"ROUND(IF(F770=0,0,H770/F770),9)","v":8.2578290999999998E-2},{"$f":"ROUND(IF(F770=0,0,I770/F770),9)","v":0.171050706},{"$f":"SUM(G969:I969)","v":0.99999896500000007},{"$f":"F969-J969","v":1.0349999999270665E-6}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,"WTD RATIOS","Internal","K669"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"ROUND(0.06889*0,0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_FUNCTIONAL,H10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_FUNCTIONAL,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_FUNCTIONAL,$I$10,FALSE),0)","v":0},{"$f":"SUM(G983:I983)","v":0},{"$f":"F983-J983","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",0,{"$f":"ROUND(F984*VLOOKUP(E984,ALLOCTABLE_FUNCTIONAL,H10,FALSE),0)","v":0},0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",0,{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_FUNCTIONAL,H10,FALSE),0)","v":0},0,0,0,0]
[5,null,"OTHER PROD ELECTRIC ASSC COS  489050"," ","K301",0,{"$f":"ROUND(F986*VLOOKUP(E986,ALLOCTABLE_FUNCTIONAL,H10,FALSE),0)","v":0},0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",0,{"$f":"ROUND(F987*VLOOKUP(E987,ALLOCTABLE_FUNCTIONAL,H10,FALSE),0)","v":0},0,0,0,0]
[7,null,"RENT ASSOC. CO. "," ","NP29",0,{"$f":"ROUND(F988*VLOOKUP(E988,ALLOCTABLE_FUNCTIONAL,H10,FALSE),0)","v":0},0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F983:F988)","v":0},0,0,0,0,0]

{"sheet":"FR-16(7)(v)-2 PROD Classified","index":4,"n_rows":989,"n_cols":15,"rows_kept":989,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-2"]
["PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE",null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"PRODUCTION","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":1178879930},{"$f":"G123","v":1162711926},{"$f":"H123","v":16168004},{"$f":"I123","v":0},{"$f":"SUM(G12:I12)","v":1178879930},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-660179904.46080005},{"$f":"-G200","v":-648320190.46080005},{"$f":"-H200","v":-11859714},{"$f":"-I200","v":0},{"$f":"SUM(G13:I13)","v":-660179904.46080005},{"$f":"F13-J13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-84613431},{"$f":"G421","v":-104860896},{"$f":"H421","v":20247465},{"$f":"I421","v":0},{"$f":"SUM(G14:I14)","v":-84613431},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":434086594.53919995},409530839.53919995,24555755,0,434086594.53919995,0]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":170336881},{"$f":"G549","v":8465910.0000000075},{"$f":"H549","v":161870971},{"$f":"I549","v":0},{"$f":"SUM(G18:I18)","v":170336881},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":33884948},{"$f":"G582","v":33043451},{"$f":"H582","v":841497},{"$f":"I582","v":0},{"$f":"SUM(G19:I19)","v":33884948},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":7522053},{"$f":"G612","v":6899819},{"$f":"H612","v":622234},{"$f":"I612","v":0},{"$f":"SUM(G20:I20)","v":7522053},0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":211743882},{"$f":"SUM(G17:G20)","v":48409180.000000007},{"$f":"SUM(H17:H20)","v":163334702},{"$f":"SUM(I17:I20)","v":0},{"$f":"SUM(J17:J20)","v":211743882},0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":16729701},{"$f":"G676","v":-9059190},{"$f":"H676","v":25788892},{"$f":"I676","v":0},{"$f":"SUM(G22:I22)","v":16729702},-1]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":2073644.6910151155},{"$f":"G722","v":405289.69101511547},{"$f":"H722","v":1668355},{"$f":"I722","v":0},{"$f":"SUM(G23:I23)","v":2073644.6910151155},0]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G24","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":230547227.69101512},{"$f":"SUM(G21:G25)","v":39755279.691015124},{"$f":"SUM(H21:H25)","v":190791949},{"$f":"SUM(I21:I25)","v":0},{"$f":"SUM(G26:I26)","v":230547228.69101512},-1]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":32905156},{"$f":"G433","v":31043711},{"$f":"H433","v":1861445},{"$f":"I433","v":0},{"$f":"SUM(G28:I28)","v":32905156},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-14388},{"$f":"-G750","v":-7773},{"$f":"-H750","v":-6615},{"$f":"-I750","v":0},{"$f":"SUM(G29:I29)","v":-14388},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":263437995.69101512},{"$f":"SUM(G26:G29)","v":70791217.691015124},{"$f":"SUM(H26:H29)","v":192646779},{"$f":"SUM(I26:I29)","v":0},{"$f":"SUM(J26:J29)","v":263437996.69101512},-1]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!Q27","v":0},0,0,0,{"$f":"SUM(G31:I31)","v":0},0]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F31+F30","v":263437995.69101512},{"$f":"G31+G30","v":70791217.691015124},{"$f":"H31+H30","v":192646779},{"$f":"I31+I30","v":0},{"$f":"J31+J30","v":263437996.69101512},-1]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":178680291},{"$f":"G868","v":96533814},{"$f":"H868","v":82146477},{"$f":"I868","v":0},{"$f":"J868","v":178680291},0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":84757704.691015124},-25742596.308984876,110500302,0,84757705.691015124,-1]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-19242546.691015124},{"$f":"G777+G28","v":46882002.308984876},{"$f":"H777+H28","v":-66124549},{"$f":"I777+I28","v":0},{"$f":"J777+J28","v":-19242546.691015124},{"$f":"F36-J36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-4.1419999999999998E-2},0.10697,-2.5161099999999998,0,-4.1419999999999998E-2,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-0.12664252938732895},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.17685367435598087},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.1880282052518174},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":-0.12664252938732895},{"$f":"IF(Equity=0,0,(K37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F867","v":227130233},{"$f":"G867","v":61034574},{"$f":"H867","v":166095660},{"$f":"I867","v":-1},{"$f":"J867","v":227130233},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":36307762.691015124},9756643.6910151243,26551119,1,36307763.691015124,-1]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.15984999999999999},0.15984999999999999,0.15984999999999999,-1,0.15984999999999999,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-48449942},35499240,-83949183,1,-48449942,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.21331},0.58162999999999998,-0.50543000000000005,-1,-0.21331,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G59","v":799630884},{"$f":"ROUND(F59*VLOOKUP(D59,AllocTable_Classified_Production,$G$10,FALSE),0)","v":799630884},{"$f":"ROUND(F59*VLOOKUP(D59,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G59:I59)","v":799630884},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G60","v":334147228},{"$f":"ROUND(F60*VLOOKUP(D60,AllocTable_Classified_Production,$G$10,FALSE),0)","v":334147228},{"$f":"ROUND(F60*VLOOKUP(D60,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G60:I60)","v":334147228},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G61","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":1133778112},1133778112,0,0,1133778112,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G65","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G66","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G66:I66)","v":0},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G67","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":0},0,0,0,0,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":1133778112},1133778112,0,0,1133778112,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G73","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G73:I73)","v":0},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G74","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G74:I74)","v":0},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G75","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G75:I75)","v":0},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G76","v":0},0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G77","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G78","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G79","v":0},0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G80","v":0},0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G81","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G82","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G83","v":0},0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G84","v":0},0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G85","v":0},0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G86","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G86:I86)","v":0},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G87","v":0},0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G88","v":0},0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G89","v":0},0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G90","v":0},0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G91","v":0},0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G92","v":0},0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G93","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":0},{"$f":"SUM(G73:G92)","v":0},0,0,0,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":0},0,0,0,0,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":1133778112},1133778112,0,0,1133778112,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G100","v":8795876},{"$f":"ROUND(F100*VLOOKUP(D100,AllocTable_Classified_Production,$G$10,FALSE),0)","v":8795876},{"$f":"ROUND(F100*VLOOKUP(D100,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G100:I100)","v":8795876},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G101","v":7707827},0,7707827,0,{"$f":"SUM(G101:I101)","v":7707827},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G102","v":0},0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G103","v":4997840},4997840,0,0,4997840,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G104","v":0},0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G105","v":0},0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G106","v":0},0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G107","v":0},0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G108","v":0},0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":21501543},13793716,7707827,0,21501543,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G112","v":9654427},{"$f":"ROUND(F112*VLOOKUP(D112,AllocTable_Classified_Production,$G$10,FALSE),0)","v":9654427},{"$f":"ROUND(F112*VLOOKUP(D112,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G112:I112)","v":9654427},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G113","v":8460177},{"$f":"ROUND(F113*VLOOKUP(D113,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F113*VLOOKUP(D113,AllocTable_Classified_Production,$H$10,FALSE),0)","v":8460177},{"$f":"ROUND(F113*VLOOKUP(D113,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G113:I113)","v":8460177},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G114","v":0},0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G115","v":5485671},5485671,0,0,5485671,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G116","v":0},0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G117","v":0},0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G118","v":0},0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G119","v":0},0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G120","v":0},0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":23600275},15140098,8460177,0,23600275,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":1178879930},1162711926,16168004,0,1178879930,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G136","v":451443084},{"$f":"F136-SUM(H136:I136)","v":451443084},{"$f":"ROUND(F136*VLOOKUP(D136,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G136:I136)","v":451443084},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G137","v":169211512},{"$f":"F137-SUM(H137:I137)","v":169211512},{"$f":"ROUND(F137*VLOOKUP(D137,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G137:I137)","v":169211512},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G138","v":5973380},{"$f":"F138-SUM(H138:I138)","v":5973380},{"$f":"ROUND(F138*VLOOKUP(D138,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G138:I138)","v":5973380},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":626627976},626627976,0,0,626627976,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G142","v":0},{"$f":"F142-SUM(H142:I142)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G143","v":0},{"$f":"F143-SUM(H143:I143)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G143:I143)","v":0},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G144","v":0},{"$f":"F144-SUM(H144:I144)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G144:I144)","v":0},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":0},0,0,0,0,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":626627976},{"$f":"G145+G139","v":626627976},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":626627976},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G150","v":0},{"$f":"F150-SUM(H150:I150)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G150:I150)","v":0},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G151","v":0},{"$f":"F151-SUM(H151:I151)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G151:I151)","v":0},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G152","v":0},{"$f":"F152-SUM(H152:I152)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G152:I152)","v":0},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G153","v":0},0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G154","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G155","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G156","v":0},0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G157","v":0},0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G158","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G159","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G160","v":0},0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G161","v":0},0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G162","v":0},0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G163","v":0},{"$f":"F163-SUM(H163:I163)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G163:I163)","v":0},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G164","v":0},0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G165","v":0},0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G166","v":0},0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G167","v":0},0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G168","v":0},0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G169","v":0},0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G170","v":0},{"$f":"F170-SUM(H170:I170)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G170:I170)","v":0},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":0},{"$f":"SUM(G149:G169)","v":0},0,0,0,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":0},{"$f":"G171+G145","v":0},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":0},{"$f":"J171+J145","v":0},{"$f":"F173-J173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":626627976},{"$f":"G147+G171","v":626627976},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":0},{"$f":"J147+J171","v":626627976},{"$f":"F174-J174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G177","v":4910013},{"$f":"F177-SUM(H177:I177)","v":4910013},{"$f":"ROUND(F177*VLOOKUP(D177,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G177:I177)","v":4910013},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G178","v":4302645},{"$f":"F178-SUM(H178:I178)","v":0},4302645,0,{"$f":"SUM(G178:I178)","v":4302645},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G179","v":0},0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G180","v":2789882},2789882,0,0,2789882,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G181","v":0},0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G182","v":0},0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G183","v":0},0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G184","v":0},0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G185","v":-1529897},-826542,-703355,0,-1529897,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":10472643},6873353,3599290,0,10472643,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G189","v":9493775.4607999995},{"$f":"F189-SUM(H189:I189)","v":9493775.4607999995},{"$f":"ROUND(F189*VLOOKUP(D189,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G189:I189)","v":9493775.4607999995},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G190","v":8319397},{"$f":"F190-SUM(H190:I190)","v":0},8319397,0,{"$f":"SUM(G190:I190)","v":8319397},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G191","v":0},0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G192","v":5394388},5394388,0,0,5394388,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G193","v":0},0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G194","v":0},0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G195","v":0},0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G196","v":0},0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G197","v":-128275},-69302,-58973,0,-128275,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":23079285.4608},{"$f":"SUM(G188:G197)","v":14818861.4608},{"$f":"SUM(H188:H197)","v":8260424},{"$f":"SUM(I188:I197)","v":0},{"$f":"SUM(J188:J197)","v":23079285.4608},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":660179904.46080005},648320190.46080005,11859714,0,660179904.46080005,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":348187800},348187800,0,0,348187800,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,{"$f":"F60-F137","v":164935716},164935716,0,0,164935716,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,{"$f":"F61-F138","v":-5973380},-5973380,0,0,-5973380,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":507150136},507150136,0,0,507150136,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,{"$f":"F66-F143","v":0},0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,{"$f":"F67-F144","v":0},0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":0},0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":507150136},507150136,0,0,507150136,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,{"$f":"F88-F165","v":0},0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,{"$f":"F89-F166","v":0},0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,{"$f":"F90-F167","v":0},0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,{"$f":"F91-F168","v":0},0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,{"$f":"F92-F169","v":0},0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":0},0,0,0,0,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":0},0,0,0,0,0]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":507150136},507150136,0,0,507150136,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":3885863},3885863,0,0,3885863,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":3405182},0,3405182,0,3405182,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":2207958},2207958,0,0,2207958,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":0},0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":1529897},826542,703355,0,1529897,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":11028900},6920363,4108537,0,11028900,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":160651.53920000046},160651.53920000046,0,0,160651.53920000046,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":140780},0,140780,0,140780,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":91283},91283,0,0,91283,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":0},0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":128275},69302,58973,0,128275,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":520989.53920000046},321236.53920000046,199753,0,520989.53920000046,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":518700025.53920001},514391735.53920001,4308290,0,518700025.53920001,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!G292","v":78287144},{"$f":"F292-SUM(H292:I292)","v":77636578},{"$f":"ROUND(F292*VLOOKUP(D292,AllocTable_Classified_Production,$H$10,FALSE),0)","v":650566},{"$f":"ROUND(F292*VLOOKUP(D292,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G292:I292)","v":78287144},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!G293","v":1444177},1432176,12001,0,1444177,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!G294","v":0},0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!G295","v":22881631},22691485,190146,0,22881631,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!G296","v":286729},284346,2383,0,286729,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!G297","v":0},0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!G298","v":-1402880},-880279,-522601,0,-1402880,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!G299","v":0},0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G300","v":0},0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":101496801},101164306,332495,0,101496801,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G304","v":-4074213},{"$f":"F304-SUM(H304:I304)","v":-4040356},{"$f":"ROUND(F304*VLOOKUP(D304,AllocTable_Classified_Production,$H$10,FALSE),0)","v":-33857},{"$f":"ROUND(F304*VLOOKUP(D304,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G304:I304)","v":-4074213},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G305","v":9736810},9655897,80913,0,9736810,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G306","v":0},0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G307","v":966997},958961,8036,0,966997,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G308","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G309","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G310","v":0},0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G311","v":228648},123529,105119,0,228648,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G312","v":41711},{"$f":"F312-SUM(H312:I312)","v":2073},39638,0,{"$f":"SUM(G312:I312)","v":41711},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G313","v":4827580},{"$f":"F313-SUM(H313:I313)","v":2608148},2219432,0,{"$f":"SUM(G313:I313)","v":4827580},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G314","v":0},0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":11727533},9308252,2419281,0,11727533,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G318","v":111647},{"$f":"F318-SUM(H318:I318)","v":110719},{"$f":"ROUND(F318*VLOOKUP(D318,AllocTable_Classified_Production,$H$10,FALSE),0)","v":928},{"$f":"ROUND(F318*VLOOKUP(D318,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G318:I318)","v":111647},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G319","v":0},{"$f":"F319-SUM(H319:I319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G320","v":0},{"$f":"F320-SUM(H320:I320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G321","v":0},{"$f":"F321-SUM(H321:I321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":111647},110719,928,0,111647,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":113335981},110583277,2752704,0,113335981,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G338","v":0},{"$f":"F338-SUM(H338:I338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G338:I338)","v":0},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G339","v":-99444},{"$f":"F339-SUM(H339:I339)","v":-53726},-45718,0,-99444,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G340","v":0},0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G341","v":0},0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G342","v":0},0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G343","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G344","v":0},0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G345","v":-2410630},-1302367,-1108263,0,-2410630,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G346","v":-930426},-502672,-427754,0,-930426,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G347","v":0},0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G348","v":-54245},-29306,-24939,0,-54245,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G349","v":0},0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G350","v":-73675},-39804,-33871,0,-73675,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G351","v":0},0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G352","v":-13442},-7262,-6180,0,-13442,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G353","v":-164217},-88720,-75497,0,-164217,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G354","v":-2116141},-2098556,-17585,0,-2116141,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G355","v":-3314},-1790,-1524,0,-3314,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G356","v":67178},66620,558,0,67178,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G357","v":-423383},-228737,-194646,0,-423383,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G358","v":1243896},1233559,10337,0,1243896,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G359","v":-138352},-137202,-1150,0,-138352,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G360","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-5116195},-3189963,-1926232,0,-5116195,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G364","v":0},{"$f":"F364-SUM(H364:I364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,0,{"$f":"ROUND(F365*VLOOKUP(D365,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,0,{"$f":"ROUND(F366*VLOOKUP(D366,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G370","v":0},{"$f":"F370-SUM(H370:I370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G371","v":0},{"$f":"F371-SUM(H371:I371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G372","v":0},{"$f":"F372-SUM(H372:I372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G373","v":0},{"$f":"F373-SUM(H373:I373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G374","v":0},{"$f":"F374-SUM(H374:I374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-5116195},-3189963,-1926232,0,-5116195,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":400247849.53920001},400618495.53920001,-370646,0,400247849.53920001,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G395","v":13892542},{"$f":"ROUND(F395*VLOOKUP(D395,AllocTable_Classified_Production,$G$10,FALSE),0)","v":8912344},{"$f":"ROUND(F395*VLOOKUP(D395,AllocTable_Classified_Production,$H$10,FALSE),0)","v":4980198},{"$f":"ROUND(F395*VLOOKUP(D395,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G395:I395)","v":13892542},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G396","v":19946203},{"$f":"ROUND(F396*VLOOKUP(D396,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,AllocTable_Classified_Production,$H$10,FALSE),0)","v":19946203},{"$f":"ROUND(F396*VLOOKUP(D396,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G396:I396)","v":19946203},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G397","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":33838745},8912344,24926401,0,33838745,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":33838745},8912344,24926401,0,33838745,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G402","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G403","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G404","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G411","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G412","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G413","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":33838745},8912344,24926401,0,33838745,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-113335981},-110583277,-2752704,0,-113335981,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-5116195},-3189963,-1926232,0,-5116195,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":33838745},8912344,24926401,0,33838745,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-84613431},-104860896,20247465,0,{"$f":"SUM(J417:J420)","v":-84613431},0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":518700025.53920001},514391735.53920001,4308290,0,518700025.53920001,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-84613431},-104860896,20247465,0,-84613431,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":434086594.53920001},409530839.53920001,24555755,0,{"$f":"SUM(J423:J425)","v":434086594.53920001},0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)+1","v":30776741},{"$f":"ROUND(G426*G428,0)","v":29035737},{"$f":"ROUND(H426*H428,0)+1","v":1741004},{"$f":"ROUND(I426*I428,0)","v":0},{"$f":"SUM(G429:I429)","v":30776741},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G431","v":464565247},{"$f":"ROUND(F431*VLOOKUP(D431,AllocTable_Classified_Production,$G$10,FALSE),0)","v":438284791},{"$f":"ROUND(F431*VLOOKUP(D431,AllocTable_Classified_Production,$H$10,FALSE),0)","v":26280456},{"$f":"ROUND(F431*VLOOKUP(D431,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G431:I431)","v":464565247},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":32905156},{"$f":"F433-H433-I433","v":31043711},{"$f":"ROUND(H431*H432,0)","v":1861445},{"$f":"ROUND(I431*I432,0)","v":0},{"$f":"ROUND(J431*J432,0)","v":32905156},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G447","v":0},{"$f":"F447-SUM(H447:I447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G448","v":106892466.40000001},0.40000000596046448,106892466,0,106892466.40000001,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G449","v":0},0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G450","v":0},0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G451","v":48247780.600000001},-0.39999999850988388,48247781,0,48247780.600000001,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G452","v":0},0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":155140247},7.4505805969238281E-9,155140247,0,155140247,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G456","v":0},{"$f":"F456-SUM(H456:I456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":155140247},7.4505805969238281E-9,155140247,0,155140247,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G462","v":0},{"$f":"F462-SUM(H462:I462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G463","v":0},{"$f":"F463-SUM(H463:I463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G463:I463)","v":0},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G464","v":0},{"$f":"F464-SUM(H464:I464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G465","v":0},{"$f":"F465-SUM(H465:I465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":0},0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G469","v":0},{"$f":"F469-SUM(H469:I469)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G469:I469)","v":0},{"$f":"F469-J469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":0},0,0,0,0,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G473","v":556330},{"$f":"F473-SUM(H473:I473)","v":556330},{"$f":"ROUND(F473*VLOOKUP(D473,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G473:I473)","v":556330},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G474","v":0},0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G475","v":0},0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G476","v":0},{"$f":"F476-SUM(H476:I476)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G476:I476)","v":0},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G477","v":0},0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G478","v":0},0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G479","v":0},0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G480","v":0},0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G481","v":0},0,0,0,0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G482","v":0},0,0,0,0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G483","v":0},0,0,0,0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G484","v":0},{"$f":"F484-SUM(H484:I484)","v":0},{"$f":"ROUND(F484*VLOOKUP(D484,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F484*VLOOKUP(D484,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G485","v":0},0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G486","v":0},0,0,0,0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G487","v":0},0,0,0,0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G488","v":0},0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G489","v":0},0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G490","v":0},0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G491","v":0},0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":556330},556330,0,0,556330,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G495","v":0},{"$f":"F495-SUM(H495:I495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G495:I495)","v":0},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G496","v":0},0,0,0,0,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G497","v":0},0,0,0,0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G498","v":0},0,0,0,0,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G499","v":0},0,0,0,0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G500","v":0},0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G501","v":0},0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G502","v":0},0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":0},0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G516","v":0},{"$f":"F516-SUM(H516:I516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G516:I516)","v":0},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G517","v":0},{"$f":"F517-SUM(H517:I517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":0},0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!G521","v":0},{"$f":"F521-SUM(H521:I521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G521:I521)","v":0},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":0},0,0,0,0,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G525","v":5601657},{"$f":"F525-SUM(H525:I525)","v":5601657},{"$f":"ROUND(F525*VLOOKUP(D525,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G525:I525)","v":5601657},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G526","v":4908732},0,4908732,0,4908732,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G527","v":0},{"$f":"F527-SUM(H527:I527)","v":0},0,0,{"$f":"SUM(G527:I527)","v":0},{"$f":"F527-J527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G528","v":166825},166825,0,0,166825,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},"C319",null,{"$f":"'FR-16(7)(v)-1 Functional'!G529","v":0},0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},"C331",null,{"$f":"'FR-16(7)(v)-1 Functional'!G530","v":0},0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},"S319",null,{"$f":"'FR-16(7)(v)-1 Functional'!G531","v":0},0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":10677214},5768482,4908732,0,10677214,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G533","v":70776},{"$f":"F533-SUM(H533:I533)","v":38237},{"$f":"ROUND(F533*VLOOKUP(D533,AllocTable_Classified_Production,$H$10,FALSE),0)","v":32539},{"$f":"ROUND(F533*VLOOKUP(D533,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G533:I533)","v":70776},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G534","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G535","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G536","v":0},0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G537","v":-48441},-26171,-22270,0,-48441,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G538","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G539","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G540","v":0},{"$f":"F540-SUM(H540:I540)","v":0},0,0,{"$f":"SUM(G540:I540)","v":0},{"$f":"F540-J540","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G541","v":0},0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G542","v":0},0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G543","v":0},0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G544","v":0},0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G545","v":272401},147167,125234,0,272401,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G546","v":3668354},1981865,1686489,0,3668354,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":14640304},7909580,6730724,0,14640304,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":170336881},8465910.0000000075,161870971,0,170336881,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G562","v":31631617},{"$f":"F562-SUM(H562:I562)","v":31631617},{"$f":"ROUND(F562*VLOOKUP(D562,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G562:I562)","v":31631617},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":31631617},31631617,0,0,31631617,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G566","v":0},{"$f":"F566-SUM(H566:I566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G566:I566)","v":0},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":0},0,0,0,0,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G570","v":0},{"$f":"F570-SUM(H570:I570)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G570:I570)","v":0},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":0},0,0,0,0,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G574","v":2061723},{"$f":"F574-SUM(H574:I574)","v":1293690},{"$f":"ROUND(F574*VLOOKUP(D574,AllocTable_Classified_Production,$H$10,FALSE),0)","v":768033},{"$f":"ROUND(F574*VLOOKUP(D574,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G574:I574)","v":2061723},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":2061723},1293690,768033,0,2061723,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G578","v":191608},{"$f":"F578-SUM(H578:I578)","v":118144},{"$f":"ROUND(F578*VLOOKUP(D578,AllocTable_Classified_Production,$H$10,FALSE),0)","v":73464},{"$f":"ROUND(F578*VLOOKUP(D578,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G578:I578)","v":191608},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":191608},118144,73464,0,191608,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":33884948},33043451,841497,0,33884948,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G596","v":6282159},{"$f":"F596-SUM(H596:I596)","v":6229954},{"$f":"ROUND(F596*VLOOKUP(D596,AllocTable_Classified_Production,$H$10,FALSE),0)","v":52205},{"$f":"ROUND(F596*VLOOKUP(D596,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G596:I596)","v":6282159},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!G597","v":0},{"$f":"F597-SUM(H597:I597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":6282159},6229954,52205,0,6282159,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G601","v":1213156},{"$f":"F601-SUM(H601:I601)","v":655420},{"$f":"ROUND(F601*VLOOKUP(D601,AllocTable_Classified_Production,$H$10,FALSE),0)","v":557736},{"$f":"ROUND(F601*VLOOKUP(D601,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G601:I601)","v":1213156},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G602","v":-20363},{"$f":"F602-SUM(H602:I602)","v":-11001},{"$f":"ROUND(F602*VLOOKUP(D602,AllocTable_Classified_Production,$H$10,FALSE),0)","v":-9362},{"$f":"ROUND(F602*VLOOKUP(D602,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G602:I602)","v":-20363},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G603","v":0},{"$f":"F603-SUM(H603:I603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G604","v":-9911},{"$f":"F604-SUM(H604:I604)","v":-5355},{"$f":"ROUND(F604*VLOOKUP(D604,AllocTable_Classified_Production,$H$10,FALSE),0)","v":-4556},{"$f":"ROUND(F604*VLOOKUP(D604,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G604:I604)","v":-9911},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":1182882},639064,543818,0,1182882,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G608","v":57012},{"$f":"F608-SUM(H608:I608)","v":30801},{"$f":"ROUND(F608*VLOOKUP(D608,AllocTable_Classified_Production,$H$10,FALSE),0)","v":26211},{"$f":"ROUND(F608*VLOOKUP(D608,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G608:I608)","v":57012},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G609","v":0},{"$f":"F609-SUM(H609:I609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":57012},30801,26211,0,57012,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":7522053},6899819,622234,0,7522053,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":170336881},8465910.0000000075,161870971,0,170336881,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":33884948},33043451,841497,0,33884948,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":7522053},6899819,622234,0,7522053,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":211743882},48409180.000000007,163334702,0,211743882,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G632","v":9511998},{"$f":"F632-SUM(H632:I632)","v":8973904},{"$f":"ROUND(F632*VLOOKUP(D632,AllocTable_Classified_Production,$H$10,FALSE),0)","v":538094},{"$f":"ROUND(F632*VLOOKUP(D632,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G632:I632)","v":9511998},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":9511998},8973904,538094,0,9511998,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G636","v":25693751},{"$f":"F636-SUM(H636:I636)","v":25055775},{"$f":"ROUND(F636*VLOOKUP(D636,AllocTable_Classified_Production,$H$10,FALSE),0)","v":637976},{"$f":"ROUND(F636*VLOOKUP(D636,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G636:I636)","v":25693751},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},"A357",null,{"$f":"'FR-16(7)(v)-1 Functional'!G637","v":-680446},{"$f":"F637-SUM(H637:I637)","v":-367618},{"$f":"ROUND(F637*VLOOKUP(D637,AllocTable_Classified_Production,$H$10,FALSE),0)","v":-312828},{"$f":"ROUND(F637*VLOOKUP(D637,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G637:I637)","v":-680446},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G638","v":17378255},{"$f":"F638-SUM(H638:I638)","v":16946753},{"$f":"ROUND(F638*VLOOKUP(D638,AllocTable_Classified_Production,$H$10,FALSE),0)","v":431502},{"$f":"ROUND(F638*VLOOKUP(D638,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G638:I638)","v":17378255},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":42391560},41634910,756650,0,42391560,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":51903558},50608814,1294744,0,51903558,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G644","v":17373375},{"$f":"F644-SUM(H644:I644)","v":863457},{"$f":"ROUND(F644*VLOOKUP(D644,AllocTable_Classified_Production,$H$10,FALSE),0)","v":16509918},{"$f":"ROUND(F644*VLOOKUP(D644,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G644:I644)","v":17373375},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},"A357",null,{"$f":"'FR-16(7)(v)-1 Functional'!G645","v":0},{"$f":"F645-SUM(H645:I645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G646","v":0},{"$f":"F646-SUM(H646:I646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G647","v":38306},{"$f":"F647-SUM(H647:I647)","v":38306},{"$f":"ROUND(F647*VLOOKUP(D647,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G647:I647)","v":38306},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},"A357",null,{"$f":"'FR-16(7)(v)-1 Functional'!G648","v":0},{"$f":"F648-SUM(H648:I648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":17411681},901763,16509918,0,17411681,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G652","v":6635},{"$f":"F652-SUM(H652:I652)","v":6580},{"$f":"ROUND(F652*VLOOKUP(D652,AllocTable_Classified_Production,$H$10,FALSE),0)","v":55},{"$f":"ROUND(F652*VLOOKUP(D652,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G652:I652)","v":6635},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":6635},6580,55,0,6635,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G656","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G657","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":17411681},901763,16509918,0,17411681,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-6635},-6580,-55,0,-6635,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":17405046},895183,16509863,0,17405046,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":32905156},{"$f":"G433","v":31043711},{"$f":"H433","v":1861445},{"$f":"I433","v":0},{"$f":"J433","v":32905156},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-51903558},{"$f":"-G641","v":-50608814},{"$f":"-H641","v":-1294744},{"$f":"-I641","v":0},{"$f":"-J641","v":-51903558},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":17405046},{"$f":"G663","v":895183},{"$f":"H663","v":16509863},{"$f":"I663","v":0},{"$f":"J663","v":17405046},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":339144.69101511547},{"$f":"G707","v":183226.69101511547},{"$f":"H707","v":155918},{"$f":"I707","v":0},{"$f":"J707","v":339144.69101511547},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-1254211.3089848845},-18486693.308984883,17232482,0,-1254211.3089848845,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":-675345},{"$f":"ROUND(G671*G673,0)","v":-9954373},{"$f":"ROUND(H671*H673,0)","v":9279029},{"$f":"ROUND(I671*I673,0)","v":0},{"$f":"SUM(G674:I674)","v":-675344},{"$f":"F674-J674","v":-1}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":17405046},{"$f":"G663","v":895183},{"$f":"H663","v":16509863},{"$f":"I663","v":0},{"$f":"J663","v":17405046},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":16729701},-9059190,25788892,0,16729702,-1]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-675345},-9954373,9279029,0,-675344,-1]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-675345},-9954373,9279029,0,-675344,-1]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G694","v":-32644712},{"$f":"ROUND(F694*VLOOKUP(D694,AllocTable_Classified_Production,$G$10,FALSE),0)","v":-32373434},{"$f":"ROUND(F694*VLOOKUP(D694,AllocTable_Classified_Production,$H$10,FALSE),0)","v":-271278},{"$f":"ROUND(F694*VLOOKUP(D694,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G694:I694)","v":-32644712},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G695","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-32644712},-32373434,-271278,0,-32644712,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,"A357",null,{"$f":"'FR-16(7)(v)-1 Functional'!G700","v":339144.69101511547},{"$f":"F700-SUM(H700:I700)","v":183226.69101511547},{"$f":"ROUND(F700*VLOOKUP(D700,AllocTable_Classified_Production,$H$10,FALSE),0)","v":155918},{"$f":"ROUND(F700*VLOOKUP(D700,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G700:I700)","v":339144.69101511547},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":339144.69101511547},183226.69101511547,155918,0,339144.69101511547,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G704","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":339144.69101511547},183226.69101511547,155918,0,339144.69101511547,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":32905156},31043711,1861445,0,32905156,0]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":16729701},-9059190,25788892,0,16729702,-1]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-51903558},-50608814,-1294744,0,-51903558,0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":32644712},32373434,271278,0,32644712,0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},0,0,0,0,0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":339144.69101511547},183226.69101511547,155918,0,339144.69101511547,0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":30715155.691015117},3932367.6910151155,26782789,0,30715156.691015117,-1]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":1734500},{"$f":"ROUND(G717*G719,0)","v":222063},{"$f":"ROUND(H717*H719,0)","v":1512437},{"$f":"ROUND(I717*I719,0)","v":0},{"$f":"SUM(G720:I720)","v":1734500},{"$f":"F720-J720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":339144.69101511547},183226.69101511547,155918,0,339144.69101511547,0]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":2073644.6910151155},405289.69101511547,1668355,0,2073644.6910151155,0]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":1734500},222063,1512437,0,1734500,0]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},0,0,0,0,0]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":1734500},222063,1512437,0,1734500,0]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G742","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,AllocTable_Classified_Production,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G742:I742)","v":0},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G743","v":0},0,0,0,0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G744","v":0},0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G745","v":0},0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G746","v":0},0,0,0,0,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G747","v":0},0,0,0,0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G748","v":0},0,0,0,0,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!G749","v":14388},7773,6615,0,14388,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":14388},7773,6615,0,14388,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":211743882},{"$f":"G618","v":48409180.000000007},{"$f":"H618","v":163334702},{"$f":"I618","v":0},{"$f":"J618","v":211743882},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":32905156},{"$f":"G433","v":31043711},{"$f":"H433","v":1861445},{"$f":"I433","v":0},{"$f":"J433","v":32905156},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":16729701},{"$f":"G676","v":-9059190},{"$f":"H676","v":25788892},{"$f":"I676","v":0},{"$f":"J676","v":16729702},{"$f":"F755-J755","v":-1}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":2073644.6910151155},{"$f":"G722","v":405289.69101511547},{"$f":"H722","v":1668355},{"$f":"I722","v":0},{"$f":"J722","v":2073644.6910151155},{"$f":"F756-J756","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-14388},{"$f":"-G750","v":-7773},{"$f":"-H750","v":-6615},{"$f":"-I750","v":0},{"$f":"-J750","v":-14388},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":263437995.69101512},{"$f":"SUM(G752:G757)","v":70791217.691015109},{"$f":"SUM(H752:H757)","v":192646779},{"$f":"SUM(I752:I757)","v":0},{"$f":"SUM(J752:J757)","v":263437996.69101512},{"$f":"J758-F758","v":1}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":14388},{"$f":"-G757","v":7773},{"$f":"-H757","v":6615},{"$f":"-I757","v":0},{"$f":"-J757","v":14388},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-4 PROD Energy'!F989","v":0},{"$f":"G989","v":0},{"$f":"H989","v":0},{"$f":"I989","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":14388},7773,6615,0,14388,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":263437995.69101512},70791217.691015109,192646779,0,263437996.69101512,1]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":178680291},{"$f":"G868","v":96533814},{"$f":"H868","v":82146477},{"$f":"I868","v":0},{"$f":"SUM(G772:I772)","v":178680291},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-263437995.69101512},{"$f":"-G770","v":-70791217.691015109},{"$f":"-H770","v":-192646779},{"$f":"-I770","v":0},{"$f":"SUM(G773:I773)","v":-263437996.69101512},{"$f":"F773-J773","v":1}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-84757704.691015124},{"$f":"G773+G772","v":25742596.308984891},{"$f":"H773+H772","v":-110500302},{"$f":"I773+I772","v":0},{"$f":"SUM(G774:I774)","v":-84757705.691015109},{"$f":"F774-J774","v":0.99999998509883881}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-32610002},{"$f":"F776-SUM(H776:I776)","v":9904306},{"$f":"ROUND(H775*H774,0)","v":-42514308},{"$f":"ROUND(I775*I774,0)","v":0},{"$f":"SUM(G776:I776)","v":-32610002},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-52147702.691015124},{"$f":"F777-SUM(H777:I777)","v":15838291.308984876},{"$f":"H774-H776","v":-67985994},{"$f":"I774-I776","v":0},{"$f":"SUM(G777:I777)","v":-52147702.691015124},{"$f":"F777-J777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL",null,null,null,"CLASSIFIED"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,2,3,4,5]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},0,0,{"$f":"SUM(G830:I830)","v":710084},{"$f":"F830-J830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},1,{"$f":"ROUND(G830/(G830+H830+I830),5)","v":1},{"$f":"ROUND(H830/(G830+H830+I830),5)","v":0},{"$f":"ROUND(I830/(G830+H830+I830),5)","v":0},{"$f":"SUM(G831:I831)","v":1},{"$f":"F831-J831","v":0},null,null,null,{"$f":"SUM(G831:I831)","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},0,0,{"$f":"SUM(G832:I832)","v":710084},{"$f":"F832-J832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",1,{"$f":"ROUND(G832/(G832+H832+I832),5)","v":1},{"$f":"ROUND(H832/(G832+H832+I832),5)","v":0},{"$f":"ROUND(I832/(G832+H832+I832),5)","v":0},{"$f":"SUM(G833:I833)","v":1},{"$f":"F833-J833","v":0},null,null,null,{"$f":"SUM(G833:I833)","v":1}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},0,0,1503360,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},1,{"$f":"ROUND(G834/(G834+H834+I834),5)","v":1},{"$f":"ROUND(H834/(G834+H834+I834),5)","v":0},{"$f":"ROUND(I834/(G834+H834+I834),5)","v":0},1,0,null,null,null,{"$f":"SUM(G835:I835)","v":1}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},0,0,717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},1,{"$f":"ROUND(G836/(G836+H836+I836),5)","v":1},{"$f":"ROUND(H836/(G836+H836+I836),5)","v":0},{"$f":"ROUND(I836/(G836+H836+I836),5)","v":0},1,0,null,null,null,{"$f":"SUM(G837:I837)","v":1}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},0,0,{"$f":"SUM(G838:I838)","v":717613},{"$f":"F838-J838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",1,{"$f":"ROUND(G838/(G838+H838+I838),5)","v":1},{"$f":"ROUND(H838/(G838+H838+I838),5)","v":0},{"$f":"ROUND(I838/(G838+H838+I838),5)","v":0},{"$f":"SUM(G839:I839)","v":1},{"$f":"F839-J839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":0},{"$f":"SUM(G73:G90)","v":0},{"$f":"SUM(H73:H90)","v":0},{"$f":"SUM(I73:I90)","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},1,{"$f":"IF(F840=0,0,ROUND(G840/(G840+H840+I840),5))","v":0},{"$f":"IF(F840=0,0,ROUND(H840/(G840+H840+I840),5))","v":0},{"$f":"IF(F840=0,0,ROUND(I840/(G840+H840+I840),5))","v":0},0,1,null,null,null,{"$f":"SUM(G841:I841)","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},0,0,717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},1,{"$f":"ROUND(G842/(G842+H842+I842),5)","v":1},{"$f":"ROUND(H842/(G842+H842+I842),5)","v":0},{"$f":"ROUND(I842/(G842+H842+I842),5)","v":0},1,0,null,null,null,{"$f":"SUM(G843:I843)","v":1}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},0,0,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},141934,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},1,{"$f":"ROUND(G844/(G844+H844+I844),5)","v":0},{"$f":"ROUND(H844/(G844+H844+I844),5)","v":0},{"$f":"ROUND(I844/(G844+H844+I844),5)","v":1},1,0,null,null,null,{"$f":"SUM(G845:I845)","v":1}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},0,4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},1,{"$f":"ROUND(G846/(G846+H846+I846),5)","v":0},{"$f":"ROUND(H846/(G846+H846+I846),5)","v":1},{"$f":"ROUND(I846/(G846+H846+I846),5)","v":0},1,0,null,null,null,{"$f":"SUM(G847:I847)","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},0,4196163573,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},1,{"$f":"ROUND(G848/(G848+H848+I848),5)","v":0},{"$f":"ROUND(H848/(G848+H848+I848),5)","v":1},{"$f":"ROUND(I848/(G848+H848+I848),5)","v":0},1,0,null,null,null,{"$f":"SUM(G849:I849)","v":1}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},0,4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},1,{"$f":"ROUND(G850/(G850+H850+I850),5)","v":0},{"$f":"ROUND(H850/(G850+H850+I850),5)","v":1},{"$f":"ROUND(I850/(G850+H850+I850),5)","v":0},1,0,null,null,null,{"$f":"SUM(G851:I851)","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},1,{"$f":"ROUND(G852/(G852+H852+I852),5)","v":1},{"$f":"ROUND(H852/(G852+H852+I852),5)","v":0},{"$f":"ROUND(I852/(G852+H852+I852),5)","v":0},1,0,null,null,null,{"$f":"SUM(G853:I853)","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,1,0,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},1,{"$f":"ROUND(G854/(G854+H854+I854),5)","v":1},{"$f":"ROUND(H854/(G854+H854+I854),5)","v":0},{"$f":"ROUND(I854/(G854+H854+I854),5)","v":0},1,0,null,null,null,{"$f":"SUM(G855:I855)","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},0,{"$f":"ROUND(H855/(G855+H855+I855),5)","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},140014,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},1,{"$f":"ROUND(G856/(G856+H856+I856),5)","v":0},{"$f":"ROUND(H856/(G856+H856+I856),5)","v":0},{"$f":"ROUND(I856/(G856+H856+I856),5)","v":1},1,0,null,null,null,{"$f":"SUM(G857:I857)","v":1}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},0,0,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},1,{"$f":"ROUND(G858/(G858+H858+I858),5)","v":0},{"$f":"ROUND(H858/(G858+H858+I858),5)","v":0},{"$f":"ROUND(I858/(G858+H858+I858),5)","v":1},1,0,null,null,null,{"$f":"SUM(G859:I859)","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},0,0,{"$f":"F860","v":243058},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},1,{"$f":"ROUND(G860/(G860+H860+I860),5)","v":0},{"$f":"ROUND(H860/(G860+H860+I860),5)","v":0},{"$f":"ROUND(I860/(G860+H860+I860),5)","v":1},1,0,null,null,null,{"$f":"SUM(G861:I861)","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},0,0,{"$f":"F862","v":1498164.3299999998},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},1,{"$f":"ROUND(G862/(G862+H862+I862),5)","v":0},{"$f":"ROUND(H862/(G862+H862+I862),5)","v":0},{"$f":"ROUND(I862/(G862+H862+I862),5)","v":1},1,0,null,null,null,{"$f":"SUM(G863:I863)","v":1}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},0,{"$f":"SUM(G864:I864)","v":4178319049},{"$f":"F864-J864","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},1,{"$f":"ROUND(G864/(G864+H864+I864),5)","v":0},{"$f":"ROUND(H864/(G864+H864+I864),5)","v":1},{"$f":"ROUND(I864/(G864+H864+I864),5)","v":0},{"$f":"SUM(G865:I865)","v":1},{"$f":"F865-J865","v":0},null,null,null,{"$f":"SUM(G865:I865)","v":1}]
[38]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C867","v":"PRESENT REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-1 Functional'!G867","v":227130233},{"$f":"ROUND(F867*VLOOKUP(D867,AllocTable_Classified_Production,$G$10,FALSE),0)","v":61034574},{"$f":"ROUND(F867*VLOOKUP(D867,AllocTable_Classified_Production,$H$10,FALSE),0)","v":166095660},{"$f":"ROUND(F867*VLOOKUP(D867,AllocTable_Classified_Production,$I$10,FALSE),0)","v":-1},{"$f":"SUM(G867:I867)","v":227130233},{"$f":"F867-J867","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C868","v":"PROPOSED REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-1 Functional'!G868","v":178680291},{"$f":"ROUND(F868*VLOOKUP(D868,AllocTable_Classified_Production,$G$10,FALSE),0)","v":96533814},{"$f":"ROUND(F868*VLOOKUP(D868,AllocTable_Classified_Production,$H$10,FALSE),0)","v":82146477},{"$f":"ROUND(F868*VLOOKUP(D868,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G868:I868)","v":178680291},{"$f":"F868-J868","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 12.1",null,1,2,3,4,5]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"F867","v":227130233},{"$f":"G867","v":61034574},{"$f":"H867","v":166095660},{"$f":"I867","v":-1},{"$f":"SUM(G881:I881)","v":227130233},{"$f":"F881-J881","v":0}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},1,{"$f":"ROUND(G881/(G881+H881+I881),5)","v":0.26872000000000001},{"$f":"ROUND(H881/(G881+H881+I881),5)","v":0.73128000000000004},{"$f":"1-SUM(G882:H882)","v":0},{"$f":"SUM(G882:I882)","v":1},{"$f":"F882-J882","v":0},null,null,null,{"$f":"SUM(G882:I882)","v":1}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"F868","v":178680291},{"$f":"G868","v":96533814},{"$f":"H868","v":82146477},{"$f":"I868","v":0},{"$f":"SUM(G883:I883)","v":178680291},{"$f":"F883-J883","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},1,{"$f":"ROUND(G883/(G883+H883+I883),5)","v":0.54025999999999996},{"$f":"ROUND(H883/(G883+H883+I883),5)","v":0.45973999999999998},{"$f":"1-SUM(G884:H884)","v":0},{"$f":"SUM(G884:I884)","v":1},{"$f":"F884-J884","v":0},null,null,null,{"$f":"SUM(G884:I884)","v":1}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},1,{"$f":"ROUND(IF($F$62=0,0,G62/$F$62),5)","v":1},{"$f":"ROUND(IF(F62=0,0,H62/F62),5)","v":0},{"$f":"ROUND(IF(F62=0,0,I62/F62),5)","v":0},{"$f":"SUM(G888:I888)","v":1},{"$f":"F888-J888","v":0},null,null,null,{"$f":"SUM(G888:I888)","v":1}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},0,{"$f":"ROUND(IF($F$68=0,0,G68/$F$68),5)","v":0},{"$f":"ROUND(IF(F68=0,0,H68/F68),5)","v":0},{"$f":"ROUND(IF($F$68=0,0,I68/$F$68),5)","v":0},0,0,null,null,null,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},1,{"$f":"ROUND(IF($F$70=0,0,G70/$F$70),5)","v":1},{"$f":"ROUND(IF(F70=0,0,H70/F70),5)","v":0},{"$f":"ROUND(IF($F$70=0,0,I70/$F$70),5)","v":0},{"$f":"SUM(G890:I890)","v":1},{"$f":"F890-J890","v":0},null,null,null,1]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},0,{"$f":"ROUND(IF($F$94=0,0,G94/F94),5)","v":0},{"$f":"ROUND(IF(F94=0,0,H94/F94),5)","v":0},{"$f":"ROUND(IF($F$94=0,0,I94/$F$94),5)","v":0},{"$f":"SUM(G891:I891)","v":0},{"$f":"F891-J891","v":0},null,null,null,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},1,{"$f":"ROUND(IF($F$97=0,0,G97/$F$97),5)","v":1},{"$f":"ROUND(IF(F97=0,0,H97/F97),5)","v":0},{"$f":"ROUND(IF($F$97=0,0,I97/$F$97),5)","v":0},1,0,null,null,null,1]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,{"$f":"ROUND(IF($F$109=0,0,G109/$F$109),5)","v":0.64151999999999998},{"$f":"ROUND(IF(F109=0,0,H109/F109),5)","v":0.35848000000000002},{"$f":"ROUND(IF($F$109=0,0,I109/$F$109),5)","v":0},1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,{"$f":"ROUND(IF($F$121=0,0,G121/$F$121),5)","v":0.64151999999999998},{"$f":"ROUND(IF(F121=0,0,$H$121/F121),5)","v":0.35848000000000002},{"$f":"ROUND(IF($F$121=0,0,I121/$F$121),5)","v":0},1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,{"$f":"ROUND(IF($F$123=0,0,G123/$F$123),5)","v":0.98629},{"$f":"ROUND(IF(F123=0,0,$H$123/F123),5)","v":1.371E-2},{"$f":"ROUND(IF($F$123=0,0,I123/$F$123),5)","v":0},1,0,null,null,null,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},0,{"$f":"ROUND(IF($F$171=0,0,G171/$F$171),5)","v":0},{"$f":"ROUND(IF(F171=0,0,H171/F171),5)","v":0},{"$f":"ROUND(IF($F$171=0,0,I171/$F$171),5)","v":0},0,0,null,null,null,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,{"$f":"ROUND(IF($F$200=0,0,G200/$F$200),5)","v":0.98204000000000002},{"$f":"ROUND(IF(F200=0,0,H200/F200),5)","v":1.796E-2},{"$f":"ROUND(IF($F$200=0,0,I200/$F$200),5)","v":0},1,0,null,null,null,1]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},1,{"$f":"ROUND(IF($F$216=0,0,G216/$F$216),5)","v":1},{"$f":"ROUND(IF(F216=0,0,H216/F216),5)","v":0},{"$f":"ROUND(IF(F216=0,0,I216/F216),5)","v":0},{"$f":"SUM(G900:I900)","v":1},{"$f":"F900-J900","v":0},null,null,null,{"$f":"SUM(G900:I900)","v":1}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},0,{"$f":"ROUND(IF($F$222=0,0,G222/$F$222),5)","v":0},{"$f":"ROUND(IF(F222=0,0,H222/F222),5)","v":0},{"$f":"ROUND(IF(F222=0,0,I222/F222),5)","v":0},0,0,null,null,null,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},0,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(G228:G231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":0},0,0,null,null,null,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},0,{"$f":"ROUND(IF($F$248=0,0,G248/$F$248),5)","v":0},{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0},{"$f":"ROUND(IF($F$248=0,0,I248/$F$248),5)","v":0},0,0,null,null,null,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},1,{"$f":"ROUND(IF($F$251=0,0,G251/$F$251),5)","v":1},{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0},{"$f":"ROUND(IF($F$251=0,0,I251/$F$251),5)","v":0},1,0,null,null,null,1]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,{"$f":"ROUND(IF($F$263=0,0,G263/$F$263),5)","v":0.62748000000000004},{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":0.37252000000000002},{"$f":"ROUND(IF($F$263=0,0,I263/$F$263),5)","v":0},1,0,null,null,null,1]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,{"$f":"ROUND(IF($F$275=0,0,G275/$F$275),5)","v":0.61658999999999997},{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":0.38340999999999997},{"$f":"ROUND(IF($F$275=0,0,I275/$F$275),5)","v":0},1,0,null,null,null,1]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,{"$f":"ROUND(IF($F$277=0,0,G277/$F$277),5)","v":0.99168999999999996},{"$f":"ROUND(IF(F277=0,0,H277/F277),5)","v":8.3099999999999997E-3},{"$f":"ROUND(IF($F$277=0,0,I277/$F$277),5)","v":0},1,0,null,null,null,1]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"ROUND(IF($F$399=0,0,G399/$F$399),5)","v":0.26338},{"$f":"ROUND(IF(F399=0,0,H399/F399),5)","v":0.73662000000000005},{"$f":"ROUND(IF(F399=0,0,I399/F399),5)","v":0},{"$f":"SUM(G910:I910)","v":1},{"$f":"F910-J910","v":0},null,null,null,{"$f":"SUM(G910:I910)","v":1}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"ROUND(IF($F$405=0,0,G405/$F$405),5)","v":0},{"$f":"ROUND(IF(F405=0,0,H405/F405),5)","v":0},{"$f":"ROUND(IF(F405=0,0,I405/F405),5)","v":0},{"$f":"SUM(G911:I911)","v":0},{"$f":"F911-J911","v":1},null,null,null,{"$f":"SUM(G911:I911)","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"ROUND(IF($F$408=0,0,G408/F408),5)","v":0},{"$f":"ROUND(IF(F408=0,0,H408/F408),5)","v":0},{"$f":"ROUND(IF(F408=0,0,I408/F408),5)","v":0},{"$f":"SUM(G912:I912)","v":0},{"$f":"F912-J912","v":1},null,null,null,{"$f":"SUM(G912:I912)","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"ROUND(IF($F$414=0,0,G414/$F$414),5)","v":0},{"$f":"ROUND(IF(F414=0,0,H414/F414),5)","v":0},{"$f":"ROUND(IF(F414=0,0,I414/F414),5)","v":0},{"$f":"SUM(G913:I913)","v":0},{"$f":"F913-J913","v":1},null,null,null,{"$f":"SUM(G913:I913)","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"ROUND(IF($F$416=0,0,G416/$F$416),5)","v":0.26338},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0.73662000000000005},{"$f":"ROUND(IF($F$416=0,0,I416/$F$416),5)","v":0},{"$f":"SUM(G914:I914)","v":1},{"$f":"F914-J914","v":0},null,null,null,{"$f":"SUM(G914:I914)","v":1}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"ROUND(IF($F$390=0,0,G390/$F$390),5)","v":1.0009300000000001},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":-9.3000000000000005E-4},{"$f":"ROUND(IF($F$390=0,0,I390/$F$390),5)","v":0},{"$f":"SUM(G917:I917)","v":1},{"$f":"F917-J917","v":0},null,null,null,{"$f":"SUM(G917:I917)","v":1}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"ROUND(IF($F$426=0,0,G426/$F$426),5)","v":0.94342999999999999},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":5.6570000000000002E-2},{"$f":"ROUND(IF($F$426=0,0,I426/$F$426),5)","v":0},{"$f":"SUM(G918:I918)","v":1},{"$f":"F918-J918","v":0},null,null,null,{"$f":"SUM(G918:I918)","v":1}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"ROUND(IF($F$375=0,0,G375/$F$375),5)","v":0},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},{"$f":"ROUND(IF($F$375=0,0,I375/$F$375),5)","v":0},{"$f":"SUM(G919:I919)","v":0},{"$f":"F919-J919","v":1},null,null,null,{"$f":"SUM(G919:I919)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-2"}]
[{"$f":"$A$2","v":"PRODUCTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"$F$9","v":"PRODUCTION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 12.2",null,1,2,3,4,5]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,I457/$F$457),5)","v":0},{"$f":"SUM(G932:I932)","v":0},{"$f":"F932-J932","v":1},null,null,null,{"$f":"SUM(G932:I932)","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":1},{"$f":"ROUND(IF($F$453=0,0,I453/$F$453),5)","v":0},1,0,null,null,null,{"$f":"SUM(G933:I933)","v":1}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":1},{"$f":"ROUND(IF($F$459=0,0,I459/$F$459),5)","v":0},1,0,null,null,null,{"$f":"SUM(G934:I934)","v":1}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,I466/$F$466),5)","v":0},0,1,null,null,null,{"$f":"SUM(G935:I935)","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":1},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0},{"$f":"ROUND(IF($F$492=0,0,I492/$F$492),5)","v":0},1,0,null,null,null,{"$f":"SUM(G936:I936)","v":1}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,I496/$F$496),5)","v":0},0,1,null,null,null,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,I503/$F$503),5)","v":0},0,1,null,null,null,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,I518/$F$518),5)","v":0},{"$f":"SUM(G939:I939)","v":0},{"$f":"F939-J939","v":1},null,null,null,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,I522/$F$522),5)","v":0},{"$f":"SUM(G940:I940)","v":0},{"$f":"F940-J940","v":1},null,null,null,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":4.9700000000000001E-2},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0.95030000000000003},{"$f":"ROUND(IF($F$549=0,0,I549/$F$549),5)","v":0},{"$f":"SUM(G941:I941)","v":1},{"$f":"F941-J941","v":0},null,null,null,1]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":1},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,I525/$F$525),5)","v":0},{"$f":"SUM(G944:I944)","v":1},{"$f":"F944-J944","v":0},null,null,null,{"$f":"SUM(G944:I944)","v":1}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":1},{"$f":"ROUND(IF($F$526=0,0,I526/$F$526),5)","v":0},{"$f":"SUM(G945:I945)","v":1},{"$f":"F945-J945","v":0},null,null,null,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,I527/$F$527),5)","v":0},0,1,null,null,null,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":1},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0},{"$f":"ROUND(IF($F$528=0,0,I528/$F$528),5)","v":0},1,0,null,null,null,1]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,I529/$F$529),5)","v":0},0,1,null,null,null,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,I530/$F$530),5)","v":0},0,1,null,null,null,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,I531/$F$531),5)","v":0},0,1,null,null,null,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":0.54025999999999996},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":0.45973999999999998},{"$f":"ROUND(IF($F$532=0,0,I532/$F$532),5)","v":0},1,0,null,null,null,1]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0.54025999999999996},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":0.45973999999999998},{"$f":"ROUND(IF($F$547=0,0,I547/$F$547),5)","v":0},1,0,null,null,null,1]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":1},{"$f":"ROUND(IF(G563=0,0,H563/G563),5)","v":0},{"$f":"ROUND(IF(H563=0,0,I563/H563),5)","v":0},{"$f":"SUM(G955:I955)","v":1},{"$f":"F955-J955","v":0},null,null,null,{"$f":"SUM(G955:I955)","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,I567/$F$567),5)","v":0},0,1,null,null,null,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,I571/$F$571),5)","v":0},0,1,null,null,null,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0.62748000000000004},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":0.37252000000000002},{"$f":"ROUND(IF($F$575=0,0,I575/$F$575),5)","v":0},1,0,null,null,null,1]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0.61658999999999997},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":0.38340999999999997},{"$f":"ROUND(IF($F$579=0,0,I579/$F$579),5)","v":0},1,0,null,null,null,1]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0.97516999999999998},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":2.4830000000000001E-2},{"$f":"ROUND(IF($F$582=0,0,I582/$F$582),5)","v":0},1,0,null,null,null,1]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0.99168999999999996},{"$f":"ROUND(IF(F598=0,0,H598/F598),5)","v":8.3099999999999997E-3},{"$f":"1-SUM(G963:H963)","v":0},{"$f":"SUM(G963:I963)","v":1},{"$f":"F963-J963","v":0},null,null,null,{"$f":"SUM(G963:I963)","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":0.54025999999999996},{"$f":"ROUND(IF(F605=0,0,H605/F605),5)","v":0.45973999999999998},{"$f":"1-SUM(G964:H964)","v":0},{"$f":"SUM(G964:I964)","v":1},{"$f":"F964-J964","v":0},null,null,null,{"$f":"SUM(G964:I964)","v":1}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0.91727999999999998},{"$f":"ROUND(IF(F617=0,0,H617/F617),5)","v":8.2720000000000002E-2},{"$f":"1-SUM(G965:H965)","v":0},{"$f":"SUM(G965:I965)","v":1},{"$f":"F965-J965","v":0},null,null,null,{"$f":"SUM(G965:I965)","v":1}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":0.22861999999999999},{"$f":"ROUND(IF(F618=0,0,H618/F618),5)","v":0.77137999999999995},{"$f":"1-SUM(G966:H966)","v":0},{"$f":"SUM(G966:I966)","v":1},{"$f":"F966-J966","v":0},null,null,null,{"$f":"SUM(G966:I966)","v":1}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":0.268720605},{"$f":"ROUND(IF(F770=0,0,H770/F770),9)","v":0.73127939799999997},{"$f":"1-SUM(G969:H969)","v":-3.0000000261765081E-9},{"$f":"SUM(G969:I969)","v":1},{"$f":"F969-J969","v":0},null,null,null,{"$f":"SUM(G969:I969)","v":1}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"ROUND(0.06889*0,0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,AllocTable_Classified_Production,H10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,AllocTable_Classified_Production,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,AllocTable_Classified_Production,$I$10,FALSE),0)","v":0},{"$f":"SUM(G983:I983)","v":0},{"$f":"F983-J983","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",0,{"$f":"ROUND(F984*VLOOKUP(E984,AllocTable_Classified_Production,H10,FALSE),0)","v":0},0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",0,{"$f":"ROUND(F985*VLOOKUP(E985,AllocTable_Classified_Production,H10,FALSE),0)","v":0},0,0,0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050"," ",{"$f":"'FR-16(7)(v)-1 Functional'!E986","v":"K301"},0,{"$f":"ROUND(F986*VLOOKUP(E986,AllocTable_Classified_Production,H10,FALSE),0)","v":0},0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",0,{"$f":"ROUND(F987*VLOOKUP(E987,AllocTable_Classified_Production,H10,FALSE),0)","v":0},0,0,0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50"," ",{"$f":"'FR-16(7)(v)-1 Functional'!E988","v":"NP29"},0,{"$f":"ROUND(F988*VLOOKUP(E988,AllocTable_Classified_Production,H10,FALSE),0)","v":0},0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F983:F988)","v":0},0,0,0,0,0]

{"sheet":"FR-16(7)(v)-3 PROD Demand","index":5,"n_rows":989,"n_cols":23,"rows_kept":989,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR-16(7)(v)-3"]
[{"$f":"F8&\" \"&F9&\" ALLOCATED - ELECTRIC COST OF SERVICE\"","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,"TOTAL",null,"DS","GSFL","EH","SP","DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,"PRODUCTION","RS","SECONDARY","SECONDARY","SECONDARY","SECONDARY","SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER","TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"DEMAND","RESIDENTIAL","DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":1162711926},{"$f":"G123","v":485769418},{"$f":"H123","v":342104730},{"$f":"I123","v":1581288},{"$f":"J123","v":5569390},81390,161954144,110969226,4046236,48926917,1662679,{"$f":"Q123","v":46508},{"$f":"SUM(G12:Q12)","v":1162711926},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-648320190.46080005},{"$f":"-G200","v":-270355208.46079999},{"$f":"-H200","v":-191011211},{"$f":"-I200","v":-882899},{"$f":"-J200","v":-3109618},-45446,-90425692,-61958706,-2259181,-27317917,-928343,{"$f":"-Q200","v":-25969},{"$f":"SUM(G13:Q13)","v":-648320190.46079993},{"$f":"F13-R13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-104860896},{"$f":"G421","v":-46679026},{"$f":"H421","v":-29403262},{"$f":"I421","v":-136167},{"$f":"J421","v":-478485},-7000,-13919294,-9537833,-347313,-4205357,-143166,{"$f":"Q421","v":-3993},{"$f":"SUM(G14:Q14)","v":-104860896},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM($F$12:F14)","v":409530839.53919995},{"$f":"SUM(G12:G14)","v":168735183.53920001},{"$f":"SUM(H12:H14)","v":121690257},{"$f":"SUM(I12:I14)","v":562222},{"$f":"SUM(J12:J14)","v":1981287},28944,57609158,39472687,1439742,17403643,591170,{"$f":"SUM(Q12:Q14)","v":16546},{"$f":"SUM(R12:R14)","v":409530839.53920007},{"$f":"F15-R15","v":0}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":8465910.0000000075},{"$f":"G549","v":8008823.0000000075},{"$f":"H549","v":230994},{"$f":"I549","v":1070},{"$f":"J549","v":3763},51,109357,74928,2731,33043,1121,{"$f":"Q549","v":29},{"$f":"SUM(G18:Q18)","v":8465910.0000000075},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":33043451},{"$f":"G582","v":13906993},{"$f":"H582","v":9670939},{"$f":"I582","v":44699},{"$f":"J582","v":157435},2298,4578282,3136985,114388,1383114,46997,{"$f":"Q582","v":1321},{"$f":"SUM(G19:Q19)","v":33043451},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":6905174},{"$f":"G612","v":3254735},{"$f":"H612","v":1844514},{"$f":"I612","v":8559},{"$f":"J612","v":29932},439,873518,598479,21777,263845,9126,{"$f":"$Q$612","v":250},{"$f":"SUM(G20:Q20)","v":6905174},0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM($F$17:F20)","v":48414535.000000007},{"$f":"SUM(G17:G20)","v":25170551.000000007},{"$f":"SUM(H17:H20)","v":11746447},{"$f":"SUM(I17:I20)","v":54328},{"$f":"SUM(J17:J20)","v":191130},2788,5561157,3810392,138896,1680002,57244,{"$f":"SUM(Q17:Q20)","v":1600},{"$f":"SUM(R17:R20)","v":48414535.000000007},0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":-9059190},{"$f":"G676","v":-3054048},{"$f":"H676","v":-3034847},{"$f":"I676","v":-14001},{"$f":"J676","v":-49278},-733,-1436704,-984524,-35800,-434081,-14748,{"$f":"$Q$676","v":-426},{"$f":"SUM(G22:Q22)","v":-9059190},0]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":405289.69101511547},{"$f":"G722","v":319049.69101511547},43576,209,728,8,20624,14123,523,6229,216,4,{"$f":"SUM(G23:Q23)","v":405289.69101511547},0]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G24","v":0},{"$f":"F24-SUM(H24:Q24)","v":0},{"$f":"ROUND(F24*VLOOKUP(D73,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G24:Q24)","v":0},{"$f":"F24-R24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"J767","v":0},0,0,0,0,0,0,{"$f":"Q767","v":0},{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM($F$21:F25)","v":39760634.691015124},{"$f":"SUM(G21:G25)","v":22435552.691015124},{"$f":"SUM(H21:H25)","v":8755176},{"$f":"SUM(I21:I25)","v":40536},{"$f":"SUM(J21:J25)","v":142580},2063,4145077,2839991,103619,1252150,42712,{"$f":"SUM(Q21:Q25)","v":1178},{"$f":"SUM(R21:R25)","v":39760634.691015124},0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":31043712},12790319,9224639,42530,150252,2173,4366919,2992303,109274,1319358,44703,1242,{"$f":"SUM(G28:Q28)","v":31043712},{"$f":"F28-R28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-7773},{"$f":"-G750","v":-3075},{"$f":"-H750","v":-2298},{"$f":"-I750","v":-15},{"$f":"-J750","v":-16},-1,-1173,-785,-24,-338,-48,{"$f":"-$Q$750","v":0},{"$f":"SUM(G29:Q29)","v":-7773},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM($F$26:F29)","v":70796573.691015124},{"$f":"SUM(G26:G29)","v":35222796.691015124},{"$f":"SUM(H26:H29)","v":17977517},{"$f":"SUM(I26:I29)","v":83051},{"$f":"SUM(J26:J29)","v":292816},4235,8510823,5831509,212869,2571170,87367,{"$f":"SUM(Q26:Q29)","v":2420},{"$f":"SUM(R26:R29)","v":70796573.691015124},0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!Q27","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q15","v":-5655438},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q16","v":5301900},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q17","v":99611},{"$f":"'WP FR-16(7)(v) Rate Incr'!R17","v":8283},{"$f":"'WP FR-16(7)(v) Rate Incr'!S17","v":43282},{"$f":"'WP FR-16(7)(v) Rate Incr'!T17","v":102679},{"$f":"'WP FR-16(7)(v) Rate Incr'!U17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V17","v":48497},{"$f":"'WP FR-16(7)(v) Rate Incr'!W17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!X17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q25","v":-93412},{"$f":"SUM(G31:Q31)","v":-144598},144598]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F31+F30","v":70796573.691015124},29567358.691015124,23279417,182662,{"$f":"J31+J30","v":301099},47517,8613502,5831509,261366,2571170,87367,-90992,70651975.691015124,144598]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":96533814},94908186,821503,3861,{"$f":"J868","v":13515},0,389031,266433,9653,117771,3861,0,96533814,0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":-25737240.308984876},{"$f":"G32-G33","v":-65340827.308984876},22457914,178801,{"$f":"J32-J33","v":287584},47517,8224471,5565076,251713,2453399,83506,-90992,-25881838.308984876,144598]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":46876646.308984891},{"$f":"G777+G28","v":49510063.308984876},{"$f":"H777+H28","v":-1330705},{"$f":"I777+I28","v":-6192},{"$f":"J777+J28","v":-21590},-433,-630064,-431644,-15756,-190111,-6675,{"$f":"Q777+Q28","v":-247},{"$f":"R777+R28","v":46876646.308984876},{"$f":"F36-R36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF($F$431=0,0,ROUND($F$36/F431,5))","v":0.10695},{"$f":"IF(G431=0,0,ROUND(G36/G431,5))","v":0.27417999999999998},-1.022E-2,-1.031E-2,-1.018E-2,-1.4109999999999999E-2,-1.022E-2,-1.022E-2,-1.021E-2,-1.021E-2,-1.0580000000000001E-2,-1.409E-2,0.10695,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.17681276914623045},0.51884168047444468,-6.2830402176659333E-2,-6.3014475620536262E-2,-6.2748591757158467E-2,-7.0786465473117816E-2,-6.2830402176659333E-2,-6.2830402176659333E-2,-6.280994957178411E-2,-6.280994957178411E-2,-6.356669595216706E-2,-7.0745560263367396E-2,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":0.17681276914623045},{"$f":"IF(Equity=0,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F867","v":61034574},30365996,15498633,71599,{"$f":"J867","v":252440},3651,7337282,5027414,183517,2216636,75320,2086,61034574,{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":9761999.6910151243},4856800.6910151243,2478884,11452,{"$f":"J30-J42","v":40376},584,1173541,804095,29352,354534,12047,334,9761999.6910151243,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF($F$42=0,0,ROUND($F$43/F42,5))","v":0.15994},{"$f":"IF(G42=0,0,ROUND(G43/G42,5))","v":0.15994},0.15994,0.15995000000000001,{"$f":"IF(J42=0,0,ROUND(J43/J42,5))","v":0.15994},0.15995999999999999,0.15994,0.15994,0.15994,0.15994,0.15994,0.16012000000000001,0.15994,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":35499240},64542190,-14677130,-67738,{"$f":"J33-J42","v":-238925},-3651,-6948251,-4760981,-173864,-2098865,-71459,-2086,35499240,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF($F$42=0,0,ROUND($F$45/F42,5))","v":0.58162999999999998},{"$f":"IF(G42=0,0,ROUND(G45/G42,5))","v":2.12548},-0.94699999999999995,-0.94606999999999997,{"$f":"IF(J42=0,0,ROUND(J45/J42,5))","v":-0.94645999999999997},-1,-0.94698000000000004,-0.94699999999999995,-0.94740000000000002,-0.94686999999999999,-0.94874000000000003,-1,0.58162999999999998,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G59","v":799630884},{"$f":"F59-SUM(H59:Q59)","v":334077787},{"$f":"ROUND($F$59*VLOOKUP(D59,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":235275395},{"$f":"ROUND($F$59*VLOOKUP($D$59,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":1087498},{"$f":"ROUND($F$59*VLOOKUP($D$59,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":3830232},{"$f":"ROUND($F$59*VLOOKUP($D$59,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":55974},{"$f":"ROUND($F$59*VLOOKUP($D$59,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":111380586},{"$f":"ROUND($F$59*VLOOKUP($D$59,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":76316772},{"$f":"ROUND($F$59*VLOOKUP($D$59,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":2782715},{"$f":"ROUND($F$59*VLOOKUP($D$59,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":33648468},{"$f":"ROUND($F$59*VLOOKUP($D$59,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":1143472},{"$f":"ROUND($F$59*VLOOKUP(D59,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":31985},{"$f":"SUM(G59:Q59)","v":799630884},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G60","v":334147228},{"$f":"F60-SUM(H60:Q60)","v":139603372},{"$f":"ROUND($F$60*VLOOKUP(D60,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":98316139},{"$f":"ROUND($F$60*VLOOKUP($D$60,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":454440},{"$f":"ROUND($F$60*VLOOKUP($D$60,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":1600565},{"$f":"ROUND($F$60*VLOOKUP($D$60,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":23390},{"$f":"ROUND($F$60*VLOOKUP($D$60,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":46543367},{"$f":"ROUND($F$60*VLOOKUP($D$60,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":31891011},{"$f":"ROUND($F$60*VLOOKUP($D$60,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":1162832},{"$f":"ROUND($F$60*VLOOKUP($D$60,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":14060915},{"$f":"ROUND($F$60*VLOOKUP($D$60,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":477831},{"$f":"ROUND($F$60*VLOOKUP(D60,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":13366},{"$f":"SUM(G60:Q60)","v":334147228},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G61","v":0},{"$f":"F61-SUM(H61:Q61)","v":0},{"$f":"ROUND($F$61*VLOOKUP(D61,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$61*VLOOKUP($D$61,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$61*VLOOKUP($D$61,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$61*VLOOKUP($D$61,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$61*VLOOKUP($D$61,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$61*VLOOKUP($D$61,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$61*VLOOKUP($D$61,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$61*VLOOKUP($D$61,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$61*VLOOKUP($D$61,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$61*VLOOKUP(D61,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM($F$59:F61)","v":1133778112},{"$f":"SUM(G59:G61)","v":473681159},{"$f":"SUM(H59:H61)","v":333591534},{"$f":"SUM(I59:I61)","v":1541938},{"$f":"SUM(J59:J61)","v":5430797},79364,157923953,108207783,3945547,47709383,1621303,{"$f":"SUM($Q$59:$Q$61)","v":45351},{"$f":"SUM(R59:R61)","v":1133778112},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G65","v":0},{"$f":"F65-SUM(H65:Q65)","v":0},{"$f":"ROUND($F$65*VLOOKUP(D65,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$65*VLOOKUP($D$65,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$65*VLOOKUP($D$65,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$65*VLOOKUP($D$65,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$65*VLOOKUP($D$65,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$65*VLOOKUP($D$65,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$65*VLOOKUP($D$65,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$65*VLOOKUP($D$65,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$65*VLOOKUP($D$65,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$65*VLOOKUP(D65,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G66","v":0},{"$f":"F66-SUM(H66:Q66)","v":0},{"$f":"ROUND($F$66*VLOOKUP(D66,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$66*VLOOKUP($D$66,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$66*VLOOKUP($D$66,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$66*VLOOKUP($D$66,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$66*VLOOKUP($D$66,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$66*VLOOKUP($D$66,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$66*VLOOKUP($D$66,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$66*VLOOKUP($D$66,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$66*VLOOKUP($D$66,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$66*VLOOKUP(D66,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G66:Q66)","v":0},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G67","v":0},{"$f":"F67-SUM(H67:Q67)","v":0},{"$f":"ROUND($F$67*VLOOKUP(D67,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$67*VLOOKUP($D$67,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$67*VLOOKUP($D$67,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$67*VLOOKUP($D$67,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$67*VLOOKUP($D$67,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$67*VLOOKUP($D$67,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$67*VLOOKUP($D$67,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$67*VLOOKUP($D$67,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$67*VLOOKUP($D$67,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$67*VLOOKUP(D67,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM($F$65:F67)","v":0},{"$f":"SUM(G65:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":1133778112},{"$f":"G68+G62","v":473681159},{"$f":"H68+H62","v":333591534},{"$f":"I68+I62","v":1541938},{"$f":"J68+J62","v":5430797},79364,157923953,108207783,3945547,47709383,1621303,{"$f":"$Q$68+$Q$62","v":45351},{"$f":"R68+R62","v":1133778112},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G73","v":0},{"$f":"F73-SUM(H73:Q73)","v":0},{"$f":"ROUND($F$73*VLOOKUP(D73,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$73*VLOOKUP($D$73,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$73*VLOOKUP($D$73,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$73*VLOOKUP($D$73,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$73*VLOOKUP($D$73,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$73*VLOOKUP($D$73,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$73*VLOOKUP($D$73,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$73*VLOOKUP($D$73,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$73*VLOOKUP($D$73,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$73*VLOOKUP(D73,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G73:Q73)","v":0},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G74","v":0},{"$f":"F74-SUM(H74:Q74)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G74:Q74)","v":0},{"$f":"F74-R74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G75","v":0},{"$f":"F75-SUM(H75:Q75)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F75*VLOOKUP(D75,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G75:Q75)","v":0},{"$f":"F75-R75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G86","v":0},{"$f":"F86-SUM(H86:Q86)","v":0},{"$f":"ROUND($F$86*VLOOKUP(D86,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G86:Q86)","v":0},{"$f":"F86-R86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G87","v":0},0,{"$f":"ROUND($F$86*VLOOKUP(D87,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$86*VLOOKUP($D$86,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G88","v":0},0,{"$f":"ROUND($F$88*VLOOKUP(D88,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$88*VLOOKUP($D$88,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$88*VLOOKUP($D$88,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$88*VLOOKUP($D$88,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$88*VLOOKUP($D$88,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$88*VLOOKUP($D$88,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$88*VLOOKUP($D$88,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$88*VLOOKUP($D$88,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$88*VLOOKUP($D$88,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$88*VLOOKUP(D88,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G89","v":0},0,{"$f":"ROUND($F$89*VLOOKUP(D89,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$89*VLOOKUP($D$89,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$89*VLOOKUP($D$89,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$89*VLOOKUP($D$89,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$89*VLOOKUP($D$89,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$89*VLOOKUP($D$89,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$89*VLOOKUP($D$89,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$89*VLOOKUP($D$89,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$89*VLOOKUP($D$89,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$89*VLOOKUP(D89,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G90","v":0},0,{"$f":"ROUND($F$90*VLOOKUP(D90,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$90*VLOOKUP($D$90,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$90*VLOOKUP($D$90,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$90*VLOOKUP($D$90,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$90*VLOOKUP($D$90,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$90*VLOOKUP($D$90,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$90*VLOOKUP($D$90,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$90*VLOOKUP($D$90,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$90*VLOOKUP($D$90,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$90*VLOOKUP(D90,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G91","v":0},0,{"$f":"ROUND($F$91*VLOOKUP(D91,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$91*VLOOKUP($D$91,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$91*VLOOKUP($D$91,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$91*VLOOKUP($D$91,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$91*VLOOKUP($D$91,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$91*VLOOKUP($D$91,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$91*VLOOKUP($D$91,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$91*VLOOKUP($D$91,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$91*VLOOKUP($D$91,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$91*VLOOKUP(D91,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G92","v":0},0,{"$f":"ROUND($F$92*VLOOKUP(D92,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP(D92,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G93","v":0},{"$f":"F93-SUM(H93:Q93)","v":0},{"$f":"ROUND($F$92*VLOOKUP(D93,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$92*VLOOKUP($D$92,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":0},{"$f":"SUM(G73:G92)","v":0},{"$f":"SUM(H73:H92)","v":0},{"$f":"SUM(I73:I92)","v":0},{"$f":"SUM(J73:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q73:Q92)","v":0},{"$f":"SUM(R73:R92)","v":0},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":0},{"$f":"G94+G68","v":0},{"$f":"H94+H68","v":0},{"$f":"I94+I68","v":0},{"$f":"J94+J68","v":0},0,0,0,0,0,0,{"$f":"Q94+$Q$68","v":0},{"$f":"R94+R68","v":0},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":1133778112},{"$f":"G94+G70","v":473681159},{"$f":"H94+H70","v":333591534},{"$f":"I94+I70","v":1541938},{"$f":"J94+J70","v":5430797},79364,157923953,108207783,3945547,47709383,1621303,{"$f":"Q94+Q70","v":45351},{"$f":"R94+R70","v":1133778112},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G100","v":8795876},{"$f":"F100-SUM(H100:Q100)","v":3674829},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":2588011},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":11962},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":42132},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":616},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":1225178},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":839478},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":30610},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":370130},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":12578},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":352},{"$f":"SUM(G100:Q100)","v":8795876},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G101","v":0},{"$f":"F101-SUM(H101:Q101)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G101:Q101)","v":0},{"$f":"F101-R101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G103","v":4997840},2088048,1470514,6797,23940,350,696149,476994,17392,210309,7147,200,4997840,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM($F$100:F108)","v":13793716},{"$f":"SUM(G100:G108)","v":5762877},{"$f":"SUM(H100:H108)","v":4058525},{"$f":"SUM(I100:I108)","v":18759},{"$f":"SUM(J100:J108)","v":66072},966,1921327,1316472,48002,580439,19725,{"$f":"SUM(Q100:Q108)","v":552},{"$f":"SUM(R100:R108)","v":13793716},{"$f":"SUM(S100:S108)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G112","v":9654427},{"$f":"F112-SUM(H112:Q112)","v":4033523},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":2840622},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":13130},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":46245},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":676},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":1344765},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":921419},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":33597},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":406258},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":13806},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":386},{"$f":"SUM(G112:Q112)","v":9654427},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G115","v":5485671},2291859,1614049,7461,26276,384,764099,523552,19090,230837,7845,219,5485671,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM($F$112:F120)","v":15140098},{"$f":"SUM(G112:G120)","v":6325382},{"$f":"SUM(H112:H120)","v":4454671},{"$f":"SUM(I112:I120)","v":20591},{"$f":"SUM(J112:J120)","v":72521},1060,2108864,1444971,52687,637095,21651,{"$f":"SUM(Q112:Q120)","v":605},{"$f":"SUM(R112:R120)","v":15140098},{"$f":"SUM(S112:S120)","v":0}]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":1162711926},{"$f":"G97+G109+G121","v":485769418},{"$f":"H97+H109+H121","v":342104730},{"$f":"I97+I109+I121","v":1581288},{"$f":"J97+J109+J121","v":5569390},81390,161954144,110969226,4046236,48926917,1662679,{"$f":"Q97+Q109+Q121","v":46508},{"$f":"R97+R109+R121","v":1162711926},{"$f":"S97+S109+S121","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G136","v":451443084},{"$f":"F136-SUM(H136:Q136)","v":188608405},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":132828099},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":613963},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":2162412},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":31601},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":62881507},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":43085728},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":1571022},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":18996725},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":645564},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":18058},{"$f":"SUM(G136:Q136)","v":451443084},{"$f":"F136-R136","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G137","v":169211512},{"$f":"F137-SUM(H137:Q137)","v":70694878},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":49787103},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":230128},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":810523},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":11845},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":23569472},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":16149547},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":588856},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":7120420},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":241972},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":6768},{"$f":"SUM(G137:Q137)","v":169211512},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G138","v":5973380},{"$f":"F138-SUM(H138:Q138)","v":2495619},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":1757548},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":8124},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":28612},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":418},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":832032},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":570099},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":20787},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":251360},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":8542},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":239},{"$f":"SUM(G138:Q138)","v":5973380},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM($F$136:F138)","v":626627976},{"$f":"SUM(G136:G138)","v":261798902},184372750,852215,3001547,43864,87283011,59805374,2180665,26368505,896078,25065,626627976,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G142","v":0},{"$f":"F142-SUM(H142:Q142)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G143","v":0},{"$f":"F143-SUM(H143:Q143)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G143:Q143)","v":0},{"$f":"F143-R143","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G144","v":0},{"$f":"F144-SUM(H144:Q144)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G144:Q144)","v":0},{"$f":"F144-R144","v":0}]
[11,null,"  TOTAL TRANS DEPREC RESERVE",null,null,{"$f":"SUM($F$142:F144)","v":0},{"$f":"SUM(G142:G144)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R142:R144)","v":0},{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":626627976},{"$f":"G145+G139","v":261798902},{"$f":"$H$114+H139","v":184372750},{"$f":"$I$114+I139","v":852215},{"$f":"$J$114+J139","v":3001547},{"$f":"$K$114+K139","v":43864},{"$f":"$L$114+L139","v":87283011},{"$f":"$M$114+M139","v":59805374},{"$f":"$N$114+N139","v":2180665},{"$f":"$O$114+O139","v":26368505},{"$f":"$P$114+P139","v":896078},{"$f":"$Q$114+Q139","v":25065},{"$f":"SUM(G147:Q147)","v":626627976},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G150","v":0},{"$f":"F150-SUM(H150:Q150)","v":0},{"$f":"ROUND($F$150*VLOOKUP(D150,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$150*VLOOKUP($D$150,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$150*VLOOKUP($D$150,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$150*VLOOKUP($D$150,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$150*VLOOKUP($D$150,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$150*VLOOKUP($D$150,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$150*VLOOKUP($D$150,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$150*VLOOKUP($D$150,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$150*VLOOKUP($D$150,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$150*VLOOKUP(D150,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G150:Q150)","v":0},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G151","v":0},{"$f":"F151-SUM(H151:Q151)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G151:Q151)","v":0},{"$f":"F151-R151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G152","v":0},{"$f":"F152-SUM(H152:Q152)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F152*VLOOKUP(D152,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G152:Q152)","v":0},{"$f":"F152-R152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G163","v":0},{"$f":"F163-SUM(H163:Q163)","v":0},{"$f":"ROUND($F$163*VLOOKUP(D163,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G163:Q163)","v":0},{"$f":"F163-R163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G164","v":0},0,{"$f":"ROUND($F$163*VLOOKUP(D164,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$163*VLOOKUP($D$163,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP(D164,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP(D164,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G165","v":0},0,{"$f":"ROUND($F$165*VLOOKUP(D165,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$165*VLOOKUP($D$165,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$165*VLOOKUP($D$165,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$165*VLOOKUP($D$165,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$165*VLOOKUP($D$165,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$165*VLOOKUP($D$165,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$165*VLOOKUP($D$165,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$165*VLOOKUP($D$165,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$165*VLOOKUP($D$165,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$165*VLOOKUP(D165,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G166","v":0},0,{"$f":"ROUND($F$166*VLOOKUP(D166,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$166*VLOOKUP($D$166,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$166*VLOOKUP($D$166,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$166*VLOOKUP($D$166,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$166*VLOOKUP($D$166,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$166*VLOOKUP($D$166,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$166*VLOOKUP($D$166,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$166*VLOOKUP($D$166,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$166*VLOOKUP($D$166,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$166*VLOOKUP(D166,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G167","v":0},0,{"$f":"ROUND($F$167*VLOOKUP(D167,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$167*VLOOKUP($D$167,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$167*VLOOKUP($D$167,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$167*VLOOKUP($D$167,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$167*VLOOKUP($D$167,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$167*VLOOKUP($D$167,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$167*VLOOKUP($D$167,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$167*VLOOKUP($D$167,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$167*VLOOKUP($D$167,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$167*VLOOKUP(D167,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G168","v":0},0,{"$f":"ROUND($F$168*VLOOKUP(D168,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$168*VLOOKUP($D$168,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$168*VLOOKUP($D$168,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$168*VLOOKUP($D$168,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$168*VLOOKUP($D$168,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$168*VLOOKUP($D$168,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$168*VLOOKUP($D$168,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$168*VLOOKUP($D$168,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$168*VLOOKUP($D$168,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$168*VLOOKUP(D168,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G169","v":0},0,{"$f":"ROUND($F$169*VLOOKUP(D169,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP(D169,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G170","v":0},{"$f":"F170-SUM(H170:Q170)","v":0},{"$f":"ROUND($F$169*VLOOKUP(D170,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$169*VLOOKUP($D$169,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":0},{"$f":"SUM(G149:G169)","v":0},{"$f":"SUM(H149:H169)","v":0},{"$f":"SUM(I149:I169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R149:R169)","v":0},{"$f":"SUM(S149:S169)","v":0}]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":0},{"$f":"G171+G145","v":0},{"$f":"H171+$H$114","v":0},{"$f":"I171+$I$114","v":0},{"$f":"J171+$J$114","v":0},{"$f":"K171+$K$114","v":0},{"$f":"L171+$L$114","v":0},{"$f":"M171+$M$114","v":0},{"$f":"N171+$N$114","v":0},{"$f":"O171+$O$114","v":0},{"$f":"P171+$P$114","v":0},{"$f":"Q171+$Q$114","v":0},{"$f":"SUM(G173:Q173)","v":0},{"$f":"F173-R173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":626627976},{"$f":"G147+G171","v":261798902},184372750,852215,3001547,43864,87283011,59805374,2180665,26368505,896078,25065,{"$f":"SUM(G174:Q174)","v":626627976},{"$f":"F174-R174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G177","v":4910013},{"$f":"F177-SUM(H177:Q177)","v":2051354},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":1444673},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":6678},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":23519},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":344},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":683916},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":468612},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":17087},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":206613},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":7021},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":196},{"$f":"SUM(G177:Q177)","v":4910013},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G180","v":2789882},1165584,820867,3794,13364,195,388603,266266,9709,117398,3990,112,2789882,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G185","v":-826542},-812623,-7034,-33,-116,0,-3331,-2281,-83,-1008,-33,0,-826542,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM($F$176:F185)","v":6873353},{"$f":"SUM(G176:G185)","v":2404315},{"$f":"SUM(H176:H185)","v":2258506},{"$f":"SUM(I176:I185)","v":10439},{"$f":"SUM(J176:J185)","v":36767},539,1069188,732597,26713,323003,10978,{"$f":"SUM(Q176:Q185)","v":308},{"$f":"SUM(R176:R185)","v":6873353},{"$f":"SUM(S176:S185)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G189","v":9493775.4607999995},{"$f":"F189-SUM(H189:Q189)","v":3966403.4607999995},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":2793354},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":12912},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":45475},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":665},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":1322388},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":906086},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":33038},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":399498},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":13576},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":380},{"$f":"SUM(G189:Q189)","v":9493775.4607999995},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G192","v":5394388},2253722,1587191,7336,25839,378,751384,514840,18772,226996,7714,216,5394388,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G197","v":-69302},-68134,-590,-3,-10,0,-279,-191,-7,-85,-3,0,-69302,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM($F$189:F197)","v":14818861.4608},{"$f":"SUM(G188:G197)","v":6151991.4607999995},4379955,20245,{"$f":"SUM(J188:J197)","v":71304},1043,2073493,1420735,51803,626409,21287,596,14818861.4608,0]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":648320190.46080005},{"$f":"G198+G186+G171+G145+G139","v":270355208.46079999},{"$f":"H198+H186+H171+$H$114+H139","v":191011211},{"$f":"I198+I186+I171+$I$114+I139","v":882899},{"$f":"J198+J186+J171+$J$114+J139","v":3109618},{"$f":"K198+K186+K171+$K$114+K139","v":45446},{"$f":"L198+L186+L171+$L$114+L139","v":90425692},{"$f":"M198+M186+M171+$M$114+M139","v":61958706},{"$f":"N198+N186+N171+$N$114+N139","v":2259181},{"$f":"O198+O186+O171+$O$114+O139","v":27317917},{"$f":"P198+P186+P171+$P$114+P139","v":928343},{"$f":"Q198+Q186+Q171+$Q$114+Q139","v":25969},{"$f":"R198+R186+R171+R145+R139","v":648320190.46080005},{"$f":"S198+S186+S171+S145+S139","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":348187800},{"$f":"G59-G136","v":145469382},{"$f":"H59-H136","v":102447296},{"$f":"I59-I136","v":473535},{"$f":"J59-J136","v":1667820},24373,48499079,33231044,1211693,14651743,497908,{"$f":"Q59-Q136","v":13927},{"$f":"R59-R136","v":348187800},{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":164935716},68908494,48529036,224312,{"$f":"J60-J137","v":790042},11545,22973895,15741464,573976,6940495,235859,6598,164935716,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":-5973380},-2495619,-1757548,-8124,{"$f":"J61-J138","v":-28612},-418,-832032,-570099,-20787,-251360,-8542,-239,-5973380,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM($F$213:F215)","v":507150136},{"$f":"SUM(G213:G215)","v":211882257},149218784,689723,{"$f":"SUM(J213:J215)","v":2429250},35500,70640942,48402409,1764882,21340878,725225,20286,507150136,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,{"$f":"J65-J142","v":0},0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":0},0,0,0,{"$f":"J66-J143","v":0},0,0,0,0,0,0,0,0,{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,{"$f":"F67-F144","v":0},{"$f":"G67-G144","v":0},{"$f":"H67-H144","v":0},{"$f":"I67-I144","v":0},0,0,0,0,0,0,0,0,{"$f":"R67-R144","v":0},{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM($F$218:F221)","v":0},{"$f":"SUM(G218:G221)","v":0},0,0,{"$f":"SUM(J218:J221)","v":0},0,0,0,0,0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":507150136},{"$f":"G70-G147","v":211882257},{"$f":"H70-H147","v":149218784},689723,2429250,35500,70640942,48402409,1764882,21340878,725225,20286,507150136,{"$f":"F224-R224","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},{"$f":"G73-G150","v":0},{"$f":"H73-H150","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R73-R150","v":0},{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},{"$f":"G74-G151","v":0},{"$f":"H74-H151","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R74-R151","v":0},{"$f":"F228-R228","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":0},{"$f":"G75-G152","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F229-R229","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,0,{"$f":"G76-G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,0,{"$f":"G77-G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,0,{"$f":"G78-G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G79-G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,0,{"$f":"G80-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G81-G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,0,{"$f":"G82-G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G83-G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,0,{"$f":"G84-G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G85-G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,0,{"$f":"G86-G163","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F240-R240","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,0,{"$f":"G87-G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,0,{"$f":"G88-G165","v":0},{"$f":"H88-H165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R88-R165","v":0},0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,0,0,{"$f":"H89-H166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R89-R166","v":0},0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,{"$f":"H90-H167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R90-R167","v":0},0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,0,0,{"$f":"H91-H168","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R91-R168","v":0},0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,0,0,{"$f":"H92-H169","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R92-R169","v":0},0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM($F$226:F246)","v":0},{"$f":"SUM(G226:G246)","v":0},{"$f":"SUM(H226:H246)","v":0},{"$f":"SUM(I226:I246)","v":0},{"$f":"SUM(J226:J246)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q226:Q246)","v":0},{"$f":"SUM(R226:R246)","v":0},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":0},0,0,0,{"$f":"J96-J173","v":0},0,0,0,0,0,0,0,0,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":507150136},211882257,149218784,689723,{"$f":"J97-J174","v":2429250},35500,70640942,48402409,1764882,21340878,725225,20286,507150136,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":3885863},1623475,1143338,5284,{"$f":"J100-J177","v":18613},272,541262,370866,13523,163517,5557,156,3885863,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,{"$f":"J101-J178","v":0},0,0,0,0,0,0,0,0,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,{"$f":"J102-J179","v":0},0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":2207958},922464,649647,3003,10576,155,307546,210728,7683,92911,3157,88,2207958,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F258-R258","v":0}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":0},0,0,0,{"$f":"J105-J182","v":0},0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,{"$f":"J106-J183","v":0},0,0,0,0,0,0,{"$f":"Q106-Q183","v":0},{"$f":"R106-R183","v":0},0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,{"$f":"J107-J184","v":0},0,0,0,0,0,0,{"$f":"Q107-Q184","v":0},{"$f":"R107-R184","v":0},{"$f":"F261-R261","v":0}]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":826542},812623,7034,33,{"$f":"J108-J185","v":116},0,3331,2281,83,1008,33,0,826542,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM($F$253:F262)","v":6920363},{"$f":"SUM(G253:G262)","v":3358562},1800019,8320,{"$f":"SUM(J253:J262)","v":29305},427,852139,583875,21289,257436,8747,244,6920363,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":160651.53920000046},67119.539200000465,47268,218,{"$f":"J112-J189","v":770},11,22377,15333,559,6760,230,6,160651.53920000046,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,{"$f":"J113-J190","v":0},0,0,0,0,0,0,0,0,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,{"$f":"J114-J191","v":0},0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":91283},38137,26858,125,437,6,12715,8712,318,3841,131,3,91283,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F270-R270","v":0}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":0},0,0,0,{"$f":"J117-J194","v":0},0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,{"$f":"J118-J195","v":0},0,{"$f":"L118-L195","v":0},0,0,0,0,{"$f":"Q118-Q195","v":0},{"$f":"R118-R195","v":0},0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,{"$f":"J119-J196","v":0},0,0,0,0,0,0,{"$f":"Q119-Q196","v":0},{"$f":"R119-R196","v":0},{"$f":"F273-R273","v":0}]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":69302},68134,590,3,{"$f":"J120-J197","v":10},0,279,191,7,85,3,0,69302,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM($F$265:F274)","v":321236.53920000046},{"$f":"SUM(G265:G274)","v":173390.53920000046},74716,346,{"$f":"SUM(J265:J274)","v":1217},17,35371,24236,884,10686,364,9,321236.53920000046,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":514391735.53920001},{"$f":"G275+G263+G248+G222+G216","v":215414209.53920001},{"$f":"H275+H263+H248+H222+H216","v":151093519},{"$f":"I275+I263+I248+I222+I216","v":698389},{"$f":"J275+J263+J248+J222+J216","v":2459772},35944,71528452,49010520,1787055,21609000,734336,{"$f":"Q275+Q263+Q248+Q222+Q216","v":20539},{"$f":"R275+R263+R248+R222+R216","v":514391735.53920001},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!G292","v":77636578},{"$f":"F292-SUM(H292:Q292)","v":32512646},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":22804192},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":105586},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":371103},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":5435},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":10795366},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":7397213},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":269399},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":3261513},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":111020},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":3105},{"$f":"SUM(G292:Q292)","v":77636578},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!G293","v":1432176},599766,420673,1948,6846,100,199144,136458,4970,60166,2048,57,1432176,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!G294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!G295","v":22691485},9502741,6665170,30860,108465,1588,3155251,2162045,78739,953269,32449,908,22691485,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!G296","v":284346},119079,83521,387,1359,20,39538,27092,987,11945,407,11,284346,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!G297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!G298","v":-880279},-427217,-228961,-1056,-3724,-53,-108398,-74269,-2711,-32746,-1109,-35,-880279,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!G299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM($F$292:F300)","v":101164306},{"$f":"SUM(G292:G300)","v":42307015},{"$f":"SUM(H292:H300)","v":29744595},{"$f":"SUM(I292:I300)","v":137725},{"$f":"SUM(J292:J300)","v":484049},7090,14080901,9648539,351384,4254147,144815,{"$f":"SUM(Q292:Q300)","v":4046},{"$f":"SUM(R292:R300)","v":101164306},{"$f":"SUM(S292:S300)","v":0}]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G304","v":-4040356},{"$f":"F304-SUM(H304:Q304)","v":-1692019},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":-1186774},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":-5495},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":-19313},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":-283},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":-561812},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":-384965},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":-14020},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":-169735},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":-5778},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":-162},{"$f":"SUM(G304:Q304)","v":-4040356},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G305","v":9655897},4043697,2836227,13132,46155,676,1342652,920014,33506,405644,13808,386,9655897,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G307","v":958961},401593,281676,1304,4584,67,133344,91370,3328,40286,1371,38,958961,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G311","v":123529},121449,1051,5,17,0,498,341,12,151,5,0,123529,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G312","v":2073},1961,57,0,1,0,27,18,1,8,0,0,{"$f":"SUM(G312:Q312)","v":2073},{"$f":"F312-R312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G313","v":2608148},2564228,22195,104,365,0,10511,7198,261,3182,104,0,{"$f":"SUM(G313:Q313)","v":2608148},{"$f":"F313-R313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM($F$303:F314)","v":9308252},{"$f":"SUM(G303:G314)","v":5440909},{"$f":"SUM(H303:H314)","v":1954432},{"$f":"SUM(I303:I314)","v":9050},{"$f":"SUM(J303:J314)","v":31809},460,925220,633976,23088,279536,9510,{"$f":"SUM(Q303:Q314)","v":262},{"$f":"SUM(R303:R314)","v":9308252},{"$f":"SUM(S303:S314)","v":0}]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G318","v":110719},{"$f":"F318-SUM(H318:Q318)","v":46369},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":32521},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":151},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":529},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":8},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":15395},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":10549},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":384},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":4651},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":158},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":4},{"$f":"SUM(G318:Q318)","v":110719},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G319","v":0},{"$f":"F319-SUM(H319:Q319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G320","v":0},{"$f":"F320-SUM(H320:Q320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G321","v":0},{"$f":"F321-SUM(H321:Q321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM($F$317:F321)","v":110719},{"$f":"SUM(G317:G321)","v":46369},{"$f":"SUM(H317:H321)","v":32521},{"$f":"SUM(I317:I321)","v":151},{"$f":"SUM(J317:J321)","v":529},8,15395,10549,384,4651,158,{"$f":"SUM(Q317:Q321)","v":4},{"$f":"SUM(R317:R321)","v":110719},{"$f":"SUM(S317:S321)","v":0}]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":110583277},{"$f":"G322+G315+G301","v":47794293},{"$f":"H322+H315+H301","v":31731548},{"$f":"I322+I315+I301","v":146926},{"$f":"J322+J315+J301","v":516387},7558,15021516,10293064,374856,4538334,154483,{"$f":"Q322+Q315+Q301","v":4312},{"$f":"R322+R315+R301","v":110583277},{"$f":"S322+S315+S301","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G338","v":0},{"$f":"F338-SUM(H338:Q338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G338:Q338)","v":0},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G339","v":-53726},-52821,-457,-2,-8,0,-217,-148,-5,-66,-2,0,-53726,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G345","v":-1302367},-1280435,-11083,-52,-182,0,-5249,-3595,-130,-1589,-52,0,-1302367,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G346","v":-502672},-494208,-4278,-20,-70,0,-2026,-1387,-50,-613,-20,0,-502672,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G348","v":-29306},-28813,-249,-1,-4,0,-118,-81,-3,-36,-1,0,-29306,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G350","v":-39804},-39132,-339,-2,-6,0,-160,-110,-4,-49,-2,0,-39804,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G352","v":-7262},-7140,-62,0,-1,0,-29,-20,-1,-9,0,0,-7262,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G353","v":-88720},-87225,-755,-4,-12,0,-358,-245,-9,-108,-4,0,-88720,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G354","v":-2098556},-878834,-616409,-2854,-10031,-147,-291804,-199950,-7282,-88160,-3001,-84,-2098556,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G355","v":-1790},-1761,-15,0,0,0,-7,-5,0,-2,0,0,-1790,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G356","v":66620},27898,19568,91,318,5,9264,6348,231,2799,95,3,66620,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G357","v":-228737},-224885,-1947,-9,-32,0,-922,-631,-23,-279,-9,0,-228737,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G358","v":1233559},516591,362333,1678,5896,86,171526,117534,4280,51822,1764,49,1233559,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G359","v":-137202},-57457,-40300,-187,-656,-10,-19078,-13073,-476,-5764,-196,-5,-137202,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM($F$337:F360)","v":-3189963},{"$f":"SUM(G337:G360)","v":-2608222},{"$f":"SUM(H337:H360)","v":-293993},{"$f":"SUM(I337:I360)","v":-1362},{"$f":"SUM(J337:J360)","v":-4788},-66,-139178,-95363,-3472,-42054,-1428,{"$f":"SUM(Q337:Q360)","v":-37},{"$f":"SUM(R337:R360)","v":-3189963},{"$f":"SUM(S337:S360)","v":0}]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G364","v":0},{"$f":"F364-SUM(H364:Q364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,0,{"$f":"F365-SUM(H365:Q365)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,0,{"$f":"F366-SUM(H366:Q366)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM($F$364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,{"$f":"SUM(J363:J366)","v":0},0,0,0,0,0,0,0,0,0]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G370","v":0},{"$f":"F370-SUM(H370:Q370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G371","v":0},{"$f":"F371-SUM(H371:Q371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G371:Q371)","v":0},{"$f":"F371-R371","v":0}]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G372","v":0},{"$f":"F372-SUM(H372:Q372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G372:Q372)","v":0},{"$f":"F372-R372","v":0}]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G373","v":0},{"$f":"F373-SUM(H373:Q373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G373:Q373)","v":0},{"$f":"F373-R373","v":0}]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G374","v":0},{"$f":"F374-SUM(H374:Q374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G374:Q374)","v":0},{"$f":"F374-R374","v":0}]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM($F$370:F374)","v":0},{"$f":"SUM(G370:G374)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-3189963},{"$f":"G361+G367+G375","v":-2608222},{"$f":"H361+H367+H375","v":-293993},{"$f":"I361+I367+I375","v":-1362},{"$f":"J361+J367+J375","v":-4788},-66,-139178,-95363,-3472,-42054,-1428,{"$f":"Q361+Q367+Q375","v":-37},{"$f":"R361+R367+R375","v":-3189963},{"$f":"S361+S367+S375","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":400618495.53920001},{"$f":"G277-G324+G377","v":165011694.53920001},{"$f":"H277-H324+H377","v":119067978},{"$f":"I277-I324+I377","v":550101},{"$f":"J277-J324+J377","v":1938597},28320,56367758,38622093,1408727,17028612,578425,{"$f":"Q277-Q324+Q377","v":16190},{"$f":"R277-R324+R377","v":400618495.53920001},{"$f":"S277-S324+S377","v":0}]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES",{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G395","v":8912344},{"$f":"F395-SUM(H395:Q395)","v":3723489},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":2622279},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":12121},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":42690},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":624},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":1241400},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":850594},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":31015},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":375031},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":12745},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":356},{"$f":"SUM(G395:Q395)","v":8912344},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G396","v":0},{"$f":"F396-SUM(H396:Q396)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G396:Q396)","v":0},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G397","v":0},{"$f":"F397-SUM(H397:Q397)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM($F$394:F397)","v":8912344},{"$f":"SUM(G394:G397)","v":3723489},{"$f":"SUM(H394:H397)","v":2622279},{"$f":"SUM(I394:I397)","v":12121},{"$f":"SUM(J394:J397)","v":42690},624,1241400,850594,31015,375031,12745,{"$f":"SUM(Q394:Q397)","v":356},{"$f":"SUM(R394:R397)","v":8912344},{"$f":"SUM(S394:S397)","v":0}]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":8912344},3723489,2622279,12121,{"$f":"J398","v":42690},624,1241400,850594,31015,375031,12745,356,8912344,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G402","v":0},{"$f":"F402-SUM(H402:Q402)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G403","v":0},{"$f":"F403-SUM(H403:Q403)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G404","v":0},{"$f":"F404-SUM(H404:Q404)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM($F$401:F404)","v":0},{"$f":"SUM(G401:G404)","v":0},{"$f":"SUM(H401:H404)","v":0},{"$f":"SUM(I401:I404)","v":0},{"$f":"SUM(J401:J404)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q401:Q404)","v":0},{"$f":"SUM(R401:R404)","v":0},{"$f":"SUM(S401:S404)","v":0}]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,{"$f":"J407","v":0},0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G411","v":0},{"$f":"F411-SUM(H411:Q411)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G412","v":0},{"$f":"F412-SUM(H412:Q412)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G413","v":0},{"$f":"F413-SUM(H413:Q413)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM($F$410:F413)","v":0},{"$f":"SUM(G410:G413)","v":0},{"$f":"SUM(H410:H413)","v":0},{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q413)","v":0},{"$f":"SUM(R410:R413)","v":0},{"$f":"SUM(S410:S413)","v":0}]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":8912344},{"$f":"G399+G405+G408+G414","v":3723489},{"$f":"H399+H405+H408+H414","v":2622279},{"$f":"I399+I405+I408+I414","v":12121},{"$f":"J399+J405+J408+J414","v":42690},624,1241400,850594,31015,375031,12745,{"$f":"Q399+Q405+Q408+Q414","v":356},{"$f":"R399+R405+R408+R414","v":8912344},{"$f":"S399+S405+S408+S414","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-110583277},{"$f":"-G324","v":-47794293},{"$f":"-H324","v":-31731548},{"$f":"-I324","v":-146926},{"$f":"-J324","v":-516387},-7558,-15021516,-10293064,-374856,-4538334,-154483,{"$f":"-Q324","v":-4312},{"$f":"-R324","v":-110583277},{"$f":"-S324","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-3189963},{"$f":"G377","v":-2608222},{"$f":"H377","v":-293993},{"$f":"I377","v":-1362},{"$f":"J377","v":-4788},-66,-139178,-95363,-3472,-42054,-1428,{"$f":"Q377","v":-37},{"$f":"R377","v":-3189963},{"$f":"S377","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":8912344},{"$f":"G416","v":3723489},{"$f":"H416","v":2622279},{"$f":"I416","v":12121},{"$f":"J416","v":42690},624,1241400,850594,31015,375031,12745,{"$f":"Q416","v":356},{"$f":"R416","v":8912344},{"$f":"S416","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM($F$417:F420)","v":-104860896},{"$f":"SUM(G417:G420)","v":-46679026},{"$f":"SUM(H417:H420)","v":-29403262},{"$f":"SUM(I417:I420)","v":-136167},{"$f":"SUM(J417:J420)","v":-478485},-7000,-13919294,-9537833,-347313,-4205357,-143166,{"$f":"SUM(Q417:Q420)","v":-3993},{"$f":"SUM(R417:R420)","v":-104860896},{"$f":"SUM(S417:S420)","v":0}]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":514391735.53920001},{"$f":"G277","v":215414209.53920001},{"$f":"H277","v":151093519},{"$f":"I277","v":698389},{"$f":"J277","v":2459772},35944,71528452,49010520,1787055,21609000,734336,{"$f":"Q277","v":20539},{"$f":"R277","v":514391735.53920001},{"$f":"S277","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-104860896},{"$f":"G421","v":-46679026},{"$f":"H421","v":-29403262},{"$f":"I421","v":-136167},{"$f":"J421","v":-478485},-7000,-13919294,-9537833,-347313,-4205357,-143166,{"$f":"Q421","v":-3993},{"$f":"R421","v":-104860896},{"$f":"S421","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM($F$423:F425)","v":409530839.53920001},{"$f":"SUM(G423:G425)","v":168735183.53920001},{"$f":"SUM(H423:H425)","v":121690257},{"$f":"SUM(I423:I425)","v":562222},{"$f":"SUM(J423:J425)","v":1981287},28944,57609158,39472687,1439742,17403643,591170,{"$f":"SUM(Q423:Q425)","v":16546},{"$f":"SUM(R423:R425)","v":409530839.53920001},{"$f":"SUM(S423:S425)","v":0}]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND($F$428*F426,0)","v":29035737},{"$f":"F429-SUM(H429:Q429)","v":11963325},{"$f":"ROUND(H426*H428,0)","v":8627839},{"$f":"ROUND(I426*I428,0)","v":39862},{"$f":"ROUND(J426*J428,0)","v":140473},2052,4084489,2798614,102078,1233918,41914,{"$f":"ROUND(Q426*Q428,0)","v":1173},{"$f":"SUM(G429:Q429)","v":29035737},{"$f":"F429-R429","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G431","v":438284791},{"$f":"F431-SUM(H431:Q431)","v":180577717},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":130236326},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":600450},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":2121298},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":30680},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":61653522},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":42246271},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":1542762},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":18627104},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":631130},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":17531},{"$f":"SUM(G431:Q431)","v":438284791},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND($F$431*F432,0)","v":31043712},{"$f":"F433-SUM(H433:Q433)","v":12790319},{"$f":"ROUND(H431*H432,0)","v":9224639},42530,150252,2173,4366919,2992303,109274,1319358,44703,1242,31043712,{"$f":"F429-R429","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G447","v":0},{"$f":"F447-SUM(H447:Q447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G448","v":0.40000000596046448},0.40000000596046448,0,0,0,0,0,0,0,0,0,0,0.40000000596046448,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G451","v":-0.39999999850988388},-0.39999999850988388,0,0,0,0,0,0,0,0,0,0,-0.39999999850988388,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM($F$447:F452)","v":7.4505805969238281E-9},{"$f":"SUM(G447:G452)","v":7.4505805969238281E-9},{"$f":"SUM(H447:H452)","v":0},{"$f":"SUM(I447:I452)","v":0},{"$f":"SUM(J447:J452)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q447:Q452)","v":0},{"$f":"SUM(R447:R452)","v":7.4505805969238281E-9},{"$f":"SUM(S447:S452)","v":0}]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G456","v":0},{"$f":"F456-SUM(H456:Q456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM($F$455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0}]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":7.4505805969238281E-9},{"$f":"G457+G453","v":7.4505805969238281E-9},0,0,{"$f":"J457+J453","v":0},0,0,0,0,0,0,0,7.4505805969238281E-9,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G462","v":0},{"$f":"F462-SUM(H462:Q462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G463","v":0},{"$f":"F463-SUM(H463:Q463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G463:Q463)","v":0},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G464","v":0},{"$f":"F464-SUM(H464:Q464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G465","v":0},{"$f":"F465-SUM(H465:Q465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM($F$462:F465)","v":0},{"$f":"SUM(G462:G465)","v":0},0,0,{"$f":"SUM(J462:J465)","v":0},0,0,0,0,0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G469","v":0},{"$f":"F469-SUM(H469:Q469)","v":0},{"$f":"ROUND($F$469*VLOOKUP(D469,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$469*VLOOKUP($D$469,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND($F$469*VLOOKUP($D$469,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND($F$469*VLOOKUP($D$469,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND($F$469*VLOOKUP($D$469,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND($F$469*VLOOKUP($D$469,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND($F$469*VLOOKUP($D$469,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND($F$469*VLOOKUP($D$469,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND($F$469*VLOOKUP($D$469,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND($F$469*VLOOKUP(D469,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G469:Q469)","v":0},{"$f":"F469-R469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM($F$468:F469)","v":0},{"$f":"SUM(G468:G469)","v":0},{"$f":"SUM(H468:H469)","v":0},{"$f":"SUM(I468:I469)","v":0},{"$f":"SUM(J468:J469)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q468:Q469)","v":0},{"$f":"SUM(R468:R469)","v":0},{"$f":"SUM(S468:S469)","v":0}]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G473","v":556330},{"$f":"F473-SUM(H473:Q473)","v":232429},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":163689},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":757},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":2665},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":39},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":77491},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":53096},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":1936},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":23410},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":796},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":22},{"$f":"SUM(G473:Q473)","v":556330},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM($F$472:F491)","v":556330},{"$f":"SUM(G472:G491)","v":232429},{"$f":"SUM(H472:H491)","v":163689},{"$f":"SUM(I472:I491)","v":757},{"$f":"SUM(J472:J491)","v":2665},39,77491,53096,1936,23410,796,{"$f":"SUM(Q472:Q491)","v":22},{"$f":"SUM(R472:R491)","v":556330},{"$f":"SUM(S472:S491)","v":0}]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G495","v":0},{"$f":"F495-SUM(H495:Q495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G495:Q495)","v":0},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM($F$494:F502)","v":0},{"$f":"SUM(G494:G502)","v":0},{"$f":"SUM(H494:H502)","v":0},{"$f":"SUM(I494:I502)","v":0},{"$f":"SUM(J494:J502)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q494:Q502)","v":0},{"$f":"SUM(R494:R502)","v":0},{"$f":"SUM(S494:S502)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G516","v":0},{"$f":"F516-SUM(H516:Q516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G516:Q516)","v":0},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G517","v":0},{"$f":"F517-SUM(H517:Q517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G517:Q517)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM($F$516:F517)","v":0},{"$f":"SUM(G516:G517)","v":0},0,0,{"$f":"SUM(J516:J517)","v":0},0,0,0,0,0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!G521","v":0},{"$f":"F521-SUM(H521:Q521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G521:Q521)","v":0},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM($F$520:F521)","v":0},{"$f":"SUM(G520:G521)","v":0},{"$f":"SUM(H520:H521)","v":0},{"$f":"SUM(I520:I521)","v":0},{"$f":"SUM(J520:J521)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q520:Q521)","v":0},{"$f":"SUM(R520:R521)","v":0},{"$f":"SUM(S520:S521)","v":0}]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G525","v":5601657},{"$f":"F525-SUM(H525:Q525)","v":5601657},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G525:Q525)","v":5601657},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G527","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G527:Q527)","v":0},{"$f":"F527-R527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G528","v":166825},69696,49085,227,799,12,23237,15922,581,7020,239,7,166825,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM($F$525:F531)","v":5768482},{"$f":"SUM(G525:G531)","v":5671353},{"$f":"SUM(H525:H531)","v":49085},{"$f":"SUM(I525:I531)","v":227},{"$f":"SUM(J525:J531)","v":799},12,23237,15922,581,7020,239,{"$f":"SUM(Q525:Q531)","v":7},{"$f":"SUM(R525:R531)","v":5768482},{"$f":"SUM(S525:S531)","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G533","v":38237},{"$f":"F533-SUM(H533:Q533)","v":37592},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":325},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":2},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":5},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":154},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":106},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":4},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":47},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":2},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G533:Q533)","v":38237},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G537","v":-26171},-25730,-223,-1,-4,0,-105,-72,-3,-32,-1,0,-26171,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G545","v":147167},144688,1252,6,21,0,593,406,15,180,6,0,147167,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G546","v":1981865},1948491,16866,79,277,0,7987,5470,198,2418,79,0,1981865,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM($F$532:F546)","v":7909580},{"$f":"SUM(G532:G546)","v":7776394},{"$f":"SUM(H532:H546)","v":67305},{"$f":"SUM(I532:I546)","v":313},{"$f":"SUM(J532:J546)","v":1098},12,31866,21832,795,9633,325,{"$f":"SUM(Q532:Q546)","v":7},{"$f":"SUM(R532:R546)","v":7909580},{"$f":"SUM(S532:S546)","v":0}]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":8465910.0000000075},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":8008823.0000000075},{"$f":"H547+H522+H518+H503+H492+H470+H466+H459","v":230994},{"$f":"I547+I522+I518+I503+I492+I470+I466+I459","v":1070},{"$f":"J547+J522+J518+J503+J492+J470+J466+J459","v":3763},51,109357,74928,2731,33043,1121,{"$f":"Q547+Q522+Q518+Q503+Q492+Q470+Q466+Q459","v":29},{"$f":"R547+R522+R518+R503+R492+R470+R466+R459","v":8465910.0000000075},{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G562","v":31631617},{"$f":"F562-SUM(H562:Q562)","v":13215374},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":9306971},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":43019},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":151515},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":2214},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":4405968},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":3018922},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":110078},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":1331058},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":45233},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":1265},{"$f":"SUM(G562:Q562)","v":31631617},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM($F$562:F562)","v":31631617},{"$f":"SUM(G562:G562)","v":13215374},{"$f":"SUM(H562:H562)","v":9306971},{"$f":"SUM(I562:I562)","v":43019},{"$f":"SUM(J562:J562)","v":151515},2214,4405968,3018922,110078,1331058,45233,{"$f":"SUM(Q562:Q562)","v":1265},{"$f":"SUM(R562:R562)","v":31631617},{"$f":"SUM(S562:S562)","v":0}]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G566","v":0},{"$f":"F566-SUM(H566:Q566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G566:Q566)","v":0},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM($F$566:F566)","v":0},{"$f":"SUM(G566:G566)","v":0},{"$f":"SUM(H566:H566)","v":0},{"$f":"SUM(I566:I566)","v":0},{"$f":"SUM(J566:J566)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q566)","v":0},{"$f":"SUM(R566:R566)","v":0},{"$f":"SUM(S566:S566)","v":0}]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G570","v":0},{"$f":"F570-SUM(H570:Q570)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G570:Q570)","v":0},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM($F$570:F570)","v":0},{"$f":"SUM(G570:G570)","v":0},{"$f":"SUM(H570:H570)","v":0},{"$f":"SUM(I570:I570)","v":0},{"$f":"SUM(J570:J570)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q570:Q570)","v":0},{"$f":"SUM(R570:R570)","v":0},{"$f":"SUM(S570:S570)","v":0}]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G574","v":1293690},{"$f":"F574-SUM(H574:Q574)","v":627853},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":336489},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":1552},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":5472},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":78},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":159305},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":109149},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":3985},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":48125},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":1630},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":52},{"$f":"SUM(G574:Q574)","v":1293690},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM($F$574:F574)","v":1293690},{"$f":"SUM(G574:G574)","v":627853},{"$f":"SUM(H574:H574)","v":336489},{"$f":"SUM(I574:I574)","v":1552},{"$f":"SUM(J574:J574)","v":5472},78,159305,109149,3985,48125,1630,{"$f":"SUM(Q574:Q574)","v":52},{"$f":"SUM(R574:R574)","v":1293690},{"$f":"SUM(S574:S574)","v":0}]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G578","v":118144},{"$f":"F578-SUM(H578:Q578)","v":63766},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":27479},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":128},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":448},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":6},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":13009},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":8914},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":325},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":3931},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":134},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":4},{"$f":"SUM(G578:Q578)","v":118144},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM($F$578:F578)","v":118144},{"$f":"SUM(G578:G578)","v":63766},{"$f":"SUM(H578:H578)","v":27479},{"$f":"SUM(I578:I578)","v":128},{"$f":"SUM(J578:J578)","v":448},6,13009,8914,325,3931,134,{"$f":"SUM(Q578:Q578)","v":4},{"$f":"SUM(R578:R578)","v":118144},{"$f":"SUM(S578:S578)","v":0}]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":33043451},{"$f":"G579+G575+G571+G567+G563","v":13906993},{"$f":"H579+H575+H571+H567+H563","v":9670939},{"$f":"I579+I575+I571+I567+I563","v":44699},{"$f":"J579+J575+J571+J567+J563","v":157435},2298,4578282,3136985,114388,1383114,46997,{"$f":"Q579+Q575+Q571+Q567+Q563","v":1321},{"$f":"R579+R575+R571+R567+R563","v":33043451},{"$f":"S579+S575+S571+S567+S563","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G596","v":6229954},{"$f":"F596-SUM(H596:Q596)","v":2608981},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":1829924},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":8473},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":29779},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":436},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":866275},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":593590},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":21618},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":261720},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":8909},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":249},{"$f":"SUM(G596:Q596)","v":6229954},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!G597","v":0},{"$f":"F597-SUM(H597:Q597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM($F$596:F597)","v":6229954},{"$f":"SUM(G596:G597)","v":2608981},{"$f":"SUM(H596:H597)","v":1829924},{"$f":"SUM(I596:I597)","v":8473},{"$f":"SUM(J596:J597)","v":29779},436,866275,593590,21618,261720,8909,{"$f":"SUM($Q$596:$Q$597)","v":249},{"$f":"SUM(R596:R597)","v":6229954},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G601","v":655420},{"$f":"F601-SUM(H601:Q601)","v":644382},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":5578},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":26},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":92},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":2641},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":1809},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":66},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":800},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":26},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G601:Q601)","v":655420},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G602","v":-11001},{"$f":"F602-SUM(H602:Q602)","v":-10817},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":-94},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":-2},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":-44},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":-30},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":-1},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":-13},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G602:Q602)","v":-11001},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G603","v":0},{"$f":"F603-SUM(H603:Q603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,0,{"$f":"F604-SUM(H604:Q604)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G604:Q604)","v":0},{"$f":"F604-R604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM($F$601:F604)","v":644419},{"$f":"SUM(G601:G604)","v":633565},{"$f":"SUM(H601:H604)","v":5484},{"$f":"SUM(I601:I604)","v":26},{"$f":"SUM(J601:J604)","v":90},0,2597,1779,65,787,26,{"$f":"SUM($Q$601:$Q$604)","v":0},{"$f":"SUM(R601:R604)","v":644419},{"$f":"SUM(S601:S604)","v":0}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G608","v":30801},{"$f":"F608-SUM(H608:Q608)","v":12189},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":9106},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":60},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":63},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":3},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":4646},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":3110},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":94},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":1338},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":191},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":1},{"$f":"SUM(G608:Q608)","v":30801},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G609","v":0},{"$f":"F609-SUM(H609:Q609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM($F$608:F609)","v":30801},{"$f":"SUM(G608:G609)","v":12189},{"$f":"SUM(H608:H609)","v":9106},{"$f":"SUM(I608:I609)","v":60},{"$f":"SUM(J608:J609)","v":63},3,4646,3110,94,1338,191,{"$f":"SUM($Q$608:$Q$609)","v":1},{"$f":"SUM(R608:R609)","v":30801},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":6905174},{"$f":"G605+G598+G610","v":3254735},{"$f":"H605+H598+H610","v":1844514},{"$f":"I605+I598+I610","v":8559},{"$f":"J605+J598+J610","v":29932},439,873518,598479,21777,263845,9126,{"$f":"$Q$605+$Q$598+$Q$610","v":250},{"$f":"R605+R598+R610","v":6905174},{"$f":"S605+S598+S610","v":0}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":8465910.0000000075},{"$f":"G549","v":8008823.0000000075},{"$f":"H549","v":230994},{"$f":"I549","v":1070},{"$f":"J549","v":3763},51,109357,74928,2731,33043,1121,{"$f":"Q549","v":29},{"$f":"R549","v":8465910.0000000075},{"$f":"S549","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":33043451},{"$f":"G582","v":13906993},{"$f":"H582","v":9670939},{"$f":"I582","v":44699},{"$f":"J582","v":157435},2298,4578282,3136985,114388,1383114,46997,{"$f":"Q582","v":1321},{"$f":"R582","v":33043451},{"$f":"S582","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":6905174},{"$f":"G612","v":3254735},{"$f":"H612","v":1844514},{"$f":"I612","v":8559},{"$f":"J612","v":29932},439,873518,598479,21777,263845,9126,{"$f":"$Q$612","v":250},{"$f":"R612","v":6905174},{"$f":"S612","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM($F$615:F617)","v":48414535.000000007},{"$f":"SUM(G615:G617)","v":25170551.000000007},{"$f":"SUM(H615:H617)","v":11746447},{"$f":"SUM(I615:I617)","v":54328},{"$f":"SUM(J615:J617)","v":191130},2788,5561157,3810392,138896,1680002,57244,{"$f":"SUM($Q$615:$Q$617)","v":1600},{"$f":"SUM(R615:R617)","v":48414535.000000007},{"$f":"SUM(S615:S617)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G632","v":8973904},{"$f":"F632-SUM(H632:Q632)","v":3697338},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":2666596},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":12294},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":43434},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":628},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":1262359},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":864995},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":31588},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":381391},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":12922},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":359},{"$f":"SUM(G632:Q632)","v":8973904},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":8973904},{"$f":"G632","v":3697338},{"$f":"H632","v":2666596},{"$f":"I632","v":12294},{"$f":"J632","v":43434},628,1262359,864995,31588,381391,12922,{"$f":"$Q$632","v":359},{"$f":"R632","v":8973904},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G636","v":25055775},{"$f":"F636-SUM(H636:Q636)","v":10545475},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":7333074},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":33825},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":119265},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":1754},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":3471478},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":2378795},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":86693},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":1048835},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":35579},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":1002},{"$f":"SUM(G636:Q636)","v":25055775},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G637","v":-367618},{"$f":"F637-SUM(H637:Q637)","v":-361427},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":-3128},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":-15},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":-51},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":-1482},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":-1015},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":-37},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":-448},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":-15},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G637:Q637)","v":-367618},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G638","v":16946753},{"$f":"F638-SUM(H638:Q638)","v":7132549},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":4959806},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":22878},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":80667},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":1186},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":2347973},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":1608925},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":58636},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":709391},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":24064},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":678},{"$f":"SUM(G638:Q638)","v":16946753},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM($F$636:F638)","v":41634910},{"$f":"SUM(G636:G638)","v":17316597},{"$f":"SUM(H636:H638)","v":12289752},{"$f":"SUM(I636:I638)","v":56688},{"$f":"SUM(J636:J638)","v":199881},2940,5817969,3986705,145292,1757778,59628,{"$f":"SUM($Q$636:$Q$638)","v":1680},{"$f":"SUM(R636:R638)","v":41634910},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":50608814},{"$f":"G639+G633","v":21013935},{"$f":"H639+H633","v":14956348},{"$f":"I639+I633","v":68982},{"$f":"J639+J633","v":243315},3568,7080328,4851700,176880,2139169,72550,{"$f":"$Q$639+$Q$633","v":2039},{"$f":"R639+R633","v":50608814},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G644","v":863457},{"$f":"F644-SUM(H644:Q644)","v":816839},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":23564},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":112},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":380},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":9},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":11156},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":7642},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":276},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":3367},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":112},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G644:Q644)","v":863457},{"$f":"F644-R644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G645","v":0},{"$f":"F645-SUM(H645:Q645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G646","v":0},{"$f":"F646-SUM(H646:Q646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G647","v":38306},{"$f":"F647-SUM(H647:Q647)","v":16003},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":11271},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":52},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":183},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":3},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":5336},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":3656},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":133},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":1612},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":55},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":2},{"$f":"SUM(G647:Q647)","v":38306},{"$f":"F647-R647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G648","v":0},{"$f":"F648-SUM(H648:Q648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM($F$644:F648)","v":901763},{"$f":"SUM(G644:G648)","v":832842},{"$f":"SUM(H644:H648)","v":34835},{"$f":"SUM(I644:I648)","v":164},{"$f":"SUM(J644:J648)","v":563},12,16492,11298,409,4979,167,{"$f":"SUM($Q$644:$Q$648)","v":2},{"$f":"SUM(R644:R648)","v":901763},{"$f":"SUM(S644:S648)","v":0}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G652","v":6580},{"$f":"F652-SUM(H652:Q652)","v":2757},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":1933},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":9},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":31},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":915},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":627},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":23},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":276},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":9},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G652:Q652)","v":6580},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM($F$652:F652)","v":6580},{"$f":"SUM(G652:G652)","v":2757},{"$f":"SUM(H652:H652)","v":1933},{"$f":"SUM(I652:I652)","v":9},{"$f":"SUM(J652:J652)","v":31},0,915,627,23,276,9,{"$f":"SUM($Q$652:$Q$652)","v":0},{"$f":"SUM(R652:R652)","v":6580},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G656","v":0},{"$f":"F656-SUM(H656:Q656)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G657","v":0},{"$f":"F657-SUM(H657:Q657)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM($F$656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":901763},{"$f":"G649","v":832842},{"$f":"H649","v":34835},{"$f":"I649","v":164},{"$f":"J649","v":563},12,16492,11298,409,4979,167,{"$f":"$Q$649","v":2},{"$f":"R649","v":901763},{"$f":"S649","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-6580},{"$f":"-G653-G658","v":-2757},-1933,-9,{"$f":"-J653-J658","v":-31},0,-915,-627,-23,-276,-9,0,-6580,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM($F$661:F662)","v":895183},{"$f":"SUM(G661:G662)","v":830085},{"$f":"SUM(H661:H662)","v":32902},{"$f":"SUM(I661:I662)","v":155},{"$f":"SUM(J661:J662)","v":532},12,15577,10671,386,4703,158,{"$f":"SUM($Q$661:$Q$662)","v":2},{"$f":"SUM(R661:R662)","v":895183},{"$f":"SUM(S661:S662)","v":0}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":31043712},{"$f":"G433","v":12790319},{"$f":"H433","v":9224639},{"$f":"I433","v":42530},{"$f":"J433","v":150252},2173,4366919,2992303,109274,1319358,44703,{"$f":"Q433","v":1242},{"$f":"R433","v":31043712},{"$f":"F666-R666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-50608814},{"$f":"-G641","v":-21013935},{"$f":"-H641","v":-14956348},{"$f":"-I641","v":-68982},{"$f":"-J641","v":-243315},-3568,-7080328,-4851700,-176880,-2139169,-72550,{"$f":"-$Q$641","v":-2039},{"$f":"-R641","v":-50608814},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":895183},{"$f":"G663","v":830085},{"$f":"H663","v":32902},{"$f":"I663","v":155},{"$f":"J663","v":532},12,15577,10671,386,4703,158,{"$f":"$Q$663","v":2},{"$f":"R663","v":895183},{"$f":"F668-R668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":183226.69101511547},{"$f":"G707","v":180141.69101511547},{"$f":"H707","v":1559},{"$f":"I707","v":7},{"$f":"J707","v":26},0,738,506,18,224,7,{"$f":"Q707","v":0},{"$f":"R707","v":183226.69101511547},{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM($F$666:F670)","v":-18486692.308984883},{"$f":"SUM(G666:G670)","v":-7213389.308984885},{"$f":"SUM(H666:H670)","v":-5697248},{"$f":"SUM(I666:I670)","v":-26290},{"$f":"SUM(J666:J670)","v":-92505},-1383,-2697094,-1848220,-67202,-814884,-27682,{"$f":"SUM($Q$666:$Q$670)","v":-795},{"$f":"SUM(R666:R670)","v":-18486692.308984883},{"$f":"SUM(S666:S670)","v":0}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":-9954373},{"$f":"F674-SUM(H674:Q674)","v":-3884133},{"$f":"ROUND(H671*H673,0)","v":-3067749},{"$f":"ROUND(I671*I673,0)","v":-14156},{"$f":"ROUND(J671*J673,0)","v":-49810},-745,-1452281,-995195,-36186,-438784,-14906,{"$f":"ROUND($Q$671*$Q$673,0)","v":-428},{"$f":"SUM(G674:Q674)","v":-9954373},{"$f":"F674-R674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":895183},{"$f":"G663","v":830085},{"$f":"H663","v":32902},{"$f":"I663","v":155},{"$f":"J663","v":532},12,15577,10671,386,4703,158,{"$f":"$Q$663","v":2},{"$f":"R663","v":895183},{"$f":"F675-R675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":-9059190},{"$f":"SUM(G674:G675)","v":-3054048},{"$f":"SUM(H674:H675)","v":-3034847},{"$f":"SUM(I674:I675)","v":-14001},{"$f":"SUM(J674:J675)","v":-49278},-733,-1436704,-984524,-35800,-434081,-14748,{"$f":"SUM($Q$674:$Q$675)","v":-426},{"$f":"SUM(R674:R675)","v":-9059190},{"$f":"SUM(S674:S675)","v":0}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-9954373},{"$f":"G674","v":-3884133},{"$f":"H674","v":-3067749},{"$f":"I674","v":-14156},{"$f":"J674","v":-49810},-745,-1452281,-995195,-36186,-438784,-14906,{"$f":"$Q$674","v":-428},{"$f":"R674","v":-9954373},{"$f":"S674","v":0}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-9954373},{"$f":"SUM(G680:G680)","v":-3884133},{"$f":"SUM(H680:H680)","v":-3067749},{"$f":"SUM(I680:I680)","v":-14156},{"$f":"SUM(J680:J680)","v":-49810},-745,-1452281,-995195,-36186,-438784,-14906,{"$f":"SUM($Q$680:$Q$680)","v":-428},{"$f":"SUM(R680:R680)","v":-9954373},{"$f":"SUM(S680:S680)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G694","v":-32373434},{"$f":"F694-SUM(H694:Q694)","v":-13557346},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":-9509049},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":-44028},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":-154745},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":-2266},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":-4501526},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":-3084541},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":-112336},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":-1360008},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":-46294},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":-1295},{"$f":"SUM(G694:Q694)","v":-32373434},{"$f":"F694-R694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G695","v":0},{"$f":"F695-SUM(H695:Q695)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-32373434},{"$f":"SUM(G694:G695)","v":-13557346},-9509049,-44028,{"$f":"SUM(J694:J695)","v":-154745},-2266,-4501526,-3084541,-112336,-1360008,-46294,-1295,-32373434,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G700","v":183226.69101511547},{"$f":"F700-SUM(H700:Q700)","v":180141.69101511547},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":1559},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":7},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":26},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":738},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":506},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":18},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":224},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":7},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G700:Q700)","v":183226.69101511547},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":183226.69101511547},{"$f":"SUM(G700)","v":180141.69101511547},1559,7,{"$f":"SUM(J700)","v":26},0,738,506,18,224,7,0,183226.69101511547,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G704","v":0},{"$f":"F704-SUM(H704:Q704)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},{"$f":"SUM(H704)","v":0},{"$f":"SUM(I704)","v":0},{"$f":"SUM(J704)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704)","v":0},{"$f":"SUM(R704)","v":0},{"$f":"SUM(S704)","v":0}]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":183226.69101511547},{"$f":"G705+G701","v":180141.69101511547},{"$f":"H705+H701","v":1559},{"$f":"I705+I701","v":7},{"$f":"J705+J701","v":26},0,738,506,18,224,7,{"$f":"Q705+Q701","v":0},{"$f":"R705+R701","v":183226.69101511547},{"$f":"S705+S701","v":0}]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":31043712},{"$f":"G433","v":12790319},{"$f":"H433","v":9224639},{"$f":"I433","v":42530},{"$f":"J433","v":150252},2173,4366919,2992303,109274,1319358,44703,{"$f":"Q433","v":1242},{"$f":"R433","v":31043712},{"$f":"S433","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":-9059190},{"$f":"G676","v":-3054048},{"$f":"H676","v":-3034847},{"$f":"I676","v":-14001},{"$f":"J676","v":-49278},-733,-1436704,-984524,-35800,-434081,-14748,{"$f":"Q676","v":-426},{"$f":"R676","v":-9059190},{"$f":"S676","v":0}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-50608814},{"$f":"-G641","v":-21013935},{"$f":"-H641","v":-14956348},{"$f":"-I641","v":-68982},{"$f":"-J641","v":-243315},-3568,-7080328,-4851700,-176880,-2139169,-72550,{"$f":"-Q641","v":-2039},{"$f":"-R641","v":-50608814},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":32373434},{"$f":"-G696","v":13557346},{"$f":"-H696","v":9509049},{"$f":"-I696","v":44028},{"$f":"-J696","v":154745},2266,4501526,3084541,112336,1360008,46294,{"$f":"-Q696","v":1295},{"$f":"-R696","v":32373434},{"$f":"-S696","v":0}]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":183226.69101511547},{"$f":"G707","v":180141.69101511547},{"$f":"H707","v":1559},{"$f":"I707","v":7},{"$f":"J707","v":26},0,738,506,18,224,7,{"$f":"Q707","v":0},{"$f":"R707","v":183226.69101511547},{"$f":"S707","v":0}]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":3932368.6910151155},{"$f":"SUM(G711:G716)","v":2459823.6910151155},{"$f":"SUM(H711:H716)","v":744052},{"$f":"SUM(I711:I716)","v":3582},{"$f":"SUM(J711:J716)","v":12430},138,352151,241126,8948,106340,3706,{"$f":"SUM(Q711:Q716)","v":72},{"$f":"SUM(R711:R716)","v":3932368.6910151155},{"$f":"SUM(S711:S716)","v":0}]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":222063},{"$f":"F720-SUM(H720:Q720)","v":138908},{"$f":"ROUND(H717*H719,0)","v":42017},{"$f":"ROUND(I717*I719,0)","v":202},{"$f":"ROUND(J717*J719,0)","v":702},8,19886,13617,505,6005,209,{"$f":"ROUND(Q717*Q719,0)","v":4},{"$f":"SUM(G720:Q720)","v":222063},{"$f":"F720-R720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":183226.69101511547},{"$f":"G707","v":180141.69101511547},{"$f":"H707","v":1559},{"$f":"I707","v":7},{"$f":"J707","v":26},0,738,506,18,224,7,{"$f":"Q707","v":0},{"$f":"SUM(G721:Q721)","v":183226.69101511547},{"$f":"F721-R721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":405289.69101511547},319049.69101511547,43576,209,{"$f":"J721+J720","v":728},8,20624,14123,523,6229,216,4,405289.69101511547,{"$f":"S721+S720","v":0}]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":222063},{"$f":"G720","v":138908},{"$f":"H720","v":42017},{"$f":"I720","v":202},{"$f":"J720","v":702},8,19886,13617,505,6005,209,{"$f":"Q720","v":4},{"$f":"SUM(G725:Q725)","v":222063},{"$f":"F725-R725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},0,0,0,0,0,0,{"$f":"Q705","v":0},{"$f":"SUM(G726:Q726)","v":0},{"$f":"F726-R726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":222063},138908,42017,202,{"$f":"J725+J726","v":702},8,19886,13617,505,6005,209,4,222063,{"$f":"S725+S726","v":0}]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G742","v":0},{"$f":"F742-SUM(H742:Q742)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G742:Q742)","v":0},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,0,{"$f":"F746-SUM(H746:Q746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,0,{"$f":"F747-SUM(H747:Q747)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,0,{"$f":"F748-SUM(H748:Q748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G749","v":7773},3075,2298,15,16,1,1173,785,24,338,48,0,7773,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":7773},{"$f":"SUM(G742:G749)","v":3075},{"$f":"SUM(H742:H749)","v":2298},{"$f":"SUM(I742:I749)","v":15},{"$f":"SUM(J742:J749)","v":16},1,1173,785,24,338,48,{"$f":"SUM($Q$742:$Q$749)","v":0},{"$f":"SUM(R742:R749)","v":7773},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":48414535.000000007},{"$f":"G618","v":25170551.000000007},{"$f":"H618","v":11746447},{"$f":"I618","v":54328},{"$f":"J618","v":191130},2788,5561157,3810392,138896,1680002,57244,{"$f":"$Q$618","v":1600},{"$f":"R618","v":48414535.000000007},{"$f":"S618","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":31043712},{"$f":"G433","v":12790319},{"$f":"H433","v":9224639},{"$f":"I433","v":42530},{"$f":"J433","v":150252},2173,4366919,2992303,109274,1319358,44703,{"$f":"Q433","v":1242},{"$f":"R433","v":31043712},{"$f":"S433","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":-9059190},{"$f":"G676","v":-3054048},{"$f":"H676","v":-3034847},{"$f":"I676","v":-14001},{"$f":"J676","v":-49278},-733,-1436704,-984524,-35800,-434081,-14748,{"$f":"$Q$676","v":-426},{"$f":"R676","v":-9059190},{"$f":"S676","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":405289.69101511547},{"$f":"G722","v":319049.69101511547},43576,209,{"$f":"J722","v":728},8,20624,14123,523,6229,216,4,405289.69101511547,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-7773},{"$f":"-G750","v":-3075},{"$f":"-H750","v":-2298},{"$f":"-I750","v":-15},{"$f":"-J750","v":-16},-1,-1173,-785,-24,-338,-48,{"$f":"-$Q$750","v":0},{"$f":"-R750","v":-7773},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":70796573.691015109},{"$f":"SUM(G752:G757)","v":35222796.691015124},{"$f":"SUM(H752:H757)","v":17977517},{"$f":"SUM(I752:I757)","v":83051},{"$f":"SUM(J752:J757)","v":292816},4235,8510823,5831509,212869,2571170,87367,{"$f":"SUM($Q$752:$Q$757)","v":2420},{"$f":"SUM(R752:R757)","v":70796573.691015109},{"$f":"R758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":7773},{"$f":"-G757","v":3075},{"$f":"-H757","v":2298},{"$f":"-I757","v":15},{"$f":"-J757","v":16},1,1173,785,24,338,48,{"$f":"-$Q$757","v":0},{"$f":"-R757","v":7773},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"F989","v":0},{"$f":"G989","v":0},{"$f":"H989","v":0},{"$f":"I989","v":0},{"$f":"J989","v":0},0,0,0,0,0,0,{"$f":"Q989","v":0},{"$f":"R989","v":0},{"$f":"S989","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":7773},{"$f":"G760-G761","v":3075},{"$f":"H760-H761","v":2298},{"$f":"I760-I761","v":15},{"$f":"J760-J761","v":16},1,1173,785,24,338,48,{"$f":"$Q$760-Q761","v":0},{"$f":"R760-R761","v":7773},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,{"$f":"ROUND(J817/(1-J817),8)","v":0},0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,{"$f":"Q766+Q765","v":0},{"$f":"R766+R765","v":0},{"$f":"S766+S765","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":70796573.691015109},35222796.691015124,17977517,83051,292816,4235,8510823,5831509,212869,2571170,87367,2420,70796573.691015109,{"$f":"S767+S758","v":0}]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":96533814},{"$f":"G868","v":94908186},{"$f":"H868","v":821503},{"$f":"I868","v":3861},{"$f":"J868","v":13515},0,389031,266433,9653,117771,3861,{"$f":"Q868","v":0},{"$f":"R868","v":96533814},{"$f":"S868","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-70796573.691015109},{"$f":"-G770","v":-35222796.691015124},{"$f":"-H770","v":-17977517},{"$f":"-I770","v":-83051},{"$f":"-J770","v":-292816},-4235,-8510823,-5831509,-212869,-2571170,-87367,{"$f":"-Q770","v":-2420},{"$f":"-R770","v":-70796573.691015109},{"$f":"-S770","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":25737240.308984891},{"$f":"G773+G772","v":59685389.308984876},{"$f":"H773+H772","v":-17156014},{"$f":"I773+I772","v":-79190},{"$f":"J773+J772","v":-279301},-4235,-8121792,-5565076,-203216,-2453399,-83506,{"$f":"Q773+Q772","v":-2420},{"$f":"SUM(G774:Q774)","v":25737240.308984876},{"$f":"F774-R774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,{"$f":"J729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!G776","v":9904306},{"$f":"F776-SUM(H776:Q776)","v":22965645},{"$f":"ROUND(H775*H774,0)","v":-6600670},{"$f":"ROUND(I775*I774,0)","v":-30468},{"$f":"ROUND(J775*J774,0)","v":-107459},-1629,-3124809,-2141129,-78186,-943930,-32128,{"$f":"ROUND(Q775*Q774,0)","v":-931},{"$f":"SUM(G776:Q776)","v":9904306},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":15832934.308984891},{"$f":"G774-G776","v":36719744.308984876},{"$f":"H774-H776","v":-10555344},{"$f":"I774-I776","v":-48722},{"$f":"J774-J776","v":-171842},-2606,-4996983,-3423947,-125030,-1509469,-51378,{"$f":"Q774-Q776","v":-1489},{"$f":"SUM(G777:Q777)","v":15832934.308984876},{"$f":"F777-R777","v":1.4901161193847656E-8}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL",null,null,null,"RATE GRP"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$27","v":31},{"$f":"SUM(G830:Q830)","v":710084},{"$f":"F830-R830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},{"$f":"IF(F830=0,0,ROUND(F830/F830,5))","v":1},{"$f":"IF(S830=0,F831-SUM(H831:Q831),ROUND(G830/F830,5))","v":0.41778999999999988},{"$f":"IF(F830=0,0,ROUND(H830/F830,5))","v":0.29422999999999999},{"$f":"IF(F830=0,0,ROUND(I830/F830,5))","v":1.3600000000000001E-3},{"$f":"IF(F830=0,0,ROUND(J830/F830,5))","v":4.79E-3},{"$f":"IF(F830=0,0,ROUND(K830/F830,5))","v":6.9999999999999994E-5},{"$f":"IF(F830=0,0,ROUND(L830/F830,5))","v":0.13929},{"$f":"IF(F830=0,0,ROUND(M830/F830,5))","v":9.5439999999999997E-2},{"$f":"IF(F830=0,0,ROUND(N830/F830,5))","v":3.48E-3},{"$f":"IF(F830=0,0,ROUND(O830/F830,5))","v":4.2079999999999999E-2},{"$f":"IF(F830=0,0,ROUND(P830/F830,5))","v":1.4300000000000001E-3},{"$f":"IF(F830=0,0,ROUND(Q830/F830,5))","v":4.0000000000000003E-5},1,0,null,null,null,{"$f":"R831","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G832:Q832)","v":710084},0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",{"$f":"IF(F832=0,0,ROUND(F832/F832,5))","v":1},{"$f":"IF(S832=0,F833-SUM(H833:Q833),ROUND(G832/F832,5))","v":0.41778999999999988},{"$f":"IF(F832=0,0,ROUND(H832/F832,5))","v":0.29422999999999999},{"$f":"IF(F832=0,0,ROUND(I832/F832,5))","v":1.3600000000000001E-3},{"$f":"IF(F832=0,0,ROUND(J832/F832,5))","v":4.79E-3},{"$f":"IF(F832=0,0,ROUND(K832/F832,5))","v":6.9999999999999994E-5},{"$f":"IF(F832=0,0,ROUND(L832/F832,5))","v":0.13929},{"$f":"IF(F832=0,0,ROUND(M832/F832,5))","v":9.5439999999999997E-2},{"$f":"IF(F832=0,0,ROUND(N832/F832,5))","v":3.48E-3},{"$f":"IF(F832=0,0,ROUND(O832/F832,5))","v":4.2079999999999999E-2},{"$f":"IF(F832=0,0,ROUND(P832/F832,5))","v":1.4300000000000001E-3},{"$f":"IF(F832=0,0,ROUND(Q832/F832,5))","v":4.0000000000000003E-5},{"$f":"SUM(G833:Q833)","v":1},0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D18","v":852231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D19+'WP FR-16(7)(v)-KW & KWH @Dist'!D32","v":342054},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D20","v":1125},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D21","v":22213},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D22","v":92},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D23+'WP FR-16(7)(v)-KW & KWH @Dist'!D33","v":139634},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D24+'WP FR-16(7)(v)-KW & KWH @Dist'!D34","v":90290},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D25+'WP FR-16(7)(v)-KW & KWH @Dist'!D35","v":3195},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D26+'WP FR-16(7)(v)-KW & KWH @Dist'!D36","v":46160},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D27","v":6279},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D28","v":87},1503360,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},{"$f":"IF(F834=0,0,ROUND(F834/F834,5))","v":1},{"$f":"IF(S834=0,F835-SUM(H835:Q835),ROUND(G834/F834,5))","v":0.56686999999999999},{"$f":"IF(F834=0,0,ROUND(H834/F834,5))","v":0.22753000000000001},{"$f":"IF(F834=0,0,ROUND(I834/F834,5))","v":7.5000000000000002E-4},{"$f":"IF(F834=0,0,ROUND(J834/F834,5))","v":1.478E-2},{"$f":"IF(F834=0,0,ROUND(K834/F834,5))","v":6.0000000000000002E-5},{"$f":"IF(F834=0,0,ROUND(L834/F834,5))","v":9.2880000000000004E-2},{"$f":"IF(F834=0,0,ROUND(M834/F834,5))","v":6.0060000000000002E-2},{"$f":"IF(F834=0,0,ROUND(N834/F834,5))","v":2.1299999999999999E-3},{"$f":"IF(F834=0,0,ROUND(O834/F834,5))","v":3.0700000000000002E-2},{"$f":"IF(F834=0,0,ROUND(P834/F834,5))","v":4.1799999999999997E-3},{"$f":"IF(F834=0,0,ROUND(Q834/F834,5))","v":6.0000000000000002E-5},{"$f":"SUM(G835:Q835)","v":0.99999999999999978},0,null,null,null,{"$f":"R835","v":0.99999999999999978}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!$G$17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!$G$18+'WP FR-16(7)(v) Distlines'!$G$31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!$G$19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!$G$20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!$G$21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!$G$22+'WP FR-16(7)(v) Distlines'!$G$32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!$G$23+'WP FR-16(7)(v) Distlines'!$G$33","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!$G$24+'WP FR-16(7)(v) Distlines'!$G$34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!$G$25+'WP FR-16(7)(v) Distlines'!$G$35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!$G$26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!$G$27","v":33},717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},{"$f":"IF(F836=0,0,ROUND(F836/F836,5))","v":1},{"$f":"IF(S836=0,F837-SUM(H837:Q837),ROUND(G836/F836,5))","v":0.44142999999999999},{"$f":"IF(F836=0,0,ROUND(H836/F836,5))","v":0.29509000000000002},{"$f":"IF(F836=0,0,ROUND(I836/F836,5))","v":1.33E-3},{"$f":"IF(F836=0,0,ROUND(J836/F836,5))","v":6.8500000000000002E-3},{"$f":"IF(F836=0,0,ROUND(K836/F836,5))","v":6.9999999999999994E-5},{"$f":"IF(F836=0,0,ROUND(L836/F836,5))","v":0.14532},{"$f":"IF(F836=0,0,ROUND(M836/F836,5))","v":9.9720000000000003E-2},{"$f":"IF(F836=0,0,ROUND(N836/F836,5))","v":3.3500000000000001E-3},{"$f":"IF(F836=0,0,ROUND(O836/F836,5))","v":0},{"$f":"IF(F836=0,0,ROUND(P836/F836,5))","v":6.79E-3},{"$f":"IF(F836=0,0,ROUND(Q836/F836,5))","v":5.0000000000000002E-5},{"$f":"SUM(G837:Q837)","v":1.0000000000000002},0,null,null,null,{"$f":"R837","v":1.0000000000000002}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!K18+'WP FR-16(7)(v) Distlines'!K31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!K19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!K20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!K21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!K22+'WP FR-16(7)(v) Distlines'!K32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!K23","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!K24+'WP FR-16(7)(v) Distlines'!K34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!K25+'WP FR-16(7)(v) Distlines'!K35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!K26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!K27","v":33},{"$f":"SUM(G838:Q838)","v":717613},{"$f":"F838-R838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",{"$f":"IF(F838=0,0,ROUND(F838/F838,5))","v":1},{"$f":"IF(S838=0,F839-SUM(H839:Q839),ROUND(G838/F838,5))","v":0.44142999999999999},{"$f":"IF(F838=0,0,ROUND(H838/F838,5))","v":0.29509000000000002},{"$f":"IF(F838=0,0,ROUND(I838/F838,5))","v":1.33E-3},{"$f":"IF(F838=0,0,ROUND(J838/F838,5))","v":6.8500000000000002E-3},{"$f":"IF(F838=0,0,ROUND(K838/F838,5))","v":6.9999999999999994E-5},{"$f":"IF(F838=0,0,ROUND(L838/F838,5))","v":0.14532},{"$f":"IF($F$838=0,0,ROUND(M838/$F$838,5))","v":9.9720000000000003E-2},{"$f":"IF($F$838=0,0,ROUND(N838/$F$838,5))","v":3.3500000000000001E-3},{"$f":"IF($F$838=0,0,ROUND(O838/$F$838,5))","v":0},{"$f":"IF($F$838=0,0,ROUND(P838/$F$838,5))","v":6.79E-3},{"$f":"IF($F$838=0,0,ROUND(Q838/$F$838,5))","v":5.0000000000000002E-5},{"$f":"SUM(G839:Q839)","v":1.0000000000000002},{"$f":"F839-R839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":0},{"$f":"SUM(G73:G90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},{"$f":"IF(F840=0,0,ROUND(F840/F840,5))","v":0},{"$f":"IF(S840=0,F841-SUM(H841:Q841),ROUND(G840/F840,5))","v":0},{"$f":"IF(F840=0,0,ROUND(H840/F840,5))","v":0},{"$f":"IF(F840=0,0,ROUND(I840/F840,5))","v":0},{"$f":"IF(F840=0,0,ROUND(J840/F840,5))","v":0},{"$f":"IF(F840=0,0,ROUND(K840/F840,5))","v":0},{"$f":"IF(F840=0,0,ROUND(L840/F840,5))","v":0},{"$f":"IF(F840=0,0,ROUND(M840/F840,5))","v":0},{"$f":"IF(F840=0,0,ROUND(N840/F840,5))","v":0},{"$f":"IF(F840=0,0,ROUND(O840/F840,5))","v":0},{"$f":"IF(F840=0,0,ROUND(P840/F840,5))","v":0},{"$f":"IF(F840=0,0,ROUND(Q840/F840,5))","v":0},{"$f":"SUM(G841:Q841)","v":0},0,null,null,null,{"$f":"R841","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L18","v":316778},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L19+'WP FR-16(7)(v)-KW & KWH @Dist'!L32","v":211761},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L20","v":951},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L21","v":4914},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L22","v":50},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L23+'WP FR-16(7)(v)-KW & KWH @Dist'!L33","v":104285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L24","v":71563},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L25","v":2403},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L26","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L27","v":4875},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L28","v":33},717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},{"$f":"IF(F842=0,0,ROUND(F842/F842,5))","v":1},{"$f":"IF(S842=0,F843-SUM(H843:Q843),ROUND(G842/F842,5))","v":0.44142999999999999},{"$f":"IF(F842=0,0,ROUND(H842/F842,5))","v":0.29509000000000002},{"$f":"IF(F842=0,0,ROUND(I842/F842,5))","v":1.33E-3},{"$f":"IF(F842=0,0,ROUND(J842/F842,5))","v":6.8500000000000002E-3},{"$f":"IF(F842=0,0,ROUND(K842/F842,5))","v":6.9999999999999994E-5},{"$f":"IF(F842=0,0,ROUND(L842/F842,5))","v":0.14532},{"$f":"IF(F842=0,0,ROUND(M842/F842,5))","v":9.9720000000000003E-2},{"$f":"IF(F842=0,0,ROUND(N842/F842,5))","v":3.3500000000000001E-3},{"$f":"IF(F842=0,0,ROUND(O842/F842,5))","v":0},{"$f":"IF(F842=0,0,ROUND(P842/F842,5))","v":6.79E-3},{"$f":"IF(F842=0,0,ROUND(Q842/F842,5))","v":5.0000000000000002E-5},{"$f":"SUM(G843:Q843)","v":1.0000000000000002},0,null,null,null,{"$f":"R843","v":1.0000000000000002}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},{"$f":"'WP FR-16(7)(v) Wtd services'!H17","v":126269},{"$f":"'WP FR-16(7)(v) Wtd services'!H18","v":12827},{"$f":"'WP FR-16(7)(v) Wtd services'!H19","v":171},{"$f":"'WP FR-16(7)(v) Wtd services'!H20","v":728},{"$f":"'WP FR-16(7)(v) Wtd services'!H21","v":16},{"$f":"'WP FR-16(7)(v) Wtd services'!H22","v":1050},{"$f":"'WP FR-16(7)(v) Wtd services'!H23","v":259},{"$f":"'WP FR-16(7)(v) Wtd services'!H24","v":70},{"$f":"'WP FR-16(7)(v) Wtd services'!H25","v":77},{"$f":"'WP FR-16(7)(v) Wtd services'!H26","v":394},{"$f":"'WP FR-16(7)(v) Wtd services'!H27","v":11},141872,62]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},{"$f":"IF(F844=0,0,ROUND(F844/F844,5))","v":1},{"$f":"IF(S844=0,F845-SUM(H845:Q845),ROUND(G844/F844,5))","v":0.88963000000000003},{"$f":"IF(F844=0,0,ROUND(H844/F844,5))","v":9.0370000000000006E-2},{"$f":"IF(F844=0,0,ROUND(I844/F844,5))","v":1.1999999999999999E-3},{"$f":"IF(F844=0,0,ROUND(J844/F844,5))","v":5.13E-3},{"$f":"IF(F844=0,0,ROUND(K844/F844,5))","v":1.1E-4},{"$f":"IF(F844=0,0,ROUND(L844/F844,5))","v":7.4000000000000003E-3},{"$f":"IF(F844=0,0,ROUND(M844/F844,5))","v":1.82E-3},{"$f":"IF(F844=0,0,ROUND(N844/F844,5))","v":4.8999999999999998E-4},{"$f":"IF(F844=0,0,ROUND(O844/F844,5))","v":5.4000000000000001E-4},{"$f":"IF(F844=0,0,ROUND(P844/F844,5))","v":2.7799999999999999E-3},{"$f":"IF(F844=0,0,ROUND(Q844/F844,5))","v":8.0000000000000007E-5},{"$f":"SUM(G845:Q845)","v":0.99954999999999994},4.5000000000006146E-4,null,null,null,{"$f":"R845","v":0.99954999999999994}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$35","v":232190426},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$27","v":182425},4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},{"$f":"IF(F846=0,0,ROUND(F846/F846,5))","v":1},{"$f":"IF(S846=0,F847-SUM(H847:Q847),ROUND(G846/F846,5))","v":0.35949999999999993},{"$f":"IF(F846=0,0,ROUND(H846/F846,5))","v":0.27888000000000002},{"$f":"IF(F846=0,0,ROUND(I846/F846,5))","v":1.5399999999999999E-3},{"$f":"IF(F846=0,0,ROUND(J846/F846,5))","v":4.7200000000000002E-3},{"$f":"IF(F846=0,0,ROUND(K846/F846,5))","v":6.9999999999999994E-5},{"$f":"IF(F846=0,0,ROUND(L846/F846,5))","v":0.16874},{"$f":"IF(F846=0,0,ROUND(M846/F846,5))","v":0.12261},{"$f":"IF(F846=0,0,ROUND(N846/F846,5))","v":3.8700000000000002E-3},{"$f":"IF(F846=0,0,ROUND(O846/F846,5))","v":5.5329999999999997E-2},{"$f":"IF(F846=0,0,ROUND(P846/F846,5))","v":4.7000000000000002E-3},{"$f":"IF(F846=0,0,ROUND(Q846/F846,5))","v":4.0000000000000003E-5},{"$f":"SUM(G847:Q847)","v":1},0,null,null,null,{"$f":"R847","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F18","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F19+'WP FR-16(7)(v)-KW & KWH @Dist'!F32","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F20","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F21","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F22","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F23+'WP FR-16(7)(v)-KW & KWH @Dist'!F33","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F24","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F25","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F26","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F27","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F28","v":182425},4182913551,13250022]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},{"$f":"IF(F848=0,0,ROUND(F848/F848,5))","v":1},{"$f":"IF(S848=0,F849-SUM(H849:Q849),ROUND(G848/F848,5))","v":0.35948999999999998},{"$f":"IF(F848=0,0,ROUND(H848/F848,5))","v":0.27888000000000002},{"$f":"IF(F848=0,0,ROUND(I848/F848,5))","v":1.5399999999999999E-3},{"$f":"IF(F848=0,0,ROUND(J848/F848,5))","v":4.7200000000000002E-3},{"$f":"IF(F848=0,0,ROUND(K848/F848,5))","v":6.9999999999999994E-5},{"$f":"IF(F848=0,0,ROUND(L848/F848,5))","v":0.16874},{"$f":"IF(F848=0,0,ROUND(M848/F848,5))","v":0.12261},{"$f":"IF(F848=0,0,ROUND(N848/F848,5))","v":3.8700000000000002E-3},{"$f":"IF(F848=0,0,ROUND(O848/F848,5))","v":5.2179999999999997E-2},{"$f":"IF(F848=0,0,ROUND(P848/F848,5))","v":4.7000000000000002E-3},{"$f":"IF(F848=0,0,ROUND(Q848/F848,5))","v":4.0000000000000003E-5},{"$f":"SUM(G849:Q849)","v":0.99684000000000006},3.1599999999999406E-3,null,null,null,{"$f":"R849","v":0.99684000000000006}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18+'WP FR-16(7)(v)-KW & KWH @Gen'!F31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22+'WP FR-16(7)(v)-KW & KWH @Gen'!F32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25+'WP FR-16(7)(v)-KW & KWH @Gen'!F35","v":232190426},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},{"$f":"IF(F850=0,0,ROUND(F850/F850,5))","v":1},{"$f":"IF(S850=0,F851-SUM(H851:Q851),ROUND(G850/F850,5))","v":0.36119000000000001},{"$f":"IF(F850=0,0,ROUND(H850/F850,5))","v":0.2802},{"$f":"IF(F850=0,0,ROUND(I850/F850,5))","v":1.5499999999999999E-3},{"$f":"IF(F850=0,0,ROUND(J850/F850,5))","v":4.7400000000000003E-3},{"$f":"IF(F850=0,0,ROUND(K850/F850,5))","v":6.9999999999999994E-5},{"$f":"IF(F850=0,0,ROUND(L850/F850,5))","v":0.16952999999999999},{"$f":"IF(F850=0,0,ROUND(M850/F850,5))","v":0.12318999999999999},{"$f":"IF(F850=0,0,ROUND(N850/F850,5))","v":3.8899999999999998E-3},{"$f":"IF(F850=0,0,ROUND(O850/F850,5))","v":5.5599999999999997E-2},{"$f":"IF(F850=0,0,ROUND(P850/F850,5))","v":0},{"$f":"IF(F850=0,0,ROUND(Q850/F850,5))","v":4.0000000000000003E-5},{"$f":"SUM(G851:Q851)","v":1},0,null,null,null,{"$f":"R851","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,0,0,0,0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},{"$f":"IF(F852=0,0,ROUND(F852/F852,5))","v":1},{"$f":"IF(S852=0,F853-SUM(H853:Q853),ROUND(G852/F852,5))","v":1},{"$f":"IF(F852=0,0,ROUND(H852/F852,5))","v":0},{"$f":"IF(F852=0,0,ROUND(I852/F852,5))","v":0},{"$f":"IF(F852=0,0,ROUND(J852/F852,5))","v":0},{"$f":"IF(F852=0,0,ROUND(K852/F852,5))","v":0},{"$f":"IF(F852=0,0,ROUND(L852/F852,5))","v":0},{"$f":"IF(F852=0,0,ROUND(M852/F852,5))","v":0},{"$f":"IF(F852=0,0,ROUND(N852/F852,5))","v":0},{"$f":"IF(F852=0,0,ROUND(O852/F852,5))","v":0},{"$f":"IF(F852=0,0,ROUND(P852/F852,5))","v":0},{"$f":"IF(F852=0,0,ROUND(Q852/F852,5))","v":0},{"$f":"SUM(G853:Q853)","v":1},0,null,null,null,{"$f":"R853","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,0,0,0,0,0,0,0,0,0,1,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},{"$f":"IF(F854=0,0,ROUND(F854/F854,5))","v":1},{"$f":"IF(S854=0,F855-SUM(H855:Q855),ROUND(G854/F854,5))","v":0},{"$f":"IF(F854=0,0,ROUND(H854/F854,5))","v":0},{"$f":"IF(F854=0,0,ROUND(I854/F854,5))","v":0},{"$f":"IF(F854=0,0,ROUND(J854/F854,5))","v":0},{"$f":"IF(F854=0,0,ROUND(K854/F854,5))","v":0},{"$f":"IF(F854=0,0,ROUND(L854/F854,5))","v":0},{"$f":"IF(F854=0,0,ROUND(M854/F854,5))","v":0},{"$f":"IF(F854=0,0,ROUND(N854/F854,5))","v":0},{"$f":"IF(F854=0,0,ROUND(O854/F854,5))","v":0},{"$f":"IF(F854=0,0,ROUND(P854/F854,5))","v":1},{"$f":"IF(F854=0,0,ROUND(Q854/F854,5))","v":0},{"$f":"SUM(G855:Q855)","v":1},0,null,null,null,{"$f":"R855","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H18","v":126269},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H19+'WP FR-16(7)(v)-KW & KWH @Dist'!$H32","v":12833},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H20","v":171},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H21","v":104},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H22","v":16},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H23+'WP FR-16(7)(v)-KW & KWH @Dist'!$H33","v":154},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H24","v":37},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H25","v":10},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H26","v":11},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H27","v":394},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H28","v":11},140010,4]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},{"$f":"IF(F856=0,0,ROUND(F856/F856,5))","v":1},{"$f":"IF(S856=0,F857-SUM(H857:Q857),ROUND(G856/F856,5))","v":0.90183000000000002},{"$f":"IF(F856=0,0,ROUND(H856/F856,5))","v":9.1660000000000005E-2},{"$f":"IF(F856=0,0,ROUND(I856/F856,5))","v":1.2199999999999999E-3},{"$f":"IF(F856=0,0,ROUND(J856/F856,5))","v":7.3999999999999999E-4},{"$f":"IF(F856=0,0,ROUND(K856/F856,5))","v":1.1E-4},{"$f":"IF(F856=0,0,ROUND(L856/F856,5))","v":1.1000000000000001E-3},{"$f":"IF(F856=0,0,ROUND(M856/F856,5))","v":2.5999999999999998E-4},{"$f":"IF(F856=0,0,ROUND(N856/F856,5))","v":6.9999999999999994E-5},{"$f":"IF(F856=0,0,ROUND(O856/F856,5))","v":8.0000000000000007E-5},{"$f":"IF(F856=0,0,ROUND(P856/F856,5))","v":2.81E-3},{"$f":"IF(F856=0,0,ROUND(Q856/F856,5))","v":8.0000000000000007E-5},{"$f":"SUM(G857:Q857)","v":0.99995999999999996},4.0000000000040004E-5,null,null,null,{"$f":"R857","v":0.99995999999999996}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},{"$f":"'WP FR-16(7)(v) Meters'!$E19","v":3299927},{"$f":"'WP FR-16(7)(v) Meters'!$E20","v":2696699},{"$f":"'WP FR-16(7)(v) Meters'!$E21","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E22","v":22657},{"$f":"'WP FR-16(7)(v) Meters'!$E23","v":2715},{"$f":"'WP FR-16(7)(v) Meters'!$E24","v":125418},{"$f":"'WP FR-16(7)(v) Meters'!$E25","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E26","v":10654},{"$f":"'WP FR-16(7)(v) Meters'!$E27","v":16048},{"$f":"'WP FR-16(7)(v) Meters'!$E28","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E29","v":176520},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},{"$f":"IF(F858=0,0,ROUND(F858/F858,5))","v":1},{"$f":"IF(S858=0,F859-SUM(H859:Q859),ROUND(G858/F858,5))","v":0.51961000000000002},{"$f":"IF(F858=0,0,ROUND(H858/F858,5))","v":0.42463000000000001},{"$f":"IF(F858=0,0,ROUND(I858/F858,5))","v":0},{"$f":"IF(F858=0,0,ROUND(J858/F858,5))","v":3.5699999999999998E-3},{"$f":"IF(F858=0,0,ROUND(K858/F858,5))","v":4.2999999999999999E-4},{"$f":"IF(F858=0,0,ROUND(L858/F858,5))","v":1.975E-2},{"$f":"IF(F858=0,0,ROUND(M858/F858,5))","v":0},{"$f":"IF(F858=0,0,ROUND(N858/F858,5))","v":1.6800000000000001E-3},{"$f":"IF(F858=0,0,ROUND(O858/F858,5))","v":2.5300000000000001E-3},{"$f":"IF(F858=0,0,ROUND(P858/F858,5))","v":0},{"$f":"IF(F858=0,0,ROUND(Q858/F858,5))","v":2.7799999999999998E-2},{"$f":"SUM(G859:Q859)","v":1},0,null,null,null,{"$f":"R859","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},{"$f":"'WP FR-16(7)(v) Meters'!H19","v":126269},{"$f":"'WP FR-16(7)(v) Meters'!H20+'WP FR-16(7)(v) Meters'!H33","v":102622},{"$f":"'WP FR-16(7)(v) Meters'!H21","v":171},{"$f":"'WP FR-16(7)(v) Meters'!H22","v":832},{"$f":"'WP FR-16(7)(v) Meters'!H23","v":112},{"$f":"'WP FR-16(7)(v) Meters'!H24+'WP FR-16(7)(v) Meters'!H34","v":4804},{"$f":"'WP FR-16(7)(v) Meters'!H25+'WP FR-16(7)(v) Meters'!H35","v":37},{"$f":"'WP FR-16(7)(v) Meters'!H26+'WP FR-16(7)(v) Meters'!H36","v":410},{"$f":"'WP FR-16(7)(v) Meters'!H27+'WP FR-16(7)(v) Meters'!H37","v":620},{"$f":"'WP FR-16(7)(v) Meters'!H28","v":394},{"$f":"'WP FR-16(7)(v) Meters'!H29","v":6787},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},{"$f":"IF(F860=0,0,ROUND(F860/F860,5))","v":1},{"$f":"IF(S860=0,F861-SUM(H861:Q861),ROUND(G860/F860,5))","v":0.51951999999999998},{"$f":"IF(F860=0,0,ROUND(H860/F860,5))","v":0.42220999999999997},{"$f":"IF(F860=0,0,ROUND(I860/F860,5))","v":6.9999999999999999E-4},{"$f":"IF(F860=0,0,ROUND(J860/F860,5))","v":3.4199999999999999E-3},{"$f":"IF(F860=0,0,ROUND(K860/F860,5))","v":4.6000000000000001E-4},{"$f":"IF(F860=0,0,ROUND(L860/F860,5))","v":1.976E-2},{"$f":"IF(F860=0,0,ROUND(M860/F860,5))","v":1.4999999999999999E-4},{"$f":"IF(F860=0,0,ROUND(N860/F860,5))","v":1.6900000000000001E-3},{"$f":"IF(F860=0,0,ROUND(O860/F860,5))","v":2.5500000000000002E-3},{"$f":"IF(F860=0,0,ROUND(P860/F860,5))","v":1.6199999999999999E-3},{"$f":"IF(F860=0,0,ROUND(Q860/F860,5))","v":2.792E-2},{"$f":"SUM(G861:Q861)","v":1},0,null,null,null,{"$f":"R861","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},{"$f":"'WP FR-16(7)(v) CustAcct'!G17","v":1370864},{"$f":"'WP FR-16(7)(v) CustAcct'!G19","v":62282.329999999842},{"$f":"'WP FR-16(7)(v) CustAcct'!G20","v":409},{"$f":"'WP FR-16(7)(v) CustAcct'!G21","v":432},{"$f":"'WP FR-16(7)(v) CustAcct'!G22","v":20},{"$f":"'WP FR-16(7)(v) CustAcct'!G23","v":31779},{"$f":"'WP FR-16(7)(v) CustAcct'!G24","v":21269},{"$f":"'WP FR-16(7)(v) CustAcct'!G25","v":642},{"$f":"'WP FR-16(7)(v) CustAcct'!G26","v":9153},{"$f":"'WP FR-16(7)(v) CustAcct'!G27","v":1309},{"$f":"'WP FR-16(7)(v) CustAcct'!G28","v":5},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},{"$f":"IF(F862=0,0,ROUND(F862/F862,5))","v":1},{"$f":"IF(S862=0,F863-SUM(H863:Q863),ROUND(G862/F862,5))","v":0.91503999999999996},{"$f":"IF(F862=0,0,ROUND(H862/F862,5))","v":4.1570000000000003E-2},{"$f":"IF(F862=0,0,ROUND(I862/F862,5))","v":2.7E-4},{"$f":"IF(F862=0,0,ROUND(J862/F862,5))","v":2.9E-4},{"$f":"IF(F862=0,0,ROUND(K862/F862,5))","v":1.0000000000000001E-5},{"$f":"IF(F862=0,0,ROUND(L862/F862,5))","v":2.121E-2},{"$f":"IF(F862=0,0,ROUND(M862/F862,5))","v":1.4200000000000001E-2},{"$f":"IF(F862=0,0,ROUND(N862/F862,5))","v":4.2999999999999999E-4},{"$f":"IF(F862=0,0,ROUND(O862/F862,5))","v":6.11E-3},{"$f":"IF(F862=0,0,ROUND(P862/F862,5))","v":8.7000000000000001E-4},{"$f":"IF(F862=0,0,ROUND(Q862/F862,5))","v":0},{"$f":"SUM(G863:Q863)","v":0.99999999999999989},{"$f":"F864-R864","v":0},null,null,null,{"$f":"R864","v":4178319049}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18","v":1170020285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22","v":703656372},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},{"$f":"SUM(G864:Q864)","v":4178319049},{"$f":"F864-R864","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},{"$f":"IF(F864=0,0,ROUND(F864/F864,5))","v":1},{"$f":"IF(S864=0,F865-SUM(H865:Q865),ROUND(G864/F864,5))","v":0.36102000000000001},{"$f":"IF(F864=0,0,ROUND(H864/F864,5))","v":0.28001999999999999},{"$f":"IF(F864=0,0,ROUND(I864/F864,5))","v":1.5499999999999999E-3},{"$f":"IF(F864=0,0,ROUND(J864/F864,5))","v":4.7400000000000003E-3},{"$f":"IF(F864=0,0,ROUND(K864/F864,5))","v":6.9999999999999994E-5},{"$f":"IF(F864=0,0,ROUND(L864/F864,5))","v":0.16841},{"$f":"IF(F864=0,0,ROUND(M864/F864,5))","v":0.12314},{"$f":"IF(F864=0,0,ROUND(N864/F864,5))","v":3.8899999999999998E-3},{"$f":"IF(F864=0,0,ROUND(O864/F864,5))","v":5.2400000000000002E-2},{"$f":"IF(F864=0,0,ROUND(P864/F864,5))","v":4.7200000000000002E-3},{"$f":"IF(F864=0,0,ROUND(Q864/F864,5))","v":4.0000000000000003E-5},{"$f":"SUM(G865:Q865)","v":1},{"$f":"F865-R865","v":0}]
[38]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C867","v":"PRESENT REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-2 PROD Classified'!G867","v":61034574},{"$f":"F867-SUM(H867:Q867)","v":30365996},{"$f":"ROUND(F867*VLOOKUP(D867,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":15498633},{"$f":"ROUND($F$867*VLOOKUP($D$867,ALLOCTABLE_Prod_Demand,I10,FALSE),0)","v":71599},252440,3651,7337282,5027414,183517,2216636,75320,2086,{"$f":"SUM(G867:Q867)","v":61034574},{"$f":"F867-R867","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C868","v":"PROPOSED REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-2 PROD Classified'!G868","v":96533814},{"$f":"F868-SUM(H868:Q868)","v":94908186},{"$f":"ROUND(F868*VLOOKUP(D868,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":821503},{"$f":"ROUND($F$868*VLOOKUP($D$868,ALLOCTABLE_Prod_Demand,I10,FALSE),0)","v":3861},13515,0,389031,266433,9653,117771,3861,0,{"$f":"SUM(G868:Q868)","v":96533814},{"$f":"F868-R868","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.1",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,304312778,120391018,89967454,589997,623628,28730,45903624,30722085,926746,13220511,1889364,7414,{"$f":"SUM(G881:Q881)","v":304270571},{"$f":"F881-R881","v":42207}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},{"$f":"IF($F881=0,0,ROUND(F881/$F881,9))","v":1},{"$f":"IF(S881=0,F882-SUM(H882:Q882),ROUND(G881/F881,9))","v":0.395616046},{"$f":"IF(F881=0,0,ROUND(H881/F881,9))","v":0.295641394},{"$f":"IF($F$881=0,0,ROUND(I881/$F$881,9))","v":1.9387849999999999E-3},{"$f":"IF($F$881=0,0,ROUND(J881/$F$881,9))","v":2.0492990000000001E-3},9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G882:Q882)","v":0.9998613019999999},{"$f":"F882-R882","v":1.3869800000010368E-4},null,null,null,{"$f":"R882","v":0.9998613019999999}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,304312778,120391018,89967454,589997,623628,28730,45903624,30722085,926746,13220511,1889364,7414,{"$f":"SUM(G883:Q883)","v":304270571},{"$f":"F883-R883","v":42207}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},{"$f":"IF($F883=0,0,ROUND(F883/$F883,9))","v":1},{"$f":"IF(S883=0,F884-SUM(H884:Q884),ROUND(G883/F883,5))","v":0.39562000000000003},{"$f":"IF(F883=0,0,ROUND(H883/F883,9))","v":0.295641394},{"$f":"IF($F$883=0,0,ROUND(I883/$F$883,9))","v":1.9387849999999999E-3},{"$f":"IF($F$883=0,0,ROUND(J883/$F$883,9))","v":2.0492990000000001E-3},9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G884:Q884)","v":0.99986525599999998},{"$f":"F884-R884","v":1.3474400000001996E-4}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},1,{"$f":"IF(F888=0,0,F888-SUM(H888:Q888))","v":0.41778999999999988},{"$f":"ROUND(IF($F$62=0,0,H62/$F$62),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G888:Q888)","v":1},{"$f":"F888-R888","v":0},null,null,null,{"$f":"R888","v":1}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},0,0,{"$f":"ROUND(IF($F$68=0,0,H68/$F$68),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},1,0.41778999999999988,{"$f":"ROUND(IF($F$70=0,0,H70/$F$70),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},0,0,{"$f":"ROUND(IF($F$94=0,0,H94/$F$94),5)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},1,0.41778999999999988,{"$f":"ROUND(IF($F$97=0,0,H97/$F$97),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,0.41778999999999988,{"$f":"ROUND(IF($F$109=0,0,H109/$F$109),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,0.41778999999999988,{"$f":"ROUND(IF($F$121=0,0,H121/$F$121),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,0.41778999999999988,{"$f":"ROUND(IF($F$123=0,0,H123/$F$123),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},1,1,{"$f":"ROUND(IF($F$171=0,0,H171/$F$171),5)","v":0},0,0,0,0,0,0,0,0,0,1,0,null,null,null,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,0.41700999999999988,{"$f":"ROUND(IF($F$200=0,0,H200/$F$200),5)","v":0.29461999999999999},1.3600000000000001E-3,4.7999999999999996E-3,6.9999999999999994E-5,0.13947999999999999,9.5570000000000002E-2,3.48E-3,4.2139999999999997E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},1,{"$f":"IF(F900=0,0,F900-SUM(H900:Q900))","v":0.41778999999999988},{"$f":"ROUND(IF($F$216=0,0,H216/$F$216),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G900:Q900)","v":1},{"$f":"F900-R900","v":0},null,null,null,{"$f":"R900","v":1}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},0,0,{"$f":"ROUND(IF($F$222=0,0,H222/$F$222),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R901","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},0,0,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R902","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},0,0,{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},1,0.41778999999999988,{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,0.48531999999999986,{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":0.2601},1.1999999999999999E-3,4.2300000000000003E-3,6.0000000000000002E-5,0.12314,8.4370000000000001E-2,3.0799999999999998E-3,3.7199999999999997E-2,1.2600000000000001E-3,4.0000000000000003E-5,0.99999999999999989,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,0.53974999999999995,{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":0.23258999999999999},1.08E-3,3.79E-3,5.0000000000000002E-5,0.11011,7.5450000000000003E-2,2.7499999999999998E-3,3.3270000000000001E-2,1.1299999999999999E-3,3.0000000000000001E-5,0.99999999999999989,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,0.41877999999999993,{"$f":"ROUND(IF($F$277=0,0,H277/$F$277),5)","v":0.29372999999999999},1.3600000000000001E-3,4.7800000000000004E-3,6.9999999999999994E-5,0.13905000000000001,9.5280000000000004E-2,3.47E-3,4.2009999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"IF(F910=0,0,F910-SUM(H910:Q910))","v":0.41778999999999988},{"$f":"ROUND(IF($F$399=0,0,H399/$F$399),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G910:Q910)","v":1},{"$f":"F910-R910","v":0},null,null,null,{"$f":"R910","v":1}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"IF(F911=0,0,F911-SUM(H911:Q911))","v":1},{"$f":"ROUND(IF($F$405=0,0,H405/$F$405),5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G911:Q911)","v":1},{"$f":"F911-R911","v":0},null,null,null,{"$f":"R911","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"IF(F912=0,0,F912-SUM(H912:Q912))","v":1},{"$f":"ROUND(IF($F$408=0,0,H408/$F$408),5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G912:Q912)","v":1},{"$f":"F912-R912","v":0},null,null,null,{"$f":"R912","v":1}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"IF(F913=0,0,F913-SUM(H913:Q913))","v":1},{"$f":"ROUND(IF($F$414=0,0,H414/$F$414),5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G913:Q913)","v":1},{"$f":"F913-R913","v":0},null,null,null,{"$f":"R913","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"IF(F914=0,0,F914-SUM(H914:Q914))","v":0.41778999999999988},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G914:Q914)","v":1},{"$f":"F914-R914","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"IF(F917=0,0,F917-SUM(H917:Q917))","v":0.41188999999999998},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0.29720999999999997},1.3699999999999999E-3,4.8399999999999997E-3,6.9999999999999994E-5,0.14069999999999999,9.6409999999999996E-2,3.5200000000000001E-3,4.2509999999999999E-2,1.4400000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G917:Q917)","v":1},{"$f":"F917-R917","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"IF(F918=0,0,F918-SUM(H918:Q918))","v":0.41200999999999999},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0.29715000000000003},1.3699999999999999E-3,4.8399999999999997E-3,6.9999999999999994E-5,0.14066999999999999,9.6390000000000003E-2,3.5200000000000001E-3,4.2500000000000003E-2,1.4400000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G918:Q918)","v":0.99999999999999989},{"$f":"F918-R918","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"IF(F919=0,0,F919-SUM(H919:Q919))","v":1},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G919:Q919)","v":1},{"$f":"F919-R919","v":0},null,null,null,{"$f":"R919","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-3"}]
[{"$f":"$A$2","v":"PRODUCTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.2",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G932:Q932)","v":0},{"$f":"F932-R932","v":1},null,null,null,{"$f":"R932","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":1},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},0,0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R933","v":1}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":1},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},0,0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R934","v":1}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},0,0,0,0,0,0,0,0,0,0,1,null,null,null,{"$f":"R935","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":0},0,0,0,0,0,0,0,0,0,0,1,null,null,null,{"$f":"R937","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0},0,0,0,0,0,0,0,0,0,0,1,null,null,null,{"$f":"R938","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},0,0,0,0,0,0,0,0,0,0,1,null,null,null,{"$f":"R939","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G940:Q940)","v":0},{"$f":"F940-R940","v":1}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":0.94601000000000002},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":2.7289999999999998E-2},1.2999999999999999E-4,4.4000000000000002E-4,1.0000000000000001E-5,1.2919999999999999E-2,8.8500000000000002E-3,3.2000000000000003E-4,3.8999999999999998E-3,1.2999999999999999E-4,0,{"$f":"SUM(G941:Q941)","v":1},{"$f":"F941-R941","v":0}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":1},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G944:Q944)","v":1},{"$f":"F944-R944","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":0.41777999999999998},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,0.99999000000000016,9.9999999998434674E-6]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":0.98316000000000003},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":8.5100000000000002E-3},4.0000000000000003E-5,1.3999999999999999E-4,0,4.0299999999999997E-3,2.7599999999999999E-3,1E-4,1.2199999999999999E-3,4.0000000000000003E-5,0,1,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0.98316000000000003},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":8.5100000000000002E-3},4.0000000000000003E-5,1.3999999999999999E-4,0,4.0299999999999997E-3,2.7599999999999999E-3,1E-4,1.2199999999999999E-3,4.0000000000000003E-5,0,1,0]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$563=0,0,H563/$F$563),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G955:Q955)","v":1},{"$f":"F955-R955","v":0},null,null,null,{"$f":"R955","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},0,0,0,0,0,0,0,0,0,0,1,null,null,null,{"$f":"R956","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0},0,0,0,0,0,0,0,0,0,0,1,null,null,null,{"$f":"R957","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0.48531999999999997},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":0.2601},1.1999999999999999E-3,4.2300000000000003E-3,6.0000000000000002E-5,0.12314,8.4370000000000001E-2,3.0799999999999998E-3,3.7199999999999997E-2,1.2600000000000001E-3,4.0000000000000003E-5,0.99999999999999989,0,null,null,null,{"$f":"R958","v":0.99999999999999989}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0.53973000000000004},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":0.23258999999999999},1.08E-3,3.79E-3,5.0000000000000002E-5,0.11011,7.5450000000000003E-2,2.7499999999999998E-3,3.3270000000000001E-2,1.1299999999999999E-3,3.0000000000000001E-5,0.99997999999999998,2.0000000000020002E-5]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0.42087000000000002},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0.29266999999999999},1.3500000000000001E-3,4.7600000000000003E-3,6.9999999999999994E-5,0.13855000000000001,9.4939999999999997E-2,3.46E-3,4.1860000000000001E-2,1.42E-3,4.0000000000000003E-5,0.99999000000000016,9.9999999998434674E-6,null,null,null,{"$f":"R960","v":0.99999000000000016}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0.41877999999999999},{"$f":"ROUND(IF($F$598=0,0,H598/$F$598),5)","v":0.29372999999999999},1.3600000000000001E-3,4.7800000000000004E-3,6.9999999999999994E-5,0.13905000000000001,9.5280000000000004E-2,3.47E-3,4.2009999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G963:Q963)","v":1},{"$f":"F963-R963","v":0},null,null,null,{"$f":"R963","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":0.98316000000000003},{"$f":"ROUND(IF($F$605=0,0,H605/$F$605),5)","v":8.5100000000000002E-3},4.0000000000000003E-5,1.3999999999999999E-4,0,4.0299999999999997E-3,2.7599999999999999E-3,1E-4,1.2199999999999999E-3,4.0000000000000003E-5,0,{"$f":"SUM(G964:Q964)","v":1},{"$f":"F964-R964","v":0},null,null,null,{"$f":"R964","v":1}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0.47134999999999999},{"$f":"ROUND(IF($F$612=0,0,H612/$F$612),5)","v":0.26712000000000002},1.24E-3,4.3299999999999996E-3,6.0000000000000002E-5,0.1265,8.6669999999999997E-2,3.15E-3,3.8210000000000001E-2,1.32E-3,4.0000000000000003E-5,{"$f":"SUM(G965:Q965)","v":0.99998999999999982},{"$f":"F965-R965","v":1.0000000000176534E-5},null,null,null,{"$f":"R965","v":0.99998999999999982}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":0.51990000000000003},{"$f":"ROUND(IF($F$618=0,0,H618/$F$618),5)","v":0.24262},1.1199999999999999E-3,3.9500000000000004E-3,6.0000000000000002E-5,0.11487,7.8700000000000006E-2,2.8700000000000002E-3,3.4700000000000002E-2,1.1800000000000001E-3,3.0000000000000001E-5,{"$f":"SUM(G966:Q966)","v":1},{"$f":"F966-R966","v":0},null,null,null,{"$f":"R966","v":1}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":0.49752120599999999},0.25393201999999998,1.1730930000000001E-3,4.1360190000000003E-3,5.9818999999999998E-5,0.120215182,8.2369933000000006E-2,3.0067700000000002E-3,3.6317717999999999E-2,1.234057E-3,3.4181999999999999E-5,{"$f":"SUM(G969:Q969)","v":0.99999999900000014},{"$f":"F969-R969","v":9.9999986069576607E-10},null,null,null,{"$f":"R969","v":0.99999999900000014}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,{"$f":"'FR-16(7)(v)-1 Functional'!E983","v":"A357"},{"$f":"ROUND(0.06889*0,0)","v":0},{"$f":"F983-SUM(H983:Q983)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$983*VLOOKUP($E$983,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$983*VLOOKUP($E$983,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G983:Q983)","v":0},{"$f":"F983-R983","v":0}]
[3,null,"INTERDEPARTMENTAL",null,{"$f":"'FR-16(7)(v)-1 Functional'!E984","v":"A357"},0,0,0,{"$f":"ROUND($F$984*VLOOKUP($E$984,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$984*VLOOKUP($E$984,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,{"$f":"'FR-16(7)(v)-1 Functional'!E985","v":"A357"},0,0,0,{"$f":"ROUND($F$985*VLOOKUP($E$985,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$985*VLOOKUP($E$985,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050"," ",{"$f":"'FR-16(7)(v)-1 Functional'!E986","v":"K301"},0,0,0,{"$f":"ROUND($F$986*VLOOKUP($E$986,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$986*VLOOKUP($E$986,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,{"$f":"'FR-16(7)(v)-1 Functional'!E987","v":"A357"},0,0,0,{"$f":"ROUND($F$987*VLOOKUP($E$987,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$987*VLOOKUP($E$987,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50"," ",{"$f":"'FR-16(7)(v)-1 Functional'!E988","v":"NP29"},0,0,0,{"$f":"ROUND($F$988*VLOOKUP($E$988,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$988*VLOOKUP($E$988,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F982:F988)","v":0},0,0,0,{"$f":"SUM(J982:J988)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"FR-16(7)(v)-4 PROD Energy","index":6,"n_rows":989,"n_cols":23,"rows_kept":989,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR-16(7)(v)-4"]
[{"$f":"F8&\" \"&F9&\" ALLOCATED - ELECTRIC COST OF SERVICE\"","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F7","v":"TOTAL"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["LINE",null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F8","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"ENERGY",{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":16168004},{"$f":"G123","v":5812397},{"$f":"H123","v":4508933},{"$f":"I123","v":24899},{"$f":"J123","v":76313},1132,2728189,1982359,62570,894576,75990,{"$f":"Q123","v":646},{"$f":"SUM(G12:Q12)","v":16168004},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-11859714},{"$f":"-G200","v":-4262769},{"$f":"-H200","v":-3306835},{"$f":"-I200","v":-18257},{"$f":"-J200","v":-55970},-830,-2001383,-1453837,-45889,-657737,-55732,{"$f":"-Q200","v":-475},{"$f":"SUM(G13:Q13)","v":-11859714},{"$f":"F13-R13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":20247465},{"$f":"G421","v":7274391},{"$f":"H421","v":5643172},{"$f":"I421","v":31138},{"$f":"J421","v":95529},1418,3417558,2480925,78315,1129089,95120,{"$f":"Q421","v":810},{"$f":"SUM(G14:Q14)","v":20247465},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":24555755},{"$f":"SUM(G12:G14)","v":8824019},{"$f":"SUM(H12:H14)","v":6845270},{"$f":"SUM(I12:I14)","v":37780},{"$f":"SUM(J12:J14)","v":115872},1720,4144364,3009447,94996,1365928,115378,{"$f":"SUM(Q12:Q14)","v":981},{"$f":"SUM(R12:R14)","v":24555755},{"$f":"F15-R15","v":0}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":161870971},{"$f":"G549","v":58362162},{"$f":"H549","v":45269750},{"$f":"I549","v":250417},{"$f":"J549","v":766236},11330,27277284,19906142,628647,8629531,762998,{"$f":"Q549","v":6474},{"$f":"SUM(G18:Q18)","v":161870971},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":841497},{"$f":"G582","v":302686},{"$f":"H582","v":234802},{"$f":"I582","v":1296},{"$f":"J582","v":3972},59,141958,103231,3256,46247,3956,{"$f":"Q582","v":34},{"$f":"SUM(G19:Q19)","v":841497},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":626790},{"$f":"G612","v":226867},{"$f":"H612","v":175679},{"$f":"I612","v":980},{"$f":"J612","v":2894},44,105167,76490,2410,33243,2991,{"$f":"$Q$612","v":25},{"$f":"SUM(G20:Q20)","v":626790},0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":163339258},58891715,45680231,252693,{"$f":"SUM(J17:J20)","v":773102},11433,27524409,20085863,634313,8709021,769945,6533,163339258,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":25788892},{"$f":"G676","v":9297817},{"$f":"H676","v":7212101},{"$f":"I676","v":39971},{"$f":"J676","v":121980},1805,4345762,3171392,100060,1375509,121465,{"$f":"$Q$676","v":1030},{"$f":"SUM(G22:Q22)","v":25788892},0]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":1668355},{"$f":"G722","v":601453},466534,2586,7890,117,281150,205150,6473,89079,7857,66,{"$f":"SUM(G23:Q23)","v":1668355},0]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H24","v":0},{"$f":"F24-SUM(H24:Q24)","v":0},{"$f":"ROUND(F24*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G24:Q24)","v":0},{"$f":"F24-R24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"J767","v":0},0,0,0,0,0,0,{"$f":"Q767","v":0},{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":190796505},68790985,53358866,295250,{"$f":"SUM(J21:J25)","v":902972},13355,32151321,23462405,740846,10173609,899267,7629,190796505,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":1861445},668892,518896,2867,8786,130,314156,228139,7204,103552,8749,74,{"$f":"SUM(G28:Q28)","v":1861445},{"$f":"F28-R28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-6615},{"$f":"-G750","v":-2617},{"$f":"-H750","v":-1956},{"$f":"-I750","v":-13},{"$f":"-J750","v":-14},-1,-998,-668,-20,-287,-41,{"$f":"-$Q$750","v":0},{"$f":"SUM(G29:Q29)","v":-6615},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":192651335},69457260,53875806,298104,{"$f":"SUM(J26:J29)","v":911744},13484,32464479,23689876,748030,10276874,907975,7703,192651335,0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!Q27","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q15","v":-5655438},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q16","v":5301900},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q17","v":99611},{"$f":"'WP FR-16(7)(v) Rate Incr'!R17","v":8283},{"$f":"'WP FR-16(7)(v) Rate Incr'!S17","v":43282},{"$f":"'WP FR-16(7)(v) Rate Incr'!T17","v":102679},{"$f":"'WP FR-16(7)(v) Rate Incr'!U17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V17","v":48497},{"$f":"'WP FR-16(7)(v) Rate Incr'!W17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!X17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q25","v":-93412},{"$f":"SUM(G31:Q31)","v":-144598},144598]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F31+F30","v":192651335},63801822,59177706,397715,{"$f":"J31+J30","v":920027},56766,32567158,23689876,796527,10276874,907975,-85709,192506737,144598]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":82146477},29617912,22973905,127327,{"$f":"J868","v":388553},5750,13842503,10102374,318728,4379229,386910,3286,82146477,0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":110504858},{"$f":"G32-G33","v":34183910},36203801,270388,{"$f":"J32-J33","v":531474},51016,18724655,13587502,477799,5897645,521065,-88995,110360260,144598]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-66129105},{"$f":"G777+G28","v":-23844265},{"$f":"H777+H28","v":-18493690},{"$f":"I777+I28","v":-102205},{"$f":"J777+J28","v":-313110},-4628,-11143130,-8131656,-256927,-3525011,-311839,{"$f":"Q777+Q28","v":-2644},{"$f":"R777+R28","v":-66129105},{"$f":"F36-R36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-2.5162800000000001},-2.5249100000000002,-2.52441,-2.5253299999999999,-2.5241799999999999,-2.5152199999999998,{"$f":"IF(F431=0,0,ROUND(F36/L431,5))","v":-14.909549999999999},{"$f":"IF(F431=0,0,ROUND(F36/M431,5))","v":-20.531040000000001},{"$f":"IF(N431=0,0,ROUND(N36/N431,5))","v":-2.5261999999999998},-2.4111199999999999,-2.5246400000000002,-2.5156999999999998,-2.5162800000000001,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-5.1883758995346954},-5.2060264975420063,-5.2050038672982453,-5.2068855069467652,-5.2045334573861153,-5.186207923417923,-30.535841341719809,-42.033252719716835,-5.2086648835709086,-4.9732963066669384,-5.2054742772103761,-5.187189648451934,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":-5.1883758995346954},{"$f":"IF(Equity=0,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F867","v":166095660},59883050,46449393,257012,{"$f":"J867","v":786066},11625,27989472,20424388,644919,8860277,782817,6641,166095660,{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":26555675},9574210,7426413,41092,{"$f":"J30-J42","v":125678},1859,4475007,3265488,103111,1416597,125158,1062,26555675,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.15987999999999999},0.15987999999999999,0.15987999999999999,0.15987999999999999,{"$f":"IF(J42=0,0,ROUND(J43/J42,5))","v":0.15987999999999999},0.15991,{"$f":"IF(F42=0,0,ROUND(F43/L42,5))","v":0.94877},{"$f":"IF(F42=0,0,ROUND(F43/M42,5))","v":1.30019},0.15987999999999999,0.15987999999999999,0.15987999999999999,0.15992000000000001,0.15987999999999999,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-83949183},-30265138,-23475488,-129685,{"$f":"J33-J42","v":-397513},-5875,-14146969,-10322014,-326191,-4481048,-395907,-3355,-83949183,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.50543000000000005},-0.50539999999999996,-0.50539999999999996,-0.50458999999999998,{"$f":"IF(J42=0,0,ROUND(J45/J42,5))","v":-0.50570000000000004},-0.50538000000000005,{"$f":"IF(F42=0,0,ROUND(F45/L42,5))","v":-2.9993099999999999},{"$f":"IF(F42=0,0,ROUND(F45/M42,5))","v":-4.1102400000000001},-0.50578999999999996,-0.50575000000000003,-0.50575000000000003,-0.50519999999999998,-0.50543000000000005,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H59","v":0},{"$f":"F59-SUM(H59:Q59)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G59:Q59)","v":0},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H60","v":0},{"$f":"F60-SUM(H60:Q60)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G60:Q60)","v":0},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H61","v":0},{"$f":"F61-SUM(H61:Q61)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},{"$f":"SUM(G59:G61)","v":0},{"$f":"SUM(H59:H61)","v":0},{"$f":"SUM(I59:I61)","v":0},{"$f":"SUM(J59:J61)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$59:$Q$61)","v":0},{"$f":"SUM(R59:R61)","v":0},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H65","v":0},{"$f":"F65-SUM(H65:Q65)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H66","v":0},{"$f":"F66-SUM(H66:Q66)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G66:Q66)","v":0},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H67","v":0},{"$f":"F67-SUM(H67:Q67)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":0},{"$f":"G68+G62","v":0},{"$f":"H68+H62","v":0},{"$f":"I68+I62","v":0},{"$f":"J68+J62","v":0},0,0,0,0,0,0,{"$f":"$Q$68+$Q$62","v":0},{"$f":"R68+R62","v":0},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H73","v":0},{"$f":"F73-SUM(H73:Q73)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G73:Q73)","v":0},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H74","v":0},{"$f":"F74-SUM(H74:Q74)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G74:Q74)","v":0},{"$f":"F74-R74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H75","v":0},{"$f":"F75-SUM(H75:Q75)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F75*VLOOKUP(D75,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G75:Q75)","v":0},{"$f":"F75-R75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H85","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F85*VLOOKUP(D85,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G85:Q85)","v":0},0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H86","v":0},{"$f":"F86-SUM(H86:Q86)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"F86-R86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H87","v":0},0,0,{"$f":"ROUND(F87*VLOOKUP(D86,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP(D86,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP(D86,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP(D86,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP(D86,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP(D86,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP(D86,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H88","v":0},0,0,{"$f":"ROUND(F88*VLOOKUP(D88,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP(D88,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP(D88,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP(D88,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP(D88,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP(D88,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP(D88,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H89","v":0},0,0,0,0,0,{"$f":"ROUND(F89*VLOOKUP(D89,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP(D89,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP(D89,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP(D89,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H90","v":0},0,0,0,0,0,{"$f":"ROUND(F90*VLOOKUP(D90,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP(D90,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP(D90,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP(D90,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H91","v":0},0,0,0,0,0,{"$f":"ROUND(F91*VLOOKUP(D91,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP(D91,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP(D91,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP(D91,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H92","v":0},0,0,0,0,0,{"$f":"ROUND(F92*VLOOKUP(D92,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F92*VLOOKUP(D92,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F92*VLOOKUP(D92,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F92*VLOOKUP(D92,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H93","v":0},{"$f":"F93-SUM(H93:Q93)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":0},{"$f":"SUM(G73:G92)","v":0},{"$f":"SUM(H73:H92)","v":0},{"$f":"SUM(I73:I92)","v":0},{"$f":"SUM(J73:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q73:Q92)","v":0},{"$f":"SUM(R73:R92)","v":0},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":0},{"$f":"G94+G68","v":0},{"$f":"H94+H68","v":0},{"$f":"I94+I68","v":0},{"$f":"J94+J68","v":0},0,0,0,0,0,0,{"$f":"Q94+$Q$68","v":0},{"$f":"R94+R68","v":0},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":0},{"$f":"G94+G70","v":0},{"$f":"H94+H70","v":0},{"$f":"I94+I70","v":0},{"$f":"J94+J70","v":0},0,0,0,0,0,0,{"$f":"Q94+Q70","v":0},{"$f":"R94+R70","v":0},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H100","v":0},{"$f":"F100-SUM(H100:Q100)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G100:Q100)","v":0},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H101","v":7707827},2770963,2149559,11870,36381,540,1300619,945057,29829,426474,36227,308,7707827,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":7707827},{"$f":"SUM(G100:G108)","v":2770963},{"$f":"SUM(H100:H108)","v":2149559},{"$f":"SUM(I100:I108)","v":11870},{"$f":"SUM(J100:J108)","v":36381},540,1300619,945057,29829,426474,36227,{"$f":"SUM(Q100:Q108)","v":308},{"$f":"SUM(R100:R108)","v":7707827},{"$f":"SUM(S100:S108)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H112","v":0},{"$f":"F112-SUM(H112:Q112)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G112:Q112)","v":0},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H113","v":8460177},3041434,2359374,13029,39932,592,1427570,1037302,32741,468102,39763,338,8460177,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":8460177},{"$f":"SUM(G112:G120)","v":3041434},{"$f":"SUM(H112:H120)","v":2359374},{"$f":"SUM(I112:I120)","v":13029},{"$f":"SUM(J112:J120)","v":39932},592,1427570,1037302,32741,468102,39763,{"$f":"SUM(Q112:Q120)","v":338},{"$f":"SUM(R112:R120)","v":8460177},{"$f":"SUM(S112:S120)","v":0}]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":16168004},{"$f":"G97+G109+G121","v":5812397},{"$f":"H97+H109+H121","v":4508933},{"$f":"I97+I109+I121","v":24899},{"$f":"J97+J109+J121","v":76313},1132,2728189,1982359,62570,894576,75990,{"$f":"Q97+Q109+Q121","v":646},{"$f":"R97+R109+R121","v":16168004},{"$f":"S97+S109+S121","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H136","v":0},{"$f":"F136-SUM(H136:Q136)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G136:Q136)","v":0},{"$f":"F136-R136","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H137","v":0},{"$f":"F137-SUM(H137:Q137)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G137:Q137)","v":0},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H138","v":0},{"$f":"F138-SUM(H138:Q138)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G138:Q138)","v":0},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},{"$f":"SUM(G136:G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H142","v":0},{"$f":"F142-SUM(H142:Q142)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H143","v":0},{"$f":"F143-SUM(H143:Q143)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G143:Q143)","v":0},{"$f":"F143-R143","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H144","v":0},{"$f":"F144-SUM(H144:Q144)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G144:Q144)","v":0},{"$f":"F144-R144","v":0}]
[11,null,"  TOTAL TRANS DEPREC RESERVE",null,null,{"$f":"SUM(F142:F144)","v":0},{"$f":"SUM(G142:G144)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R142:R144)","v":0},{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":0},{"$f":"G145+G139","v":0},{"$f":"$H$114+H139","v":0},{"$f":"$I$114+I139","v":0},{"$f":"$J$114+J139","v":0},{"$f":"$K$114+K139","v":0},{"$f":"$L$114+L139","v":0},{"$f":"$M$114+M139","v":0},{"$f":"$N$114+N139","v":0},{"$f":"$O$114+O139","v":0},{"$f":"$P$114+P139","v":0},{"$f":"$Q$114+Q139","v":0},{"$f":"SUM(G147:Q147)","v":0},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H150","v":0},{"$f":"F150-SUM(H150:Q150)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G150:Q150)","v":0},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H151","v":0},{"$f":"F151-SUM(H151:Q151)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G151:Q151)","v":0},{"$f":"F151-R151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H152","v":0},{"$f":"F152-SUM(H152:Q152)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F152*VLOOKUP(D152,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G152:Q152)","v":0},{"$f":"F152-R152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H163","v":0},{"$f":"F163-SUM(H163:Q163)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F163*VLOOKUP(D163,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G163:Q163)","v":0},{"$f":"F163-R163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H164","v":0},0,0,{"$f":"ROUND(F164*VLOOKUP(D163,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP(D163,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP(D163,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP(D163,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP(D163,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP(D163,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP(D163,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H165","v":0},0,0,{"$f":"ROUND(F165*VLOOKUP(D165,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP(D165,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP(D165,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP(D165,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP(D165,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP(D165,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP(D165,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H166","v":0},0,0,0,0,0,{"$f":"ROUND(F166*VLOOKUP(D166,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP(D166,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP(D166,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP(D166,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H167","v":0},0,0,0,0,0,{"$f":"ROUND(F167*VLOOKUP(D167,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP(D167,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP(D167,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP(D167,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H168","v":0},0,0,0,0,0,{"$f":"ROUND(F168*VLOOKUP(D168,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F168*VLOOKUP(D168,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F168*VLOOKUP(D168,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F168*VLOOKUP(D168,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H169","v":0},0,0,0,0,0,{"$f":"ROUND(F169*VLOOKUP(D169,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F169*VLOOKUP(D169,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F169*VLOOKUP(D169,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F169*VLOOKUP(D169,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H170","v":0},{"$f":"F170-SUM(H170:Q170)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":0},{"$f":"SUM(G149:G169)","v":0},{"$f":"SUM(H149:H169)","v":0},0,0,0,{"$f":"SUM(L149:L169)","v":0},{"$f":"SUM(M149:M169)","v":0},{"$f":"SUM(N149:N169)","v":0},0,0,0,{"$f":"SUM(R149:R169)","v":0},{"$f":"SUM(S149:S169)","v":0}]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":0},{"$f":"G171+G145","v":0},{"$f":"H171+$H$114","v":0},{"$f":"I171+$I$114","v":0},{"$f":"J171+$J$114","v":0},{"$f":"K171+$K$114","v":0},{"$f":"L171+$L$114","v":0},{"$f":"M171+$M$114","v":0},{"$f":"N171+$N$114","v":0},{"$f":"O171+$O$114","v":0},{"$f":"P171+$P$114","v":0},{"$f":"Q171+$Q$114","v":0},{"$f":"SUM(G173:Q173)","v":0},{"$f":"F173-R173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":0},{"$f":"G147+G171","v":0},{"$f":"$H$117+H171","v":0},{"$f":"$I$117+I171","v":0},{"$f":"$J$117+J171","v":0},{"$f":"$K$117+K171","v":0},{"$f":"$L$117+L171","v":0},{"$f":"$M$117+M171","v":0},{"$f":"$N$117+N171","v":0},{"$f":"$O$117+O171","v":0},{"$f":"$P$117+P171","v":0},{"$f":"$Q$117+Q171","v":0},{"$f":"SUM(G174:Q174)","v":0},{"$f":"F174-R174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H177","v":0},{"$f":"F177-SUM(H177:Q177)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G177:Q177)","v":0},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H178","v":4302645},1546803,1199922,6626,20308,301,726028,527547,16651,238065,20222,172,4302645,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H185","v":-703355},-253595,-196707,-1090,-3327,-49,-118522,-86499,-2729,-37496,-3313,-28,-703355,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":3599290},{"$f":"SUM(G176:G185)","v":1293208},{"$f":"SUM(H176:H185)","v":1003215},5536,16981,252,{"$f":"SUM(L176:L185)","v":607506},{"$f":"SUM(M176:M185)","v":441048},13922,200569,16909,144,{"$f":"SUM(R176:R185)","v":3599290},{"$f":"SUM(S176:S185)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H189","v":0},{"$f":"F189-SUM(H189:Q189)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G189:Q189)","v":0},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H190","v":8319397},2990824,2320113,12812,39268,582,1403815,1020041,32196,460312,39101,333,8319397,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H197","v":-58973},-21263,-16493,-91,-279,-4,-9938,-7252,-229,-3144,-278,-2,-58973,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":8260424},{"$f":"SUM(G189:G197)","v":2969561},2303620,12721,38989,578,{"$f":"SUM(L189:L197)","v":1393877},{"$f":"SUM(M189:M197)","v":1012789},31967,457168,38823,331,{"$f":"SUM(R188:R197)","v":8260424},{"$f":"SUM(S188:S197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":11859714},{"$f":"G198+G186+G171+G145+G139","v":4262769},{"$f":"H198+H186+H171+H145+H139","v":3306835},18257,55970,830,2001383,1453837,45889,657737,55732,475,{"$f":"R198+R186+R171+R145+R139","v":11859714},{"$f":"S198+S186+S171+S145+S139","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":0},{"$f":"G59-G136","v":0},{"$f":"H59-H136","v":0},{"$f":"I59-I136","v":0},{"$f":"J59-J136","v":0},0,0,0,0,0,0,{"$f":"Q59-Q136","v":0},{"$f":"R59-R136","v":0},{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":0},0,0,0,{"$f":"J60-J137","v":0},0,0,0,0,0,0,0,0,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":0},0,0,0,{"$f":"J61-J138","v":0},0,0,0,0,0,0,0,0,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,{"$f":"SUM(J213:J215)","v":0},0,0,0,0,0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,{"$f":"J65-J142","v":0},0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,{"$f":"F67-F144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":0},0,0,0,{"$f":"SUM(J218:J221)","v":0},0,0,0,0,0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":0},{"$f":"G70-G147","v":0},{"$f":"H70-H147","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"F224-R224","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},{"$f":"G73-G150","v":0},{"$f":"H73-H150","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R73-R150","v":0},{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},{"$f":"G74-G151","v":0},{"$f":"H74-H151","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R74-R151","v":0},{"$f":"F228-R228","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":0},{"$f":"G75-G152","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F229-R229","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,0,{"$f":"G76-G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,0,{"$f":"G77-G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,0,{"$f":"G78-G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G79-G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,0,{"$f":"G80-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G81-G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,0,{"$f":"G82-G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G83-G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,0,{"$f":"G84-G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G85-G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,0,{"$f":"G86-G163","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F240-R240","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,0,{"$f":"G87-G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,0,{"$f":"G88-G165","v":0},{"$f":"H88-H165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R88-R165","v":0},0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,0,0,{"$f":"H89-H166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R89-R166","v":0},0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,{"$f":"H90-H167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R90-R167","v":0},0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,0,0,{"$f":"H91-H168","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R91-R168","v":0},0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,0,0,{"$f":"H92-H169","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R92-R169","v":0},0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":0},{"$f":"SUM(G226:G246)","v":0},{"$f":"SUM(H226:H246)","v":0},{"$f":"SUM(I226:I246)","v":0},{"$f":"SUM(J226:J246)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q226:Q246)","v":0},{"$f":"SUM(R226:R246)","v":0},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":0},0,0,0,{"$f":"J96-J173","v":0},0,0,0,0,0,0,0,0,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":0},0,0,0,{"$f":"J97-J174","v":0},0,0,0,0,0,0,0,0,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,{"$f":"J100-J177","v":0},0,0,0,0,0,0,0,0,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":3405182},1224160,949637,5244,{"$f":"J101-J178","v":16073},239,574591,417510,13178,188409,16005,136,3405182,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,{"$f":"J102-J179","v":0},0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F258-R258","v":0}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":0},0,0,0,{"$f":"J105-J182","v":0},0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,{"$f":"J106-J183","v":0},0,0,0,0,0,0,{"$f":"Q106-Q183","v":0},{"$f":"R106-R183","v":0},0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,{"$f":"J107-J184","v":0},0,0,0,0,0,0,{"$f":"Q107-Q184","v":0},{"$f":"R107-R184","v":0},{"$f":"F261-R261","v":0}]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":703355},253595,196707,1090,{"$f":"J108-J185","v":3327},49,118522,86499,2729,37496,3313,28,703355,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":4108537},1477755,1146344,6334,19400,288,693113,504009,15907,225905,19318,164,4108537,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,{"$f":"J112-J189","v":0},0,0,0,0,0,0,0,0,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":140780},50610,39261,217,{"$f":"J113-J190","v":664},10,23755,17261,545,7790,662,5,140780,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,{"$f":"J114-J191","v":0},0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F270-R270","v":0}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":0},0,0,0,{"$f":"J117-J194","v":0},0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,{"$f":"J118-J195","v":0},0,{"$f":"L118-L195","v":0},0,0,0,0,{"$f":"Q118-Q195","v":0},{"$f":"R118-R195","v":0},0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,{"$f":"J119-J196","v":0},0,0,0,0,0,0,{"$f":"Q119-Q196","v":0},{"$f":"R119-R196","v":0},{"$f":"F273-R273","v":0}]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":58973},21263,16493,91,{"$f":"J120-J197","v":279},4,9938,7252,229,3144,278,2,58973,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":199753},71873,55754,308,943,14,33693,24513,774,10934,940,7,199753,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":4308290},{"$f":"G275+G263+G248+G222+G216","v":1549628},{"$f":"H275+H263+H248+H222+H216","v":1202098},{"$f":"I275+I263+I248+I222+I216","v":6642},{"$f":"J275+J263+J248+J222+J216","v":20343},302,726806,528522,16681,236839,20258,{"$f":"Q275+Q263+Q248+Q222+Q216","v":171},{"$f":"R275+R263+R248+R222+R216","v":4308290},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H292","v":650566},{"$f":"F292-SUM(H292:Q292)","v":234001},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":181521},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":1002},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":3071},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":46},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":109750},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":79811},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":2518},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":35762},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":3058},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":26},{"$f":"SUM(G292:Q292)","v":650566},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H293","v":12001},4317,3349,18,57,1,2025,1472,46,660,56,0,12001,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H295","v":190146},68393,53055,293,897,13,32078,23327,736,10452,894,8,190146,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H296","v":2383},858,665,4,11,0,402,292,9,131,11,0,2383,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H298","v":-522601},-187974,-145816,-805,-2467,-37,-88163,-64107,-2022,-28733,-2456,-21,-522601,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":332495},{"$f":"SUM(G292:G300)","v":119595},{"$f":"SUM(H292:H300)","v":92774},512,1569,23,56092,40795,1287,18272,1563,13,{"$f":"SUM(R292:R300)","v":332495},{"$f":"SUM(S292:S300)","v":0}]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H304","v":-33857},{"$f":"F304-SUM(H304:Q304)","v":-12178},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":-9447},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":-52},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":-160},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":-2},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":-5712},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":-4154},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":-131},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":-1861},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":-159},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":-1},{"$f":"SUM(G304:Q304)","v":-33857},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H305","v":80913},29104,22576,125,382,6,13650,9926,313,4448,380,3,80913,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H307","v":8036},2890,2242,12,38,1,1356,986,31,442,38,0,8036,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H311","v":105119},37900,29399,163,497,7,17714,12928,408,5604,495,4,105119,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H312","v":39638},14291,11086,61,187,3,6679,4875,154,2113,187,2,{"$f":"SUM(G312:Q312)","v":39638},{"$f":"F312-R312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H313","v":2219432},800216,620709,3440,10498,155,373996,272946,8611,118318,10454,89,{"$f":"SUM(G313:Q313)","v":2219432},{"$f":"F313-R313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":2419281},{"$f":"SUM(G303:G314)","v":872223},{"$f":"SUM(H303:H314)","v":676565},3749,11442,170,407683,297507,9386,129064,11395,97,{"$f":"SUM(R303:R314)","v":2419281},{"$f":"SUM(S303:S314)","v":0}]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H318","v":928},{"$f":"F318-SUM(H318:Q318)","v":334},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":259},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":1},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":4},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":157},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":114},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":4},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":51},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":4},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G318:Q318)","v":928},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H319","v":0},{"$f":"F319-SUM(H319:Q319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H320","v":0},{"$f":"F320-SUM(H320:Q320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H321","v":0},{"$f":"F321-SUM(H321:Q321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":928},{"$f":"SUM(G317:G321)","v":334},{"$f":"SUM(H317:H321)","v":259},1,4,0,157,114,4,51,4,0,{"$f":"SUM(R317:R321)","v":928},{"$f":"SUM(S317:S321)","v":0}]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":2752704},{"$f":"G322+G315+G301","v":992152},{"$f":"H322+H315+H301","v":769598},{"$f":"I322+I315+I301","v":4262},{"$f":"J322+J315+J301","v":13015},193,463932,338416,10677,147387,12962,{"$f":"Q322+Q315+Q301","v":110},{"$f":"R322+R315+R301","v":2752704},{"$f":"S322+S315+S301","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H338","v":0},{"$f":"F338-SUM(H338:Q338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G338:Q338)","v":0},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H339","v":-45718},-16485,-12786,-71,-216,-3,-7704,-5622,-177,-2437,-215,-2,-45718,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H345","v":-1108263},-399584,-309948,-1718,-5242,-78,-186753,-136294,-4300,-59082,-5220,-44,-1108263,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H346","v":-427754},-154226,-119630,-663,-2023,-30,-72081,-52605,-1660,-22804,-2015,-17,-427754,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H348","v":-24939},-8992,-6975,-39,-118,-2,-4202,-3067,-97,-1329,-117,-1,-24939,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H350","v":-33871},-12212,-9473,-53,-160,-2,-5708,-4165,-131,-1806,-160,-1,-33871,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H352","v":-6180},-2230,-1728,-10,-29,0,-1041,-760,-24,-329,-29,0,-6180,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H353","v":-75497},-27220,-21114,-117,-357,-5,-12722,-9285,-293,-4025,-356,-3,-75497,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H354","v":-17585},-6324,-4907,-27,-83,-1,-2967,-2157,-68,-967,-83,-1,-17585,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H355","v":-1524},-551,-426,-2,-7,0,-257,-187,-6,-81,-7,0,-1524,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H356","v":558},200,156,1,3,0,94,68,2,31,3,0,558,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H357","v":-194646},-70177,-54437,-302,-921,-14,-32800,-23938,-755,-10377,-917,-8,-194646,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H358","v":10337},3718,2884,16,49,1,1744,1268,40,568,49,0,10337,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H359","v":-1150},-415,-321,-2,-5,0,-194,-141,-4,-63,-5,0,-1150,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-1926232},{"$f":"SUM(G337:G360)","v":-694498},{"$f":"SUM(H337:H360)","v":-538705},-2987,-9109,-134,-324591,-236885,-7473,-102701,-9072,-77,{"$f":"SUM(R337:R360)","v":-1926232},{"$f":"SUM(S337:S360)","v":0}]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H364","v":0},{"$f":"F364-SUM(H364:Q364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,0,{"$f":"F365-SUM(H365:Q365)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,0,{"$f":"F366-SUM(H366:Q366)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H370","v":0},{"$f":"F370-SUM(H370:Q370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H371","v":0},{"$f":"F371-SUM(H371:Q371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G371:Q371)","v":0},0]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H372","v":0},{"$f":"F372-SUM(H372:Q372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G372:Q372)","v":0},0]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H373","v":0},{"$f":"F373-SUM(H373:Q373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G373:Q373)","v":0},0]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H374","v":0},{"$f":"F374-SUM(H374:Q374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G374:Q374)","v":0},0]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},{"$f":"SUM(G370:G374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-1926232},{"$f":"G361+G367+G375","v":-694498},{"$f":"H361+H367+H375","v":-538705},{"$f":"I361+I367+I375","v":-2987},{"$f":"J361+J367+J375","v":-9109},-134,-324591,-236885,-7473,-102701,-9072,{"$f":"Q361+Q367+Q375","v":-77},{"$f":"R361+R367+R375","v":-1926232},{"$f":"S361+S367+S375","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":-370646},{"$f":"G277-G324+G377","v":-137022},{"$f":"H277-H324+H377","v":-106205},{"$f":"I277-I324+I377","v":-607},{"$f":"J277-J324+J377","v":-1781},-25,-61717,-46779,-1469,-13249,-1776,{"$f":"Q277-Q324+Q377","v":-16},{"$f":"R277-R324+R377","v":-370646},{"$f":"S277-S324+S377","v":0}]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES",{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H395","v":4980198},{"$f":"F395-SUM(H395:Q395)","v":1790380},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":1388878},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":7670},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":23507},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":349},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":840359},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":610622},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":19273},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":275554},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":23407},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":199},{"$f":"SUM(G395:Q395)","v":4980198},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H396","v":19946203},{"$f":"F396-SUM(H396:Q396)","v":7170661},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":5562597},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":30717},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":94146},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":1396},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":3365722},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":2445604},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":77192},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":1103623},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":93747},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":798},{"$f":"SUM(G396:Q396)","v":19946203},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H397","v":0},{"$f":"F397-SUM(H397:Q397)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":24926401},{"$f":"SUM(G394:G397)","v":8961041},{"$f":"SUM(H394:H397)","v":6951475},38387,117653,1745,4206081,3056226,96465,1379177,117154,997,{"$f":"SUM(R394:R397)","v":24926401},{"$f":"SUM(S394:S397)","v":0}]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":24926401},8961041,6951475,38387,{"$f":"J398","v":117653},1745,4206081,3056226,96465,1379177,117154,997,24926401,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H402","v":0},{"$f":"F402-SUM(H402:Q402)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H403","v":0},{"$f":"F403-SUM(H403:Q403)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H404","v":0},{"$f":"F404-SUM(H404:Q404)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},{"$f":"SUM(G401:G404)","v":0},{"$f":"SUM(H401:H404)","v":0},0,{"$f":"SUM(J401:J404)","v":0},{"$f":"SUM(K401:K404)","v":0},{"$f":"SUM(L401:L404)","v":0},{"$f":"SUM(M401:M404)","v":0},{"$f":"SUM(N401:N404)","v":0},0,0,0,{"$f":"SUM(R401:R404)","v":0},{"$f":"SUM(S401:S404)","v":0}]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,{"$f":"J407","v":0},0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H411","v":0},{"$f":"F411-SUM(H411:Q411)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H412","v":0},{"$f":"F412-SUM(H412:Q412)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H413","v":0},{"$f":"F413-SUM(H413:Q413)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},{"$f":"SUM(G410:G413)","v":0},{"$f":"SUM(H410:H413)","v":0},{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q413)","v":0},{"$f":"SUM(R410:R413)","v":0},{"$f":"SUM(S410:S413)","v":0}]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":24926401},{"$f":"G399+G405+G408+G414","v":8961041},{"$f":"H399+H405+H408+H414","v":6951475},{"$f":"I399+I405+I408+I414","v":38387},{"$f":"J399+J405+J408+J414","v":117653},1745,4206081,3056226,96465,1379177,117154,{"$f":"Q399+Q405+Q408+Q414","v":997},{"$f":"R399+R405+R408+R414","v":24926401},{"$f":"S399+S405+S408+S414","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-2752704},{"$f":"-G324","v":-992152},{"$f":"-H324","v":-769598},{"$f":"-I324","v":-4262},{"$f":"-J324","v":-13015},-193,-463932,-338416,-10677,-147387,-12962,{"$f":"-Q324","v":-110},{"$f":"-R324","v":-2752704},{"$f":"-S324","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-1926232},{"$f":"G377","v":-694498},{"$f":"H377","v":-538705},{"$f":"I377","v":-2987},{"$f":"J377","v":-9109},-134,-324591,-236885,-7473,-102701,-9072,{"$f":"Q377","v":-77},{"$f":"R377","v":-1926232},{"$f":"S377","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":24926401},{"$f":"G416","v":8961041},{"$f":"H416","v":6951475},{"$f":"I416","v":38387},{"$f":"J416","v":117653},1745,4206081,3056226,96465,1379177,117154,{"$f":"Q416","v":997},{"$f":"R416","v":24926401},{"$f":"S416","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":20247465},{"$f":"SUM(G417:G420)","v":7274391},5643172,31138,95529,1418,3417558,2480925,78315,1129089,{"$f":"SUM(P417:P420)","v":95120},810,20247465,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":4308290},{"$f":"G277","v":1549628},{"$f":"H277","v":1202098},{"$f":"I277","v":6642},{"$f":"J277","v":20343},302,726806,528522,16681,236839,20258,{"$f":"Q277","v":171},{"$f":"R277","v":4308290},{"$f":"S277","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":20247465},{"$f":"G421","v":7274391},{"$f":"H421","v":5643172},{"$f":"I421","v":31138},{"$f":"J421","v":95529},1418,3417558,2480925,78315,1129089,95120,{"$f":"Q421","v":810},{"$f":"R421","v":20247465},{"$f":"S421","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":24555755},{"$f":"SUM(G423:G425)","v":8824019},{"$f":"SUM(H423:H425)","v":6845270},{"$f":"SUM(I423:I425)","v":37780},{"$f":"SUM(J423:J425)","v":115872},1720,4144364,3009447,94996,1365928,115378,{"$f":"SUM(Q423:Q425)","v":981},{"$f":"SUM(R423:R425)","v":24555755},{"$f":"SUM(S423:S425)","v":0}]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":1741003},{"$f":"F429-SUM(H429:Q429)","v":625623},{"$f":"ROUND(H426*H428,0)","v":485330},{"$f":"ROUND(I426*I428,0)","v":2679},{"$f":"ROUND(J426*J428,0)","v":8215},122,293835,213370,6735,96844,8180,{"$f":"ROUND(Q426*Q428,0)","v":70},{"$f":"SUM(G429:Q429)","v":1741003},{"$f":"F429-R429","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H431","v":26280456},{"$f":"F431-SUM(H431:Q431)","v":9443618},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":7325940},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":40472},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":124044},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":1840},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":4435353},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":3220933},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":101705},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":1461982},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":123518},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":1051},{"$f":"SUM(G431:Q431)","v":26280456},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":1861445},{"$f":"F433-SUM(H433:Q433)","v":668892},{"$f":"ROUND(H431*H432,0)","v":518896},2867,8786,130,314156,228139,7204,103552,8749,74,1861445,{"$f":"F429-R429","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H447","v":0},{"$f":"F447-SUM(H447:Q447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H448","v":106892466},38590320,29932028,165683,506670,7482,18001760,13162738,415812,5601165,504532,4276,106892466,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H451","v":48247781},17345076,13455341,74302,227730,3377,8141331,5915660,186719,2669550,226765,1930,48247781,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":155140247},{"$f":"SUM(G447:G452)","v":55935396},{"$f":"SUM(H447:H452)","v":43387369},239985,734400,10859,26143091,19078398,602531,8270715,731297,6206,{"$f":"SUM(R447:R452)","v":155140247},{"$f":"SUM(S447:S452)","v":0}]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H456","v":0},{"$f":"F456-SUM(H456:Q456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0}]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":155140247},{"$f":"G457+G453","v":55935396},43387369,239985,{"$f":"J457+J453","v":734400},10859,26143091,19078398,602531,8270715,731297,6206,155140247,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H462","v":0},{"$f":"F462-SUM(H462:Q462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H463","v":0},{"$f":"F463-SUM(H463:Q463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G463:Q463)","v":0},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H464","v":0},{"$f":"F464-SUM(H464:Q464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H465","v":0},{"$f":"F465-SUM(H465:Q465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":0},{"$f":"SUM(G462:G465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H469","v":0},{"$f":"F469-SUM(H469:Q469)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G469:Q469)","v":0},{"$f":"F469-R469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":0},{"$f":"SUM(G468:G469)","v":0},{"$f":"SUM(H468:H469)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R468:R469)","v":0},{"$f":"SUM(S468:S469)","v":0}]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H473","v":0},{"$f":"F473-SUM(H473:Q473)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G473:Q473)","v":0},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":0},{"$f":"SUM(G472:G491)","v":0},{"$f":"SUM(H472:H491)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R472:R491)","v":0},{"$f":"SUM(S472:S491)","v":0}]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H495","v":0},{"$f":"F495-SUM(H495:Q495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G495:Q495)","v":0},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":0},{"$f":"SUM(G494:G502)","v":0},{"$f":"SUM(H494:H502)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R494:R502)","v":0},{"$f":"SUM(S494:S502)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H516","v":0},{"$f":"F516-SUM(H516:Q516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G516:Q516)","v":0},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H517","v":0},{"$f":"F517-SUM(H517:Q517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G517:Q517)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":0},{"$f":"SUM(G516:G517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H521","v":0},{"$f":"F521-SUM(H521:Q521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G521:Q521)","v":0},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":0},{"$f":"SUM(G520:G521)","v":0},{"$f":"SUM(H520:H521)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R520:R521)","v":0},{"$f":"SUM(S520:S521)","v":0}]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H525","v":0},{"$f":"F525-SUM(H525:Q525)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G525:Q525)","v":0},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H526","v":4908732},1769843,1372825,7609,23218,344,827170,603676,19046,261685,23120,196,4908732,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H527","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G527:Q527)","v":0},{"$f":"F527-R527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":4908732},{"$f":"SUM(G525:G531)","v":1769843},1372825,7609,23218,344,827170,603676,19046,{"$f":"SUM(O525:O531)","v":261685},{"$f":"SUM(P525:P531)","v":23120},196,4908732,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H533","v":32539},{"$f":"F533-SUM(H533:Q533)","v":11733},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":9100},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":50},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":154},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":2},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":5483},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":4002},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":126},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":1735},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":153},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":1},{"$f":"SUM(G533:Q533)","v":32539},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H537","v":-22270},-8029,-6228,-35,-105,-2,-3753,-2739,-86,-1187,-105,-1,-22270,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H540","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G540:Q540)","v":0},{"$f":"F540-R540","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H545","v":125234},45154,35024,194,592,9,21103,15401,486,6676,590,5,125234,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H546","v":1686489},608065,471660,2614,7977,118,284190,207404,6544,89907,7943,67,1686489,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":6730724},{"$f":"SUM(G532:G546)","v":2426766},{"$f":"SUM(H532:H546)","v":1882381},10432,31836,471,1134193,827744,26116,358816,31701,268,{"$f":"SUM(R532:R546)","v":6730724},{"$f":"SUM(S532:S546)","v":0}]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":161870971},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":58362162},{"$f":"H547+H522+H518+H503+H492+H470+H466+H459","v":45269750},{"$f":"I547+I522+I518+I503+I492+I470+I466+I459","v":250417},{"$f":"J547+J522+J518+J503+J492+J470+J466+J459","v":766236},11330,27277284,19906142,628647,8629531,762998,{"$f":"Q547+Q522+Q518+Q503+Q492+Q470+Q466+Q459","v":6474},{"$f":"R547+R522+R518+R503+R492+R470+R466+R459","v":161870971},{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H562","v":0},{"$f":"F562-SUM(H562:Q562)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G562:Q562)","v":0},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},{"$f":"SUM(G562:G562)","v":0},{"$f":"SUM(H562:H562)","v":0},{"$f":"SUM(I562:I562)","v":0},{"$f":"SUM(J562:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q562:Q562)","v":0},{"$f":"SUM(R562:R562)","v":0},{"$f":"SUM(S562:S562)","v":0}]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H566","v":0},{"$f":"F566-SUM(H566:Q566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G566:Q566)","v":0},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":0},{"$f":"SUM(G566:G566)","v":0},{"$f":"SUM(H566:H566)","v":0},{"$f":"SUM(I566:I566)","v":0},{"$f":"SUM(J566:J566)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q566)","v":0},{"$f":"SUM(R566:R566)","v":0},{"$f":"SUM(S566:S566)","v":0}]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H570","v":0},{"$f":"F570-SUM(H570:Q570)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G570:Q570)","v":0},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":0},{"$f":"SUM(G570:G570)","v":0},{"$f":"SUM(H570:H570)","v":0},{"$f":"SUM(I570:I570)","v":0},{"$f":"SUM(J570:J570)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q570:Q570)","v":0},{"$f":"SUM(R570:R570)","v":0},{"$f":"SUM(S570:S570)","v":0}]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H574","v":768033},{"$f":"F574-SUM(H574:Q574)","v":276253},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":214297},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":1183},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":3625},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":54},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":129567},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":94215},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":2972},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":42226},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":3610},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":31},{"$f":"SUM(G574:Q574)","v":768033},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":768033},{"$f":"SUM(G574:G574)","v":276253},214297,1183,3625,54,129567,94215,2972,42226,{"$f":"SUM(P574:P574)","v":3610},31,768033,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H578","v":73464},{"$f":"F578-SUM(H578:Q578)","v":26433},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":20505},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":113},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":347},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":5},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":12391},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":9016},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":284},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":4021},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":346},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":3},{"$f":"SUM(G578:Q578)","v":73464},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":73464},{"$f":"SUM(G578:G578)","v":26433},20505,113,347,5,12391,9016,284,4021,{"$f":"SUM(P578:P578)","v":346},3,73464,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":841497},{"$f":"G579+G575+G571+G567+G563","v":302686},{"$f":"H579+H575+H571+H567+H563","v":234802},{"$f":"I579+I575+I571+I567+I563","v":1296},{"$f":"J579+J575+J571+J567+J563","v":3972},59,141958,103231,3256,46247,3956,{"$f":"Q579+Q575+Q571+Q567+Q563","v":34},{"$f":"R579+R575+R571+R567+R563","v":841497},{"$f":"S579+S575+S571+S567+S563","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H596","v":52205},{"$f":"F596-SUM(H596:Q596)","v":18778},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":14566},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":80},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":246},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":4},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":8807},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":6405},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":202},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":2870},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":245},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":2},{"$f":"SUM(G596:Q596)","v":52205},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H597","v":0},{"$f":"F597-SUM(H597:Q597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":52205},{"$f":"SUM(G596:G597)","v":18778},{"$f":"SUM(H596:H597)","v":14566},{"$f":"SUM(I596:I597)","v":80},{"$f":"SUM(J596:J597)","v":246},4,8807,6405,202,2870,{"$f":"SUM(P596:P597)","v":245},{"$f":"SUM($Q$596:$Q$597)","v":2},{"$f":"SUM(R596:R597)","v":52205},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H601","v":557736},{"$f":"F601-SUM(H601:Q601)","v":201093},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":155982},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":864},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":2638},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":39},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":93984},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":68590},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":2164},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":29733},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":2627},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":22},{"$f":"SUM(G601:Q601)","v":557736},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H602","v":-9362},{"$f":"F602-SUM(H602:Q602)","v":-3376},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":-2618},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":-15},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":-44},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":-1},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":-1578},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":-1151},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":-36},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":-499},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":-44},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G602:Q602)","v":-9362},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H603","v":0},{"$f":"F603-SUM(H603:Q603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,0,{"$f":"F604-SUM(H604:Q604)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G604:Q604)","v":0},{"$f":"F604-R604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":548374},{"$f":"SUM(G601:G604)","v":197717},{"$f":"SUM(H601:H604)","v":153364},{"$f":"SUM(I601:I604)","v":849},{"$f":"SUM(J601:J604)","v":2594},38,92406,67439,2128,29234,{"$f":"SUM(P601:P604)","v":2583},{"$f":"SUM($Q$601:$Q$604)","v":22},{"$f":"SUM(R601:R604)","v":548374},{"$f":"SUM(S601:S604)","v":0}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H608","v":26211},{"$f":"F608-SUM(H608:Q608)","v":10372},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":7749},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":51},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":54},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":2},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":3954},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":2646},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":80},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":1139},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":163},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":1},{"$f":"SUM(G608:Q608)","v":26211},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H609","v":0},{"$f":"F609-SUM(H609:Q609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":26211},{"$f":"SUM(G608:G609)","v":10372},{"$f":"SUM(H608:H609)","v":7749},{"$f":"SUM(I608:I609)","v":51},54,2,3954,2646,80,1139,{"$f":"SUM(P608:P609)","v":163},{"$f":"SUM($Q$608:$Q$609)","v":1},{"$f":"SUM(R608:R609)","v":26211},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":626790},{"$f":"G605+G598+G610","v":226867},{"$f":"H605+H598+H610","v":175679},{"$f":"I605+I598+I610","v":980},{"$f":"J605+J598+J610","v":2894},44,105167,76490,2410,33243,2991,{"$f":"$Q$605+$Q$598+$Q$610","v":25},{"$f":"R605+R598+R610","v":626790},{"$f":"S605+S598+S610","v":0}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":161870971},{"$f":"G549","v":58362162},{"$f":"H549","v":45269750},{"$f":"I549","v":250417},{"$f":"J549","v":766236},11330,27277284,19906142,628647,8629531,762998,{"$f":"Q549","v":6474},{"$f":"R549","v":161870971},{"$f":"S549","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":841497},{"$f":"G582","v":302686},{"$f":"H582","v":234802},{"$f":"I582","v":1296},{"$f":"J582","v":3972},59,141958,103231,3256,46247,3956,{"$f":"Q582","v":34},{"$f":"R582","v":841497},{"$f":"S582","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":626790},{"$f":"G612","v":226867},{"$f":"H612","v":175679},{"$f":"I612","v":980},{"$f":"J612","v":2894},44,105167,76490,2410,33243,2991,{"$f":"$Q$612","v":25},{"$f":"R612","v":626790},{"$f":"S612","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":163339258},{"$f":"SUM(G615:G617)","v":58891715},{"$f":"SUM(H615:H617)","v":45680231},{"$f":"SUM(I615:I617)","v":252693},773102,11433,27524409,20085863,634313,8709021,{"$f":"SUM(P615:P617)","v":769945},{"$f":"SUM($Q$615:$Q$617)","v":6533},{"$f":"SUM(R615:R617)","v":163339258},{"$f":"SUM(S615:S617)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H632","v":538094},{"$f":"F632-SUM(H632:Q632)","v":193358},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":149999},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":829},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":2540},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":38},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":90814},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":65949},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":2082},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":29934},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":2529},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":22},{"$f":"SUM(G632:Q632)","v":538094},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":538094},{"$f":"G632","v":193358},{"$f":"H632","v":149999},{"$f":"I632","v":829},{"$f":"J632","v":2540},38,90814,65949,2082,29934,2529,{"$f":"$Q$632","v":22},{"$f":"R632","v":538094},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H636","v":637976},{"$f":"F636-SUM(H636:Q636)","v":229474},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":178014},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":982},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":3011},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":45},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":107627},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":78267},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":2469},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":35063},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":2998},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":26},{"$f":"SUM(G636:Q636)","v":637976},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H637","v":-312828},{"$f":"F637-SUM(H637:Q637)","v":-112788},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":-87489},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":-485},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":-1480},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":-22},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":-52715},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":-38472},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":-1214},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":-16677},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":-1473},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":-13},{"$f":"SUM(G637:Q637)","v":-312828},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H638","v":431502},{"$f":"F638-SUM(H638:Q638)","v":155207},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":120402},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":665},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":2037},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":30},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":72794},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":52937},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":1670},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":23715},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":2028},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":17},{"$f":"SUM(G638:Q638)","v":431502},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":756650},{"$f":"SUM(G636:G638)","v":271893},{"$f":"SUM(H636:H638)","v":210927},{"$f":"SUM(I636:I638)","v":1162},{"$f":"SUM(J636:J638)","v":3568},53,127706,92732,2925,42101,3553,{"$f":"SUM($Q$636:$Q$638)","v":30},{"$f":"SUM(R636:R638)","v":756650},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":1294744},{"$f":"G639+G633","v":465251},{"$f":"H639+H633","v":360926},{"$f":"I639+I633","v":1991},{"$f":"J639+J633","v":6108},91,218520,158681,5007,72035,6082,{"$f":"$Q$639+$Q$633","v":52},{"$f":"R639+R633","v":1294744},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H644","v":16509918},{"$f":"F644-SUM(H644:Q644)","v":5952651},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":4617329},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":25590},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":78092},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":1156},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":2782086},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":2030390},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":64058},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":880144},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":77762},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":660},{"$f":"SUM(G644:Q644)","v":16509918},{"$f":"F644-R644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H645","v":0},{"$f":"F645-SUM(H645:Q645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H646","v":0},{"$f":"F646-SUM(H646:Q646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H647","v":0},{"$f":"F647-SUM(H647:Q647)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G647:Q647)","v":0},{"$f":"F647-R647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H648","v":0},{"$f":"F648-SUM(H648:Q648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":16509918},{"$f":"SUM(G644:G648)","v":5952651},{"$f":"SUM(H644:H648)","v":4617329},{"$f":"SUM(I644:I648)","v":25590},{"$f":"SUM(J644:J648)","v":78092},1156,2782086,2030390,64058,880144,77762,{"$f":"SUM($Q$644:$Q$648)","v":660},{"$f":"SUM(R644:R648)","v":16509918},{"$f":"SUM(S644:S648)","v":0}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H652","v":55},{"$f":"F652-SUM(H652:Q652)","v":21},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":15},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":9},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":7},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":3},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G652:Q652)","v":55},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":55},{"$f":"SUM(G652:G652)","v":21},{"$f":"SUM(H652:H652)","v":15},{"$f":"SUM(I652:I652)","v":0},{"$f":"SUM(J652:J652)","v":0},0,9,7,0,3,0,{"$f":"SUM($Q$652:$Q$652)","v":0},{"$f":"SUM(R652:R652)","v":55},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H656","v":0},{"$f":"F656-SUM(H656:Q656)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H657","v":0},{"$f":"F657-SUM(H657:Q657)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":16509918},{"$f":"G649","v":5952651},{"$f":"H649","v":4617329},{"$f":"I649","v":25590},{"$f":"J649","v":78092},1156,2782086,2030390,64058,880144,77762,{"$f":"$Q$649","v":660},{"$f":"R649","v":16509918},{"$f":"S649","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-55},{"$f":"-G653-G658","v":-21},-15,0,{"$f":"-J653-J658","v":0},0,-9,-7,0,-3,0,0,-55,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":16509863},{"$f":"SUM(G661:G662)","v":5952630},{"$f":"SUM(H661:H662)","v":4617314},{"$f":"SUM(I661:I662)","v":25590},{"$f":"SUM(J661:J662)","v":78092},1156,2782077,2030383,64058,880141,77762,{"$f":"SUM($Q$661:$Q$662)","v":660},{"$f":"SUM(R661:R662)","v":16509863},{"$f":"SUM(S661:S662)","v":0}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":1861445},{"$f":"G433","v":668892},{"$f":"H433","v":518896},{"$f":"I433","v":2867},{"$f":"J433","v":8786},130,314156,228139,7204,103552,8749,{"$f":"Q433","v":74},{"$f":"R433","v":1861445},{"$f":"F666-R666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-1294744},{"$f":"-G641","v":-465251},{"$f":"-H641","v":-360926},{"$f":"-I641","v":-1991},{"$f":"-J641","v":-6108},-91,-218520,-158681,-5007,-72035,-6082,{"$f":"-$Q$641","v":-52},{"$f":"-R641","v":-1294744},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":16509863},{"$f":"G663","v":5952630},{"$f":"H663","v":4617314},{"$f":"I663","v":25590},{"$f":"J663","v":78092},1156,2782077,2030383,64058,880141,77762,{"$f":"$Q$663","v":660},{"$f":"R663","v":16509863},{"$f":"F668-R668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":155918},{"$f":"G707","v":56216},{"$f":"H707","v":43606},{"$f":"I707","v":242},{"$f":"J707","v":737},11,26274,19175,605,8312,734,{"$f":"Q707","v":6},{"$f":"R707","v":155918},{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":17232482},{"$f":"SUM(G666:G670)","v":6212487},{"$f":"SUM(H666:H670)","v":4818890},{"$f":"SUM(I666:I670)","v":26708},{"$f":"SUM(J666:J670)","v":81507},1206,2903987,2119016,66860,919970,81163,{"$f":"SUM($Q$666:$Q$670)","v":688},{"$f":"SUM(R666:R670)","v":17232482},{"$f":"SUM(S666:S670)","v":0}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":9279029},{"$f":"F674-SUM(H674:Q674)","v":3345187},{"$f":"ROUND(H671*H673,0)","v":2594787},{"$f":"ROUND(I671*I673,0)","v":14381},{"$f":"ROUND(J671*J673,0)","v":43888},649,1563685,1141009,36002,495368,43703,{"$f":"ROUND($Q$671*$Q$673,0)","v":370},{"$f":"SUM(G674:Q674)","v":9279029},{"$f":"F674-R674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":16509863},{"$f":"G663","v":5952630},{"$f":"H663","v":4617314},{"$f":"I663","v":25590},{"$f":"J663","v":78092},1156,2782077,2030383,64058,880141,77762,{"$f":"$Q$663","v":660},{"$f":"R663","v":16509863},{"$f":"F675-R675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":25788892},{"$f":"SUM(G674:G675)","v":9297817},{"$f":"SUM(H674:H675)","v":7212101},{"$f":"SUM(I674:I675)","v":39971},{"$f":"SUM(J674:J675)","v":121980},1805,4345762,3171392,100060,1375509,121465,{"$f":"SUM($Q$674:$Q$675)","v":1030},{"$f":"SUM(R674:R675)","v":25788892},{"$f":"SUM(S674:S675)","v":0}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":9279029},{"$f":"G674","v":3345187},{"$f":"H674","v":2594787},{"$f":"I674","v":14381},{"$f":"J674","v":43888},649,1563685,1141009,36002,495368,43703,{"$f":"$Q$674","v":370},{"$f":"R674","v":9279029},{"$f":"S674","v":0}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":9279029},{"$f":"SUM(G680:G680)","v":3345187},{"$f":"SUM(H680:H680)","v":2594787},{"$f":"SUM(I680:I680)","v":14381},{"$f":"SUM(J680:J680)","v":43888},649,1563685,1141009,36002,495368,43703,{"$f":"SUM($Q$680:$Q$680)","v":370},{"$f":"SUM(R680:R680)","v":9279029},{"$f":"SUM(S680:S680)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H694","v":-271278},{"$f":"F694-SUM(H694:Q694)","v":-97576},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":-75692},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":-418},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":-1280},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":-19},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":-45765},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":-33280},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":-1050},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":-14912},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":-1275},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":-11},{"$f":"SUM(G694:Q694)","v":-271278},{"$f":"F694-R694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H695","v":0},{"$f":"F695-SUM(H695:Q695)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-271278},{"$f":"SUM(G694:G695)","v":-97576},-75692,-418,{"$f":"SUM(J694:J695)","v":-1280},-19,-45765,-33280,-1050,-14912,-1275,-11,-271278,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H700","v":155918},{"$f":"F700-SUM(H700:Q700)","v":56216},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":43606},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":242},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":737},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":11},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":26274},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":19175},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":605},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":8312},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":734},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":6},{"$f":"SUM(G700:Q700)","v":155918},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":155918},{"$f":"SUM(G700)","v":56216},43606,242,{"$f":"SUM(J700)","v":737},11,26274,19175,605,8312,734,6,155918,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H704","v":0},{"$f":"F704-SUM(H704:Q704)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},{"$f":"SUM(H704)","v":0},{"$f":"SUM(I704)","v":0},{"$f":"SUM(J704)","v":0},0,{"$f":"SUM(F704)","v":0},{"$f":"SUM(F704)","v":0},0,0,0,{"$f":"SUM(Q704)","v":0},{"$f":"SUM(R704)","v":0},{"$f":"SUM(S704)","v":0}]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":155918},{"$f":"G705+G701","v":56216},{"$f":"H705+H701","v":43606},{"$f":"I705+I701","v":242},{"$f":"J705+J701","v":737},11,26274,19175,605,8312,734,{"$f":"Q705+Q701","v":6},{"$f":"R705+R701","v":155918},{"$f":"S705+S701","v":0}]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":1861445},{"$f":"G433","v":668892},{"$f":"H433","v":518896},{"$f":"I433","v":2867},{"$f":"J433","v":8786},130,314156,228139,7204,103552,8749,{"$f":"Q433","v":74},{"$f":"R433","v":1861445},{"$f":"S433","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":25788892},{"$f":"G676","v":9297817},{"$f":"H676","v":7212101},{"$f":"I676","v":39971},{"$f":"J676","v":121980},1805,4345762,3171392,100060,1375509,121465,{"$f":"Q676","v":1030},{"$f":"R676","v":25788892},{"$f":"S676","v":0}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-1294744},{"$f":"-G641","v":-465251},{"$f":"-H641","v":-360926},{"$f":"-I641","v":-1991},{"$f":"-J641","v":-6108},-91,-218520,-158681,-5007,-72035,-6082,{"$f":"-Q641","v":-52},{"$f":"-R641","v":-1294744},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":271278},{"$f":"-G696","v":97576},{"$f":"-H696","v":75692},{"$f":"-I696","v":418},{"$f":"-J696","v":1280},19,45765,33280,1050,14912,1275,{"$f":"-Q696","v":11},{"$f":"-R696","v":271278},{"$f":"-S696","v":0}]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":155918},{"$f":"G707","v":56216},{"$f":"H707","v":43606},{"$f":"I707","v":242},{"$f":"J707","v":737},11,26274,19175,605,8312,734,{"$f":"Q707","v":6},{"$f":"R707","v":155918},{"$f":"S707","v":0}]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":26782789},{"$f":"SUM(G711:G716)","v":9655250},{"$f":"SUM(H711:H716)","v":7489369},{"$f":"SUM(I711:I716)","v":41507},{"$f":"SUM(J711:J716)","v":126675},1874,4513437,3293305,103912,1430250,126141,{"$f":"SUM(Q711:Q716)","v":1069},{"$f":"SUM(R711:R716)","v":26782789},{"$f":"SUM(S711:S716)","v":0}]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":1512437},{"$f":"F720-SUM(H720:Q720)","v":545237},{"$f":"ROUND(H717*H719,0)","v":422928},{"$f":"ROUND(I717*I719,0)","v":2344},{"$f":"ROUND(J717*J719,0)","v":7153},106,254876,185975,5868,80767,7123,{"$f":"ROUND(Q717*Q719,0)","v":60},{"$f":"SUM(G720:Q720)","v":1512437},{"$f":"F720-R720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":155918},{"$f":"G707","v":56216},{"$f":"H707","v":43606},{"$f":"I707","v":242},{"$f":"J707","v":737},11,26274,19175,605,8312,734,{"$f":"Q707","v":6},{"$f":"SUM(G721:Q721)","v":155918},{"$f":"F721-R721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":1668355},601453,466534,2586,{"$f":"J721+J720","v":7890},117,281150,205150,6473,89079,7857,66,1668355,{"$f":"S721+S720","v":0}]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":1512437},{"$f":"G720","v":545237},{"$f":"H720","v":422928},{"$f":"I720","v":2344},{"$f":"J720","v":7153},106,254876,185975,5868,80767,7123,{"$f":"Q720","v":60},{"$f":"SUM(G725:Q725)","v":1512437},{"$f":"F725-R725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},0,0,0,0,0,0,{"$f":"Q705","v":0},{"$f":"SUM(G726:Q726)","v":0},{"$f":"F726-R726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":1512437},545237,422928,2344,{"$f":"J725+J726","v":7153},106,254876,185975,5868,80767,7123,60,1512437,{"$f":"S725+S726","v":0}]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H742","v":0},{"$f":"F742-SUM(H742:Q742)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G742:Q742)","v":0},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,0,{"$f":"F746-SUM(H746:Q746)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F746*VLOOKUP(D746,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,0,{"$f":"F747-SUM(H747:Q747)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F747*VLOOKUP(D747,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,0,{"$f":"F748-SUM(H748:Q748)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F748*VLOOKUP(D748,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H749","v":6615},2617,1956,13,14,1,998,668,20,287,41,0,6615,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":6615},{"$f":"SUM(G742:G749)","v":2617},{"$f":"SUM(H742:H749)","v":1956},{"$f":"SUM(I742:I749)","v":13},{"$f":"SUM(J742:J749)","v":14},1,998,668,20,287,41,{"$f":"SUM($Q$742:$Q$749)","v":0},{"$f":"SUM(R742:R749)","v":6615},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":163339258},{"$f":"G618","v":58891715},{"$f":"H618","v":45680231},{"$f":"I618","v":252693},{"$f":"J618","v":773102},11433,27524409,20085863,634313,8709021,769945,{"$f":"$Q$618","v":6533},{"$f":"R618","v":163339258},{"$f":"S618","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":1861445},{"$f":"G433","v":668892},{"$f":"H433","v":518896},{"$f":"I433","v":2867},{"$f":"J433","v":8786},130,314156,228139,7204,103552,8749,{"$f":"Q433","v":74},{"$f":"R433","v":1861445},{"$f":"S433","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":25788892},{"$f":"G676","v":9297817},{"$f":"H676","v":7212101},{"$f":"I676","v":39971},{"$f":"J676","v":121980},1805,4345762,3171392,100060,1375509,121465,{"$f":"$Q$676","v":1030},{"$f":"R676","v":25788892},{"$f":"S676","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":1668355},{"$f":"G722","v":601453},466534,2586,{"$f":"J722","v":7890},117,281150,205150,6473,89079,7857,66,1668355,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-6615},{"$f":"-G750","v":-2617},{"$f":"-H750","v":-1956},{"$f":"-I750","v":-13},{"$f":"-J750","v":-14},-1,-998,-668,-20,-287,-41,{"$f":"-$Q$750","v":0},{"$f":"-R750","v":-6615},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":192651335},{"$f":"SUM(G752:G757)","v":69457260},{"$f":"SUM(H752:H757)","v":53875806},{"$f":"SUM(I752:I757)","v":298104},{"$f":"SUM(J752:J757)","v":911744},13484,32464479,23689876,748030,10276874,907975,{"$f":"SUM($Q$752:$Q$757)","v":7703},{"$f":"SUM(R752:R757)","v":192651335},{"$f":"R758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":6615},{"$f":"-G757","v":2617},{"$f":"-H757","v":1956},{"$f":"-I757","v":13},{"$f":"-J757","v":14},1,998,668,20,287,41,{"$f":"-$Q$757","v":0},{"$f":"-R757","v":6615},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"F989","v":0},{"$f":"G989","v":0},{"$f":"H989","v":0},{"$f":"I989","v":0},{"$f":"J989","v":0},0,0,0,0,0,0,{"$f":"Q989","v":0},{"$f":"R989","v":0},{"$f":"S989","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":6615},{"$f":"G760-G761","v":2617},{"$f":"H760-H761","v":1956},{"$f":"I760-I761","v":13},{"$f":"J760-J761","v":14},1,998,668,20,287,41,{"$f":"$Q$760-Q761","v":0},{"$f":"R760-R761","v":6615},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,{"$f":"ROUND(J817/(1-J817),8)","v":0},0,{"$f":"ROUND(F817/(1-L817),8)","v":0},{"$f":"ROUND(F817/(1-M817),8)","v":0},0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,{"$f":"ROUND(F764*L762,0)","v":0},{"$f":"ROUND(F764*M762,0)","v":0},0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,{"$f":"ROUND(F764*L758,0)","v":0},{"$f":"ROUND(F764*M758,0)","v":0},0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,{"$f":"Q766+Q765","v":0},{"$f":"R766+R765","v":0},{"$f":"S766+S765","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":192651335},69457260,53875806,298104,911744,13484,32464479,23689876,748030,10276874,907975,7703,192651335,{"$f":"S767+S758","v":0}]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":82146477},{"$f":"G868","v":29617912},{"$f":"H868","v":22973905},{"$f":"I868","v":127327},{"$f":"J868","v":388553},5750,13842503,10102374,318728,4379229,386910,{"$f":"Q868","v":3286},{"$f":"R868","v":82146477},{"$f":"S868","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-192651335},{"$f":"-G770","v":-69457260},{"$f":"-H770","v":-53875806},{"$f":"-I770","v":-298104},{"$f":"-J770","v":-911744},-13484,-32464479,-23689876,-748030,-10276874,-907975,{"$f":"-Q770","v":-7703},{"$f":"-R770","v":-192651335},{"$f":"-S770","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-110504858},{"$f":"G773+G772","v":-39839348},{"$f":"H773+H772","v":-30901901},{"$f":"I773+I772","v":-170777},{"$f":"J773+J772","v":-523191},-7734,-18621976,-13587502,-429302,-5897645,-521065,{"$f":"Q773+Q772","v":-4417},{"$f":"SUM(G774:Q774)","v":-110504858},{"$f":"F774-R774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,{"$f":"J729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!H776","v":-42514308},{"$f":"F776-SUM(H776:Q776)","v":-15326191},{"$f":"ROUND(H775*H774,0)","v":-11889315},{"$f":"ROUND(I775*I774,0)","v":-65705},{"$f":"ROUND(J775*J774,0)","v":-201295},-2976,{"$f":"ROUND(F775*L774,0)","v":-7164690},{"$f":"ROUND(F775*M774,0)","v":-5227707},-165171,-2269082,-200477,{"$f":"ROUND(Q775*Q774,0)","v":-1699},{"$f":"SUM(G776:Q776)","v":-42514308},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-67990550},{"$f":"G774-G776","v":-24513157},{"$f":"H774-H776","v":-19012586},{"$f":"I774-I776","v":-105072},{"$f":"J774-J776","v":-321896},-4758,-11457286,-8359795,-264131,-3628563,-320588,{"$f":"Q774-Q776","v":-2718},{"$f":"SUM(G777:Q777)","v":-67990550},{"$f":"F777-R777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL",null,null,null,"RATE GRP"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$27","v":31},{"$f":"SUM(G830:Q830)","v":710084},{"$f":"F830-R830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},{"$f":"IF($F830=0,0,ROUND(F830/$F830,5))","v":1},{"$f":"IF(S830=0,F831-SUM(H831:Q831),ROUND(G830/F830,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H830/$F$830,5))","v":0.29422999999999999},{"$f":"IF($F$830=0,0,ROUND(I830/$F$830,5))","v":1.3600000000000001E-3},4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G831:Q831)","v":1},{"$f":"F831-R831","v":0},null,null,null,{"$f":"R831","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G832:Q832)","v":710084},{"$f":"F832-R832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",{"$f":"IF($F832=0,0,ROUND(F832/$F832,5))","v":1},{"$f":"IF(S832=0,F833-SUM(H833:Q833),ROUND(G832/F832,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H832/$F$830,5))","v":0.29422999999999999},{"$f":"IF($F$830=0,0,ROUND(I832/$F$830,5))","v":1.3600000000000001E-3},4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G833:Q833)","v":1},{"$f":"F833-R833","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D18","v":852231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D19+'WP FR-16(7)(v)-KW & KWH @Dist'!D32","v":342054},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D20","v":1125},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D21","v":22213},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D22","v":92},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D23+'WP FR-16(7)(v)-KW & KWH @Dist'!D33","v":139634},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D24+'WP FR-16(7)(v)-KW & KWH @Dist'!D34","v":90290},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D25+'WP FR-16(7)(v)-KW & KWH @Dist'!D35","v":3195},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D26+'WP FR-16(7)(v)-KW & KWH @Dist'!D36","v":46160},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D27","v":6279},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D28","v":87},{"$f":"SUM(G834:Q834)","v":1503360},{"$f":"F834-R834","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},{"$f":"IF($F834=0,0,ROUND(F834/$F834,5))","v":1},{"$f":"IF(S834=0,F835-SUM(H835:Q835),ROUND(G834/F834,5))","v":0.56686999999999999},{"$f":"IF($F$834=0,0,ROUND(H834/$F$834,5))","v":0.22753000000000001},{"$f":"IF($F$834=0,0,ROUND(I834/$F$834,5))","v":7.5000000000000002E-4},1.478E-2,6.0000000000000002E-5,9.2880000000000004E-2,6.0060000000000002E-2,2.1299999999999999E-3,3.0700000000000002E-2,4.1799999999999997E-3,6.0000000000000002E-5,0.99999999999999978,0,null,null,null,{"$f":"R835","v":0.99999999999999978}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!$G$17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!$G$18+'WP FR-16(7)(v) Distlines'!$G$31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!$G$19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!$G$20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!$G$21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!$G$22+'WP FR-16(7)(v) Distlines'!$G$32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!$G$23+'WP FR-16(7)(v) Distlines'!$G$33","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!$G$24+'WP FR-16(7)(v) Distlines'!$G$34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!$G$25+'WP FR-16(7)(v) Distlines'!$G$35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!$G$26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!$G$27","v":33},717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},{"$f":"IF($F836=0,0,ROUND(F836/$F836,5))","v":1},{"$f":"IF(S836=0,F837-SUM(H837:Q837),ROUND(G836/F836,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H836/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I836/$F$836,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R837","v":1.0000000000000002}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!K18+'WP FR-16(7)(v) Distlines'!K31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!K19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!K20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!K21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!K22+'WP FR-16(7)(v) Distlines'!K32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!K23","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!K24+'WP FR-16(7)(v) Distlines'!K34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!K25+'WP FR-16(7)(v) Distlines'!K35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!K26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!K27","v":33},{"$f":"SUM(G838:Q838)","v":717613},{"$f":"F838-R838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",{"$f":"IF($F838=0,0,ROUND(F838/$F838,5))","v":1},{"$f":"IF(S838=0,F839-SUM(H839:Q839),ROUND(G838/F838,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H838/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I838/$F$836,5))","v":1.33E-3},{"$f":"IF($F$836=0,0,ROUND(J838/$F$836,5))","v":6.8500000000000002E-3},{"$f":"IF($F$836=0,0,ROUND(K838/$F$836,5))","v":6.9999999999999994E-5},{"$f":"IF($F$836=0,0,ROUND(L838/$F$836,5))","v":0.14532},{"$f":"IF($F$838=0,0,ROUND(M838/$F$838,5))","v":9.9720000000000003E-2},{"$f":"IF($F$838=0,0,ROUND(N838/$F$838,5))","v":3.3500000000000001E-3},{"$f":"IF($F$838=0,0,ROUND(O838/$F$838,5))","v":0},{"$f":"IF($F$838=0,0,ROUND(P838/$F$838,5))","v":6.79E-3},{"$f":"IF($F$838=0,0,ROUND(Q838/$F$838,5))","v":5.0000000000000002E-5},{"$f":"SUM(G839:Q839)","v":1.0000000000000002},{"$f":"F839-R839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":0},{"$f":"SUM(G73:G90)","v":0},0,0,0,0,{"$f":"SUM(F73:L90)","v":0},{"$f":"SUM(F73:M90)","v":0},0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},{"$f":"IF($F840=0,0,ROUND(F840/$F840,5))","v":0},{"$f":"IF(S840=0,F841-SUM(H841:Q841),ROUND(G840/F840,5))","v":0},{"$f":"IF($F$840=0,0,ROUND(H840/$F$840,5))","v":0},{"$f":"IF($F$840=0,0,ROUND(I840/$F$840,5))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R841","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L18","v":316778},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L19+'WP FR-16(7)(v)-KW & KWH @Dist'!L32","v":211761},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L20","v":951},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L21","v":4914},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L22","v":50},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L23+'WP FR-16(7)(v)-KW & KWH @Dist'!L33","v":104285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L24","v":71563},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L25","v":2403},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L26","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L27","v":4875},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L28","v":33},717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},{"$f":"IF($F842=0,0,ROUND(F842/$F842,5))","v":1},{"$f":"IF(S842=0,F843-SUM(H843:Q843),ROUND(G842/F842,5))","v":0.44142999999999999},{"$f":"IF($F$842=0,0,ROUND(H842/$F$842,5))","v":0.29509000000000002},{"$f":"IF($F$842=0,0,ROUND(I842/$F$842,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R843","v":1.0000000000000002}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},{"$f":"'WP FR-16(7)(v) Wtd services'!H17","v":126269},{"$f":"'WP FR-16(7)(v) Wtd services'!H18","v":12827},{"$f":"'WP FR-16(7)(v) Wtd services'!H19","v":171},{"$f":"'WP FR-16(7)(v) Wtd services'!H20","v":728},{"$f":"'WP FR-16(7)(v) Wtd services'!H21","v":16},{"$f":"'WP FR-16(7)(v) Wtd services'!H22","v":1050},{"$f":"'WP FR-16(7)(v) Wtd services'!H23","v":259},{"$f":"'WP FR-16(7)(v) Wtd services'!H24","v":70},{"$f":"'WP FR-16(7)(v) Wtd services'!H25","v":77},{"$f":"'WP FR-16(7)(v) Wtd services'!H26","v":394},{"$f":"'WP FR-16(7)(v) Wtd services'!H27","v":11},141872,62]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},{"$f":"IF($F844=0,0,ROUND(F844/$F844,5))","v":1},{"$f":"IF(S844=0,F845-SUM(H845:Q845),ROUND(G844/F844,5))","v":0.88963000000000003},{"$f":"IF($F$844=0,0,ROUND(H844/$F$844,5))","v":9.0370000000000006E-2},{"$f":"IF($F$844=0,0,ROUND(I844/$F$844,5))","v":1.1999999999999999E-3},5.13E-3,1.1E-4,7.4000000000000003E-3,1.82E-3,4.8999999999999998E-4,5.4000000000000001E-4,2.7799999999999999E-3,8.0000000000000007E-5,0.99954999999999994,4.5000000000006146E-4,null,null,null,{"$f":"R845","v":0.99954999999999994}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$35","v":232190426},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$27","v":182425},4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},{"$f":"IF($F846=0,0,ROUND(F846/$F846,5))","v":1},{"$f":"IF(S846=0,F847-SUM(H847:Q847),ROUND(G846/F846,5))","v":0.35949999999999993},{"$f":"IF($F$846=0,0,ROUND(H846/$F$846,5))","v":0.27888000000000002},{"$f":"IF($F$846=0,0,ROUND(I846/$F$846,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R847","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F18","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F19+'WP FR-16(7)(v)-KW & KWH @Dist'!F32","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F20","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F21","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F22","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F23+'WP FR-16(7)(v)-KW & KWH @Dist'!F33","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F24","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F25","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F26","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F27","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F28","v":182425},4182913551,13250022]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},{"$f":"IF($F848=0,0,ROUND(F848/$F848,5))","v":1},{"$f":"IF(S848=0,F849-SUM(H849:Q849),ROUND(G848/F848,5))","v":0.35948999999999998},{"$f":"IF($F$848=0,0,ROUND(H848/$F$848,5))","v":0.27888000000000002},{"$f":"IF($F$848=0,0,ROUND(I848/$F$848,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.2179999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99684000000000006,3.1599999999999406E-3,null,null,null,{"$f":"R849","v":0.99684000000000006}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18+'WP FR-16(7)(v)-KW & KWH @Gen'!F31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22+'WP FR-16(7)(v)-KW & KWH @Gen'!F32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25+'WP FR-16(7)(v)-KW & KWH @Gen'!F35","v":232190426},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},{"$f":"IF($F850=0,0,ROUND(F850/$F850,5))","v":1},{"$f":"IF(S850=0,F851-SUM(H851:Q851),ROUND(G850/F850,5))","v":0.36119000000000001},{"$f":"IF($F$850=0,0,ROUND(H850/$F$850,5))","v":0.2802},{"$f":"IF($F$850=0,0,ROUND(I850/$F$850,5))","v":1.5499999999999999E-3},4.7400000000000003E-3,6.9999999999999994E-5,0.16952999999999999,0.12318999999999999,3.8899999999999998E-3,5.5599999999999997E-2,0,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R851","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,0,0,0,0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},{"$f":"IF($F852=0,0,ROUND(F852/$F852,5))","v":1},{"$f":"IF(S852=0,F853-SUM(H853:Q853),ROUND(G852/F852,5))","v":1},{"$f":"IF($F$852=0,0,ROUND(H852/$F$852,5))","v":0},{"$f":"IF($F$852=0,0,ROUND(I852/$F$852,5))","v":0},0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R853","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,0,0,0,0,0,0,0,0,0,1,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},{"$f":"IF($F854=0,0,ROUND(F854/$F854,5))","v":1},{"$f":"IF(S854=0,F855-SUM(H855:Q855),ROUND(G854/F854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(H854/$F$854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(I854/$F$854,5))","v":0},0,0,0,0,0,0,1,0,1,0,null,null,null,{"$f":"R855","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H18","v":126269},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H19+'WP FR-16(7)(v)-KW & KWH @Dist'!$H32","v":12833},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H20","v":171},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H21","v":104},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H22","v":16},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H23+'WP FR-16(7)(v)-KW & KWH @Dist'!$H33","v":154},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H24","v":37},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H25","v":10},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H26","v":11},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H27","v":394},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H28","v":11},140010,4]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},{"$f":"IF($F856=0,0,ROUND(F856/$F856,5))","v":1},{"$f":"IF(S856=0,F857-SUM(H857:Q857),ROUND(G856/F856,5))","v":0.90183000000000002},{"$f":"IF($F$856=0,0,ROUND(H856/$F$856,5))","v":9.1660000000000005E-2},{"$f":"IF($F$856=0,0,ROUND(I856/$F$856,5))","v":1.2199999999999999E-3},7.3999999999999999E-4,1.1E-4,1.1000000000000001E-3,2.5999999999999998E-4,6.9999999999999994E-5,8.0000000000000007E-5,2.81E-3,8.0000000000000007E-5,0.99995999999999996,4.0000000000040004E-5,null,null,null,{"$f":"R857","v":0.99995999999999996}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},{"$f":"'WP FR-16(7)(v) Meters'!$E19","v":3299927},{"$f":"'WP FR-16(7)(v) Meters'!$E20","v":2696699},{"$f":"'WP FR-16(7)(v) Meters'!$E21","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E22","v":22657},{"$f":"'WP FR-16(7)(v) Meters'!$E23","v":2715},{"$f":"'WP FR-16(7)(v) Meters'!$E24","v":125418},{"$f":"'WP FR-16(7)(v) Meters'!$E25","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E26","v":10654},{"$f":"'WP FR-16(7)(v) Meters'!$E27","v":16048},{"$f":"'WP FR-16(7)(v) Meters'!$E28","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E29","v":176520},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},{"$f":"IF($F858=0,0,ROUND(F858/$F858,5))","v":1},{"$f":"IF(S858=0,F859-SUM(H859:Q859),ROUND(G858/F858,5))","v":0.51961000000000002},{"$f":"IF($F$858=0,0,ROUND(H858/$F$858,5))","v":0.42463000000000001},{"$f":"IF($F$858=0,0,ROUND(I858/$F$858,5))","v":0},3.5699999999999998E-3,4.2999999999999999E-4,1.975E-2,0,1.6800000000000001E-3,2.5300000000000001E-3,0,2.7799999999999998E-2,1,0,null,null,null,{"$f":"R859","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},{"$f":"'WP FR-16(7)(v) Meters'!H19","v":126269},{"$f":"'WP FR-16(7)(v) Meters'!H20+'WP FR-16(7)(v) Meters'!H33","v":102622},{"$f":"'WP FR-16(7)(v) Meters'!H21","v":171},{"$f":"'WP FR-16(7)(v) Meters'!H22","v":832},{"$f":"'WP FR-16(7)(v) Meters'!H23","v":112},{"$f":"'WP FR-16(7)(v) Meters'!H24+'WP FR-16(7)(v) Meters'!H34","v":4804},{"$f":"'WP FR-16(7)(v) Meters'!H25+'WP FR-16(7)(v) Meters'!H35","v":37},{"$f":"'WP FR-16(7)(v) Meters'!H26+'WP FR-16(7)(v) Meters'!H36","v":410},{"$f":"'WP FR-16(7)(v) Meters'!H27+'WP FR-16(7)(v) Meters'!H37","v":620},{"$f":"'WP FR-16(7)(v) Meters'!H28","v":394},{"$f":"'WP FR-16(7)(v) Meters'!H29","v":6787},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},{"$f":"IF($F860=0,0,ROUND(F860/$F860,5))","v":1},{"$f":"IF(S860=0,F861-SUM(H861:Q861),ROUND(G860/F860,5))","v":0.51951999999999998},{"$f":"IF($F$860=0,0,ROUND(H860/$F$860,5))","v":0.42220999999999997},{"$f":"IF($F$860=0,0,ROUND(I860/$F$860,5))","v":6.9999999999999999E-4},3.4199999999999999E-3,4.6000000000000001E-4,1.976E-2,1.4999999999999999E-4,1.6900000000000001E-3,2.5500000000000002E-3,1.6199999999999999E-3,2.792E-2,1,0,null,null,null,{"$f":"R861","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},{"$f":"'WP FR-16(7)(v) CustAcct'!G17","v":1370864},{"$f":"'WP FR-16(7)(v) CustAcct'!G19","v":62282.329999999842},{"$f":"'WP FR-16(7)(v) CustAcct'!G20","v":409},{"$f":"'WP FR-16(7)(v) CustAcct'!G21","v":432},{"$f":"'WP FR-16(7)(v) CustAcct'!G22","v":20},{"$f":"'WP FR-16(7)(v) CustAcct'!G23","v":31779},{"$f":"'WP FR-16(7)(v) CustAcct'!G24","v":21269},{"$f":"'WP FR-16(7)(v) CustAcct'!G25","v":642},{"$f":"'WP FR-16(7)(v) CustAcct'!G26","v":9153},{"$f":"'WP FR-16(7)(v) CustAcct'!G27","v":1309},{"$f":"'WP FR-16(7)(v) CustAcct'!G28","v":5},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},{"$f":"IF($F862=0,0,ROUND(F862/$F862,5))","v":1},{"$f":"IF(S862=0,F863-SUM(H863:Q863),ROUND(G862/F862,5))","v":0.91503999999999996},{"$f":"IF($F$862=0,0,ROUND(H862/$F$862,5))","v":4.1570000000000003E-2},{"$f":"IF($F$862=0,0,ROUND(I862/$F$862,5))","v":2.7E-4},2.9E-4,1.0000000000000001E-5,2.121E-2,1.4200000000000001E-2,4.2999999999999999E-4,6.11E-3,8.7000000000000001E-4,0,0.99999999999999989,0,null,null,null,{"$f":"R863","v":0.99999999999999989}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18","v":1170020285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22","v":703656372},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},{"$f":"SUM(G864:Q864)","v":4178319049},{"$f":"F864-R864","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},{"$f":"IF($F864=0,0,ROUND(F864/$F864,5))","v":1},{"$f":"IF(S864=0,F865-SUM(H865:Q865),ROUND(G864/F863,5))","v":0.36102000000000001},{"$f":"IF($F$864=0,0,ROUND(H864/$F$864,5))","v":0.28001999999999999},{"$f":"IF($F$864=0,0,ROUND(I864/$F$864,5))","v":1.5499999999999999E-3},4.7400000000000003E-3,6.9999999999999994E-5,0.16841,0.12314,3.8899999999999998E-3,5.2400000000000002E-2,4.7200000000000002E-3,4.0000000000000003E-5,{"$f":"SUM(G865:Q865)","v":1},{"$f":"F865-R865","v":0}]
[38]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C867","v":"PRESENT REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-2 PROD Classified'!H867","v":166095660},{"$f":"F867-SUM(H867:Q867)","v":59883050},{"$f":"ROUND(F867*VLOOKUP(D867,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":46449393},{"$f":"ROUND($F$867*VLOOKUP($D$867,ALLOCTABLE_Prod_Energy,I10,FALSE),0)","v":257012},786066,11625,27989472,20424388,644919,8860277,782817,6641,{"$f":"SUM(G867:Q867)","v":166095660},{"$f":"F867-R867","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C868","v":"PROPOSED REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-2 PROD Classified'!H868","v":82146477},{"$f":"F868-SUM(H868:Q868)","v":29617912},{"$f":"ROUND(F868*VLOOKUP(D868,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":22973905},{"$f":"ROUND($F$868*VLOOKUP($D$868,ALLOCTABLE_Prod_Energy,I10,FALSE),0)","v":127327},388553,5750,13842503,10102374,318728,4379229,386910,3286,{"$f":"SUM(G868:Q868)","v":82146477},{"$f":"F868-R868","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.1",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F881","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G881","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H881","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I881","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J881","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K881","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L881","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M881","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N881","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O881","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P881","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q881","v":7414},{"$f":"SUM(G881:Q881)","v":304270571},{"$f":"F881-R881","v":42207}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},{"$f":"IF($F881=0,0,ROUND(F881/$F881,9))","v":1},{"$f":"IF(S881=0,F882-SUM(H882:Q882),ROUND(G881/F881,5))","v":0.39562000000000003},{"$f":"IF($F$881=0,0,ROUND(H881/$F$881,9))","v":0.295641394},{"$f":"IF($F$881=0,0,ROUND(I881/$F$881,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G882:Q882)","v":0.99986525599999998},{"$f":"F882-R882","v":1.3474400000001996E-4},null,null,null,{"$f":"R882","v":0.99986525599999998}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F883","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G883","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H883","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I883","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J883","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K883","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L883","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M883","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N883","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O883","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P883","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q883","v":7414},{"$f":"SUM(G883:Q883)","v":304270571},{"$f":"F883-R883","v":42207}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},{"$f":"IF($F883=0,0,ROUND(F883/$F883,9))","v":1},{"$f":"IF(S883=0,F884-SUM(H884:Q884),ROUND(G883/F883,5))","v":0.39562000000000003},{"$f":"IF($F$883=0,0,ROUND(H883/$F$883,9))","v":0.295641394},{"$f":"IF($F$883=0,0,ROUND(I883/$F$883,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G884:Q884)","v":0.99986525599999998},{"$f":"F884-R884","v":1.3474400000001996E-4}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},1,{"$f":"IF(F888=0,0,F888-SUM(H888:Q888))","v":1},{"$f":"ROUND(IF($F$62=0,0,H62/$F$62),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$62=0,0,L62/$F$62),5)","v":0},0,0,0,0,0,{"$f":"SUM(G888:Q888)","v":1},{"$f":"F888-R888","v":0},null,null,null,{"$f":"R888","v":1}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},0,0,{"$f":"ROUND(IF($F$68=0,0,H68/$F$68),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},1,1,{"$f":"ROUND(IF($F$70=0,0,H70/$F$70),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$70=0,0,L70/$F$70),5)","v":0},0,0,0,0,0,1,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},0,0,{"$f":"ROUND(IF($F$94=0,0,H94/$F$94),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$94=0,0,L94/$F$94),5)","v":0},0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},0,0,{"$f":"ROUND(IF($F$97=0,0,H97/$F$97),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$97=0,0,L97/$F$97),5)","v":0},0,0,0,0,0,0,0,null,null,null,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,0.35949999999999993,{"$f":"ROUND(IF($F$109=0,0,H109/$F$109),5)","v":0.27888000000000002},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$109=0,0,L109/$F$109),5)","v":0.16874},0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,0.35949999999999993,{"$f":"ROUND(IF($F$121=0,0,H121/$F$121),5)","v":0.27888000000000002},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$121=0,0,L121/$F$121),5)","v":0.16874},0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,0.35949999999999993,{"$f":"ROUND(IF($F$123=0,0,H123/$F$123),5)","v":0.27888000000000002},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$123=0,0,L123/$F$123),5)","v":0.16874},0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},1,1,{"$f":"ROUND(IF($F$171=0,0,H171/$F$171),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$171=0,0,L171/$F$171),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,0.35942999999999992,{"$f":"ROUND(IF($F$200=0,0,H200/$F$200),5)","v":0.27883000000000002},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,0.16875000000000001,0.12259,3.8700000000000002E-3,5.5460000000000002E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},1,{"$f":"IF(F900=0,0,F900-SUM(H900:Q900))","v":1},{"$f":"ROUND(IF($F$216=0,0,H216/$F$216),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$216=0,0,L216/$F$216),5)","v":0},0,0,0,0,0,{"$f":"SUM(G900:Q900)","v":1},{"$f":"F900-R900","v":0},null,null,null,{"$f":"R900","v":1}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},0,0,{"$f":"ROUND(IF($F$222=0,0,H222/$F$222),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R901","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},0,0,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R902","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},0,0,{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$248=0,0,L248/$F$248),5)","v":0},0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},0,0,{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$251=0,0,L251/$F$251),5)","v":0},0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,0.35968999999999995,{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":0.27901999999999999},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$263=0,0,L263/$F$263),5)","v":0.16869999999999999},0.12267,3.8700000000000002E-3,5.4980000000000001E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99999999999999989,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,0.35980999999999996,{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":0.27911000000000002},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$275=0,0,L275/$F$275),5)","v":0.16866999999999999},0.12272,3.8700000000000002E-3,5.4739999999999997E-2,4.7099999999999998E-3,4.0000000000000003E-5,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,0.35968999999999995,{"$f":"ROUND(IF($F$277=0,0,H277/$F$277),5)","v":0.27901999999999999},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$277=0,0,L277/$F$277),5)","v":0.16869999999999999},0.12268,3.8700000000000002E-3,5.4969999999999998E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99999999999999989,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"IF(F910=0,0,F910-SUM(H910:Q910))","v":0.35949999999999993},{"$f":"ROUND(IF($F$399=0,0,H399/$F$399),5)","v":0.27888000000000002},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$399=0,0,L399/$F$399),5)","v":0.16874},0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,{"$f":"SUM(G910:Q910)","v":1},{"$f":"F910-R910","v":0},null,null,null,{"$f":"R910","v":1}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"IF(F911=0,0,F911-SUM(H911:Q911))","v":1},{"$f":"ROUND(IF($F$405=0,0,H405/$F$405),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$405=0,0,L405/$F$405),5)","v":0},0,0,0,0,0,{"$f":"SUM(G911:Q911)","v":1},{"$f":"F911-R911","v":0},null,null,null,{"$f":"R911","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"IF(F912=0,0,F912-SUM(H912:Q912))","v":1},{"$f":"ROUND(IF($F$408=0,0,H408/$F$408),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$408=0,0,L408/$F$408),5)","v":0},0,0,0,0,0,{"$f":"SUM(G912:Q912)","v":1},{"$f":"F912-R912","v":0},null,null,null,{"$f":"R912","v":1}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"IF(F913=0,0,F913-SUM(H913:Q913))","v":1},{"$f":"ROUND(IF($F$414=0,0,H414/$F$414),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$414=0,0,L414/$F$414),5)","v":0},0,0,0,0,0,{"$f":"SUM(G913:Q913)","v":1},{"$f":"F913-R913","v":0},null,null,null,{"$f":"R913","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"IF(F914=0,0,F914-SUM(H914:Q914))","v":0.35949999999999993},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0.27888000000000002},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$416=0,0,L416/$F$416),5)","v":0.16874},0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,{"$f":"SUM(G914:Q914)","v":1},{"$f":"F914-R914","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"IF(F917=0,0,F917-SUM(H917:Q917))","v":0.36968000000000012},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0.28654000000000002},1.64E-3,4.81E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$390=0,0,L390/$F$390),5)","v":0.16650999999999999},0.12620999999999999,3.96E-3,3.5749999999999997E-2,4.79E-3,4.0000000000000003E-5,{"$f":"SUM(G917:Q917)","v":0.99999999999999989},{"$f":"F917-R917","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"IF(F918=0,0,F918-SUM(H918:Q918))","v":0.35933999999999988},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0.27876000000000001},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$426=0,0,L426/$F$426),5)","v":0.16877},0.12256,3.8700000000000002E-3,5.5629999999999999E-2,4.7000000000000002E-3,4.0000000000000003E-5,{"$f":"SUM(G918:Q918)","v":0.99999999999999989},{"$f":"F918-R918","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"IF(F919=0,0,F919-SUM(H919:Q919))","v":1},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$375=0,0,L375/$F$375),5)","v":0},0,0,0,0,0,{"$f":"SUM(G919:Q919)","v":1},{"$f":"F919-R919","v":0},null,null,null,{"$f":"R919","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-4"}]
[{"$f":"$A$2","v":"PRODUCTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.2",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"IF(F932=0,0,F932-SUM(H932:Q932))","v":1},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$457=0,0,L457/$F$457),5)","v":0},0,0,0,0,0,{"$f":"SUM(G932:Q932)","v":1},{"$f":"F932-R932","v":0},null,null,null,{"$f":"R932","v":1}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,0.36055000000000004,{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0.27966999999999997},1.5499999999999999E-3,4.7299999999999998E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$453=0,0,L453/$F$453),5)","v":0.16850999999999999},0.12298000000000001,3.8800000000000002E-3,5.3310000000000003E-2,4.7099999999999998E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R933","v":1}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,0.36055000000000004,{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0.27966999999999997},1.5499999999999999E-3,4.7299999999999998E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$459=0,0,L459/$F$459),5)","v":0.16850999999999999},0.12298000000000001,3.8800000000000002E-3,5.3310000000000003E-2,4.7099999999999998E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R934","v":1}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,1,{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$466=0,0,L466/$F$466),5)","v":0},0,0,0,0,0,1,0,null,null,null,{"$f":"R935","v":1}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,1,{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$492=0,0,L492/$F$492),5)","v":0},0,0,0,0,0,1,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,1,{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$496=0,0,L496/$F$496),5)","v":0},0,0,0,0,0,1,0,null,null,null,{"$f":"R937","v":1}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,1,{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$503=0,0,L503/$F$503),5)","v":0},0,0,0,0,0,1,0,null,null,null,{"$f":"R938","v":1}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,1,{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$518=0,0,L518/$F$518),5)","v":0},0,0,0,0,0,1,0,null,null,null,{"$f":"R939","v":1}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,1,{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$522=0,0,L522/$F$522),5)","v":0},0,0,0,0,0,{"$f":"SUM(G940:Q940)","v":1},{"$f":"F940-R940","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,0.36055000000000004,{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0.27966999999999997},1.5499999999999999E-3,4.7299999999999998E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$549=0,0,L549/$F$549),5)","v":0.16850999999999999},0.12298000000000001,3.8800000000000002E-3,5.3310000000000003E-2,4.7099999999999998E-3,4.0000000000000003E-5,{"$f":"SUM(G941:Q941)","v":1},{"$f":"F941-R941","v":0}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"IF(F944=0,0,F944-SUM(H944:Q944))","v":1},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$525=0,0,L525/$F$525),5)","v":0},0,0,0,0,0,{"$f":"SUM(G944:Q944)","v":1},{"$f":"F944-R944","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,0.36055000000000004,{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0.27966999999999997},1.5499999999999999E-3,4.7299999999999998E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$526=0,0,L526/$F$526),5)","v":0.16850999999999999},0.12298000000000001,3.8800000000000002E-3,5.3310000000000003E-2,4.7099999999999998E-3,4.0000000000000003E-5,1,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,1,{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$527=0,0,L527/$F$527),5)","v":0},0,0,0,0,0,1,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,1,{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$528=0,0,L528/$F$528),5)","v":0},0,0,0,0,0,1,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,1,{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$529=0,0,L529/$F$529),5)","v":0},0,0,0,0,0,1,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,1,{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$530=0,0,L530/$F$530),5)","v":0},0,0,0,0,0,1,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,1,{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$531=0,0,L531/$F$531),5)","v":0},0,0,0,0,0,1,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,0.36055000000000004,{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":0.27966999999999997},1.5499999999999999E-3,4.7299999999999998E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$532=0,0,L532/$F$532),5)","v":0.16850999999999999},0.12298000000000001,3.8800000000000002E-3,5.3310000000000003E-2,4.7099999999999998E-3,4.0000000000000003E-5,1,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,0.36055000000000004,{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":0.27966999999999997},1.5499999999999999E-3,4.7299999999999998E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$547=0,0,L547/$F$547),5)","v":0.16850999999999999},0.12298000000000001,3.8800000000000002E-3,5.3310000000000003E-2,4.7099999999999998E-3,4.0000000000000003E-5,1,0]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"IF(F955=0,0,F955-SUM(H955:Q955))","v":1},{"$f":"ROUND(IF($F$563=0,0,H563/$F$563),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$563=0,0,L563/$F$563),5)","v":0},0,0,0,0,0,{"$f":"SUM(G955:Q955)","v":1},{"$f":"F955-R955","v":0},null,null,null,{"$f":"R955","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,1,{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$567=0,0,L567/$F$567),5)","v":0},0,0,0,0,0,1,0,null,null,null,{"$f":"R956","v":1}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,1,{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$571=0,0,L571/$F$571),5)","v":0},0,0,0,0,0,1,0,null,null,null,{"$f":"R957","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,0.35968999999999995,{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":0.27901999999999999},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$575=0,0,L575/$F$575),5)","v":0.16869999999999999},0.12267,3.8700000000000002E-3,5.4980000000000001E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99999999999999989,0,null,null,null,{"$f":"R958","v":0.99999999999999989}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,0.3597999999999999,{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":0.27911999999999998},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$579=0,0,L579/$F$579),5)","v":0.16866999999999999},0.12273000000000001,3.8700000000000002E-3,5.4730000000000001E-2,4.7099999999999998E-3,4.0000000000000003E-5,1,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,0.35968999999999984,{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0.27903},1.5399999999999999E-3,4.7200000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$582=0,0,L582/$F$582),5)","v":0.16869999999999999},0.12268,3.8700000000000002E-3,5.4960000000000002E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99999999999999989,0,null,null,null,{"$f":"R960","v":0.99999999999999989}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"IF(F963=0,0,F963-SUM(H963:Q963))","v":0.35968999999999995},{"$f":"ROUND(IF($F$598=0,0,H598/$F$598),5)","v":0.27901999999999999},1.5299999999999999E-3,4.7099999999999998E-3,8.0000000000000007E-5,{"$f":"ROUND(IF($F$598=0,0,L598/$F$598),5)","v":0.16869999999999999},0.12268999999999999,3.8700000000000002E-3,5.4980000000000001E-2,4.6899999999999997E-3,4.0000000000000003E-5,{"$f":"SUM(G963:Q963)","v":0.99999999999999989},{"$f":"F963-R963","v":0},null,null,null,{"$f":"R963","v":0.99999999999999989}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"IF(F964=0,0,F964-SUM(H964:Q964))","v":0.36055000000000004},{"$f":"ROUND(IF($F$605=0,0,H605/$F$605),5)","v":0.27966999999999997},1.5499999999999999E-3,4.7299999999999998E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$605=0,0,L605/$F$605),5)","v":0.16850999999999999},0.12298000000000001,3.8800000000000002E-3,5.3310000000000003E-2,4.7099999999999998E-3,4.0000000000000003E-5,{"$f":"SUM(G964:Q964)","v":1},{"$f":"F964-R964","v":0},null,null,null,{"$f":"R964","v":1}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"IF(F965=0,0,F965-SUM(H965:Q965))","v":0.36195999999999995},{"$f":"ROUND(IF($F$612=0,0,H612/$F$612),5)","v":0.28027999999999997},1.56E-3,4.62E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$612=0,0,L612/$F$612),5)","v":0.16778999999999999},0.12203,3.8400000000000001E-3,5.3039999999999997E-2,4.7699999999999999E-3,4.0000000000000003E-5,{"$f":"SUM(G965:Q965)","v":0.99999999999999989},{"$f":"F965-R965","v":0},null,null,null,{"$f":"R965","v":0.99999999999999989}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"IF(F966=0,0,F966-SUM(H966:Q966))","v":0.36055999999999988},{"$f":"ROUND(IF($F$618=0,0,H618/$F$618),5)","v":0.27966000000000002},1.5499999999999999E-3,4.7299999999999998E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$618=0,0,L618/$F$618),5)","v":0.16850999999999999},0.12297,3.8800000000000002E-3,5.3319999999999999E-2,4.7099999999999998E-3,4.0000000000000003E-5,{"$f":"SUM(G966:Q966)","v":1},{"$f":"F966-R966","v":0},null,null,null,{"$f":"R966","v":1}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"IF(F969=0,0,F969-SUM(H969:Q969))","v":0.36053349899999987},{"$f":"ROUND(IF($F$770=0,0,H770/$F$770),9)","v":0.27965446500000002},1.547376E-3,4.7326119999999998E-3,6.9992000000000003E-5,0.16851416599999999,0.122967619,3.8828180000000001E-3,5.3344421000000003E-2,4.7130480000000001E-3,3.9984000000000002E-5,{"$f":"SUM(G969:Q969)","v":1},{"$f":"F969-R969","v":0},null,null,null,{"$f":"R969","v":1}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H983","v":0},{"$f":"F983-SUM(H983:Q983)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G983:Q983)","v":0},{"$f":"F983-R983","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H985","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050",null,"K301",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H986","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50",null,"NP29",{"$f":"'FR-16(7)(v)-2 PROD Classified'!H988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F982:F988)","v":0},0,0,0,{"$f":"SUM(J982:J988)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"FR-16(7)(v)-5 PROD Cust","index":7,"n_rows":989,"n_cols":23,"rows_kept":989,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR-16(7)(v)-5"]
[{"$f":"F8&\" \"&F9&\" ALLOCATED - ELECTRIC COST OF SERVICE\"","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F7","v":"TOTAL"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["LINE",null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F8","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"CUSTOMER",{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":0},{"$f":"G123","v":0},{"$f":"H123","v":0},{"$f":"I123","v":0},{"$f":"J123","v":0},0,0,0,0,0,0,{"$f":"Q123","v":0},{"$f":"SUM(G12:Q12)","v":0},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":0},{"$f":"-G200","v":0},{"$f":"-H200","v":0},{"$f":"-I200","v":0},{"$f":"-J200","v":0},0,0,0,0,0,0,{"$f":"-Q200","v":0},{"$f":"SUM(G13:Q13)","v":0},{"$f":"F13-R13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":0},{"$f":"G421","v":0},{"$f":"H421","v":0},{"$f":"I421","v":0},{"$f":"J421","v":0},0,0,0,0,0,0,{"$f":"Q421","v":0},{"$f":"SUM(G14:Q14)","v":0},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":0},{"$f":"SUM(G12:G14)","v":0},{"$f":"SUM(H12:H14)","v":0},{"$f":"SUM(I12:I14)","v":0},{"$f":"SUM(J12:J14)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q12:Q14)","v":0},{"$f":"SUM(R12:R14)","v":0},{"$f":"F15-R15","v":0}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":0},{"$f":"G549","v":0},{"$f":"H549","v":0},{"$f":"I549","v":0},{"$f":"J549","v":0},0,0,0,0,0,0,{"$f":"Q549","v":0},{"$f":"SUM(G18:Q18)","v":0},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":0},{"$f":"G582","v":0},{"$f":"H582","v":0},{"$f":"I582","v":0},{"$f":"J582","v":0},0,0,0,0,0,0,{"$f":"Q582","v":0},{"$f":"SUM(G19:Q19)","v":0},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":0},{"$f":"G612","v":0},{"$f":"H612","v":0},{"$f":"I612","v":0},{"$f":"J612","v":0},0,0,0,0,0,0,{"$f":"$Q$612","v":0},{"$f":"SUM(G20:Q20)","v":0},0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":0},0,0,0,{"$f":"SUM(J17:J20)","v":0},0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":0},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"$Q$676","v":0},{"$f":"SUM(G22:Q22)","v":0},0]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":0},{"$f":"G722","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G23:Q23)","v":0},0]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I24","v":0},{"$f":"F24-SUM(H24:Q24)","v":0},{"$f":"ROUND(F24*VLOOKUP(D73,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G24:Q24)","v":0},{"$f":"F24-R24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"J767","v":0},0,0,0,0,0,0,{"$f":"Q767","v":0},{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":0},0,0,0,{"$f":"SUM(J21:J25)","v":0},0,0,0,0,0,0,0,0,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G28:Q28)","v":0},{"$f":"F28-R28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":0},{"$f":"-G750","v":0},{"$f":"-H750","v":0},{"$f":"-I750","v":0},{"$f":"-J750","v":0},0,0,0,0,0,0,{"$f":"-$Q$750","v":0},{"$f":"SUM(G29:Q29)","v":0},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":0},0,0,0,{"$f":"SUM(J26:J29)","v":0},0,0,0,0,0,0,0,0,0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!Q27","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q15","v":-5655438},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q16","v":5301900},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q17","v":99611},{"$f":"'WP FR-16(7)(v) Rate Incr'!R17","v":8283},{"$f":"'WP FR-16(7)(v) Rate Incr'!S17","v":43282},{"$f":"'WP FR-16(7)(v) Rate Incr'!T17","v":102679},{"$f":"'WP FR-16(7)(v) Rate Incr'!U17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V17","v":48497},{"$f":"'WP FR-16(7)(v) Rate Incr'!W17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!X17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q25","v":-93412},{"$f":"SUM(G31:Q31)","v":-144598},144598]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F31+F30","v":0},-5655438,5301900,99611,{"$f":"J31+J30","v":8283},43282,102679,0,48497,0,0,-93412,-144598,144598]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":0},0,0,0,{"$f":"J868","v":0},0,0,0,0,0,0,0,0,0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":0},{"$f":"G32-G33","v":-5655438},5301900,99611,{"$f":"J32-J33","v":8283},43282,102679,0,48497,0,0,-93412,-144598,144598]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":0},{"$f":"G777+G28","v":0},{"$f":"H777+H28","v":0},{"$f":"I777+I28","v":0},{"$f":"J777+J28","v":0},0,0,0,0,0,0,{"$f":"Q777+Q28","v":0},{"$f":"R777+R28","v":0},{"$f":"F36-R36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-4.1927839994189982E-2},-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2},{"$f":"IF(Equity=0,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F867","v":-1},-1,0,0,{"$f":"J867","v":0},0,0,0,0,0,0,0,-1,{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":1},1,0,0,{"$f":"J30-J42","v":0},0,0,0,0,0,0,0,1,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":-1},-1,0,0,{"$f":"IF(J42=0,0,ROUND(J43/J42,5))","v":0},0,0,0,0,0,0,0,-1,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":1},1,0,0,{"$f":"J33-J42","v":0},0,0,0,0,0,0,0,1,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-1},-1,0,0,{"$f":"IF(J42=0,0,ROUND(J45/J42,5))","v":0},0,0,0,0,0,0,0,-1,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I59","v":0},{"$f":"F59-SUM(H59:Q59)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G59:Q59)","v":0},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I60","v":0},{"$f":"F60-SUM(H60:Q60)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G60:Q60)","v":0},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I61","v":0},{"$f":"F61-SUM(H61:Q61)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},{"$f":"SUM(G59:G61)","v":0},{"$f":"SUM(H59:H61)","v":0},{"$f":"SUM(I59:I61)","v":0},{"$f":"SUM(J59:J61)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$59:$Q$61)","v":0},{"$f":"SUM(R59:R61)","v":0},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I65","v":0},{"$f":"F65-SUM(H65:Q65)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I66","v":0},{"$f":"F66-SUM(H66:Q66)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G66:Q66)","v":0},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I67","v":0},{"$f":"F67-SUM(H67:Q67)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":0},{"$f":"G68+G62","v":0},{"$f":"H68+H62","v":0},{"$f":"I68+I62","v":0},{"$f":"J68+J62","v":0},0,0,0,0,0,0,{"$f":"$Q$68+$Q$62","v":0},{"$f":"R68+R62","v":0},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I73","v":0},{"$f":"F73-SUM(H73:Q73)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G73:Q73)","v":0},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I74","v":0},{"$f":"F74-SUM(H74:Q74)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G74:Q74)","v":0},{"$f":"F74-R74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I75","v":0},{"$f":"F75-SUM(H75:Q75)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F75*VLOOKUP(D75,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G75:Q75)","v":0},{"$f":"F75-R75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I84","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F84*VLOOKUP(D84,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G84:Q84)","v":0},0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I86","v":0},{"$f":"F86-SUM(H86:Q86)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,{"$f":"F86-R86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I87","v":0},0,0,{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I88","v":0},0,0,{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I89","v":0},0,0,{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I90","v":0},0,0,{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I91","v":0},0,0,{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I92","v":0},0,0,{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I93","v":0},{"$f":"F93-SUM(H93:Q93)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP($D$92,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP($D$92,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP($D$92,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":0},{"$f":"SUM(G73:G92)","v":0},{"$f":"SUM(H73:H92)","v":0},{"$f":"SUM(I73:I92)","v":0},{"$f":"SUM(J73:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q73:Q92)","v":0},{"$f":"SUM(R73:R92)","v":0},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":0},{"$f":"G94+G68","v":0},{"$f":"H94+H68","v":0},{"$f":"I94+I68","v":0},{"$f":"J94+J68","v":0},0,0,0,0,0,0,{"$f":"Q94+$Q$68","v":0},{"$f":"R94+R68","v":0},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":0},{"$f":"G94+G70","v":0},{"$f":"H94+H70","v":0},{"$f":"I94+I70","v":0},{"$f":"J94+J70","v":0},0,0,0,0,0,0,{"$f":"Q94+Q70","v":0},{"$f":"R94+R70","v":0},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I100","v":0},{"$f":"F100-SUM(H100:Q100)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G100:Q100)","v":0},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":0},{"$f":"SUM(G100:G108)","v":0},{"$f":"SUM(H100:H108)","v":0},{"$f":"SUM(I100:I108)","v":0},{"$f":"SUM(J100:J108)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q100:Q108)","v":0},{"$f":"SUM(R100:R108)","v":0},{"$f":"SUM(S100:S108)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I112","v":0},{"$f":"F112-SUM(H112:Q112)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G112:Q112)","v":0},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":0},{"$f":"SUM(G112:G120)","v":0},{"$f":"SUM(H112:H120)","v":0},{"$f":"SUM(I112:I120)","v":0},{"$f":"SUM(J112:J120)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q112:Q120)","v":0},{"$f":"SUM(R112:R120)","v":0},{"$f":"SUM(S112:S120)","v":0}]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":0},{"$f":"G97+G109+G121","v":0},{"$f":"H97+H109+H121","v":0},{"$f":"I97+I109+I121","v":0},{"$f":"J97+J109+J121","v":0},0,0,0,0,0,0,{"$f":"Q97+Q109+Q121","v":0},{"$f":"R97+R109+R121","v":0},{"$f":"S97+S109+S121","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I136","v":0},{"$f":"F136-SUM(H136:Q136)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G136:Q136)","v":0},{"$f":"F136-R136","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I137","v":0},{"$f":"F137-SUM(H137:Q137)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G137:Q137)","v":0},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I138","v":0},{"$f":"F138-SUM(H138:Q138)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G138:Q138)","v":0},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I142","v":0},{"$f":"F142-SUM(H142:Q142)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I143","v":0},{"$f":"F143-SUM(H143:Q143)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G143:Q143)","v":0},{"$f":"F143-R143","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I144","v":0},{"$f":"F144-SUM(H144:Q144)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G144:Q144)","v":0},{"$f":"F144-R144","v":0}]
[11,null,"  TOTAL TRANS DEPREC RESERVE",null,null,{"$f":"SUM(F142:F144)","v":0},{"$f":"SUM(G142:G144)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R142:R144)","v":0},{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":0},{"$f":"G145+G139","v":0},{"$f":"$H$114+H139","v":0},{"$f":"$I$114+I139","v":0},{"$f":"$J$114+J139","v":0},{"$f":"$K$114+K139","v":0},{"$f":"$L$114+L139","v":0},{"$f":"$M$114+M139","v":0},{"$f":"$N$114+N139","v":0},{"$f":"$O$114+O139","v":0},{"$f":"$P$114+P139","v":0},{"$f":"$Q$114+Q139","v":0},{"$f":"SUM(G147:Q147)","v":0},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I150","v":0},{"$f":"F150-SUM(H150:Q150)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G150:Q150)","v":0},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I151","v":0},{"$f":"F151-SUM(H151:Q151)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G151:Q151)","v":0},{"$f":"F151-R151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I152","v":0},{"$f":"F152-SUM(H152:Q152)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F152*VLOOKUP(D152,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G152:Q152)","v":0},{"$f":"F152-R152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I161","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F161*VLOOKUP(D161,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G161:Q161)","v":0},0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I163","v":0},{"$f":"F163-SUM(H163:Q163)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,{"$f":"F163-R163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I164","v":0},0,0,{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I165","v":0},0,0,{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I166","v":0},0,0,{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I167","v":0},0,0,{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I168","v":0},0,0,{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I169","v":0},0,0,{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I170","v":0},{"$f":"F170-SUM(H170:Q170)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP($D$169,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP($D$169,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP($D$169,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":0},{"$f":"SUM(G149:G169)","v":0},{"$f":"SUM(H149:H169)","v":0},{"$f":"SUM(I149:I169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R149:R169)","v":0},{"$f":"SUM(S149:S169)","v":0}]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":0},{"$f":"G171+G145","v":0},{"$f":"H171+$H$114","v":0},{"$f":"I171+$I$114","v":0},{"$f":"J171+$J$114","v":0},{"$f":"K171+$K$114","v":0},{"$f":"L171+$L$114","v":0},{"$f":"M171+$M$114","v":0},{"$f":"N171+$N$114","v":0},{"$f":"O171+$O$114","v":0},{"$f":"P171+$P$114","v":0},{"$f":"Q171+$Q$114","v":0},{"$f":"SUM(G173:Q173)","v":0},{"$f":"F173-R173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":0},{"$f":"G147+G171","v":0},{"$f":"$H$117+H171","v":0},{"$f":"$I$117+I171","v":0},{"$f":"$J$117+J171","v":0},{"$f":"$K$117+K171","v":0},{"$f":"$L$117+L171","v":0},{"$f":"$M$117+M171","v":0},{"$f":"$N$117+N171","v":0},{"$f":"$O$117+O171","v":0},{"$f":"$P$117+P171","v":0},{"$f":"$Q$117+Q171","v":0},{"$f":"SUM(G174:Q174)","v":0},{"$f":"F174-R174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I177","v":0},{"$f":"F177-SUM(H177:Q177)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G177:Q177)","v":0},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":0},{"$f":"SUM(G176:G185)","v":0},{"$f":"SUM(H176:H185)","v":0},{"$f":"SUM(I176:I185)","v":0},{"$f":"SUM(J176:J185)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q176:Q185)","v":0},{"$f":"SUM(R176:R185)","v":0},{"$f":"SUM(S176:S185)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I189","v":0},{"$f":"F189-SUM(H189:Q189)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$167,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G189:Q189)","v":0},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":0},{"$f":"SUM(G188:G197)","v":0},0,0,{"$f":"SUM(J188:J197)","v":0},0,0,0,0,0,0,0,0,0]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":0},{"$f":"G198+G186+G171+G145+G139","v":0},{"$f":"H198+H186+H171+$H$114+H139","v":0},{"$f":"I198+I186+I171+$I$114+I139","v":0},{"$f":"J198+J186+J171+$J$114+J139","v":0},{"$f":"K198+K186+K171+$K$114+K139","v":0},{"$f":"L198+L186+L171+$L$114+L139","v":0},{"$f":"M198+M186+M171+$M$114+M139","v":0},{"$f":"N198+N186+N171+$N$114+N139","v":0},{"$f":"O198+O186+O171+$O$114+O139","v":0},{"$f":"P198+P186+P171+$P$114+P139","v":0},{"$f":"Q198+Q186+Q171+$Q$114+Q139","v":0},{"$f":"R198+R186+R171+R145+R139","v":0},{"$f":"S198+S186+S171+S145+S139","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":0},{"$f":"G59-G136","v":0},{"$f":"H59-H136","v":0},{"$f":"I59-I136","v":0},{"$f":"J59-J136","v":0},0,0,0,0,0,0,{"$f":"Q59-Q136","v":0},{"$f":"R59-R136","v":0},{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":0},0,0,0,{"$f":"J60-J137","v":0},0,0,0,0,0,0,0,0,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":0},0,0,0,{"$f":"J61-J138","v":0},0,0,0,0,0,0,0,0,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,{"$f":"SUM(J213:J215)","v":0},0,0,0,0,0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,{"$f":"J65-J142","v":0},0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":0},0,0,0,{"$f":"J66-J143","v":0},0,0,0,0,0,0,{"$f":"Q66-Q143","v":0},{"$f":"R66-R143","v":0},{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,0,0,0,0,{"$f":"J67-J144","v":0},0,0,0,0,0,0,{"$f":"Q67-Q144","v":0},{"$f":"R67-R144","v":0},{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":0},0,0,0,{"$f":"SUM(J218:J221)","v":0},0,0,0,0,0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":0},{"$f":"G70-G147","v":0},{"$f":"H70-H147","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"F224-R224","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},{"$f":"G73-G150","v":0},{"$f":"H73-H150","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R73-R150","v":0},{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},{"$f":"G74-G151","v":0},{"$f":"H74-H151","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R74-R151","v":0},{"$f":"F228-R228","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":0},{"$f":"G75-G152","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F229-R229","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,0,{"$f":"G76-G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,0,{"$f":"G77-G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,0,{"$f":"G78-G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G79-G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,0,{"$f":"G80-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G81-G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,0,{"$f":"G82-G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G83-G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,0,{"$f":"G84-G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G85-G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,0,{"$f":"G86-G163","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F240-R240","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,0,{"$f":"G87-G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,0,{"$f":"G88-G165","v":0},{"$f":"H88-H165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R88-R165","v":0},0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,0,0,{"$f":"H89-H166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R89-R166","v":0},0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,{"$f":"H90-H167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R90-R167","v":0},0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,0,0,{"$f":"H91-H168","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R91-R168","v":0},0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,0,0,{"$f":"H92-H169","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R92-R169","v":0},0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":0},{"$f":"SUM(G226:G246)","v":0},{"$f":"SUM(H226:H246)","v":0},{"$f":"SUM(I226:I246)","v":0},{"$f":"SUM(J226:J246)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q226:Q246)","v":0},{"$f":"SUM(R226:R246)","v":0},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":0},0,0,0,{"$f":"J96-J173","v":0},0,0,0,0,0,0,0,0,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":0},0,0,0,{"$f":"J97-J174","v":0},0,0,0,0,0,0,0,0,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,{"$f":"J100-J177","v":0},0,0,0,0,0,0,0,0,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,{"$f":"J101-J178","v":0},0,0,0,0,0,0,0,0,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,{"$f":"J102-J179","v":0},0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F258-R258","v":0}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":0},0,0,0,{"$f":"J105-J182","v":0},0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,{"$f":"J106-J183","v":0},0,0,0,0,0,0,{"$f":"Q106-Q183","v":0},{"$f":"R106-R183","v":0},0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,{"$f":"J107-J184","v":0},0,0,0,0,0,0,{"$f":"Q107-Q184","v":0},{"$f":"R107-R184","v":0},{"$f":"F261-R261","v":0}]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":0},0,0,0,{"$f":"J108-J185","v":0},0,0,0,0,0,0,0,0,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":0},0,0,0,{"$f":"SUM(J253:J262)","v":0},0,0,0,0,0,0,0,0,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,{"$f":"J112-J189","v":0},0,0,0,0,0,0,0,0,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,{"$f":"J113-J190","v":0},0,0,0,0,0,0,0,0,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,{"$f":"J114-J191","v":0},0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F270-R270","v":0}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":0},0,0,0,{"$f":"J117-J194","v":0},0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,{"$f":"J118-J195","v":0},0,{"$f":"L118-L195","v":0},0,0,0,0,{"$f":"Q118-Q195","v":0},{"$f":"R118-R195","v":0},0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,{"$f":"J119-J196","v":0},0,0,0,0,0,0,{"$f":"Q119-Q196","v":0},{"$f":"R119-R196","v":0},{"$f":"F273-R273","v":0}]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":0},0,0,0,{"$f":"J120-J197","v":0},0,0,0,0,0,0,0,0,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":0},0,0,0,{"$f":"SUM(J265:J274)","v":0},0,0,0,0,0,0,0,0,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":0},{"$f":"G275+G263+G248+G222+G216","v":0},{"$f":"H275+H263+H248+H222+H216","v":0},{"$f":"I275+I263+I248+I222+I216","v":0},{"$f":"J275+J263+J248+J222+J216","v":0},0,0,0,0,0,0,{"$f":"Q275+Q263+Q248+Q222+Q216","v":0},{"$f":"R275+R263+R248+R222+R216","v":0},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I292","v":0},{"$f":"F292-SUM(H292:Q292)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G292:Q292)","v":0},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":0},{"$f":"SUM(G292:G300)","v":0},{"$f":"SUM(H292:H300)","v":0},{"$f":"SUM(I292:I300)","v":0},{"$f":"SUM(J292:J300)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q292:Q300)","v":0},{"$f":"SUM(R292:R300)","v":0},{"$f":"SUM(S292:S300)","v":0}]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I304","v":0},{"$f":"F304-SUM(H304:Q304)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G304:Q304)","v":0},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I312","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G312:Q312)","v":0},{"$f":"F312-R312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I313","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G313:Q313)","v":0},{"$f":"F313-R313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":0},{"$f":"SUM(G303:G314)","v":0},{"$f":"SUM(H303:H314)","v":0},{"$f":"SUM(I303:I314)","v":0},{"$f":"SUM(J303:J314)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q303:Q314)","v":0},{"$f":"SUM(R303:R314)","v":0},{"$f":"SUM(S303:S314)","v":0}]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I318","v":0},{"$f":"F318-SUM(H318:Q318)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G318:Q318)","v":0},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I319","v":0},{"$f":"F319-SUM(H319:Q319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I320","v":0},{"$f":"F320-SUM(H320:Q320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I321","v":0},{"$f":"F321-SUM(H321:Q321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":0},{"$f":"SUM(G317:G321)","v":0},{"$f":"SUM(H317:H321)","v":0},{"$f":"SUM(I317:I321)","v":0},{"$f":"SUM(J317:J321)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q317:Q321)","v":0},{"$f":"SUM(R317:R321)","v":0},{"$f":"SUM(S317:S321)","v":0}]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":0},{"$f":"G322+G315+G301","v":0},{"$f":"H322+H315+H301","v":0},{"$f":"I322+I315+I301","v":0},{"$f":"J322+J315+J301","v":0},0,0,0,0,0,0,{"$f":"Q322+Q315+Q301","v":0},{"$f":"R322+R315+R301","v":0},{"$f":"S322+S315+S301","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I338","v":0},{"$f":"F338-SUM(H338:Q338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G338:Q338)","v":0},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":0},{"$f":"SUM(G337:G360)","v":0},{"$f":"SUM(H337:H360)","v":0},{"$f":"SUM(I337:I360)","v":0},{"$f":"SUM(J337:J360)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q337:Q360)","v":0},{"$f":"SUM(R337:R360)","v":0},{"$f":"SUM(S337:S360)","v":0}]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I364","v":0},{"$f":"F364-SUM(H364:Q364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,0,{"$f":"F365-SUM(H365:Q365)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,0,{"$f":"F366-SUM(H366:Q366)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,{"$f":"SUM(J363:J366)","v":0},0,0,0,0,0,0,0,0,0]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I370","v":0},{"$f":"F370-SUM(H370:Q370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I371","v":0},{"$f":"F371-SUM(H371:Q371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G371:Q371)","v":0},0]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I372","v":0},{"$f":"F372-SUM(H372:Q372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G372:Q372)","v":0},0]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I373","v":0},{"$f":"F373-SUM(H373:Q373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G373:Q373)","v":0},0]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I374","v":0},{"$f":"F374-SUM(H374:Q374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G374:Q374)","v":0},0]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":0},{"$f":"G361+G367+G375","v":0},{"$f":"H361+H367+H375","v":0},{"$f":"I361+I367+I375","v":0},{"$f":"J361+J367+J375","v":0},0,0,0,0,0,0,{"$f":"Q361+Q367+Q375","v":0},{"$f":"R361+R367+R375","v":0},{"$f":"S361+S367+S375","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":0},{"$f":"G277-G324+G377","v":0},{"$f":"H277-H324+H377","v":0},{"$f":"I277-I324+I377","v":0},{"$f":"J277-J324+J377","v":0},0,0,0,0,0,0,{"$f":"Q277-Q324+Q377","v":0},{"$f":"R277-R324+R377","v":0},{"$f":"S277-S324+S377","v":0}]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES",{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I395","v":0},{"$f":"F395-SUM(H395:Q395)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G395:Q395)","v":0},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I396","v":0},{"$f":"F396-SUM(H396:Q396)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G396:Q396)","v":0},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I397","v":0},{"$f":"F397-SUM(H397:Q397)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":0},{"$f":"SUM(G394:G397)","v":0},{"$f":"SUM(H394:H397)","v":0},{"$f":"SUM(I394:I397)","v":0},{"$f":"SUM(J394:J397)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q394:Q397)","v":0},{"$f":"SUM(R394:R397)","v":0},{"$f":"SUM(S394:S397)","v":0}]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":0},0,0,0,{"$f":"J398","v":0},0,0,0,0,0,0,0,0,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I402","v":0},{"$f":"F402-SUM(H402:Q402)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I403","v":0},{"$f":"F403-SUM(H403:Q403)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I404","v":0},{"$f":"F404-SUM(H404:Q404)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},{"$f":"SUM(G401:G404)","v":0},{"$f":"SUM(H401:H404)","v":0},{"$f":"SUM(I401:I404)","v":0},{"$f":"SUM(J401:J404)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q401:Q404)","v":0},{"$f":"SUM(R401:R404)","v":0},{"$f":"SUM(S401:S404)","v":0}]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,{"$f":"J407","v":0},0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I411","v":0},{"$f":"F411-SUM(H411:Q411)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I412","v":0},{"$f":"F412-SUM(H412:Q412)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I413","v":0},{"$f":"F413-SUM(H413:Q413)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},{"$f":"SUM(G410:G413)","v":0},{"$f":"SUM(H410:H413)","v":0},{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q413)","v":0},{"$f":"SUM(R410:R413)","v":0},{"$f":"SUM(S410:S413)","v":0}]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":0},{"$f":"G399+G405+G408+G414","v":0},{"$f":"H399+H405+H408+H414","v":0},{"$f":"I399+I405+I408+I414","v":0},{"$f":"J399+J405+J408+J414","v":0},0,0,0,0,0,0,{"$f":"Q399+Q405+Q408+Q414","v":0},{"$f":"R399+R405+R408+R414","v":0},{"$f":"S399+S405+S408+S414","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":0},{"$f":"-G324","v":0},{"$f":"-H324","v":0},{"$f":"-I324","v":0},{"$f":"-J324","v":0},0,0,0,0,0,0,{"$f":"-Q324","v":0},{"$f":"-R324","v":0},{"$f":"-S324","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":0},{"$f":"G377","v":0},{"$f":"H377","v":0},{"$f":"I377","v":0},{"$f":"J377","v":0},0,0,0,0,0,0,{"$f":"Q377","v":0},{"$f":"R377","v":0},{"$f":"S377","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":0},{"$f":"G416","v":0},{"$f":"H416","v":0},{"$f":"I416","v":0},{"$f":"J416","v":0},0,0,0,0,0,0,{"$f":"Q416","v":0},{"$f":"R416","v":0},{"$f":"S416","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":0},{"$f":"SUM(G417:G420)","v":0},{"$f":"SUM(H417:H420)","v":0},{"$f":"SUM(I417:I420)","v":0},{"$f":"SUM(J417:J420)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q417:Q420)","v":0},{"$f":"SUM(R417:R420)","v":0},{"$f":"SUM(S417:S420)","v":0}]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":0},{"$f":"G277","v":0},{"$f":"H277","v":0},{"$f":"I277","v":0},{"$f":"J277","v":0},0,0,0,0,0,0,{"$f":"Q277","v":0},{"$f":"R277","v":0},{"$f":"S277","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":0},{"$f":"G421","v":0},{"$f":"H421","v":0},{"$f":"I421","v":0},{"$f":"J421","v":0},0,0,0,0,0,0,{"$f":"Q421","v":0},{"$f":"R421","v":0},{"$f":"S421","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":0},{"$f":"SUM(G423:G425)","v":0},{"$f":"SUM(H423:H425)","v":0},{"$f":"SUM(I423:I425)","v":0},{"$f":"SUM(J423:J425)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q423:Q425)","v":0},{"$f":"SUM(R423:R425)","v":0},{"$f":"SUM(S423:S425)","v":0}]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":0},{"$f":"F429-SUM(H429:Q429)","v":0},{"$f":"ROUND(H426*H428,0)","v":0},{"$f":"ROUND(I426*I428,0)","v":0},{"$f":"ROUND(J426*J428,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q426*Q428,0)","v":0},{"$f":"SUM(G429:Q429)","v":0},{"$f":"F429-R429","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I431","v":0},{"$f":"F431-SUM(H431:Q431)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G431:Q431)","v":0},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":0},{"$f":"F433-SUM(H433:Q433)","v":0},{"$f":"ROUND(H431*H432,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"F429-R429","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I447","v":0},{"$f":"F447-SUM(H447:Q447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":0},{"$f":"SUM(G447:G452)","v":0},{"$f":"SUM(H447:H452)","v":0},{"$f":"SUM(I447:I452)","v":0},{"$f":"SUM(J447:J452)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q447:Q452)","v":0},{"$f":"SUM(R447:R452)","v":0},{"$f":"SUM(S447:S452)","v":0}]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I456","v":0},{"$f":"F456-SUM(H456:Q456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0}]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":0},{"$f":"G457+G453","v":0},0,0,{"$f":"J457+J453","v":0},0,0,0,0,0,0,0,0,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I462","v":0},{"$f":"F462-SUM(H462:Q462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I463","v":0},{"$f":"F463-SUM(H463:Q463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G463:Q463)","v":0},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I464","v":0},{"$f":"F464-SUM(H464:Q464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I465","v":0},{"$f":"F465-SUM(H465:Q465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":0},{"$f":"SUM(G462:G465)","v":0},0,0,{"$f":"SUM(J462:J465)","v":0},0,0,0,0,0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I469","v":0},{"$f":"F469-SUM(H469:Q469)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G469:Q469)","v":0},{"$f":"F469-R469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I470","v":0},{"$f":"SUM(G468:G469)","v":0},{"$f":"SUM(H468:H469)","v":0},{"$f":"SUM(I468:I469)","v":0},{"$f":"SUM(J468:J469)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q468:Q469)","v":0},{"$f":"SUM(R468:R469)","v":0},{"$f":"SUM(S468:S469)","v":0}]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I473","v":0},{"$f":"F473-SUM(H473:Q473)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G473:Q473)","v":0},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":0},{"$f":"SUM(G472:G491)","v":0},{"$f":"SUM(H472:H491)","v":0},{"$f":"SUM(I472:I491)","v":0},{"$f":"SUM(J472:J491)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q472:Q491)","v":0},{"$f":"SUM(R472:R491)","v":0},{"$f":"SUM(S472:S491)","v":0}]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I495","v":0},{"$f":"F495-SUM(H495:Q495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G495:Q495)","v":0},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":0},{"$f":"SUM(G494:G502)","v":0},{"$f":"SUM(H494:H502)","v":0},{"$f":"SUM(I494:I502)","v":0},{"$f":"SUM(J494:J502)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q494:Q502)","v":0},{"$f":"SUM(R494:R502)","v":0},{"$f":"SUM(S494:S502)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I516","v":0},{"$f":"F516-SUM(H516:Q516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G516:Q516)","v":0},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I517","v":0},{"$f":"F517-SUM(H517:Q517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G517:Q517)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":0},{"$f":"SUM(G516:G517)","v":0},0,0,{"$f":"SUM(J516:J517)","v":0},0,0,0,0,0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I521","v":0},{"$f":"F521-SUM(H521:Q521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G521:Q521)","v":0},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":0},{"$f":"SUM(G520:G521)","v":0},{"$f":"SUM(H520:H521)","v":0},{"$f":"SUM(I520:I521)","v":0},{"$f":"SUM(J520:J521)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q520:Q521)","v":0},{"$f":"SUM(R520:R521)","v":0},{"$f":"SUM(S520:S521)","v":0}]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I525","v":0},{"$f":"F525-SUM(H525:Q525)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G525:Q525)","v":0},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I527","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G527:Q527)","v":0},{"$f":"F527-R527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":0},{"$f":"SUM(G525:G531)","v":0},{"$f":"SUM(H525:H531)","v":0},{"$f":"SUM(I525:I531)","v":0},{"$f":"SUM(J525:J531)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q525:Q531)","v":0},{"$f":"SUM(R525:R531)","v":0},{"$f":"SUM(S525:S531)","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I533","v":0},{"$f":"F533-SUM(H533:Q533)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G533:Q533)","v":0},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":0},{"$f":"SUM(G532:G546)","v":0},{"$f":"SUM(H532:H546)","v":0},{"$f":"SUM(I532:I546)","v":0},{"$f":"SUM(J532:J546)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q532:Q546)","v":0},{"$f":"SUM(R532:R546)","v":0},{"$f":"SUM(S532:S546)","v":0}]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":0},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":0},{"$f":"H547+H522+H518+H503+H492+H470+H466+H459","v":0},{"$f":"I547+I522+I518+I503+I492+I470+I466+I459","v":0},{"$f":"J547+J522+J518+J503+J492+J470+J466+J459","v":0},0,0,0,0,0,0,{"$f":"Q547+Q522+Q518+Q503+Q492+Q470+Q466+Q459","v":0},{"$f":"R547+R522+R518+R503+R492+R470+R466+R459","v":0},{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I562","v":0},{"$f":"F562-SUM(H562:Q562)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G562:Q562)","v":0},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},{"$f":"SUM(G562:G562)","v":0},{"$f":"SUM(H562:H562)","v":0},{"$f":"SUM(I562:I562)","v":0},{"$f":"SUM(J562:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q562:Q562)","v":0},{"$f":"SUM(R562:R562)","v":0},{"$f":"SUM(S562:S562)","v":0}]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I566","v":0},{"$f":"F566-SUM(H566:Q566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G566:Q566)","v":0},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":0},{"$f":"SUM(G566:G566)","v":0},{"$f":"SUM(H566:H566)","v":0},{"$f":"SUM(I566:I566)","v":0},{"$f":"SUM(J566:J566)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q566)","v":0},{"$f":"SUM(R566:R566)","v":0},{"$f":"SUM(S566:S566)","v":0}]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I570","v":0},{"$f":"F570-SUM(H570:Q570)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G570:Q570)","v":0},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":0},{"$f":"SUM(G570:G570)","v":0},{"$f":"SUM(H570:H570)","v":0},{"$f":"SUM(I570:I570)","v":0},{"$f":"SUM(J570:J570)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q570:Q570)","v":0},{"$f":"SUM(R570:R570)","v":0},{"$f":"SUM(S570:S570)","v":0}]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I574","v":0},{"$f":"F574-SUM(H574:Q574)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G574:Q574)","v":0},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":0},{"$f":"SUM(G574:G574)","v":0},{"$f":"SUM(H574:H574)","v":0},{"$f":"SUM(I574:I574)","v":0},{"$f":"SUM(J574:J574)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q574:Q574)","v":0},{"$f":"SUM(R574:R574)","v":0},{"$f":"SUM(S574:S574)","v":0}]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I578","v":0},{"$f":"F578-SUM(H578:Q578)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G578:Q578)","v":0},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":0},{"$f":"SUM(G578:G578)","v":0},{"$f":"SUM(H578:H578)","v":0},{"$f":"SUM(I578:I578)","v":0},{"$f":"SUM(J578:J578)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q578:Q578)","v":0},{"$f":"SUM(R578:R578)","v":0},{"$f":"SUM(S578:S578)","v":0}]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":0},{"$f":"G579+G575+G571+G567+G563","v":0},{"$f":"H579+H575+H571+H567+H563","v":0},{"$f":"I579+I575+I571+I567+I563","v":0},{"$f":"J579+J575+J571+J567+J563","v":0},0,0,0,0,0,0,{"$f":"Q579+Q575+Q571+Q567+Q563","v":0},{"$f":"R579+R575+R571+R567+R563","v":0},{"$f":"S579+S575+S571+S567+S563","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I596","v":0},{"$f":"F596-SUM(H596:Q596)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G596:Q596)","v":0},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I597","v":0},{"$f":"F597-SUM(H597:Q597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":0},{"$f":"SUM(G596:G597)","v":0},{"$f":"SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$596:$Q$597)","v":0},{"$f":"SUM(R596:R597)","v":0},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I601","v":0},{"$f":"F601-SUM(H601:Q601)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G601:Q601)","v":0},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I602","v":0},{"$f":"F602-SUM(H602:Q602)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G602:Q602)","v":0},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I603","v":0},{"$f":"F603-SUM(H603:Q603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,0,{"$f":"F604-SUM(H604:Q604)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G604:Q604)","v":0},{"$f":"F604-R604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":0},{"$f":"SUM(G601:G604)","v":0},{"$f":"SUM(H601:H604)","v":0},{"$f":"SUM(I601:I604)","v":0},{"$f":"SUM(J601:J604)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$601:$Q$604)","v":0},{"$f":"SUM(R601:R604)","v":0},{"$f":"SUM(S601:S604)","v":0}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I608","v":0},{"$f":"F608-SUM(H608:Q608)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G608:Q608)","v":0},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I609","v":0},{"$f":"F609-SUM(H609:Q609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":0},{"$f":"SUM(G608:G609)","v":0},{"$f":"SUM(H608:H609)","v":0},{"$f":"SUM(I608:I609)","v":0},{"$f":"SUM(J608:J609)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$608:$Q$609)","v":0},{"$f":"SUM(R608:R609)","v":0},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":0},{"$f":"G605+G598+G610","v":0},{"$f":"H605+H598+H610","v":0},{"$f":"I605+I598+I610","v":0},{"$f":"J605+J598+J610","v":0},0,0,0,0,0,0,{"$f":"$Q$605+$Q$598+$Q$610","v":0},{"$f":"R605+R598+R610","v":0},{"$f":"S605+S598+S610","v":0}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":0},{"$f":"G549","v":0},{"$f":"H549","v":0},{"$f":"I549","v":0},{"$f":"J549","v":0},0,0,0,0,0,0,{"$f":"Q549","v":0},{"$f":"R549","v":0},{"$f":"S549","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":0},{"$f":"G582","v":0},{"$f":"H582","v":0},{"$f":"I582","v":0},{"$f":"J582","v":0},0,0,0,0,0,0,{"$f":"Q582","v":0},{"$f":"R582","v":0},{"$f":"S582","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":0},{"$f":"G612","v":0},{"$f":"H612","v":0},{"$f":"I612","v":0},{"$f":"J612","v":0},0,0,0,0,0,0,{"$f":"$Q$612","v":0},{"$f":"R612","v":0},{"$f":"S612","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":0},{"$f":"SUM(G615:G617)","v":0},{"$f":"SUM(H615:H617)","v":0},{"$f":"SUM(I615:I617)","v":0},{"$f":"SUM(J615:J617)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$615:$Q$617)","v":0},{"$f":"SUM(R615:R617)","v":0},{"$f":"SUM(S615:S617)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I632","v":0},{"$f":"F632-SUM(H632:Q632)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G632:Q632)","v":0},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":0},{"$f":"G632","v":0},{"$f":"H632","v":0},{"$f":"I632","v":0},{"$f":"J632","v":0},0,0,0,0,0,0,{"$f":"$Q$632","v":0},{"$f":"R632","v":0},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I636","v":0},{"$f":"F636-SUM(H636:Q636)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G636:Q636)","v":0},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I637","v":0},{"$f":"F637-SUM(H637:Q637)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G637:Q637)","v":0},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I638","v":0},{"$f":"F638-SUM(H638:Q638)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G638:Q638)","v":0},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":0},{"$f":"SUM(G636:G638)","v":0},{"$f":"SUM(H636:H638)","v":0},{"$f":"SUM(I636:I638)","v":0},{"$f":"SUM(J636:J638)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$636:$Q$638)","v":0},{"$f":"SUM(R636:R638)","v":0},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":0},{"$f":"G639+G633","v":0},{"$f":"H639+H633","v":0},{"$f":"I639+I633","v":0},{"$f":"J639+J633","v":0},0,0,0,0,0,0,{"$f":"$Q$639+$Q$633","v":0},{"$f":"R639+R633","v":0},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I644","v":0},{"$f":"F644-SUM(H644:Q644)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G644:Q644)","v":0},{"$f":"F644-R644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I645","v":0},{"$f":"F645-SUM(H645:Q645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I646","v":0},{"$f":"F646-SUM(H646:Q646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I647","v":0},{"$f":"F647-SUM(H647:Q647)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G647:Q647)","v":0},{"$f":"F647-R647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I648","v":0},{"$f":"F648-SUM(H648:Q648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":0},{"$f":"SUM(G644:G648)","v":0},{"$f":"SUM(H644:H648)","v":0},{"$f":"SUM(I644:I648)","v":0},{"$f":"SUM(J644:J648)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$644:$Q$648)","v":0},{"$f":"SUM(R644:R648)","v":0},{"$f":"SUM(S644:S648)","v":0}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I652","v":0},{"$f":"F652-SUM(H652:Q652)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G652:Q652)","v":0},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":0},{"$f":"SUM(G652:G652)","v":0},{"$f":"SUM(H652:H652)","v":0},{"$f":"SUM(I652:I652)","v":0},{"$f":"SUM(J652:J652)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$652:$Q$652)","v":0},{"$f":"SUM(R652:R652)","v":0},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,0,{"$f":"F656-SUM(H656:Q656)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,0,{"$f":"F657-SUM(H657:Q657)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":0},{"$f":"G649","v":0},{"$f":"H649","v":0},{"$f":"I649","v":0},{"$f":"J649","v":0},0,0,0,0,0,0,{"$f":"$Q$649","v":0},{"$f":"R649","v":0},{"$f":"S649","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":0},{"$f":"-G653-G658","v":0},0,0,{"$f":"-J653-J658","v":0},0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":0},{"$f":"SUM(G661:G662)","v":0},{"$f":"SUM(H661:H662)","v":0},{"$f":"SUM(I661:I662)","v":0},{"$f":"SUM(J661:J662)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$661:$Q$662)","v":0},{"$f":"SUM(R661:R662)","v":0},{"$f":"SUM(S661:S662)","v":0}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":0},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"F666-R666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":0},{"$f":"-G641","v":0},{"$f":"-H641","v":0},{"$f":"-I641","v":0},{"$f":"-J641","v":0},0,0,0,0,0,0,{"$f":"-$Q$641","v":0},{"$f":"-R641","v":0},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":0},{"$f":"G663","v":0},{"$f":"H663","v":0},{"$f":"I663","v":0},{"$f":"J663","v":0},0,0,0,0,0,0,{"$f":"$Q$663","v":0},{"$f":"R663","v":0},{"$f":"F668-R668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},{"$f":"H707","v":0},{"$f":"I707","v":0},{"$f":"J707","v":0},0,0,0,0,0,0,{"$f":"Q707","v":0},{"$f":"R707","v":0},{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":0},{"$f":"SUM(G666:G670)","v":0},{"$f":"SUM(H666:H670)","v":0},{"$f":"SUM(I666:I670)","v":0},{"$f":"SUM(J666:J670)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$666:$Q$670)","v":0},{"$f":"SUM(R666:R670)","v":0},{"$f":"SUM(S666:S670)","v":0}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":0},{"$f":"F674-SUM(H674:Q674)","v":0},{"$f":"ROUND(H671*H673,0)","v":0},{"$f":"ROUND(I671*I673,0)","v":0},{"$f":"ROUND(J671*J673,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND($Q$671*$Q$673,0)","v":0},{"$f":"SUM(G674:Q674)","v":0},{"$f":"F674-R674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":0},{"$f":"G663","v":0},{"$f":"H663","v":0},{"$f":"I663","v":0},{"$f":"J663","v":0},0,0,0,0,0,0,{"$f":"$Q$663","v":0},{"$f":"R663","v":0},{"$f":"F675-R675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"SUM(G674:G675)","v":0},{"$f":"SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$674:$Q$675)","v":0},{"$f":"SUM(R674:R675)","v":0},{"$f":"SUM(S674:S675)","v":0}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":0},{"$f":"G674","v":0},{"$f":"H674","v":0},{"$f":"I674","v":0},{"$f":"J674","v":0},0,0,0,0,0,0,{"$f":"$Q$674","v":0},{"$f":"R674","v":0},{"$f":"S674","v":0}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":0},{"$f":"SUM(G680:G680)","v":0},{"$f":"SUM(H680:H680)","v":0},{"$f":"SUM(I680:I680)","v":0},{"$f":"SUM(J680:J680)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$680:$Q$680)","v":0},{"$f":"SUM(R680:R680)","v":0},{"$f":"SUM(S680:S680)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I694","v":0},{"$f":"F694-SUM(H694:Q694)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G694:Q694)","v":0},{"$f":"F694-R694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I695","v":0},{"$f":"F695-SUM(H695:Q695)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"SUM(G694:G695)","v":0},0,0,{"$f":"SUM(J694:J695)","v":0},0,0,0,0,0,0,0,0,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I700","v":0},{"$f":"F700-SUM(H700:Q700)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G700:Q700)","v":0},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":0},{"$f":"SUM(G700)","v":0},0,0,{"$f":"SUM(J700)","v":0},0,0,0,0,0,0,0,0,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I704","v":0},{"$f":"F704-SUM(H704:Q704)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},{"$f":"SUM(H704)","v":0},{"$f":"SUM(I704)","v":0},{"$f":"SUM(J704)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704)","v":0},{"$f":"SUM(R704)","v":0},{"$f":"SUM(S704)","v":0}]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":0},{"$f":"G705+G701","v":0},{"$f":"H705+H701","v":0},{"$f":"I705+I701","v":0},{"$f":"J705+J701","v":0},0,0,0,0,0,0,{"$f":"Q705+Q701","v":0},{"$f":"R705+R701","v":0},{"$f":"S705+S701","v":0}]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":0},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"S433","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":0},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"Q676","v":0},{"$f":"R676","v":0},{"$f":"S676","v":0}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":0},{"$f":"-G641","v":0},{"$f":"-H641","v":0},{"$f":"-I641","v":0},{"$f":"-J641","v":0},0,0,0,0,0,0,{"$f":"-Q641","v":0},{"$f":"-R641","v":0},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":0},{"$f":"-G696","v":0},{"$f":"-H696","v":0},{"$f":"-I696","v":0},{"$f":"-J696","v":0},0,0,0,0,0,0,{"$f":"-Q696","v":0},{"$f":"-R696","v":0},{"$f":"-S696","v":0}]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},{"$f":"H707","v":0},{"$f":"I707","v":0},{"$f":"J707","v":0},0,0,0,0,0,0,{"$f":"Q707","v":0},{"$f":"R707","v":0},{"$f":"S707","v":0}]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":0},{"$f":"SUM(G711:G716)","v":0},{"$f":"SUM(H711:H716)","v":0},{"$f":"SUM(I711:I716)","v":0},{"$f":"SUM(J711:J716)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q711:Q716)","v":0},{"$f":"SUM(R711:R716)","v":0},{"$f":"SUM(S711:S716)","v":0}]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":0},{"$f":"F720-SUM(H720:Q720)","v":0},{"$f":"ROUND(H717*H719,0)","v":0},{"$f":"ROUND(I717*I719,0)","v":0},{"$f":"ROUND(J717*J719,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q717*Q719,0)","v":0},{"$f":"SUM(G720:Q720)","v":0},{"$f":"F720-R720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},{"$f":"H707","v":0},{"$f":"I707","v":0},{"$f":"J707","v":0},0,0,0,0,0,0,{"$f":"Q707","v":0},{"$f":"SUM(G721:Q721)","v":0},{"$f":"F721-R721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":0},0,0,0,{"$f":"J721+J720","v":0},0,0,0,0,0,0,0,0,{"$f":"S721+S720","v":0}]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":0},{"$f":"G720","v":0},{"$f":"H720","v":0},{"$f":"I720","v":0},{"$f":"J720","v":0},0,0,0,0,0,0,{"$f":"Q720","v":0},{"$f":"SUM(G725:Q725)","v":0},{"$f":"F725-R725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},0,0,0,0,0,0,{"$f":"Q705","v":0},{"$f":"SUM(G726:Q726)","v":0},{"$f":"F726-R726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":0},0,0,0,{"$f":"J725+J726","v":0},0,0,0,0,0,0,0,0,{"$f":"S725+S726","v":0}]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I742","v":0},{"$f":"F742-SUM(H742:Q742)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G742:Q742)","v":0},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,0,{"$f":"F746-SUM(H746:Q746)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F746*VLOOKUP(D746,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,0,{"$f":"F747-SUM(H747:Q747)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F747*VLOOKUP(D747,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,0,{"$f":"F748-SUM(H748:Q748)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F748*VLOOKUP(D748,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I749","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":0},{"$f":"SUM(G742:G749)","v":0},{"$f":"SUM(H742:H749)","v":0},{"$f":"SUM(I742:I749)","v":0},{"$f":"SUM(J742:J749)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$742:$Q$749)","v":0},{"$f":"SUM(R742:R749)","v":0},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":0},{"$f":"G618","v":0},{"$f":"H618","v":0},{"$f":"I618","v":0},{"$f":"J618","v":0},0,0,0,0,0,0,{"$f":"$Q$618","v":0},{"$f":"R618","v":0},{"$f":"S618","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":0},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"S433","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":0},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"$Q$676","v":0},{"$f":"R676","v":0},{"$f":"S676","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":0},{"$f":"G722","v":0},0,0,{"$f":"J722","v":0},0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":0},{"$f":"-G750","v":0},{"$f":"-H750","v":0},{"$f":"-I750","v":0},{"$f":"-J750","v":0},0,0,0,0,0,0,{"$f":"-$Q$750","v":0},{"$f":"-R750","v":0},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":0},{"$f":"SUM(G752:G757)","v":0},{"$f":"SUM(H752:H757)","v":0},{"$f":"SUM(I752:I757)","v":0},{"$f":"SUM(J752:J757)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$752:$Q$757)","v":0},{"$f":"SUM(R752:R757)","v":0},{"$f":"R758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":0},{"$f":"-G757","v":0},{"$f":"-H757","v":0},{"$f":"-I757","v":0},{"$f":"-J757","v":0},0,0,0,0,0,0,{"$f":"-$Q$757","v":0},{"$f":"-R757","v":0},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"F989","v":0},{"$f":"G989","v":0},{"$f":"H989","v":0},{"$f":"I989","v":0},{"$f":"J989","v":0},0,0,0,0,0,0,{"$f":"Q989","v":0},{"$f":"R989","v":0},{"$f":"S989","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":0},{"$f":"G760-G761","v":0},{"$f":"H760-H761","v":0},{"$f":"I760-I761","v":0},{"$f":"J760-J761","v":0},0,0,0,0,0,0,{"$f":"$Q$760-Q761","v":0},{"$f":"R760-R761","v":0},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,{"$f":"ROUND(J817/(1-J817),8)","v":0},0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,{"$f":"Q766+Q765","v":0},{"$f":"R766+R765","v":0},{"$f":"S766+S765","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S767+S758","v":0}]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":0},{"$f":"G868","v":0},{"$f":"H868","v":0},{"$f":"I868","v":0},{"$f":"J868","v":0},0,0,0,0,0,0,{"$f":"Q868","v":0},{"$f":"R868","v":0},{"$f":"S868","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":0},{"$f":"-G770","v":0},{"$f":"-H770","v":0},{"$f":"-I770","v":0},{"$f":"-J770","v":0},0,0,0,0,0,0,{"$f":"-Q770","v":0},{"$f":"-R770","v":0},{"$f":"-S770","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":0},{"$f":"G773+G772","v":0},{"$f":"H773+H772","v":0},{"$f":"I773+I772","v":0},{"$f":"J773+J772","v":0},0,0,0,0,0,0,{"$f":"Q773+Q772","v":0},{"$f":"SUM(G774:Q774)","v":0},{"$f":"F774-R774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,{"$f":"J729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!I776","v":0},{"$f":"F776-SUM(H776:Q776)","v":0},{"$f":"ROUND(H775*H774,0)","v":0},{"$f":"ROUND(I775*I774,0)","v":0},{"$f":"ROUND(J775*J774,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q775*Q774,0)","v":0},{"$f":"SUM(G776:Q776)","v":0},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":0},{"$f":"G774-G776","v":0},{"$f":"H774-H776","v":0},{"$f":"I774-I776","v":0},{"$f":"J774-J776","v":0},0,0,0,0,0,0,{"$f":"Q774-Q776","v":0},{"$f":"SUM(G777:Q777)","v":0},{"$f":"F777-R777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL",null,null,null,"RATE GRP"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$27","v":31},{"$f":"SUM(G830:Q830)","v":710084},{"$f":"F830-R830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},{"$f":"IF($F830=0,0,ROUND(F830/$F830,5))","v":1},{"$f":"IF(S830=0,F831-SUM(H831:Q831),ROUND(G830/F830,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H830/$F$830,5))","v":0.29422999999999999},{"$f":"IF($F$830=0,0,ROUND(I830/$F$830,5))","v":1.3600000000000001E-3},4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G831:Q831)","v":1},{"$f":"F831-R831","v":0},null,null,null,{"$f":"R831","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G832:Q832)","v":710084},{"$f":"F832-R832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",{"$f":"IF($F832=0,0,ROUND(F832/$F832,5))","v":1},{"$f":"IF(S832=0,F833-SUM(H833:Q833),ROUND(G832/F832,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H832/$F$830,5))","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G833:Q833)","v":1},{"$f":"F833-R833","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D18","v":852231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D19+'WP FR-16(7)(v)-KW & KWH @Dist'!D32","v":342054},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D20","v":1125},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D21","v":22213},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D22","v":92},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D23+'WP FR-16(7)(v)-KW & KWH @Dist'!D33","v":139634},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D24+'WP FR-16(7)(v)-KW & KWH @Dist'!D34","v":90290},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D25+'WP FR-16(7)(v)-KW & KWH @Dist'!D35","v":3195},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D26+'WP FR-16(7)(v)-KW & KWH @Dist'!D36","v":46160},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D27","v":6279},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D28","v":87},{"$f":"SUM(G834:Q834)","v":1503360},{"$f":"F834-R834","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},{"$f":"IF($F834=0,0,ROUND(F834/$F834,5))","v":1},{"$f":"IF(S834=0,F835-SUM(H835:Q835),ROUND(G834/F834,5))","v":0.56686999999999999},{"$f":"IF(F834=0,0,ROUND(H834/F834,5))","v":0.22753000000000001},{"$f":"IF($F$834=0,0,ROUND(I834/$F$834,5))","v":7.5000000000000002E-4},{"$f":"IF($F$834=0,0,ROUND(J834/$F$834,5))","v":1.478E-2},6.0000000000000002E-5,9.2880000000000004E-2,6.0060000000000002E-2,2.1299999999999999E-3,3.0700000000000002E-2,4.1799999999999997E-3,{"$f":"IF(G834=0,0,ROUND(Q834/F834,5))","v":6.0000000000000002E-5},0.99999999999999978,0,null,null,null,{"$f":"R835","v":0.99999999999999978}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!$G$17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!$G$18+'WP FR-16(7)(v) Distlines'!$G$31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!$G$19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!$G$20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!$G$21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!$G$22+'WP FR-16(7)(v) Distlines'!$G$32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!$G$23+'WP FR-16(7)(v) Distlines'!$G$33","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!$G$24+'WP FR-16(7)(v) Distlines'!$G$34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!$G$25+'WP FR-16(7)(v) Distlines'!$G$35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!$G$26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!$G$27","v":33},717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},{"$f":"IF($F836=0,0,ROUND(F836/$F836,5))","v":1},{"$f":"IF(S836=0,F837-SUM(H837:Q837),ROUND(G836/F836,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H836/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I836/$F$836,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R837","v":1.0000000000000002}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!K18+'WP FR-16(7)(v) Distlines'!K31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!K19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!K20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!K21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!K22+'WP FR-16(7)(v) Distlines'!K32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!K23","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!K24+'WP FR-16(7)(v) Distlines'!K34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!K25+'WP FR-16(7)(v) Distlines'!K35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!K26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!K27","v":33},{"$f":"SUM(G838:Q838)","v":717613},{"$f":"F838-R838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",{"$f":"IF($F838=0,0,ROUND(F838/$F838,5))","v":1},{"$f":"IF(S838=0,F839-SUM(H839:Q839),ROUND(G838/F838,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H838/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I838/$F$836,5))","v":1.33E-3},{"$f":"IF($F$836=0,0,ROUND(J838/$F$836,5))","v":6.8500000000000002E-3},{"$f":"IF($F$836=0,0,ROUND(K838/$F$836,5))","v":6.9999999999999994E-5},{"$f":"IF($F$836=0,0,ROUND(L838/$F$836,5))","v":0.14532},{"$f":"IF($F$838=0,0,ROUND(M838/$F$838,5))","v":9.9720000000000003E-2},{"$f":"IF($F$838=0,0,ROUND(N838/$F$838,5))","v":3.3500000000000001E-3},{"$f":"IF($F$838=0,0,ROUND(O838/$F$838,5))","v":0},{"$f":"IF($F$838=0,0,ROUND(P838/$F$838,5))","v":6.79E-3},{"$f":"IF($F$838=0,0,ROUND(Q838/$F$838,5))","v":5.0000000000000002E-5},{"$f":"SUM(G839:Q839)","v":1.0000000000000002},{"$f":"F839-R839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":0},{"$f":"SUM(G73:G90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},{"$f":"IF($F840=0,0,ROUND(F840/$F840,5))","v":0},{"$f":"IF(S840=0,F841-SUM(H841:Q841),ROUND(G840/F840,5))","v":0},{"$f":"IF($F$840=0,0,ROUND(H840/$F$840,5))","v":0},{"$f":"IF($F$840=0,0,ROUND(I840/$F$840,5))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R841","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L18","v":316778},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L19+'WP FR-16(7)(v)-KW & KWH @Dist'!L32","v":211761},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L20","v":951},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L21","v":4914},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L22","v":50},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L23+'WP FR-16(7)(v)-KW & KWH @Dist'!L33","v":104285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L24","v":71563},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L25","v":2403},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L26","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L27","v":4875},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L28","v":33},717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},{"$f":"IF($F842=0,0,ROUND(F842/$F842,5))","v":1},{"$f":"IF(S842=0,F843-SUM(H843:Q843),ROUND(G842/F842,5))","v":0.44142999999999999},{"$f":"IF($F$842=0,0,ROUND(H842/$F$842,5))","v":0.29509000000000002},{"$f":"IF($F$842=0,0,ROUND(I842/$F$842,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R843","v":1.0000000000000002}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},{"$f":"'WP FR-16(7)(v) Wtd services'!H17","v":126269},{"$f":"'WP FR-16(7)(v) Wtd services'!H18","v":12827},{"$f":"'WP FR-16(7)(v) Wtd services'!H19","v":171},{"$f":"'WP FR-16(7)(v) Wtd services'!H20","v":728},{"$f":"'WP FR-16(7)(v) Wtd services'!H21","v":16},{"$f":"'WP FR-16(7)(v) Wtd services'!H22","v":1050},{"$f":"'WP FR-16(7)(v) Wtd services'!H23","v":259},{"$f":"'WP FR-16(7)(v) Wtd services'!H24","v":70},{"$f":"'WP FR-16(7)(v) Wtd services'!H25","v":77},{"$f":"'WP FR-16(7)(v) Wtd services'!H26","v":394},{"$f":"'WP FR-16(7)(v) Wtd services'!H27","v":11},141872,62]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},{"$f":"IF($F844=0,0,ROUND(F844/$F844,5))","v":1},{"$f":"IF(S844=0,F845-SUM(H845:Q845),ROUND(G844/F844,5))","v":0.88963000000000003},{"$f":"IF($F$844=0,0,ROUND(H844/$F$844,5))","v":9.0370000000000006E-2},{"$f":"IF($F$844=0,0,ROUND(I844/$F$844,5))","v":1.1999999999999999E-3},5.13E-3,1.1E-4,7.4000000000000003E-3,1.82E-3,4.8999999999999998E-4,5.4000000000000001E-4,2.7799999999999999E-3,8.0000000000000007E-5,0.99954999999999994,4.5000000000006146E-4,null,null,null,{"$f":"R845","v":0.99954999999999994}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$35","v":232190426},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$27","v":182425},4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},{"$f":"IF($F846=0,0,ROUND(F846/$F846,5))","v":1},{"$f":"IF(S846=0,F847-SUM(H847:Q847),ROUND(G846/F846,5))","v":0.35949999999999993},{"$f":"IF($F$846=0,0,ROUND(H846/$F$846,5))","v":0.27888000000000002},{"$f":"IF($F$846=0,0,ROUND(I846/$F$846,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R847","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F18","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F19+'WP FR-16(7)(v)-KW & KWH @Dist'!F32","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F20","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F21","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F22","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F23+'WP FR-16(7)(v)-KW & KWH @Dist'!F33","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F24","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F25","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F26","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F27","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F28","v":182425},4182913551,13250022]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},{"$f":"IF($F848=0,0,ROUND(F848/$F848,5))","v":1},{"$f":"IF(S848=0,F849-SUM(H849:Q849),ROUND(G848/F848,5))","v":0.35948999999999998},{"$f":"IF($F$848=0,0,ROUND(H848/$F$848,5))","v":0.27888000000000002},{"$f":"IF($F$848=0,0,ROUND(I848/$F$848,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.2179999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99684000000000006,3.1599999999999406E-3,null,null,null,{"$f":"R849","v":0.99684000000000006}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18+'WP FR-16(7)(v)-KW & KWH @Gen'!F31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22+'WP FR-16(7)(v)-KW & KWH @Gen'!F32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25+'WP FR-16(7)(v)-KW & KWH @Gen'!F35","v":232190426},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},{"$f":"IF($F850=0,0,ROUND(F850/$F850,5))","v":1},{"$f":"IF(S850=0,F851-SUM(H851:Q851),ROUND(G850/F850,5))","v":0.36119000000000001},{"$f":"IF($F$850=0,0,ROUND(H850/$F$850,5))","v":0.2802},{"$f":"IF($F$850=0,0,ROUND(I850/$F$850,5))","v":1.5499999999999999E-3},4.7400000000000003E-3,6.9999999999999994E-5,0.16952999999999999,0.12318999999999999,3.8899999999999998E-3,5.5599999999999997E-2,0,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R851","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,0,0,0,0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},{"$f":"IF($F852=0,0,ROUND(F852/$F852,5))","v":1},{"$f":"IF(S852=0,F853-SUM(H853:Q853),ROUND(G852/F852,5))","v":1},{"$f":"IF($F$852=0,0,ROUND(H852/$F$852,5))","v":0},{"$f":"IF($F$852=0,0,ROUND(I852/$F$852,5))","v":0},0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R853","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,0,0,0,0,0,0,0,0,0,1,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},{"$f":"IF($F854=0,0,ROUND(F854/$F854,5))","v":1},{"$f":"IF(S854=0,F855-SUM(H855:Q855),ROUND(G854/F854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(H854/$F$854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(I854/$F$854,5))","v":0},0,0,0,0,0,0,1,0,1,0,null,null,null,{"$f":"R855","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H18","v":126269},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H19+'WP FR-16(7)(v)-KW & KWH @Dist'!$H32","v":12833},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H20","v":171},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H21","v":104},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H22","v":16},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H23+'WP FR-16(7)(v)-KW & KWH @Dist'!$H33","v":154},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H24","v":37},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H25","v":10},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H26","v":11},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H27","v":394},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H28","v":11},140010,4]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},{"$f":"IF($F856=0,0,ROUND(F856/$F856,5))","v":1},{"$f":"IF(S856=0,F857-SUM(H857:Q857),ROUND(G856/F856,5))","v":0.90183000000000002},{"$f":"IF($F$856=0,0,ROUND(H856/$F$856,5))","v":9.1660000000000005E-2},{"$f":"IF($F$856=0,0,ROUND(I856/$F$856,5))","v":1.2199999999999999E-3},7.3999999999999999E-4,1.1E-4,1.1000000000000001E-3,2.5999999999999998E-4,6.9999999999999994E-5,8.0000000000000007E-5,2.81E-3,{"$f":"IF(G856=0,0,ROUND(Q856/F856,5))","v":8.0000000000000007E-5},0.99995999999999996,4.0000000000040004E-5,null,null,null,{"$f":"R857","v":0.99995999999999996}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},{"$f":"'WP FR-16(7)(v) Meters'!$E19","v":3299927},{"$f":"'WP FR-16(7)(v) Meters'!$E20","v":2696699},{"$f":"'WP FR-16(7)(v) Meters'!$E21","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E22","v":22657},{"$f":"'WP FR-16(7)(v) Meters'!$E23","v":2715},{"$f":"'WP FR-16(7)(v) Meters'!$E24","v":125418},{"$f":"'WP FR-16(7)(v) Meters'!$E25","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E26","v":10654},{"$f":"'WP FR-16(7)(v) Meters'!$E27","v":16048},{"$f":"'WP FR-16(7)(v) Meters'!$E28","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E29","v":176520},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},{"$f":"IF($F858=0,0,ROUND(F858/$F858,5))","v":1},{"$f":"IF(S858=0,F859-SUM(H859:Q859),ROUND(G858/F858,5))","v":0.51961000000000002},{"$f":"IF($F$858=0,0,ROUND(H858/$F$858,5))","v":0.42463000000000001},{"$f":"IF($F$858=0,0,ROUND(I858/$F$858,5))","v":0},3.5699999999999998E-3,4.2999999999999999E-4,1.975E-2,0,1.6800000000000001E-3,2.5300000000000001E-3,0,2.7799999999999998E-2,1,0,null,null,null,{"$f":"R859","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},{"$f":"'WP FR-16(7)(v) Meters'!H19","v":126269},{"$f":"'WP FR-16(7)(v) Meters'!H20+'WP FR-16(7)(v) Meters'!H33","v":102622},{"$f":"'WP FR-16(7)(v) Meters'!H21","v":171},{"$f":"'WP FR-16(7)(v) Meters'!H22","v":832},{"$f":"'WP FR-16(7)(v) Meters'!H23","v":112},{"$f":"'WP FR-16(7)(v) Meters'!H24+'WP FR-16(7)(v) Meters'!H34","v":4804},{"$f":"'WP FR-16(7)(v) Meters'!H25+'WP FR-16(7)(v) Meters'!H35","v":37},{"$f":"'WP FR-16(7)(v) Meters'!H26+'WP FR-16(7)(v) Meters'!H36","v":410},{"$f":"'WP FR-16(7)(v) Meters'!H27+'WP FR-16(7)(v) Meters'!H37","v":620},{"$f":"'WP FR-16(7)(v) Meters'!H28","v":394},{"$f":"'WP FR-16(7)(v) Meters'!H29","v":6787},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},{"$f":"IF($F860=0,0,ROUND(F860/$F860,5))","v":1},{"$f":"IF(S860=0,F861-SUM(H861:Q861),ROUND(G860/F860,5))","v":0.51951999999999998},{"$f":"IF($F$860=0,0,ROUND(H860/$F$860,5))","v":0.42220999999999997},{"$f":"IF($F$860=0,0,ROUND(I860/$F$860,5))","v":6.9999999999999999E-4},3.4199999999999999E-3,4.6000000000000001E-4,1.976E-2,1.4999999999999999E-4,1.6900000000000001E-3,2.5500000000000002E-3,1.6199999999999999E-3,2.792E-2,1,0,null,null,null,{"$f":"R861","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},{"$f":"'WP FR-16(7)(v) CustAcct'!G17","v":1370864},{"$f":"'WP FR-16(7)(v) CustAcct'!G19","v":62282.329999999842},{"$f":"'WP FR-16(7)(v) CustAcct'!G20","v":409},{"$f":"'WP FR-16(7)(v) CustAcct'!G21","v":432},{"$f":"'WP FR-16(7)(v) CustAcct'!G22","v":20},{"$f":"'WP FR-16(7)(v) CustAcct'!G23","v":31779},{"$f":"'WP FR-16(7)(v) CustAcct'!G24","v":21269},{"$f":"'WP FR-16(7)(v) CustAcct'!G25","v":642},{"$f":"'WP FR-16(7)(v) CustAcct'!G26","v":9153},{"$f":"'WP FR-16(7)(v) CustAcct'!G27","v":1309},{"$f":"'WP FR-16(7)(v) CustAcct'!G28","v":5},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},{"$f":"IF($F862=0,0,ROUND(F862/$F862,5))","v":1},{"$f":"IF(S862=0,F863-SUM(H863:Q863),ROUND(G862/F862,5))","v":0.91503999999999996},{"$f":"IF($F$862=0,0,ROUND(H862/$F$862,5))","v":4.1570000000000003E-2},{"$f":"IF($F$862=0,0,ROUND(I862/$F$862,5))","v":2.7E-4},2.9E-4,1.0000000000000001E-5,2.121E-2,1.4200000000000001E-2,4.2999999999999999E-4,6.11E-3,8.7000000000000001E-4,0,0.99999999999999989,0,null,null,null,{"$f":"R863","v":0.99999999999999989}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18","v":1170020285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22","v":703656372},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},{"$f":"SUM(G864:Q864)","v":4178319049},{"$f":"F864-R864","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},{"$f":"IF($F864=0,0,ROUND(F864/$F864,5))","v":1},{"$f":"IF(S864=0,F865-SUM(H865:Q865),ROUND(G864/F863,5))","v":0.36102000000000001},{"$f":"IF(F864=0,0,ROUND(H864/F864,5))","v":0.28001999999999999},{"$f":"IF(F864=0,0,ROUND(I864/F864,5))","v":1.5499999999999999E-3},{"$f":"IF(F864=0,0,ROUND(J864/F864,5))","v":4.7400000000000003E-3},{"$f":"IF(F864=0,0,ROUND(K864/F864,5))","v":6.9999999999999994E-5},{"$f":"IF(F864=0,0,ROUND(L864/F864,5))","v":0.16841},{"$f":"IF(F864=0,0,ROUND(M864/F864,5))","v":0.12314},{"$f":"IF(F864=0,0,ROUND(N864/F864,5))","v":3.8899999999999998E-3},{"$f":"IF(F864=0,0,ROUND(O864/F864,5))","v":5.2400000000000002E-2},{"$f":"IF(F864=0,0,ROUND(P864/F864,5))","v":4.7200000000000002E-3},{"$f":"IF(F864=0,0,ROUND(Q864/F864,5))","v":4.0000000000000003E-5},{"$f":"SUM(G865:Q865)","v":1},{"$f":"F865-R865","v":0}]
[38]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C867","v":"PRESENT REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-2 PROD Classified'!I867","v":-1},{"$f":"F867-SUM(H867:Q867)","v":-1},{"$f":"ROUND(F867*VLOOKUP(D867,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$867*VLOOKUP($D$867,ALLOCTABLE_Prod_Customer,I10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G867:Q867)","v":-1},{"$f":"F867-R867","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C868","v":"PROPOSED REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-2 PROD Classified'!I868","v":0},{"$f":"F868-SUM(H868:Q868)","v":0},{"$f":"ROUND(F868*VLOOKUP(D868,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$868*VLOOKUP($D$868,ALLOCTABLE_Prod_Customer,I10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G868:Q868)","v":0},{"$f":"F868-R868","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.1",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F881","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G881","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H881","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I881","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J881","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K881","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L881","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M881","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N881","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O881","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P881","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q881","v":7414},{"$f":"SUM(G881:Q881)","v":304270571},{"$f":"F881-R881","v":42207}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},{"$f":"IF($F881=0,0,ROUND(F881/$F881,9))","v":1},{"$f":"IF(S881=0,F882-SUM(H882:Q882),ROUND(G881/F881,5))","v":0.39562000000000003},{"$f":"IF($F$881=0,0,ROUND(H881/$F$881,9))","v":0.295641394},{"$f":"IF($F$881=0,0,ROUND(I881/$F$881,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G882:Q882)","v":0.99986525599999998},{"$f":"F882-R882","v":1.3474400000001996E-4},null,null,null,{"$f":"R882","v":0.99986525599999998}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F883","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G883","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H883","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I883","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J883","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K883","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L883","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M883","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N883","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O883","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P883","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q883","v":7414},{"$f":"SUM(G883:Q883)","v":304270571},{"$f":"F883-R883","v":42207}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},{"$f":"IF($F883=0,0,ROUND(F883/$F883,9))","v":1},{"$f":"IF(S883=0,F884-SUM(H884:Q884),ROUND(G883/F883,5))","v":0.39562000000000003},{"$f":"IF($F$883=0,0,ROUND(H883/$F$883,9))","v":0.295641394},{"$f":"IF($F$883=0,0,ROUND(I883/$F$883,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G884:Q884)","v":0.99986525599999998},{"$f":"F884-R884","v":1.3474400000001996E-4}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},1,{"$f":"IF(F888=0,0,F888-SUM(H888:Q888))","v":1},{"$f":"ROUND(IF($F$62=0,0,H62/$F$62),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$62=0,0,L62/$F$62),5)","v":0},0,0,0,0,0,{"$f":"SUM(G888:Q888)","v":1},{"$f":"F888-R888","v":0},null,null,null,{"$f":"R888","v":1}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},0,0,{"$f":"ROUND(IF($F$68=0,0,H68/$F$68),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},1,1,{"$f":"ROUND(IF($F$70=0,0,H70/$F$70),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$70=0,0,L70/$F$70),5)","v":0},0,0,0,0,0,1,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},0,0,{"$f":"ROUND(IF($F$94=0,0,H94/$F$94),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$94=0,0,L94/$F$94),5)","v":0},0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},0,0,{"$f":"ROUND(IF($F$97=0,0,H97/$F$97),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$97=0,0,L97/$F$97),5)","v":0},0,0,0,0,0,0,0,null,null,null,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,1,{"$f":"ROUND(IF($F$109=0,0,H109/$F$109),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$109=0,0,L109/$F$109),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,1,{"$f":"ROUND(IF($F$121=0,0,H121/$F$121),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$121=0,0,L121/$F$121),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,1,{"$f":"ROUND(IF($F$123=0,0,H123/$F$123),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$123=0,0,L123/$F$123),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},1,1,{"$f":"ROUND(IF($F$171=0,0,H171/$F$171),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$171=0,0,L171/$F$171),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,1,{"$f":"ROUND(IF($F$200=0,0,H200/$F$200),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$200=0,0,L200/$F$200),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},1,{"$f":"IF(F900=0,0,F900-SUM(H900:Q900))","v":1},{"$f":"ROUND(IF($F$216=0,0,H216/$F$216),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$216=0,0,L216/$F$216),5)","v":0},0,0,0,0,0,{"$f":"SUM(G900:Q900)","v":1},{"$f":"F900-R900","v":0},null,null,null,{"$f":"R900","v":1}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},0,0,{"$f":"ROUND(IF($F$222=0,0,H222/$F$222),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R901","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},0,0,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R902","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},0,0,{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$248=0,0,L248/$F$248),5)","v":0},0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},0,0,{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$251=0,0,L251/$F$251),5)","v":0},0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,1,{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$263=0,0,L263/$F$263),5)","v":0},0,0,0,0,0,1,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,1,{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$275=0,0,L275/$F$275),5)","v":0},0,0,0,0,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,1,{"$f":"ROUND(IF($F$277=0,0,H277/$F$277),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$277=0,0,L277/$F$277),5)","v":0},0,0,0,0,0,1,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"IF(F910=0,0,F910-SUM(H910:Q910))","v":1},{"$f":"ROUND(IF($F$399=0,0,H399/$F$399),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$399=0,0,L399/$F$399),5)","v":0},0,0,0,0,0,{"$f":"SUM(G910:Q910)","v":1},{"$f":"F910-R910","v":0},null,null,null,{"$f":"R910","v":1}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"IF(F911=0,0,F911-SUM(H911:Q911))","v":1},{"$f":"ROUND(IF($F$405=0,0,H405/$F$405),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$405=0,0,L405/$F$405),5)","v":0},0,0,0,0,0,{"$f":"SUM(G911:Q911)","v":1},{"$f":"F911-R911","v":0},null,null,null,{"$f":"R911","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"IF(F912=0,0,F912-SUM(H912:Q912))","v":1},{"$f":"ROUND(IF($F$408=0,0,H408/$F$408),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$408=0,0,L408/$F$408),5)","v":0},0,0,0,0,0,{"$f":"SUM(G912:Q912)","v":1},{"$f":"F912-R912","v":0},null,null,null,{"$f":"R912","v":1}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"IF(F913=0,0,F913-SUM(H913:Q913))","v":1},{"$f":"ROUND(IF($F$414=0,0,H414/$F$414),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$414=0,0,L414/$F$414),5)","v":0},0,0,0,0,0,{"$f":"SUM(G913:Q913)","v":1},{"$f":"F913-R913","v":0},null,null,null,{"$f":"R913","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"IF(F914=0,0,F914-SUM(H914:Q914))","v":1},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$416=0,0,L416/$F$416),5)","v":0},0,0,0,0,0,{"$f":"SUM(G914:Q914)","v":1},{"$f":"F914-R914","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"IF(F917=0,0,F917-SUM(H917:Q917))","v":1},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$390=0,0,L390/$F$390),5)","v":0},0,0,0,0,0,{"$f":"SUM(G917:Q917)","v":1},{"$f":"F917-R917","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"IF(F918=0,0,F918-SUM(H918:Q918))","v":1},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$426=0,0,L426/$F$426),5)","v":0},0,0,0,0,0,{"$f":"SUM(G918:Q918)","v":1},{"$f":"F918-R918","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"IF(F919=0,0,F919-SUM(H919:Q919))","v":1},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$375=0,0,L375/$F$375),5)","v":0},0,0,0,0,0,{"$f":"SUM(G919:Q919)","v":1},{"$f":"F919-R919","v":0},null,null,null,{"$f":"R919","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-5"}]
[{"$f":"$A$2","v":"PRODUCTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"PRODUCTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.2",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$457=0,0,L457/$F$457),5)","v":0},0,0,0,0,0,{"$f":"SUM(G932:Q932)","v":0},{"$f":"F932-R932","v":1},null,null,null,{"$f":"R932","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$453=0,0,L453/$F$453),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R933","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$459=0,0,L459/$F$459),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R934","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$466=0,0,L466/$F$466),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R935","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":0},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$492=0,0,L492/$F$492),5)","v":0},0,0,0,0,0,0,1]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$496=0,0,L496/$F$496),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R937","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$503=0,0,L503/$F$503),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R938","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$518=0,0,L518/$F$518),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R939","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$522=0,0,L522/$F$522),5)","v":0},0,0,0,0,0,{"$f":"SUM(G940:Q940)","v":0},{"$f":"F940-R940","v":1}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":0},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$549=0,0,L549/$F$549),5)","v":0},0,0,0,0,0,{"$f":"SUM(G941:Q941)","v":0},{"$f":"F941-R941","v":1}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$525=0,0,L525/$F$525),5)","v":0},0,0,0,0,0,{"$f":"SUM(G944:Q944)","v":0},{"$f":"F944-R944","v":1}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$526=0,0,L526/$F$526),5)","v":0},0,0,0,0,0,0,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$527=0,0,L527/$F$527),5)","v":0},0,0,0,0,0,0,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":0},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$528=0,0,L528/$F$528),5)","v":0},0,0,0,0,0,0,1]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$529=0,0,L529/$F$529),5)","v":0},0,0,0,0,0,0,1]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$530=0,0,L530/$F$530),5)","v":0},0,0,0,0,0,0,1]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$531=0,0,L531/$F$531),5)","v":0},0,0,0,0,0,0,1]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":0},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$532=0,0,L532/$F$532),5)","v":0},0,0,0,0,0,0,1]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$547=0,0,L547/$F$547),5)","v":0},0,0,0,0,0,0,1]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":0},{"$f":"ROUND(IF($F$563=0,0,H563/$F$563),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$563=0,0,L563/$F$563),5)","v":0},0,0,0,0,0,{"$f":"SUM(G955:Q955)","v":0},{"$f":"F955-R955","v":1},null,null,null,{"$f":"R955","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$567=0,0,L567/$F$567),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R956","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$571=0,0,L571/$F$571),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R957","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$575=0,0,L575/$F$575),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R958","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$579=0,0,L579/$F$579),5)","v":0},0,0,0,0,0,0,1]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$582=0,0,L582/$F$582),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R960","v":0}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0},{"$f":"ROUND(IF($F$598=0,0,H598/$F$598),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$598=0,0,L598/$F$598),5)","v":0},0,0,0,0,0,{"$f":"SUM(G963:Q963)","v":0},{"$f":"F963-R963","v":1},null,null,null,{"$f":"R963","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":0},{"$f":"ROUND(IF($F$605=0,0,H605/$F$605),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$605=0,0,L605/$F$605),5)","v":0},0,0,0,0,0,{"$f":"SUM(G964:Q964)","v":0},{"$f":"F964-R964","v":1},null,null,null,{"$f":"R964","v":0}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0},{"$f":"ROUND(IF($F$612=0,0,H612/$F$612),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$612=0,0,L612/$F$612),5)","v":0},0,0,0,0,0,{"$f":"SUM(G965:Q965)","v":0},{"$f":"F965-R965","v":1},null,null,null,{"$f":"R965","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":0},{"$f":"ROUND(IF($F$618=0,0,H618/$F$618),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$618=0,0,L618/$F$618),5)","v":0},0,0,0,0,0,{"$f":"SUM(G966:Q966)","v":0},{"$f":"F966-R966","v":1},null,null,null,{"$f":"R966","v":0}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G969:Q969)","v":0},{"$f":"F969-R969","v":1},null,null,null,{"$f":"R969","v":0}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I983","v":0},{"$f":"F983-SUM(H983:Q983)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Prod_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G983:Q983)","v":0},{"$f":"F983-R983","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I985","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050",null,"K301",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I986","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50",null,"NP29",{"$f":"'FR-16(7)(v)-2 PROD Classified'!I988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F982:F988)","v":0},0,0,0,{"$f":"SUM(J982:J988)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"FR-16(7)(v)-6 TRANS Classified","index":8,"n_rows":989,"n_cols":15,"rows_kept":989,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-6"]
["TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE",null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"TRANSMISSION","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":68978819},{"$f":"G123","v":68901546},{"$f":"H123","v":0},{"$f":"I123","v":77273},{"$f":"SUM(G12:I12)","v":68978819},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-21686845},{"$f":"-G200","v":-21675223},{"$f":"-H200","v":0},{"$f":"-I200","v":-11622},{"$f":"SUM(G13:I13)","v":-21686845},{"$f":"F13-J13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-10015697},{"$f":"G421","v":-9996860},{"$f":"H421","v":0},{"$f":"I421","v":-18837},{"$f":"SUM(G14:I14)","v":-10015697},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":37276277},37229463,0,46814,37276277,0]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":22973313},{"$f":"G549","v":22961913},{"$f":"H549","v":0},{"$f":"I549","v":11400},{"$f":"SUM(G18:I18)","v":22973313},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":1996775},{"$f":"G582","v":1993248},{"$f":"H582","v":0},{"$f":"I582","v":3527},{"$f":"SUM(G19:I19)","v":1996775},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":684423},{"$f":"G612","v":683159},{"$f":"H612","v":0},{"$f":"I612","v":1264},{"$f":"SUM(G20:I20)","v":684423},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":25654511},25638320,0,16191,25654511,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":3334105},{"$f":"G676","v":3333196},{"$f":"H676","v":0},{"$f":"I676","v":909},{"$f":"SUM(G22:I22)","v":3334105},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":358579},{"$f":"G722","v":358260},{"$f":"H722","v":0},{"$f":"I722","v":319},{"$f":"SUM(G23:I23)","v":358579},{"$f":"F23-J23","v":0}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H24","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":29347195},29329776,0,17419,{"$f":"SUM(J21:J25)","v":29347195},0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":2736145},{"$f":"G433","v":2732697},{"$f":"H433","v":0},{"$f":"I433","v":3448},{"$f":"SUM(G28:I28)","v":2736145},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-2936589},{"$f":"-G750","v":-2936266},{"$f":"-H750","v":0},{"$f":"-I750","v":-323},{"$f":"SUM(G29:I29)","v":-2936589},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":29146751},29126207,0,20544,29146751,0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!R27","v":0},0,0,0,null,{"$f":"K612","v":0}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":29146751},29126207,0,20544,29146751,0]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":16082930},{"$f":"G868","v":16015382},{"$f":"H868","v":0},{"$f":"I868","v":67548},{"$f":"K868","v":0},{"$f":"L868","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":13063821},13110825,0,-47004,29146751,0]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-5301452},-5333820,0,32368,-5301452,0]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-0.13724},-0.13825000000000001,0,0.66500999999999999,-0.13724,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-0.32261938930163553},-0.32468510239403225,-4.1927839994189982E-2,1.318190836812458,-0.32261938930163553,-4.1927839994189982E-2]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F867","v":25129629},{"$f":"G867","v":25111916},{"$f":"H867","v":0},{"$f":"I867","v":17713},{"$f":"K867","v":0},{"$f":"L867","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":4017122},4014291,0,2831,29146751,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.15986},0.15986,0,0.15983,0,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-9046699},-9096534,0,49835,0,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.36},-0.36224000000000001,0,2.8134700000000001,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H59","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G59:I59)","v":0},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H60","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G60:I60)","v":0},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H61","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H65","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H66","v":65749235},{"$f":"ROUND(F66*VLOOKUP(D66,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":65749235},{"$f":"ROUND(F66*VLOOKUP(D66,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G66:I66)","v":65749235},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H67","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":65749235},65749235,0,0,65749235,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":65749235},65749235,0,0,65749235,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H73","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G73:I73)","v":0},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H74","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G74:I74)","v":0},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H75","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G75:I75)","v":0},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H76","v":0},0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H77","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H78","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H79","v":0},0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H80","v":0},0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H81","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H82","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H83","v":0},0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H84","v":0},0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H85","v":0},0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H86","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G86:I86)","v":0},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H87","v":0},0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H88","v":0},0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H89","v":59521},0,0,59521,59521,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H90","v":0},0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H91","v":0},0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H92","v":5451},0,0,5451,5451,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H93","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":64972},{"$f":"SUM(G73:G92)","v":0},0,64972,64972,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":65814207},65749235,0,64972,65814207,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":65814207},65749235,0,64972,65814207,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H100","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G100:I100)","v":0},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H101","v":0},0,{"$f":"ROUND(F101*VLOOKUP(D101,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F101*VLOOKUP(D101,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G101:I101)","v":0},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H102","v":1502812},1502812,0,0,1502812,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H103","v":0},0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H104","v":0},0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H105","v":5864},0,0,5864,5864,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H106","v":0},0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H107","v":0},0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H108","v":0},0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":1508676},1502812,0,5864,1508676,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H112","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G112:I112)","v":0},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H113","v":0},0,0,0,{"$f":"SUM(G113:I113)","v":0},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H114","v":1649499},1649499,0,0,1649499,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H115","v":0},0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H116","v":0},0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H117","v":6437},0,0,6437,6437,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H118","v":0},0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H119","v":0},0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H120","v":0},0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":1655936},1649499,0,6437,1655936,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":68978819},68901546,0,77273,68978819,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H136","v":0},{"$f":"F136-SUM(H136:I136)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G136:I136)","v":0},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H137","v":0},{"$f":"F137-SUM(H137:I137)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G137:I137)","v":0},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H138","v":0},{"$f":"F138-SUM(H138:I138)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G138:I138)","v":0},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H142","v":0},{"$f":"F142-SUM(H142:I142)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H143","v":18887171},{"$f":"F143-SUM(H143:I143)","v":18887171},{"$f":"ROUND(F143*VLOOKUP(D143,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G143:I143)","v":18887171},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H144","v":475730},{"$f":"F144-SUM(H144:I144)","v":475730},{"$f":"ROUND(F144*VLOOKUP(D144,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G144:I144)","v":475730},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":19362901},19362901,0,0,19362901,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":19362901},{"$f":"G145+G139","v":19362901},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":19362901},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H150","v":0},{"$f":"F150-SUM(H150:I150)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G150:I150)","v":0},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H151","v":0},{"$f":"F151-SUM(H151:I151)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G151:I151)","v":0},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H152","v":0},{"$f":"F152-SUM(H152:I152)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G152:I152)","v":0},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H153","v":0},0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H154","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H155","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H156","v":0},0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H157","v":0},0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H158","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H159","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H160","v":0},0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H161","v":0},0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H162","v":0},0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H163","v":0},{"$f":"F163-SUM(H163:I163)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G163:I163)","v":0},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H164","v":0},0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H165","v":0},0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H166","v":2245},0,0,2245,2245,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H167","v":0},0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H168","v":324},0,0,324,324,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H169","v":75},0,0,75,75,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H170","v":0},{"$f":"F170-SUM(H170:I170)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G170:I170)","v":0},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":2644},{"$f":"SUM(G149:G169)","v":0},0,2644,2644,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":19365545},{"$f":"G171+G145","v":19362901},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":2644},{"$f":"J171+J145","v":19365545},{"$f":"F173-J173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":19365545},{"$f":"G147+G171","v":19362901},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":2644},{"$f":"J147+J171","v":19365545},{"$f":"F174-J174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H177","v":0},{"$f":"F177-SUM(H177:I177)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G177:I177)","v":0},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H178","v":0},{"$f":"F178-SUM(H178:I178)","v":0},0,0,{"$f":"SUM(G178:I178)","v":0},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H179","v":838896},838896,0,0,838896,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H180","v":0},0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H181","v":0},0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H182","v":3274},0,0,3274,3274,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H183","v":0},0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H184","v":0},0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H185","v":-137705},-137127,0,-578,-137705,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":704465},701769,0,2696,704465,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H189","v":0},{"$f":"F189-SUM(H189:I189)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G189:I189)","v":0},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H190","v":0},{"$f":"F190-SUM(H190:I190)","v":0},0,0,{"$f":"SUM(G190:I190)","v":0},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H191","v":1622051},1622051,0,0,1622051,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H192","v":0},0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H193","v":0},0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H194","v":6330},0,0,6330,6330,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H195","v":0},0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H196","v":0},0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H197","v":-11546},-11498,0,-48,-11546,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":1616835},{"$f":"SUM(G188:G197)","v":1610553},{"$f":"SUM(H188:H197)","v":0},{"$f":"SUM(I188:I197)","v":6282},{"$f":"SUM(J188:J197)","v":1616835},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":21686845},21675223,0,11622,21686845,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":0},0,0,0,0,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,{"$f":"F60-F137","v":0},0,0,0,0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,{"$f":"F61-F138","v":0},0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,{"$f":"F66-F143","v":46862064},46862064,0,0,46862064,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,{"$f":"F67-F144","v":-475730},-475730,0,0,-475730,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":46386334},46386334,0,0,46386334,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":46386334},46386334,0,0,46386334,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,{"$f":"F88-F165","v":0},0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,{"$f":"F89-F166","v":57276},0,0,57276,57276,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,{"$f":"F90-F167","v":0},0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,{"$f":"F91-F168","v":-324},0,0,-324,-324,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,{"$f":"F92-F169","v":5376},0,0,5376,5376,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":62328},0,0,62328,62328,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":46448662},46386334,0,62328,46448662,0]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":46448662},46386334,0,62328,46448662,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":663916},663916,0,0,663916,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":2590},0,0,2590,2590,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":137705},137127,0,578,137705,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":804211},801043,0,3168,804211,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":27448},27448,0,0,27448,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":107},0,0,107,107,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":11546},11498,0,48,11546,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":39101},38946,0,155,39101,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":47291974},47226323,0,65651,47291974,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!H292","v":7138377},{"$f":"F292-SUM(H292:I292)","v":7128455},{"$f":"ROUND(F292*VLOOKUP(D292,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":9922},{"$f":"SUM(G292:I292)","v":7138377},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!H293","v":131683},131500,0,183,131683,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!H294","v":11458},0,0,11458,11458,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!H295","v":2086393},2083493,0,2900,2086393,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!H296","v":26145},26109,0,36,26145,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!H297","v":-7040},0,0,-7040,-7040,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!H298","v":-102299},-101896,0,-403,-102299,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!H299","v":0},0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H300","v":0},0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":9284717},9267661,0,17056,9284717,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H304","v":-371495},{"$f":"F304-SUM(H304:I304)","v":-370979},{"$f":"ROUND(F304*VLOOKUP(D304,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":-516},{"$f":"SUM(G304:I304)","v":-371495},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H305","v":887822},886588,0,1234,887822,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H306","v":0},0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H307","v":88173},88050,0,123,88173,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H308","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H309","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H310","v":62},0,0,62,62,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H311","v":20581},20495,0,86,20581,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H312","v":5626},{"$f":"F312-SUM(H312:I312)","v":5623},0,3,{"$f":"SUM(G312:I312)","v":5626},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H313","v":434528},{"$f":"F313-SUM(H313:I313)","v":432703},0,1825,{"$f":"SUM(G313:I313)","v":434528},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H314","v":0},0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":1065297},1062480,0,2817,1065297,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H318","v":10180},{"$f":"F318-SUM(H318:I318)","v":10166},{"$f":"ROUND(F318*VLOOKUP(D318,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":14},{"$f":"SUM(G318:I318)","v":10180},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H319","v":0},{"$f":"F319-SUM(H319:I319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H320","v":0},{"$f":"F320-SUM(H320:I320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H321","v":0},{"$f":"F321-SUM(H321:I321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":10180},10166,0,14,10180,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":10360194},10340307,0,19887,10360194,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H338","v":-391},{"$f":"F338-SUM(H338:I338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":-391},{"$f":"SUM(G338:I338)","v":-391},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H339","v":-8951},{"$f":"F339-SUM(H339:I339)","v":-8913},0,-38,-8951,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H340","v":0},0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H341","v":0},0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H342","v":0},0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H343","v":1},0,0,1,1,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H344","v":0},0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H345","v":-216980},-216069,0,-911,-216980,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H346","v":-83747},-83395,0,-352,-83747,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H347","v":0},0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H348","v":-4883},-4862,0,-21,-4883,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H349","v":0},0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H350","v":-6632},-6604,0,-28,-6632,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H351","v":0},0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H352","v":-1210},-1205,0,-5,-1210,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H353","v":-14781},-14719,0,-62,-14781,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H354","v":-192954},-192686,0,-268,-192954,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H355","v":-298},-297,0,-1,-298,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H356","v":6125},6116,0,9,6125,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H357","v":-38109},-37949,0,-160,-38109,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H358","v":113421},113263,0,158,113421,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H359","v":-12615},-12597,0,-18,-12615,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H360","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-462004},-459917,0,-2087,-462004,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H364","v":0},{"$f":"F364-SUM(H364:I364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H365","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H366","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H370","v":0},{"$f":"F370-SUM(H370:I370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H371","v":0},{"$f":"F371-SUM(H371:I371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H372","v":0},{"$f":"F372-SUM(H372:I372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H373","v":0},{"$f":"F373-SUM(H373:I373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H374","v":0},{"$f":"F374-SUM(H374:I374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-462004},-459917,0,-2087,-462004,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":36469776},36426099,0,43677,36469776,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H395","v":806501},{"$f":"ROUND(F395*VLOOKUP(D395,AllocTable_Classified_Transmission,G10,FALSE),0)","v":803364},{"$f":"ROUND(F395*VLOOKUP(D395,AllocTable_Classified_Transmission,H10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,AllocTable_Classified_Transmission,I10,FALSE),0)","v":3137},{"$f":"SUM(G395:I395)","v":806501},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H396","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G396:I396)","v":0},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H397","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":806501},803364,0,3137,806501,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":806501},803364,0,3137,806501,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H402","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H403","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H404","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H411","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H412","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H413","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":806501},803364,0,3137,806501,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-10360194},-10340307,0,-19887,-10360194,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-462004},-459917,0,-2087,-462004,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":806501},803364,0,3137,806501,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-10015697},-9996860,0,-18837,{"$f":"SUM(J417:J420)","v":-10015697},0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":47291974},47226323,0,65651,47291974,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-10015697},-9996860,0,-18837,-10015697,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":37276277},37229463,0,46814,{"$f":"SUM(J423:J425)","v":37276277},0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":2642888},{"$f":"ROUND(G426*G428,0)","v":2639569},{"$f":"ROUND(H426*H428,0)","v":0},{"$f":"ROUND(I426*I428,0)","v":3319},{"$f":"SUM(G429:I429)","v":2642888},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H431","v":38629752},{"$f":"ROUND(F431*VLOOKUP(D431,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":38581079},{"$f":"ROUND(F431*VLOOKUP(D431,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":48673},{"$f":"SUM(G431:I431)","v":38629752},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":2736145},{"$f":"F433-H433-I433","v":2732697},{"$f":"ROUND(H431*H432,0)","v":0},{"$f":"ROUND(I431*I432,0)","v":3448},{"$f":"ROUND(J431*J432,0)","v":2736145},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H447","v":0},{"$f":"F447-SUM(H447:I447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H448","v":0},0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H449","v":0},0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H450","v":0},0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H451","v":0},0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H452","v":0},0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":0},0,0,0,0,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H456","v":0},{"$f":"F456-SUM(H456:I456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":0},0,0,0,0,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H462","v":0},{"$f":"F462-SUM(H462:I462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H463","v":19932973},{"$f":"F463-SUM(H463:I463)","v":19932973},{"$f":"ROUND(F463*VLOOKUP(D463,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G463:I463)","v":19932973},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H464","v":0},{"$f":"F464-SUM(H464:I464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H465","v":0},{"$f":"F465-SUM(H465:I465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":19932973},19932973,0,0,19932973,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H469","v":1716657},{"$f":"F469-SUM(H469:I469)","v":1716657},{"$f":"ROUND(F469*VLOOKUP(D469,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G469:I469)","v":1716657},{"$f":"F469-J469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":1716657},1716657,0,0,1716657,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H473","v":0},{"$f":"F473-SUM(H473:I473)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G473:I473)","v":0},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H474","v":0},0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H475","v":0},0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H476","v":0},{"$f":"F476-SUM(H476:I476)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G476:I476)","v":0},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H477","v":0},0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H478","v":0},0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H479","v":0},0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H480","v":0},0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H481","v":0},0,0,0,0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H482","v":0},0,0,0,0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H483","v":0},0,0,0,0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H484","v":0},{"$f":"F484-SUM(H484:I484)","v":0},{"$f":"ROUND(F484*VLOOKUP(D484,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F484*VLOOKUP(D484,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H485","v":0},0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H486","v":0},0,0,0,0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H487","v":923},0,0,923,923,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H488","v":0},0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H489","v":0},0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H490","v":0},0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H491","v":13},0,0,13,13,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":936},0,0,936,936,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H495","v":0},{"$f":"F495-SUM(H495:I495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G495:I495)","v":0},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H496","v":12009},0,0,12009,12009,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H497","v":1135},0,0,1135,1135,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H498","v":-8445},0,0,-8445,-8445,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H499","v":-5872},0,0,-5872,-5872,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H500","v":0},0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H501","v":6106},0,0,6106,6106,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H502","v":0},0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":4933},0,0,4933,4933,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H516","v":0},{"$f":"F516-SUM(H516:I516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G516:I516)","v":0},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H517","v":0},{"$f":"F517-SUM(H517:I517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":0},0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!H521","v":0},{"$f":"F521-SUM(H521:I521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G521:I521)","v":0},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":0},0,0,0,0,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H525","v":0},{"$f":"F525-SUM(H525:I525)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H526","v":0},0,0,0,0,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H527","v":957066},{"$f":"F527-SUM(H527:I527)","v":957066},0,0,{"$f":"SUM(G527:I527)","v":957066},{"$f":"F527-J527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H528","v":297},0,0,297,297,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},"C319",null,{"$f":"'FR-16(7)(v)-1 Functional'!H529","v":3735},0,0,3735,3735,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},"C331",null,{"$f":"'FR-16(7)(v)-1 Functional'!H530","v":0},0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},"S319",null,{"$f":"'FR-16(7)(v)-1 Functional'!H531","v":0},0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":961098},957066,0,4032,961098,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H533","v":6370},{"$f":"F533-SUM(H533:I533)","v":6343},{"$f":"ROUND(F533*VLOOKUP(D533,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":27},{"$f":"SUM(G533:I533)","v":6370},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H534","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H535","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H536","v":0},0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H537","v":-4360},-4342,0,-18,-4360,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H538","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H539","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H540","v":0},{"$f":"F540-SUM(H540:I540)","v":0},0,0,{"$f":"SUM(G540:I540)","v":0},{"$f":"F540-J540","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H541","v":0},0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H542","v":0},0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H543","v":0},0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H544","v":0},0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H545","v":24519},24416,0,103,24519,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H546","v":330187},328800,0,1387,330187,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":1317814},1312283,0,5531,1317814,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":22973313},22961913,0,11400,22973313,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H562","v":0},{"$f":"F562-SUM(H562:I562)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G562:I562)","v":0},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},0,0,0,0,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H566","v":1829174},{"$f":"F566-SUM(H566:I566)","v":1829174},{"$f":"ROUND(F566*VLOOKUP(D566,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G566:I566)","v":1829174},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":1829174},1829174,0,0,1829174,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H570","v":2878},{"$f":"F570-SUM(H570:I570)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":2878},{"$f":"SUM(G570:I570)","v":2878},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":2878},0,0,2878,2878,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H574","v":150343},{"$f":"F574-SUM(H574:I574)","v":149751},{"$f":"ROUND(F574*VLOOKUP(D574,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":592},{"$f":"SUM(G574:I574)","v":150343},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":150343},149751,0,592,150343,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H578","v":14380},{"$f":"F578-SUM(H578:I578)","v":14323},{"$f":"ROUND(F578*VLOOKUP(D578,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":57},{"$f":"SUM(G578:I578)","v":14380},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":14380},14323,0,57,14380,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":1996775},1993248,0,3527,1996775,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H596","v":572820},{"$f":"F596-SUM(H596:I596)","v":572024},{"$f":"ROUND(F596*VLOOKUP(D596,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":796},{"$f":"SUM(G596:I596)","v":572820},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!H597","v":0},{"$f":"F597-SUM(H597:I597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":572820},572024,0,796,572820,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H601","v":109196},{"$f":"F601-SUM(H601:I601)","v":108737},{"$f":"ROUND(F601*VLOOKUP(D601,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":459},{"$f":"SUM(G601:I601)","v":109196},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H602","v":-1833},{"$f":"F602-SUM(H602:I602)","v":-1825},{"$f":"ROUND(F602*VLOOKUP(D602,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":-8},{"$f":"SUM(G602:I602)","v":-1833},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H603","v":0},{"$f":"F603-SUM(H603:I603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H604","v":-892},{"$f":"F604-SUM(H604:I604)","v":-888},{"$f":"ROUND(F604*VLOOKUP(D604,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":-4},{"$f":"SUM(G604:I604)","v":-892},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":106471},106024,0,447,106471,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H608","v":5132},{"$f":"F608-SUM(H608:I608)","v":5111},{"$f":"ROUND(F608*VLOOKUP(D608,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":21},{"$f":"SUM(G608:I608)","v":5132},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H609","v":0},{"$f":"F609-SUM(H609:I609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":5132},5111,0,21,5132,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":684423},683159,0,1264,684423,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":22973313},22961913,0,11400,22973313,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":1996775},1993248,0,3527,1996775,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":684423},683159,0,1264,684423,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":25654511},25638320,0,16191,25654511,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,3,4,5]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H632","v":790946},{"$f":"F632-SUM(H632:I632)","v":789949},{"$f":"ROUND(F632*VLOOKUP(D632,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":997},{"$f":"SUM(G632:I632)","v":790946},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":790946},789949,0,997,790946,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H636","v":1514239},{"$f":"F636-SUM(H636:I636)","v":1511559},{"$f":"ROUND(F636*VLOOKUP(D636,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":2680},{"$f":"SUM(G636:I636)","v":1514239},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H637","v":-61247},{"$f":"F637-SUM(H637:I637)","v":-60990},{"$f":"ROUND(F637*VLOOKUP(D637,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":-257},{"$f":"SUM(G637:I637)","v":-61247},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H638","v":1024172},{"$f":"F638-SUM(H638:I638)","v":1022359},{"$f":"ROUND(F638*VLOOKUP(D638,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":1813},{"$f":"SUM(G638:I638)","v":1024172},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":2477164},2472928,0,4236,2477164,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":3268110},3262877,0,5233,3268110,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H644","v":2343277},{"$f":"F644-SUM(H644:I644)","v":2342105},{"$f":"ROUND(F644*VLOOKUP(D644,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":1172},{"$f":"SUM(G644:I644)","v":2343277},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H645","v":0},{"$f":"F645-SUM(H645:I645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H646","v":0},{"$f":"F646-SUM(H646:I646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H647","v":0},{"$f":"F647-SUM(H647:I647)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G647:I647)","v":0},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H648","v":0},{"$f":"F648-SUM(H648:I648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":2343277},2342105,0,1172,2343277,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H652","v":605},{"$f":"F652-SUM(H652:I652)","v":604},{"$f":"ROUND(F652*VLOOKUP(D652,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":1},{"$f":"SUM(G652:I652)","v":605},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":605},604,0,1,605,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H656","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H657","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":2343277},2342105,0,1172,2343277,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-605},-604,0,-1,-605,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":2342672},2341501,0,1171,2342672,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":2736145},{"$f":"G433","v":2732697},{"$f":"H433","v":0},{"$f":"I433","v":3448},{"$f":"J433","v":2736145},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-3268110},{"$f":"-G641","v":-3262877},{"$f":"-H641","v":0},{"$f":"-I641","v":-5233},{"$f":"-J641","v":-3268110},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":2342672},{"$f":"G663","v":2341501},{"$f":"H663","v":0},{"$f":"I663","v":1171},{"$f":"J663","v":2342672},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":30526},{"$f":"G707","v":30398},{"$f":"H707","v":0},{"$f":"I707","v":128},{"$f":"J707","v":30526},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":1841233},1841719,0,-486,1841233,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":991433},{"$f":"F674-SUM(H674:I674)","v":991695},{"$f":"ROUND(H671*H673,0)","v":0},{"$f":"ROUND(I671*I673,0)","v":-262},{"$f":"SUM(G674:I674)","v":991433},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":2342672},{"$f":"G663","v":2341501},{"$f":"H663","v":0},{"$f":"I663","v":1171},{"$f":"J663","v":2342672},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":3334105},3333196,0,909,3334105,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":991433},991695,0,-262,991433,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":991433},991695,0,-262,991433,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"G9","v":"DEMAND"},{"$f":"H9","v":"ENERGY"},{"$f":"I9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H694","v":-2976610},{"$f":"ROUND(F694*VLOOKUP(D694,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":-2972473},{"$f":"ROUND(F694*VLOOKUP(D694,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":-4137},{"$f":"SUM(G694:I694)","v":-2976610},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H695","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-2976610},-2972473,0,-4137,-2976610,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H700","v":30526},{"$f":"F700-SUM(H700:I700)","v":30398},{"$f":"ROUND(F700*VLOOKUP(D700,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":128},{"$f":"SUM(G700:I700)","v":30526},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":30526},30398,0,128,30526,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H704","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":30526},30398,0,128,30526,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":2736145},2732697,0,3448,2736145,0]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":3334105},3333196,0,909,3334105,0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-3268110},-3262877,0,-5233,-3268110,0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":2976610},2972473,0,4137,2976610,0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},0,0,0,0,0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":30526},30398,0,128,30526,0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":5809276},5805887,0,3389,5809276,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":328053},{"$f":"F720-SUM(H720:I720)","v":327862},{"$f":"ROUND(H717*H719,0)","v":0},{"$f":"ROUND(I717*I719,0)","v":191},{"$f":"SUM(G720:I720)","v":328053},{"$f":"F720-J720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":30526},30398,0,128,30526,0]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":358579},358260,0,319,358579,0]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":328053},327862,0,191,328053,0]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},0,0,0,0,0]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":328053},327862,0,191,328053,0]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H742","v":60},{"$f":"ROUND(F742*VLOOKUP(D742,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":60},{"$f":"SUM(G742:I742)","v":60},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H743","v":0},0,0,0,0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H744","v":46},0,0,46,46,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H745","v":212},0,0,212,212,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H746","v":144996},144996,0,0,144996,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H747","v":0},0,0,0,0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H748","v":2789980},2789980,0,0,2789980,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!H749","v":1295},1290,0,5,1295,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":2936589},2936266,0,323,2936589,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":25654511},{"$f":"G618","v":25638320},{"$f":"H618","v":0},{"$f":"I618","v":16191},{"$f":"J618","v":25654511},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":2736145},{"$f":"G433","v":2732697},{"$f":"H433","v":0},{"$f":"I433","v":3448},{"$f":"J433","v":2736145},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":3334105},{"$f":"G676","v":3333196},{"$f":"H676","v":0},{"$f":"I676","v":909},{"$f":"J676","v":3334105},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":358579},{"$f":"G722","v":358260},{"$f":"H722","v":0},{"$f":"I722","v":319},{"$f":"J722","v":358579},{"$f":"F756-J756","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-2936589},{"$f":"-G750","v":-2936266},{"$f":"-H750","v":0},{"$f":"-I750","v":-323},{"$f":"-J750","v":-2936589},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":29146751},{"$f":"SUM(G752:G757)","v":29126207},{"$f":"SUM(H752:H757)","v":0},{"$f":"SUM(I752:I757)","v":20544},{"$f":"SUM(J752:J757)","v":29146751},{"$f":"J758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":2936589},{"$f":"-G757","v":2936266},{"$f":"-H757","v":0},{"$f":"-I757","v":323},{"$f":"-J757","v":2936589},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-4 PROD Energy'!F989","v":0},{"$f":"G989","v":0},{"$f":"H989","v":0},{"$f":"I989","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":2936589},2936266,0,323,2936589,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":29146751},29126207,0,20544,29146751,0]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":16082930},{"$f":"G868","v":16015382},{"$f":"H868","v":0},{"$f":"I868","v":67548},{"$f":"SUM(G772:I772)","v":16082930},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-29146751},{"$f":"-G770","v":-29126207},{"$f":"-H770","v":0},{"$f":"-I770","v":-20544},{"$f":"SUM(G773:I773)","v":-29146751},{"$f":"F773-J773","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-13063821},{"$f":"G773+G772","v":-13110825},{"$f":"H773+H772","v":0},{"$f":"I773+I772","v":47004},{"$f":"SUM(G774:I774)","v":-13063821},{"$f":"F774-J774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-5026224},{"$f":"F776-SUM(H776:I776)","v":-5044308},{"$f":"ROUND(H775*H774,0)","v":0},{"$f":"ROUND(I775*I774,0)","v":18084},{"$f":"SUM(G776:I776)","v":-5026224},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-8037597},{"$f":"F777-SUM(H777:I777)","v":-8066517},{"$f":"H774-H776","v":0},{"$f":"I774-I776","v":28920},{"$f":"SUM(G777:I777)","v":-8037597},{"$f":"F777-J777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL",null,null,null,"CLASSIFIED"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,2,3,4,5]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},0,0,{"$f":"SUM(G830:I830)","v":710084},{"$f":"F830-J830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},1,{"$f":"ROUND(G830/(G830+H830+I830),5)","v":1},{"$f":"ROUND(H830/(G830+H830+I830),5)","v":0},{"$f":"ROUND(I830/(G830+H830+I830),5)","v":0},{"$f":"SUM(G831:I831)","v":1},{"$f":"F831-J831","v":0},null,null,null,{"$f":"SUM(G831:I831)","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},0,0,{"$f":"SUM(G832:I832)","v":710084},{"$f":"F832-J832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",1,{"$f":"ROUND(G832/(G832+H832+I832),5)","v":1},{"$f":"ROUND(H832/(G832+H832+I832),5)","v":0},{"$f":"ROUND(I832/(G832+H832+I832),5)","v":0},{"$f":"SUM(G833:I833)","v":1},{"$f":"F833-J833","v":0},null,null,null,{"$f":"SUM(G833:I833)","v":1}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},0,0,1503360,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},1,{"$f":"ROUND(G834/(G834+H834+I834),5)","v":1},{"$f":"ROUND(H834/(G834+H834+I834),5)","v":0},{"$f":"ROUND(I834/(G834+H834+I834),5)","v":0},1,0,null,null,null,{"$f":"SUM(G835:I835)","v":1}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},0,0,717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},1,{"$f":"ROUND(G836/(G836+H836+I836),5)","v":1},{"$f":"ROUND(H836/(G836+H836+I836),5)","v":0},{"$f":"ROUND(I836/(G836+H836+I836),5)","v":0},1,0,null,null,null,{"$f":"SUM(G837:I837)","v":1}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},0,0,{"$f":"SUM(G838:I838)","v":717613},{"$f":"F838-J838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",1,{"$f":"ROUND(G838/(G838+H838+I838),5)","v":1},{"$f":"ROUND(H838/(G838+H838+I838),5)","v":0},{"$f":"ROUND(I838/(G838+H838+I838),5)","v":0},{"$f":"SUM(G839:I839)","v":1},{"$f":"F839-J839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":59521},{"$f":"SUM(G73:G90)","v":0},{"$f":"SUM(H73:H90)","v":0},{"$f":"SUM(I73:I90)","v":59521},{"$f":"SUM(G840:I840)","v":59521},{"$f":"F840-J840","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},1,{"$f":"IF($F$840=0,0,ROUND(G840/($G$840+$H$840+$I$840),5))","v":0},{"$f":"IF($F$840=0,0,ROUND(H840/($G$840+$H$840+$I$840),5))","v":0},{"$f":"IF($F$840=0,0,ROUND(I840/($G$840+$H$840+$I$840),5))","v":1},1,0,null,null,null,{"$f":"SUM(G841:I841)","v":1}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},0,0,717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},1,{"$f":"ROUND(G842/(G842+H842+I842),5)","v":1},{"$f":"ROUND(H842/(G842+H842+I842),5)","v":0},{"$f":"ROUND(I842/(G842+H842+I842),5)","v":0},1,0,null,null,null,{"$f":"SUM(G843:I843)","v":1}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},0,0,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},141934,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},1,{"$f":"ROUND(G844/(G844+H844+I844),5)","v":0},{"$f":"ROUND(H844/(G844+H844+I844),5)","v":0},{"$f":"ROUND(I844/(G844+H844+I844),5)","v":1},1,0,null,null,null,{"$f":"SUM(G845:I845)","v":1}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},0,4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},1,{"$f":"ROUND(G846/(G846+H846+I846),5)","v":0},{"$f":"ROUND(H846/(G846+H846+I846),5)","v":1},{"$f":"ROUND(I846/(G846+H846+I846),5)","v":0},1,0,null,null,null,{"$f":"SUM(G847:I847)","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},0,4196163573,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},1,{"$f":"ROUND(G848/(G848+H848+I848),5)","v":0},{"$f":"ROUND(H848/(G848+H848+I848),5)","v":1},{"$f":"ROUND(I848/(G848+H848+I848),5)","v":0},1,0,null,null,null,{"$f":"SUM(G849:I849)","v":1}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},0,4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},1,{"$f":"ROUND(G850/(G850+H850+I850),5)","v":0},{"$f":"ROUND(H850/(G850+H850+I850),5)","v":1},{"$f":"ROUND(I850/(G850+H850+I850),5)","v":0},1,0,null,null,null,{"$f":"SUM(G851:I851)","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},1,{"$f":"ROUND(G852/(G852+H852+I852),5)","v":1},{"$f":"ROUND(H852/(G852+H852+I852),5)","v":0},{"$f":"ROUND(I852/(G852+H852+I852),5)","v":0},1,0,null,null,null,{"$f":"SUM(G853:I853)","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,1,0,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},1,{"$f":"ROUND(G854/(G854+H854+I854),5)","v":1},{"$f":"ROUND(H854/(G854+H854+I854),5)","v":0},{"$f":"ROUND(I854/(G854+H854+I854),5)","v":0},1,0,null,null,null,{"$f":"SUM(G855:I855)","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},0,{"$f":"ROUND(H855/(G855+H855+I855),5)","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},140014,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},1,{"$f":"ROUND(G856/(G856+H856+I856),5)","v":0},{"$f":"ROUND(H856/(G856+H856+I856),5)","v":0},{"$f":"ROUND(I856/(G856+H856+I856),5)","v":1},1,0,null,null,null,{"$f":"SUM(G857:I857)","v":1}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},0,0,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},1,{"$f":"ROUND(G858/(G858+H858+I858),5)","v":0},{"$f":"ROUND(H858/(G858+H858+I858),5)","v":0},{"$f":"ROUND(I858/(G858+H858+I858),5)","v":1},1,0,null,null,null,{"$f":"SUM(G859:I859)","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},0,0,{"$f":"F860","v":243058},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},1,{"$f":"ROUND(G860/(G860+H860+I860),5)","v":0},{"$f":"ROUND(H860/(G860+H860+I860),5)","v":0},{"$f":"ROUND(I860/(G860+H860+I860),5)","v":1},1,0,null,null,null,{"$f":"SUM(G861:I861)","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},0,0,{"$f":"F862","v":1498164.3299999998},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},1,{"$f":"ROUND(G862/(G862+H862+I862),5)","v":0},{"$f":"ROUND(H862/(G862+H862+I862),5)","v":0},{"$f":"ROUND(I862/(G862+H862+I862),5)","v":1},1,0,null,null,null,{"$f":"SUM(G863:I863)","v":1}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},0,{"$f":"SUM(G864:I864)","v":4178319049},{"$f":"F864-J864","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},1,{"$f":"ROUND(G864/(G864+H864+I864),5)","v":0},{"$f":"ROUND(H864/(G864+H864+I864),5)","v":1},{"$f":"ROUND(I864/(G864+H864+I864),5)","v":0},{"$f":"SUM(G865:I865)","v":1},{"$f":"F865-J865","v":0}]
[38]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C867","v":"PRESENT REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-1 Functional'!H867","v":25129629},{"$f":"ROUND(F867*VLOOKUP(D867,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":25111916},{"$f":"ROUND(F867*VLOOKUP(D867,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F867*VLOOKUP(D867,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":17713},{"$f":"SUM(G867:I867)","v":25129629},{"$f":"F867-J867","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C868","v":"PROPOSED REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-1 Functional'!H868","v":16082930},{"$f":"ROUND(F868*VLOOKUP(D868,AllocTable_Classified_Transmission,$G$10,FALSE),0)","v":16015382},{"$f":"ROUND(F868*VLOOKUP(D868,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F868*VLOOKUP(D868,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":67548},{"$f":"SUM(G868:I868)","v":16082930},{"$f":"F868-J868","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 12.1",null,1,2,3,4,5]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"F867","v":25129629},{"$f":"G867","v":25111916},{"$f":"H867","v":0},{"$f":"I867","v":17713},{"$f":"SUM(G881:I881)","v":25129629},{"$f":"F881-J881","v":0}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},1,{"$f":"IF(G881=0,0,ROUND(G881/(G881+H881+I881),5))","v":0.99929999999999997},{"$f":"IF(H881=0,0,ROUND(H881/(H881+I881+J881),5))","v":0},{"$f":"IF(I881=0,0,ROUND(I881/(I881+J881+K881),5))","v":6.9999999999999999E-4},{"$f":"SUM(G882:I882)","v":1},{"$f":"F882-J882","v":0},null,null,null,{"$f":"SUM(G882:I882)","v":1}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"F868","v":16082930},{"$f":"G868","v":16015382},{"$f":"H868","v":0},{"$f":"I868","v":67548},{"$f":"SUM(G883:I883)","v":16082930},{"$f":"F883-J883","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},1,{"$f":"IF(G883=0,0,ROUND(G883/(G883+H883+I883),5))","v":0.99580000000000002},{"$f":"IF(H883=0,0,ROUND(H883/(H883+I883+J883),5))","v":0},{"$f":"IF(I883=0,0,ROUND(I883/(I883+J883+K883),5))","v":4.1799999999999997E-3},{"$f":"SUM(G884:I884)","v":0.99997999999999998},{"$f":"F884-J884","v":2.0000000000020002E-5}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},0,{"$f":"ROUND(IF($F$62=0,0,G62/$F$62),5)","v":0},{"$f":"ROUND(IF(F62=0,0,H62/F62),5)","v":0},{"$f":"ROUND(IF(F62=0,0,I62/F62),5)","v":0},{"$f":"SUM(G888:I888)","v":0},{"$f":"F888-J888","v":0},null,null,null,{"$f":"SUM(G888:I888)","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},1,{"$f":"ROUND(IF($F$68=0,0,G68/$F$68),5)","v":1},{"$f":"ROUND(IF(F68=0,0,H68/F68),5)","v":0},{"$f":"ROUND(IF(F68=0,0,I68/F68),5)","v":0},1,0,null,null,null,1]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},1,{"$f":"ROUND(IF($F$70=0,0,G70/$F$70),5)","v":1},{"$f":"ROUND(IF(F70=0,0,H70/F70),5)","v":0},{"$f":"ROUND(IF(F70=0,0,I70/F70),5)","v":0},{"$f":"SUM(G890:I890)","v":1},{"$f":"F890-J890","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},0,{"$f":"ROUND(IF($F$94=0,0,G94/F94),5)","v":0},{"$f":"ROUND(IF(F94=0,0,H94/F94),5)","v":0},{"$f":"ROUND(IF(F94=0,0,I94/F94),5)","v":1},{"$f":"SUM(G891:I891)","v":1},{"$f":"F891-J891","v":-1}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},1,{"$f":"ROUND(IF($F$97=0,0,G97/$F$97),5)","v":0.99900999999999995},{"$f":"ROUND(IF(F97=0,0,H97/F97),5)","v":0},{"$f":"ROUND(IF(F97=0,0,I97/F97),5)","v":9.8999999999999999E-4},1,0,null,null,null,1]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,{"$f":"ROUND(IF($F$109=0,0,G109/$F$109),5)","v":0.99611000000000005},{"$f":"ROUND(IF(F109=0,0,H109/F109),5)","v":0},{"$f":"ROUND(IF(F109=0,0,I109/F109),5)","v":3.8899999999999998E-3},1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,{"$f":"ROUND(IF($F$121=0,0,G121/$F$121),5)","v":0.99611000000000005},{"$f":"ROUND(IF(F121=0,0,$H$121/F121),5)","v":0},{"$f":"ROUND(IF(F121=0,0,I121/F121),5)","v":3.8899999999999998E-3},1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,{"$f":"ROUND(IF($F$123=0,0,G123/$F$123),5)","v":0.99887999999999999},{"$f":"ROUND(IF(F123=0,0,$H$123/F123),5)","v":0},{"$f":"ROUND(IF(F123=0,0,I123/F123),5)","v":1.1199999999999999E-3},1,0,null,null,null,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},0,{"$f":"ROUND(IF($F$171=0,0,G171/$F$171),5)","v":0},{"$f":"ROUND(IF(F171=0,0,H171/F171),5)","v":0},{"$f":"ROUND(IF(F171=0,0,I171/F171),5)","v":1},1,-1,null,null,null,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,{"$f":"ROUND(IF($F$200=0,0,G200/$F$200),5)","v":0.99946000000000002},{"$f":"ROUND(IF(F200=0,0,H200/F200),5)","v":0},{"$f":"ROUND(IF(F200=0,0,I200/F200),5)","v":5.4000000000000001E-4},1,0,null,null,null,1]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},0,{"$f":"ROUND(IF($F$216=0,0,G216/$F$216),5)","v":0},{"$f":"ROUND(IF(F216=0,0,H216/F216),5)","v":0},{"$f":"ROUND(IF(F216=0,0,I216/F216),5)","v":0},{"$f":"SUM(G900:I900)","v":0},{"$f":"F900-J900","v":0},null,null,null,{"$f":"SUM(G900:I900)","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},1,{"$f":"ROUND(IF($F$222=0,0,G222/$F$222),5)","v":1},{"$f":"ROUND(IF(F222=0,0,H222/F222),5)","v":0},{"$f":"ROUND(IF(F222=0,0,I222/F222),5)","v":0},1,0,null,null,null,{"$f":"SUM(G901:I901)","v":1}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},0,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(G228:G231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":0},0,0,null,null,null,{"$f":"SUM(G902:I902)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},0,{"$f":"ROUND(IF($F$248=0,0,G248/$F$248),5)","v":0},{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0},{"$f":"ROUND(IF($F$248=0,0,I248/$F$248),5)","v":1},1,-1]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},1,{"$f":"ROUND(IF($F$251=0,0,G251/$F$251),5)","v":0.99865999999999999},{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0},{"$f":"ROUND(IF($F$251=0,0,I251/$F$251),5)","v":1.34E-3},1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,{"$f":"ROUND(IF($F$263=0,0,G263/$F$263),5)","v":0.99605999999999995},{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":0},{"$f":"ROUND(IF($F$263=0,0,I263/$F$263),5)","v":3.9399999999999999E-3},1,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,{"$f":"ROUND(IF($F$275=0,0,G275/$F$275),5)","v":0.99604000000000004},{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":0},{"$f":"ROUND(IF($F$275=0,0,I275/$F$275),5)","v":3.96E-3},1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,{"$f":"ROUND(IF($F$277=0,0,G277/$F$277),5)","v":0.99861},{"$f":"ROUND(IF(F277=0,0,H277/F277),5)","v":0},{"$f":"ROUND(IF($F$277=0,0,I277/$F$277),5)","v":1.39E-3},1,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"ROUND(IF($F$399=0,0,G399/$F$399),5)","v":0.99611000000000005},{"$f":"ROUND(IF(F399=0,0,H399/F399),5)","v":0},{"$f":"ROUND(IF(F399=0,0,I399/F399),5)","v":3.8899999999999998E-3},{"$f":"SUM(G910:I910)","v":1},{"$f":"F910-J910","v":0},null,null,null,{"$f":"SUM(G910:I910)","v":1}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"ROUND(IF($F$405=0,0,G405/$F$405),5)","v":0},{"$f":"ROUND(IF(F405=0,0,H405/F405),5)","v":0},{"$f":"ROUND(IF(F405=0,0,I405/F405),5)","v":0},{"$f":"SUM(G911:I911)","v":0},{"$f":"F911-J911","v":1},null,null,null,{"$f":"SUM(G911:I911)","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"ROUND(IF($F$408=0,0,G408/F408),5)","v":0},{"$f":"ROUND(IF(F408=0,0,H408/F408),5)","v":0},{"$f":"ROUND(IF(F408=0,0,I408/F408),5)","v":0},{"$f":"SUM(G912:I912)","v":0},{"$f":"F912-J912","v":1},null,null,null,{"$f":"SUM(G912:I912)","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"ROUND(IF($F$414=0,0,G414/$F$414),5)","v":0},{"$f":"ROUND(IF(F414=0,0,H414/F414),5)","v":0},{"$f":"ROUND(IF(F414=0,0,I414/F414),5)","v":0},{"$f":"SUM(G913:I913)","v":0},{"$f":"F913-J913","v":1},null,null,null,{"$f":"SUM(G913:I913)","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"ROUND(IF($F$416=0,0,G416/$F$416),5)","v":0.99611000000000005},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0},{"$f":"ROUND(IF($F$416=0,0,I416/$F$416),5)","v":3.8899999999999998E-3},{"$f":"SUM(G914:I914)","v":1},{"$f":"F914-J914","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"ROUND(IF($F$390=0,0,G390/$F$390),5)","v":0.99880000000000002},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0},{"$f":"ROUND(IF($F$390=0,0,I390/$F$390),5)","v":1.1999999999999999E-3},{"$f":"SUM(G917:I917)","v":1},{"$f":"F917-J917","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"ROUND(IF($F$426=0,0,G426/$F$426),5)","v":0.99873999999999996},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0},{"$f":"ROUND(IF($F$426=0,0,I426/$F$426),5)","v":1.2600000000000001E-3},{"$f":"SUM(G918:I918)","v":1},{"$f":"F918-J918","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"ROUND(IF($F$375=0,0,G375/$F$375),5)","v":0},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},{"$f":"ROUND(IF($F$375=0,0,I375/$F$375),5)","v":0},{"$f":"SUM(G919:I919)","v":0},{"$f":"F919-J919","v":1},null,null,null,{"$f":"SUM(G919:I919)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-6"}]
[{"$f":"$A$2","v":"TRANSMISSION CLASSIFIED -  ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,{"$f":"$F$8","v":"TOTAL"},"CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"$F$9","v":"TRANSMISSION"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 12.2",null,1,2,3,4,5]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,I457/$F$457),5)","v":0},{"$f":"SUM(G932:I932)","v":0},{"$f":"F932-J932","v":1},null,null,null,{"$f":"SUM(G932:I932)","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,I453/$F$453),5)","v":0},0,1,null,null,null,{"$f":"SUM(G933:I933)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,I459/$F$459),5)","v":0},0,1,null,null,null,{"$f":"SUM(G934:I934)","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":1},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,I466/$F$466),5)","v":0},1,0,null,null,null,{"$f":"SUM(G935:I935)","v":1}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":0},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0},{"$f":"ROUND(IF($F$492=0,0,I492/$F$492),5)","v":1},1,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,I496/$F$496),5)","v":1},1,0,null,null,null,{"$f":"SUM(G937:I937)","v":1}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,I503/$F$503),5)","v":1},1,0,null,null,null,{"$f":"SUM(G938:I938)","v":1}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,I518/$F$518),5)","v":0},{"$f":"SUM(G939:I939)","v":0},{"$f":"F939-J939","v":1},null,null,null,{"$f":"SUM(G939:I939)","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,I522/$F$522),5)","v":0},{"$f":"SUM(G940:I940)","v":0},{"$f":"F940-J940","v":1}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":0.99950000000000006},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0},{"$f":"ROUND(IF($F$549=0,0,I549/$F$549),5)","v":5.0000000000000001E-4},{"$f":"SUM(G941:I941)","v":1},{"$f":"F941-J941","v":0}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,I525/$F$525),5)","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,I526/$F$526),5)","v":0},{"$f":"SUM(G945:I945)","v":0},{"$f":"F945-J945","v":1}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":1},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,I527/$F$527),5)","v":0},1,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":0},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0},{"$f":"ROUND(IF($F$528=0,0,I528/$F$528),5)","v":1},1,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,I529/$F$529),5)","v":1},1,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,I530/$F$530),5)","v":0},0,1]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,I531/$F$531),5)","v":0},0,1]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":0.99580000000000002},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":0},{"$f":"ROUND(IF($F$532=0,0,I532/$F$532),5)","v":4.1999999999999997E-3},1,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0.99580000000000002},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":0},{"$f":"ROUND(IF($F$547=0,0,I547/$F$547),5)","v":4.1999999999999997E-3},1,0]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":0},{"$f":"ROUND(IF(G563=0,0,H563/G563),5)","v":0},{"$f":"ROUND(IF(H563=0,0,I563/H563),5)","v":0},{"$f":"SUM(G955:I955)","v":0},{"$f":"F955-J955","v":1},null,null,null,{"$f":"SUM(G955:I955)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":1},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,I567/$F$567),5)","v":0},1,0,null,null,null,{"$f":"SUM(G956:I956)","v":1}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,I571/$F$571),5)","v":1},1,0,null,null,null,{"$f":"SUM(G957:I957)","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0.99605999999999995},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":0},{"$f":"ROUND(IF($F$575=0,0,I575/$F$575),5)","v":3.9399999999999999E-3},1,0,null,null,null,{"$f":"SUM(G958:I958)","v":1}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0.99604000000000004},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":0},{"$f":"ROUND(IF($F$579=0,0,I579/$F$579),5)","v":3.96E-3},1,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0.99822999999999995},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0},{"$f":"ROUND(IF($F$582=0,0,I582/$F$582),5)","v":1.7700000000000001E-3},1,0,null,null,null,{"$f":"SUM(G960:I960)","v":1}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0.99861},{"$f":"ROUND(IF(F598=0,0,H598/F598),5)","v":0},{"$f":"1-SUM(G963:H963)","v":1.3900000000000023E-3},{"$f":"SUM(G963:I963)","v":1},{"$f":"F963-J963","v":0},null,null,null,{"$f":"SUM(G963:I963)","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":0.99580000000000002},{"$f":"ROUND(IF(F605=0,0,H605/F605),5)","v":0},{"$f":"1-SUM(G964:H964)","v":4.1999999999999815E-3},{"$f":"SUM(G964:I964)","v":1},{"$f":"F964-J964","v":0},null,null,null,{"$f":"SUM(G964:I964)","v":1}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0.99814999999999998},{"$f":"ROUND(IF(F617=0,0,H617/F617),5)","v":0},{"$f":"1-SUM(G965:H965)","v":1.8500000000000183E-3},{"$f":"SUM(G965:I965)","v":1},{"$f":"F965-J965","v":0},null,null,null,{"$f":"SUM(G965:I965)","v":1}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":0.99936999999999998},{"$f":"ROUND(IF(F618=0,0,H618/F618),5)","v":0},{"$f":"1-SUM(G966:H966)","v":6.3000000000001943E-4},{"$f":"SUM(G966:I966)","v":1},{"$f":"F966-J966","v":0},null,null,null,{"$f":"SUM(G966:I966)","v":1}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":0.99929515300000005},{"$f":"ROUND(IF(F770=0,0,H770/F770),9)","v":0},{"$f":"1-SUM(G969:H969)","v":7.0484699999995293E-4},{"$f":"SUM(G969:I969)","v":1},{"$f":"F969-J969","v":0},null,null,null,{"$f":"SUM(G969:I969)","v":1}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"ROUND(0.06889*0,0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,AllocTable_Classified_Transmission,H10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,AllocTable_Classified_Transmission,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,AllocTable_Classified_Transmission,$I$10,FALSE),0)","v":0},{"$f":"SUM(G983:I983)","v":0},{"$f":"F983-J983","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",0,{"$f":"ROUND(F984*VLOOKUP(E984,AllocTable_Classified_Transmission,H10,FALSE),0)","v":0},0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",0,{"$f":"ROUND(F985*VLOOKUP(E985,AllocTable_Classified_Transmission,H10,FALSE),0)","v":0},0,0,0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050"," ","K301",0,{"$f":"ROUND(F986*VLOOKUP(E986,AllocTable_Classified_Transmission,H10,FALSE),0)","v":0},0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",0,{"$f":"ROUND(F987*VLOOKUP(E987,AllocTable_Classified_Transmission,H10,FALSE),0)","v":0},0,0,0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50"," ","NP29",0,{"$f":"ROUND(F988*VLOOKUP(E988,AllocTable_Classified_Transmission,H10,FALSE),0)","v":0},0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F983:F988)","v":0},0,0,0,0,0]

{"sheet":"FR-16(7)(v)-7 TRANS Demand","index":9,"n_rows":989,"n_cols":23,"rows_kept":989,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR-16(7)(v)-7"]
[{"$f":"F8&\" \"&F9&\" ALLOCATED - ELECTRIC COST OF SERVICE\"","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F7","v":"TOTAL"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["LINE",null,null,null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!F9","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"DEMAND",{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":68901546},{"$f":"G123","v":28786380},{"$f":"H123","v":20272901},{"$f":"I123","v":93706},{"$f":"J123","v":330038},4822,9597297,6575963,239777,2899377,98529,{"$f":"Q123","v":2756},{"$f":"SUM(G12:Q12)","v":68901546},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-21675223},{"$f":"-G200","v":-9055687},{"$f":"-H200","v":-6377500},{"$f":"-I200","v":-29479},{"$f":"-J200","v":-103825},-1517,-3019141,-2068685,-75430,-912094,-30997,{"$f":"-Q200","v":-868},{"$f":"SUM(G13:Q13)","v":-21675223},{"$f":"F13-R13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-9996860},{"$f":"G421","v":-4176593},{"$f":"H421","v":-2941374},{"$f":"I421","v":-13597},{"$f":"J421","v":-47886},-699,-1392461,-954100,-34789,-420667,-14295,{"$f":"Q421","v":-399},{"$f":"SUM(G14:Q14)","v":-9996860},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":37229463},{"$f":"SUM(G12:G14)","v":15554100},{"$f":"SUM(H12:H14)","v":10954027},{"$f":"SUM(I12:I14)","v":50630},{"$f":"SUM(J12:J14)","v":178327},2606,5185695,3553178,129558,1566616,53237,{"$f":"SUM(Q12:Q14)","v":1489},{"$f":"SUM(R12:R14)","v":37229463},{"$f":"F15-R15","v":0}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":22961913},{"$f":"G549","v":9593256},{"$f":"H549","v":6756084},{"$f":"I549","v":31229},{"$f":"J549","v":109987},1607,3198366,2191485,79908,966237,32836,{"$f":"Q549","v":918},{"$f":"SUM(G18:Q18)","v":22961913},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":1993248},{"$f":"G582","v":832760},{"$f":"H582","v":586473},{"$f":"I582","v":2711},{"$f":"J582","v":9547},139,277640,190235,6937,83877,2850,{"$f":"Q582","v":79},{"$f":"SUM(G19:Q19)","v":1993248},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":683159},{"$f":"G612","v":285302},{"$f":"H612","v":201014},{"$f":"I612","v":933},{"$f":"J612","v":3258},48,95216,65229,2376,28755,1001,{"$f":"$Q$612","v":27},{"$f":"SUM(G20:Q20)","v":683159},0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":25638320},10711318,7543571,34873,{"$f":"SUM(J17:J20)","v":122792},1794,3571222,2446949,89221,1078869,36687,1024,25638320,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":3333196},{"$f":"G676","v":1392575},{"$f":"H676","v":980726},{"$f":"I676","v":4532},{"$f":"J676","v":15967},233,464281,318121,11601,140262,4765,{"$f":"$Q$676","v":133},{"$f":"SUM(G22:Q22)","v":3333196},0]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":358259},{"$f":"G722","v":149677},105411,487,1717,25,49902,34192,1247,15075,512,14,{"$f":"SUM(G23:Q23)","v":358259},0]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G24","v":0},{"$f":"F24-SUM(H24:Q24)","v":0},{"$f":"ROUND(F24*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G24:Q24)","v":0},{"$f":"F24-R24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"J767","v":0},0,0,0,0,0,0,{"$f":"Q767","v":0},{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":29329775},12253570,8629708,39892,{"$f":"SUM(J21:J25)","v":140476},2052,4085405,2799262,102069,1234206,41964,1171,29329775,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":2732698},1141694,804042,3716,13090,191,380637,260809,9510,114992,3908,109,{"$f":"SUM(G28:Q28)","v":2732698},{"$f":"F28-R28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-2936266},{"$f":"-G750","v":-1226715},{"$f":"-H750","v":-863939},{"$f":"-I750","v":-3994},{"$f":"-J750","v":-14062},-205,-409007,-280244,-10218,-123559,-4205,{"$f":"-$Q$750","v":-118},{"$f":"SUM(G29:Q29)","v":-2936266},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":29126207},12168549,8569811,39614,{"$f":"SUM(J26:J29)","v":139504},2038,4057035,2779827,101361,1225639,41667,1162,29126207,0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!Q27","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q15","v":-5655438},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q16","v":5301900},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q17","v":99611},{"$f":"'WP FR-16(7)(v) Rate Incr'!R17","v":8283},{"$f":"'WP FR-16(7)(v) Rate Incr'!S17","v":43282},{"$f":"'WP FR-16(7)(v) Rate Incr'!T17","v":102679},{"$f":"'WP FR-16(7)(v) Rate Incr'!U17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V17","v":48497},{"$f":"'WP FR-16(7)(v) Rate Incr'!W17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!X17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q25","v":-93412},{"$f":"SUM(G31:Q31)","v":-144598},144598]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F31+F30","v":29126207},6513111,13871711,139225,{"$f":"J31+J30","v":147787},45320,4159714,2779827,149858,1225639,41667,-92250,28981609,144598]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":16015382},6691065,4712206,21781,{"$f":"J868","v":76714},1121,2230783,1528508,55734,673927,22902,641,16015382,0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":13110825},{"$f":"G32-G33","v":-177954},9159505,117444,{"$f":"J32-J33","v":71073},44199,1928931,1251319,94124,551712,18765,-92891,12966227,144598]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-5333819},{"$f":"G777+G28","v":-2228363},{"$f":"H777+H28","v":-1569373},{"$f":"I777+I28","v":-7256},{"$f":"J777+J28","v":-25542},-373,-742976,-509073,-18562,-224452,-7637,{"$f":"Q777+Q28","v":-212},{"$f":"R777+R28","v":-5333819},{"$f":"F36-R36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-0.13825000000000001},-0.13825000000000001,-0.13825000000000001,-0.13829,-0.13821,-0.1381,-0.13825000000000001,-0.13825000000000001,-0.13825000000000001,-0.13825000000000001,-0.13841999999999999,-0.13739000000000001,-0.13825000000000001,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-0.32468510239403225},-0.32468510239403225,-0.32468510239403225,-0.32476691281353304,-0.32460329197453136,-0.324378313320904,-0.32468510239403225,-0.32468510239403225,-0.32468510239403225,-0.32468510239403225,-0.32503279667691082,-0.32292617837476378,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":-0.32468510239403225},{"$f":"IF(Equity=0,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F867","v":25111916},10491431,7388685,34154,{"$f":"J867","v":120277},1757,3497878,2396700,87391,1056717,35924,1002,25111916,{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":4014291},1677118,1181126,5460,{"$f":"J30-J42","v":19227},281,559157,383127,13970,168922,5743,160,4014291,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.15986},0.15986,0.15986,0.15986,{"$f":"IF(J42=0,0,ROUND(J43/J42,5))","v":0.15986},0.15992999999999999,0.15986,0.15986,0.15986,0.15986,0.15987000000000001,0.15967999999999999,0.15986,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-9096534},-3800366,-2676479,-12373,{"$f":"J33-J42","v":-43563},-636,-1267095,-868192,-31657,-382790,-13022,-361,-9096534,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.36224000000000001},-0.36224000000000001,-0.36224000000000001,-0.36226999999999998,{"$f":"IF(J42=0,0,ROUND(J45/J42,5))","v":-0.36219000000000001},-0.36198000000000002,-0.36225000000000002,-0.36224000000000001,-0.36225000000000002,-0.36224000000000001,-0.36248999999999998,-0.36027999999999999,-0.36224000000000001,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G59","v":0},{"$f":"F59-SUM(H59:Q59)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G59:Q59)","v":0},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G60","v":0},{"$f":"F60-SUM(H60:Q60)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G60:Q60)","v":0},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G61","v":0},{"$f":"F61-SUM(H61:Q61)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},{"$f":"SUM(G59:G61)","v":0},{"$f":"SUM(H59:H61)","v":0},{"$f":"SUM(I59:I61)","v":0},{"$f":"SUM(J59:J61)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$59:$Q$61)","v":0},{"$f":"SUM(R59:R61)","v":0},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G65","v":0},{"$f":"F65-SUM(H65:Q65)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G66","v":65749235},{"$f":"F66-SUM(H66:Q66)","v":27469374},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":19345397},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":89419},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":314939},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":4602},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":9158211},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":6275107},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":228807},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":2766728},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":94021},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":2630},{"$f":"SUM(G66:Q66)","v":65749235},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G67","v":0},{"$f":"F67-SUM(H67:Q67)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":65749235},27469374,19345397,89419,314939,4602,9158211,6275107,228807,2766728,94021,2630,65749235,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":65749235},{"$f":"G68+G62","v":27469374},{"$f":"H68+H62","v":19345397},{"$f":"I68+I62","v":89419},{"$f":"J68+J62","v":314939},4602,9158211,6275107,228807,2766728,94021,{"$f":"$Q$68+$Q$62","v":2630},{"$f":"R68+R62","v":65749235},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G73","v":0},{"$f":"F73-SUM(H73:Q73)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G73:Q73)","v":0},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G93","v":0},{"$f":"F93-SUM(H93:Q93)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":0},{"$f":"SUM(G73:G92)","v":0},{"$f":"SUM(H73:H92)","v":0},{"$f":"SUM(I73:I92)","v":0},{"$f":"SUM(J73:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q73:Q92)","v":0},{"$f":"SUM(R73:R92)","v":0},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":65749235},{"$f":"G94+G68","v":27469374},{"$f":"H94+H68","v":19345397},{"$f":"I94+I68","v":89419},{"$f":"J94+J68","v":314939},4602,9158211,6275107,228807,2766728,94021,{"$f":"Q94+$Q$68","v":2630},{"$f":"R94+R68","v":65749235},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":65749235},{"$f":"G94+G70","v":27469374},{"$f":"H94+H70","v":19345397},{"$f":"I94+I70","v":89419},{"$f":"J94+J70","v":314939},4602,9158211,6275107,228807,2766728,94021,{"$f":"Q94+Q70","v":2630},{"$f":"R94+R70","v":65749235},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G100","v":0},{"$f":"F100-SUM(H100:Q100)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G100:Q100)","v":0},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G102","v":1502812},627861,442172,2044,7198,105,209327,143428,5230,63238,2149,60,1502812,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":1502812},{"$f":"SUM(G100:G108)","v":627861},{"$f":"SUM(H100:H108)","v":442172},{"$f":"SUM(I100:I108)","v":2044},{"$f":"SUM(J100:J108)","v":7198},105,209327,143428,5230,63238,2149,{"$f":"SUM(Q100:Q108)","v":60},{"$f":"SUM(R100:R108)","v":1502812},{"$f":"SUM(S100:S108)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G112","v":0},{"$f":"F112-SUM(H112:Q112)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G112:Q112)","v":0},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G114","v":1649499},689145,485332,2243,7901,115,229759,157428,5740,69411,2359,66,1649499,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":1649499},{"$f":"SUM(G112:G120)","v":689145},{"$f":"SUM(H112:H120)","v":485332},{"$f":"SUM(I112:I120)","v":2243},{"$f":"SUM(J112:J120)","v":7901},115,229759,157428,5740,69411,2359,{"$f":"SUM(Q112:Q120)","v":66},{"$f":"SUM(R112:R120)","v":1649499},{"$f":"SUM(S112:S120)","v":0}]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":68901546},{"$f":"G97+G109+G121","v":28786380},{"$f":"H97+H109+H121","v":20272901},{"$f":"I97+I109+I121","v":93706},{"$f":"J97+J109+J121","v":330038},4822,9597297,6575963,239777,2899377,98529,{"$f":"Q97+Q109+Q121","v":2756},{"$f":"R97+R109+R121","v":68901546},{"$f":"S97+S109+S121","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G136","v":0},{"$f":"F136-SUM(H136:Q136)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G136:Q136)","v":0},{"$f":"F136-R136","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G137","v":0},{"$f":"F137-SUM(H137:Q137)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G137:Q137)","v":0},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G138","v":0},{"$f":"F138-SUM(H138:Q138)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G138:Q138)","v":0},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G142","v":0},{"$f":"F142-SUM(H142:Q142)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G143","v":18887171},{"$f":"F143-SUM(H143:Q143)","v":7890871},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":5557172},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":25687},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":90470},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":1322},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":2630794},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":1802592},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":65727},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":794772},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":27009},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":755},{"$f":"SUM(G143:Q143)","v":18887171},{"$f":"F143-R143","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G144","v":475730},{"$f":"F144-SUM(H144:Q144)","v":198755},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":139974},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":647},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":2279},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":33},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":66264},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":45404},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":1656},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":20019},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":680},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":19},{"$f":"SUM(G144:Q144)","v":475730},{"$f":"F144-R144","v":0}]
[11,null,"  TOTAL TRANS DEPREC RESERVE",null,null,{"$f":"SUM(F142:F144)","v":19362901},{"$f":"SUM(G142:G144)","v":8089626},5697146,26334,92749,1355,2697058,1847996,67383,814791,27689,774,{"$f":"SUM(R142:R144)","v":19362901},{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":19362901},{"$f":"G145+G139","v":8089626},5697146,26334,92749,1355,2697058,1847996,67383,814791,27689,774,{"$f":"SUM(G147:Q147)","v":19362901},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G150","v":0},{"$f":"F150-SUM(H150:Q150)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G150:Q150)","v":0},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G170","v":0},{"$f":"F170-SUM(H170:Q170)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":0},{"$f":"SUM(G149:G169)","v":0},{"$f":"SUM(H149:H169)","v":0},{"$f":"SUM(I149:I169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R149:R169)","v":0},{"$f":"SUM(S149:S169)","v":0}]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":19362901},{"$f":"G171+G145","v":8089626},5697146,26334,92749,1355,2697058,1847996,67383,814791,27689,774,{"$f":"SUM(G173:Q173)","v":19362901},{"$f":"F173-R173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":19362901},{"$f":"G147+G171","v":8089626},5697146,26334,92749,1355,2697058,1847996,67383,814791,27689,774,{"$f":"SUM(G174:Q174)","v":19362901},{"$f":"F174-R174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G177","v":0},{"$f":"F177-SUM(H177:Q177)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G177:Q177)","v":0},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G179","v":838896},350482,246828,1141,4018,59,116850,80064,2919,35301,1200,34,838896,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G185","v":-137127},-57292,-40347,-186,-657,-10,-19100,-13087,-477,-5770,-196,-5,-137127,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":701769},{"$f":"SUM(G176:G185)","v":293190},{"$f":"SUM(H176:H185)","v":206481},{"$f":"SUM(I176:I185)","v":955},{"$f":"SUM(J176:J185)","v":3361},49,97750,66977,2442,29531,1004,{"$f":"SUM(Q176:Q185)","v":29},{"$f":"SUM(R176:R185)","v":701769},{"$f":"SUM(S176:S185)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G189","v":0},{"$f":"F189-SUM(H189:Q189)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G189:Q189)","v":0},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G191","v":1622051},677675,477256,2206,7770,114,225935,154809,5645,68256,2320,65,1622051,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G197","v":-11498},-4804,-3383,-16,-55,-1,-1602,-1097,-40,-484,-16,0,-11498,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":1610553},{"$f":"SUM(G188:G197)","v":672871},473873,2190,{"$f":"SUM(J188:J197)","v":7715},113,224333,153712,5605,67772,2304,65,1610553,0]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":21675223},{"$f":"G198+G186+G171+G145+G139","v":9055687},{"$f":"H198+H186+H171+H145+H139","v":6377500},{"$f":"I198+I186+I171+I145+I139","v":29479},103825,1517,3019141,2068685,75430,912094,30997,868,{"$f":"SUM(G200:Q200)","v":21675223},{"$f":"F200-R200","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":0},{"$f":"G59-G136","v":0},{"$f":"H59-H136","v":0},{"$f":"I59-I136","v":0},{"$f":"J59-J136","v":0},0,0,0,0,0,0,{"$f":"Q59-Q136","v":0},{"$f":"R59-R136","v":0},{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":0},0,0,0,{"$f":"J60-J137","v":0},0,0,0,0,0,0,0,0,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":0},0,0,0,{"$f":"J61-J138","v":0},0,0,0,0,0,0,0,0,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,{"$f":"SUM(J213:J215)","v":0},0,0,0,0,0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,{"$f":"J65-J142","v":0},0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":46862064},19578503,13788225,63732,{"$f":"J66-J143","v":224469},3280,6527417,4472515,163080,1971956,67012,{"$f":"Q66-Q143","v":1875},{"$f":"R66-R143","v":46862064},{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,-475730,-198755,-139974,-647,{"$f":"J67-J144","v":-2279},-33,-66264,-45404,-1656,-20019,-680,{"$f":"Q67-Q144","v":-19},{"$f":"R67-R144","v":-475730},{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":46386334},19379748,13648251,63085,{"$f":"SUM(J218:J221)","v":222190},3247,6461153,4427111,161424,1951937,66332,1856,46386334,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":46386334},{"$f":"G70-G147","v":19379748},{"$f":"H70-H147","v":13648251},63085,222190,3247,6461153,4427111,161424,1951937,66332,1856,46386334,{"$f":"F224-R224","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},{"$f":"G73-G150","v":0},{"$f":"H73-H150","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R73-R150","v":0},{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},{"$f":"G74-G151","v":0},{"$f":"H74-H151","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R74-R151","v":0},{"$f":"F228-R228","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":0},{"$f":"G75-G152","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F229-R229","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,0,{"$f":"G76-G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,0,{"$f":"G77-G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,0,{"$f":"G78-G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G79-G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,0,{"$f":"G80-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G81-G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,0,{"$f":"G82-G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G83-G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,0,{"$f":"G84-G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G85-G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,0,{"$f":"G86-G163","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F240-R240","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,0,{"$f":"G87-G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,0,{"$f":"G88-G165","v":0},{"$f":"H88-H165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R88-R165","v":0},0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,0,0,{"$f":"H89-H166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R89-R166","v":0},0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,{"$f":"H90-H167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R90-R167","v":0},0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,0,0,{"$f":"H91-H168","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R91-R168","v":0},0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,0,0,{"$f":"H92-H169","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R92-R169","v":0},0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":0},{"$f":"SUM(G226:G246)","v":0},{"$f":"SUM(H226:H246)","v":0},{"$f":"SUM(I226:I246)","v":0},{"$f":"SUM(J226:J246)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q226:Q246)","v":0},{"$f":"SUM(R226:R246)","v":0},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":46386334},19379748,13648251,63085,{"$f":"J96-J173","v":222190},3247,6461153,4427111,161424,1951937,66332,1856,46386334,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":46386334},19379748,13648251,63085,{"$f":"J97-J174","v":222190},3247,6461153,4427111,161424,1951937,66332,1856,46386334,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,{"$f":"J100-J177","v":0},0,0,0,0,0,0,0,0,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,{"$f":"J101-J178","v":0},0,0,0,0,0,0,0,0,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":663916},277379,195344,903,{"$f":"J102-J179","v":3180},46,92477,63364,2311,27937,949,26,663916,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F258-R258","v":0}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":0},0,0,0,{"$f":"J105-J182","v":0},0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,{"$f":"J106-J183","v":0},0,0,0,0,0,0,{"$f":"Q106-Q183","v":0},{"$f":"R106-R183","v":0},0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,{"$f":"J107-J184","v":0},0,0,0,0,0,0,{"$f":"Q107-Q184","v":0},{"$f":"R107-R184","v":0},{"$f":"F261-R261","v":0}]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":137127},57292,40347,186,{"$f":"J108-J185","v":657},10,19100,13087,477,5770,196,5,137127,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":801043},334671,235691,1089,{"$f":"SUM(J253:J262)","v":3837},56,111577,76451,2788,33707,1145,31,801043,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,{"$f":"J112-J189","v":0},0,0,0,0,0,0,0,0,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,{"$f":"J113-J190","v":0},0,0,0,0,0,0,0,0,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":27448},11470,8076,37,{"$f":"J114-J191","v":131},1,3824,2619,95,1155,39,1,27448,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F270-R270","v":0}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":0},0,0,0,{"$f":"J117-J194","v":0},0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,{"$f":"J118-J195","v":0},0,{"$f":"L118-L195","v":0},0,0,0,0,{"$f":"Q118-Q195","v":0},{"$f":"R118-R195","v":0},0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,{"$f":"J119-J196","v":0},0,0,0,0,0,0,{"$f":"Q119-Q196","v":0},{"$f":"R119-R196","v":0},{"$f":"F273-R273","v":0}]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":11498},4804,3383,16,{"$f":"J120-J197","v":55},1,1602,1097,40,484,16,0,11498,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":38946},16274,11459,53,{"$f":"SUM(J265:J274)","v":186},2,5426,3716,135,1639,55,1,38946,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":47226323},{"$f":"G275+G263+G248+G222+G216","v":19730693},{"$f":"H275+H263+H248+H222+H216","v":13895401},{"$f":"I275+I263+I248+I222+I216","v":64227},{"$f":"J275+J263+J248+J222+J216","v":226213},3305,6578156,4507278,164347,1987283,67532,{"$f":"Q275+Q263+Q248+Q222+Q216","v":1888},{"$f":"R275+R263+R248+R222+R216","v":47226323},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G292","v":7128455},{"$f":"F292-SUM(H292:Q292)","v":2978198},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":2097405},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":9695},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":34145},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":499},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":992922},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":680340},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":24807},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":299965},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":10194},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":285},{"$f":"SUM(G292:Q292)","v":7128455},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G293","v":131500},54939,38691,179,630,9,18317,12550,458,5534,188,5,131500,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G295","v":2083493},870462,613026,2834,9980,146,290210,198849,7251,87673,2979,83,2083493,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G296","v":26109},10907,7682,36,125,2,3637,2492,91,1099,37,1,26109,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G298","v":-101896},-42570,-29981,-139,-488,-7,-14193,-9725,-355,-4288,-146,-4,-101896,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":9267661},{"$f":"SUM(G292:G300)","v":3871936},{"$f":"SUM(H292:H300)","v":2726823},{"$f":"SUM(I292:I300)","v":12605},{"$f":"SUM(J292:J300)","v":44392},649,1290893,884506,32252,389983,13252,{"$f":"SUM(Q292:Q300)","v":370},{"$f":"SUM(R292:R300)","v":9267661},{"$f":"SUM(S292:S300)","v":0}]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G304","v":-370979},{"$f":"F304-SUM(H304:Q304)","v":-154991},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":-109153},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":-505},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":-1777},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":-26},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":-51674},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":-35406},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":-1291},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":-15611},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":-530},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":-15},{"$f":"SUM(G304:Q304)","v":-370979},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G305","v":886588},370407,260861,1206,4247,62,123493,84616,3085,37308,1268,35,886588,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G307","v":88050},36787,25907,120,422,6,12264,8403,306,3705,126,4,88050,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G311","v":20495},8564,6030,28,98,1,2855,1956,71,862,29,1,20495,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G312","v":5623},2349,1654,8,27,0,783,537,20,237,8,0,{"$f":"SUM(G312:Q312)","v":5623},{"$f":"F312-R312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G313","v":432703},180780,127314,588,2073,30,60271,41297,1506,18208,619,17,{"$f":"SUM(G313:Q313)","v":432703},{"$f":"F313-R313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":1062480},{"$f":"SUM(G303:G314)","v":443896},{"$f":"SUM(H303:H314)","v":312613},{"$f":"SUM(I303:I314)","v":1445},{"$f":"SUM(J303:J314)","v":5090},73,147992,101403,3697,44709,1520,{"$f":"SUM(Q303:Q314)","v":42},{"$f":"SUM(R303:R314)","v":1062480},{"$f":"SUM(S303:S314)","v":0}]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G318","v":10166},{"$f":"F318-SUM(H318:Q318)","v":4247},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":2991},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":14},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":49},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":1},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":1416},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":970},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":35},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":428},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":15},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G318:Q318)","v":10166},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G319","v":0},{"$f":"F319-SUM(H319:Q319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G320","v":0},{"$f":"F320-SUM(H320:Q320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G321","v":0},{"$f":"F321-SUM(H321:Q321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":10166},{"$f":"SUM(G317:G321)","v":4247},{"$f":"SUM(H317:H321)","v":2991},{"$f":"SUM(I317:I321)","v":14},{"$f":"SUM(J317:J321)","v":49},1,1416,970,35,428,15,{"$f":"SUM(Q317:Q321)","v":0},{"$f":"SUM(R317:R321)","v":10166},{"$f":"SUM(S317:S321)","v":0}]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":10340307},{"$f":"G322+G315+G301","v":4320079},{"$f":"H322+H315+H301","v":3042427},{"$f":"I322+I315+I301","v":14064},{"$f":"J322+J315+J301","v":49531},723,1440301,986879,35984,435120,14787,{"$f":"Q322+Q315+Q301","v":412},{"$f":"R322+R315+R301","v":10340307},{"$f":"S322+S315+S301","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G338","v":0},{"$f":"F338-SUM(H338:Q338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G338:Q338)","v":0},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G339","v":-8913},-3724,-2622,-12,-43,-1,-1241,-851,-31,-375,-13,0,-8913,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G345","v":-216069},-90271,-63574,-294,-1035,-15,-30096,-20622,-752,-9092,-309,-9,-216069,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G346","v":-83395},-34844,-24537,-113,-399,-6,-11616,-7959,-290,-3509,-119,-3,-83395,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G348","v":-4862},-2031,-1431,-7,-23,0,-677,-464,-17,-205,-7,0,-4862,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G350","v":-6604},-2760,-1943,-9,-32,0,-920,-630,-23,-278,-9,0,-6604,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G352","v":-1205},-502,-355,-2,-6,0,-168,-115,-4,-51,-2,0,-1205,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G353","v":-14719},-6149,-4331,-20,-71,-1,-2050,-1405,-51,-619,-21,-1,-14719,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G354","v":-192686},-80502,-56694,-262,-923,-13,-26839,-18390,-671,-8108,-276,-8,-192686,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G355","v":-297},-127,-87,0,-1,0,-41,-28,-1,-12,0,0,-297,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G356","v":6116},2556,1800,8,29,0,852,584,21,257,9,0,6116,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G357","v":-37949},-15853,-11166,-52,-182,-3,-5286,-3622,-132,-1597,-54,-2,-37949,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G358","v":113263},47320,33325,154,543,8,15776,10810,394,4766,162,5,113263,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G359","v":-12597},-5263,-3706,-17,-60,-1,-1755,-1202,-44,-530,-18,-1,-12597,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-459917},{"$f":"SUM(G337:G360)","v":-192150},{"$f":"SUM(H337:H360)","v":-135321},{"$f":"SUM(I337:I360)","v":-626},{"$f":"SUM(J337:J360)","v":-2203},-32,-64061,-43894,-1601,-19353,-657,{"$f":"SUM(Q337:Q360)","v":-19},{"$f":"SUM(R337:R360)","v":-459917},{"$f":"SUM(S337:S360)","v":0}]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G364","v":0},{"$f":"F364-SUM(H364:Q364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G365","v":0},{"$f":"F365-SUM(H365:Q365)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G366","v":0},{"$f":"F366-SUM(H366:Q366)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,{"$f":"SUM(J363:J366)","v":0},0,0,0,0,0,0,0,0,0]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G370","v":0},{"$f":"F370-SUM(H370:Q370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G371","v":0},{"$f":"F371-SUM(H371:Q371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G371:Q371)","v":0},{"$f":"F371-R371","v":0}]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G372","v":0},{"$f":"F372-SUM(H372:Q372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G372:Q372)","v":0},{"$f":"F372-R372","v":0}]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G373","v":0},{"$f":"F373-SUM(H373:Q373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G373:Q373)","v":0},{"$f":"F373-R373","v":0}]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G374","v":0},{"$f":"F374-SUM(H374:Q374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G374:Q374)","v":0},{"$f":"F374-R374","v":0}]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-459917},{"$f":"G361+G367+G375","v":-192150},{"$f":"H361+H367+H375","v":-135321},{"$f":"I361+I367+I375","v":-626},{"$f":"J361+J367+J375","v":-2203},-32,-64061,-43894,-1601,-19353,-657,{"$f":"Q361+Q367+Q375","v":-19},{"$f":"R361+R367+R375","v":-459917},{"$f":"S361+S367+S375","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":36426099},{"$f":"G277-G324+G377","v":15218464},{"$f":"H277-H324+H377","v":10717653},{"$f":"I277-I324+I377","v":49537},{"$f":"J277-J324+J377","v":174479},2550,5073794,3476505,126762,1532810,52088,{"$f":"Q277-Q324+Q377","v":1457},{"$f":"R277-R324+R377","v":36426099},{"$f":"S277-S324+S377","v":0}]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES",{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G395","v":803364},{"$f":"F395-SUM(H395:Q395)","v":335636},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":236374},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":1093},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":3848},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":56},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":111901},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":76673},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":2796},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":33806},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":1149},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":32},{"$f":"SUM(G395:Q395)","v":803364},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G396","v":0},{"$f":"F396-SUM(H396:Q396)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G396:Q396)","v":0},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G397","v":0},{"$f":"F397-SUM(H397:Q397)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":803364},{"$f":"SUM(G394:G397)","v":335636},{"$f":"SUM(H394:H397)","v":236374},{"$f":"SUM(I394:I397)","v":1093},{"$f":"SUM(J394:J397)","v":3848},56,111901,76673,2796,33806,1149,{"$f":"SUM(Q394:Q397)","v":32},{"$f":"SUM(R394:R397)","v":803364},{"$f":"SUM(S394:S397)","v":0}]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":803364},335636,236374,1093,{"$f":"J398","v":3848},56,111901,76673,2796,33806,1149,32,803364,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G402","v":0},{"$f":"F402-SUM(H402:Q402)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G403","v":0},{"$f":"F403-SUM(H403:Q403)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G404","v":0},{"$f":"F404-SUM(H404:Q404)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},{"$f":"SUM(G401:G404)","v":0},{"$f":"SUM(H401:H404)","v":0},{"$f":"SUM(I401:I404)","v":0},{"$f":"SUM(J401:J404)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q401:Q404)","v":0},{"$f":"SUM(R401:R404)","v":0},{"$f":"SUM(S401:S404)","v":0}]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,{"$f":"J407","v":0},0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G411","v":0},{"$f":"F411-SUM(H411:Q411)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G412","v":0},{"$f":"F412-SUM(H412:Q412)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G413","v":0},{"$f":"F413-SUM(H413:Q413)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},{"$f":"SUM(G410:G413)","v":0},{"$f":"SUM(H410:H413)","v":0},{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q413)","v":0},{"$f":"SUM(R410:R413)","v":0},{"$f":"SUM(S410:S413)","v":0}]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":803364},{"$f":"G399+G405+G408+G414","v":335636},{"$f":"H399+H405+H408+H414","v":236374},{"$f":"I399+I405+I408+I414","v":1093},{"$f":"J399+J405+J408+J414","v":3848},56,111901,76673,2796,33806,1149,{"$f":"Q399+Q405+Q408+Q414","v":32},{"$f":"R399+R405+R408+R414","v":803364},{"$f":"S399+S405+S408+S414","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-10340307},{"$f":"-G324","v":-4320079},{"$f":"-H324","v":-3042427},{"$f":"-I324","v":-14064},{"$f":"-J324","v":-49531},-723,-1440301,-986879,-35984,-435120,-14787,{"$f":"-Q324","v":-412},{"$f":"-R324","v":-10340307},{"$f":"-S324","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-459917},{"$f":"G377","v":-192150},{"$f":"H377","v":-135321},{"$f":"I377","v":-626},{"$f":"J377","v":-2203},-32,-64061,-43894,-1601,-19353,-657,{"$f":"Q377","v":-19},{"$f":"R377","v":-459917},{"$f":"S377","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":803364},{"$f":"G416","v":335636},{"$f":"H416","v":236374},{"$f":"I416","v":1093},{"$f":"J416","v":3848},56,111901,76673,2796,33806,1149,{"$f":"Q416","v":32},{"$f":"R416","v":803364},{"$f":"S416","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-9996860},{"$f":"SUM(G417:G420)","v":-4176593},{"$f":"SUM(H417:H420)","v":-2941374},{"$f":"SUM(I417:I420)","v":-13597},{"$f":"SUM(J417:J420)","v":-47886},-699,-1392461,-954100,-34789,-420667,-14295,{"$f":"SUM(Q417:Q420)","v":-399},{"$f":"SUM(R417:R420)","v":-9996860},{"$f":"SUM(S417:S420)","v":0}]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":47226323},{"$f":"G277","v":19730693},{"$f":"H277","v":13895401},{"$f":"I277","v":64227},{"$f":"J277","v":226213},3305,6578156,4507278,164347,1987283,67532,{"$f":"Q277","v":1888},{"$f":"R277","v":47226323},{"$f":"S277","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-9996860},{"$f":"G421","v":-4176593},{"$f":"H421","v":-2941374},{"$f":"I421","v":-13597},{"$f":"J421","v":-47886},-699,-1392461,-954100,-34789,-420667,-14295,{"$f":"Q421","v":-399},{"$f":"R421","v":-9996860},{"$f":"S421","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":37229463},{"$f":"SUM(G423:G425)","v":15554100},{"$f":"SUM(H423:H425)","v":10954027},{"$f":"SUM(I423:I425)","v":50630},{"$f":"SUM(J423:J425)","v":178327},2606,5185695,3553178,129558,1566616,53237,{"$f":"SUM(Q423:Q425)","v":1489},{"$f":"SUM(R423:R425)","v":37229463},{"$f":"SUM(S423:S425)","v":0}]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":2639569},{"$f":"F429-SUM(H429:Q429)","v":1102784},{"$f":"ROUND(H426*H428,0)","v":776641},{"$f":"ROUND(I426*I428,0)","v":3590},{"$f":"ROUND(J426*J428,0)","v":12643},185,367666,251920,9186,111073,3775,{"$f":"ROUND(Q426*Q428,0)","v":106},{"$f":"SUM(G429:Q429)","v":2639569},{"$f":"F429-R429","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G431","v":38581079},{"$f":"F431-SUM(H431:Q431)","v":16118790},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":11351711},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":52470},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":184803},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":2701},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":5373958},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":3682178},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":134262},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":1623492},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":55171},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":1543},{"$f":"SUM(G431:Q431)","v":38581079},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":2732698},{"$f":"F433-SUM(H433:Q433)","v":1141694},{"$f":"ROUND(H431*H432,0)","v":804042},3716,13090,191,380637,260809,9510,114992,3908,109,2732698,{"$f":"F429-R429","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G447","v":0},{"$f":"F447-SUM(H447:Q447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":0},{"$f":"SUM(G447:G452)","v":0},{"$f":"SUM(H447:H452)","v":0},{"$f":"SUM(I447:I452)","v":0},{"$f":"SUM(J447:J452)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q447:Q452)","v":0},{"$f":"SUM(R447:R452)","v":0},{"$f":"SUM(S447:S452)","v":0}]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G456","v":0},{"$f":"F456-SUM(H456:Q456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0}]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":0},{"$f":"G457+G453","v":0},0,0,{"$f":"J457+J453","v":0},0,0,0,0,0,0,0,0,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G462","v":0},{"$f":"F462-SUM(H462:Q462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G463","v":19932973},{"$f":"F463-SUM(H463:Q463)","v":8327796},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":5864879},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":27109},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":95479},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":1395},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":2776464},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":1902403},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":69367},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":838780},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":28504},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":797},{"$f":"SUM(G463:Q463)","v":19932973},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G464","v":0},{"$f":"F464-SUM(H464:Q464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G465","v":0},{"$f":"F465-SUM(H465:Q465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":19932973},{"$f":"SUM(G462:G465)","v":8327796},5864879,27109,{"$f":"SUM(J462:J465)","v":95479},1395,2776464,1902403,69367,838780,28504,797,19932973,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G469","v":1716657},{"$f":"F469-SUM(H469:Q469)","v":717201},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":505092},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":2335},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":8223},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":120},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":239113},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":163838},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":5974},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":72237},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":2455},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":69},{"$f":"SUM(G469:Q469)","v":1716657},{"$f":"F469-R469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":1716657},{"$f":"SUM(G468:G469)","v":717201},{"$f":"SUM(H468:H469)","v":505092},{"$f":"SUM(I468:I469)","v":2335},{"$f":"SUM(J468:J469)","v":8223},120,239113,163838,5974,72237,2455,{"$f":"SUM(Q468:Q469)","v":69},{"$f":"SUM(R468:R469)","v":1716657},{"$f":"SUM(S468:S469)","v":0}]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G473","v":0},{"$f":"F473-SUM(H473:Q473)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G473:Q473)","v":0},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":0},{"$f":"SUM(G472:G491)","v":0},{"$f":"SUM(H472:H491)","v":0},{"$f":"SUM(I472:I491)","v":0},{"$f":"SUM(J472:J491)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q472:Q491)","v":0},{"$f":"SUM(R472:R491)","v":0},{"$f":"SUM(S472:S491)","v":0}]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G495","v":0},{"$f":"F495-SUM(H495:Q495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G495:Q495)","v":0},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":0},{"$f":"SUM(G494:G502)","v":0},{"$f":"SUM(H494:H502)","v":0},{"$f":"SUM(I494:I502)","v":0},{"$f":"SUM(J494:J502)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q494:Q502)","v":0},{"$f":"SUM(R494:R502)","v":0},{"$f":"SUM(S494:S502)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G516","v":0},{"$f":"F516-SUM(H516:Q516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G516:Q516)","v":0},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G517","v":0},{"$f":"F517-SUM(H517:Q517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G517:Q517)","v":0},{"$f":"F517-R517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":0},{"$f":"SUM(G516:G517)","v":0},0,0,{"$f":"SUM(J516:J517)","v":0},0,0,0,0,0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G521","v":0},{"$f":"F521-SUM(H521:Q521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G521:Q521)","v":0},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":0},{"$f":"SUM(G520:G521)","v":0},{"$f":"SUM(H520:H521)","v":0},{"$f":"SUM(I520:I521)","v":0},{"$f":"SUM(J520:J521)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q520:Q521)","v":0},{"$f":"SUM(R520:R521)","v":0},{"$f":"SUM(S520:S521)","v":0}]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G525","v":0},{"$f":"F525-SUM(H525:Q525)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G525:Q525)","v":0},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G526","v":0},{"$f":"F526-SUM(H526:Q526)","v":0},{"$f":"ROUND(F526*VLOOKUP(D526,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F526*VLOOKUP(D526,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F526*VLOOKUP(D526,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F526*VLOOKUP(D526,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F526*VLOOKUP(D526,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F526*VLOOKUP(D526,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F526*VLOOKUP(D526,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F526*VLOOKUP(D526,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F526*VLOOKUP(D526,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F526*VLOOKUP(D526,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G526:Q526)","v":0},{"$f":"F526-R526","v":0}]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G527","v":957066},399852,281598,1302,4584,67,133310,91342,3331,40273,1369,38,{"$f":"SUM(G527:Q527)","v":957066},{"$f":"F527-R527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":957066},{"$f":"SUM(G525:G531)","v":399852},{"$f":"SUM(H525:H531)","v":281598},{"$f":"SUM(I525:I531)","v":1302},{"$f":"SUM(J525:J531)","v":4584},67,133310,91342,3331,40273,1369,{"$f":"SUM(Q525:Q531)","v":38},{"$f":"SUM(R525:R531)","v":957066},{"$f":"SUM(S525:S531)","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G533","v":6343},{"$f":"F533-SUM(H533:Q533)","v":2651},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":1866},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":9},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":30},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":884},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":605},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":22},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":267},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":9},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G533:Q533)","v":6343},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G537","v":-4342},-1814,-1278,-6,-21,0,-605,-414,-15,-183,-6,0,-4342,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G545","v":24416},10201,7184,33,117,2,3401,2330,85,1027,35,1,24416,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G546","v":328800},137369,96743,447,1575,23,45799,31381,1144,13836,470,13,328800,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":1312283},{"$f":"SUM(G532:G546)","v":548259},{"$f":"SUM(H532:H546)","v":386113},{"$f":"SUM(I532:I546)","v":1785},{"$f":"SUM(J532:J546)","v":6285},92,182789,125244,4567,55220,1877,{"$f":"SUM(Q532:Q546)","v":52},{"$f":"SUM(R532:R546)","v":1312283},{"$f":"SUM(S532:S546)","v":0}]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":22961913},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":9593256},{"$f":"H547+H522+H518+H503+H492+H470+H466+H459","v":6756084},{"$f":"I547+I522+I518+I503+I492+I470+I466+I459","v":31229},{"$f":"J547+J522+J518+J503+J492+J470+J466+J459","v":109987},1607,3198366,2191485,79908,966237,32836,{"$f":"Q547+Q522+Q518+Q503+Q492+Q470+Q466+Q459","v":918},{"$f":"R547+R522+R518+R503+R492+R470+R466+R459","v":22961913},{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G562","v":0},{"$f":"F562-SUM(H562:Q562)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G562:Q562)","v":0},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},{"$f":"SUM(G562:G562)","v":0},{"$f":"SUM(H562:H562)","v":0},{"$f":"SUM(I562:I562)","v":0},{"$f":"SUM(J562:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q562:Q562)","v":0},{"$f":"SUM(R562:R562)","v":0},{"$f":"SUM(S562:S562)","v":0}]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G566","v":1829174},{"$f":"F566-SUM(H566:Q566)","v":764209},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":538198},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":2488},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":8762},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":128},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":254786},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":174576},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":6366},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":76972},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":2616},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":73},{"$f":"SUM(G566:Q566)","v":1829174},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":1829174},{"$f":"SUM(G566:G566)","v":764209},{"$f":"SUM(H566:H566)","v":538198},{"$f":"SUM(I566:I566)","v":2488},{"$f":"SUM(J566:J566)","v":8762},128,254786,174576,6366,76972,2616,{"$f":"SUM(Q566:Q566)","v":73},{"$f":"SUM(R566:R566)","v":1829174},{"$f":"SUM(S566:S566)","v":0}]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G570","v":0},{"$f":"F570-SUM(H570:Q570)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G570:Q570)","v":0},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":0},{"$f":"SUM(G570:G570)","v":0},{"$f":"SUM(H570:H570)","v":0},{"$f":"SUM(I570:I570)","v":0},{"$f":"SUM(J570:J570)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q570:Q570)","v":0},{"$f":"SUM(R570:R570)","v":0},{"$f":"SUM(S570:S570)","v":0}]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G574","v":149751},{"$f":"F574-SUM(H574:Q574)","v":62565},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":44061},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":204},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":717},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":10},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":20859},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":14292},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":521},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":6302},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":214},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":6},{"$f":"SUM(G574:Q574)","v":149751},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":149751},{"$f":"SUM(G574:G574)","v":62565},{"$f":"SUM(H574:H574)","v":44061},{"$f":"SUM(I574:I574)","v":204},{"$f":"SUM(J574:J574)","v":717},10,20859,14292,521,6302,214,{"$f":"SUM(Q574:Q574)","v":6},{"$f":"SUM(R574:R574)","v":149751},{"$f":"SUM(S574:S574)","v":0}]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G578","v":14323},{"$f":"F578-SUM(H578:Q578)","v":5986},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":4214},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":19},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":68},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":1},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":1995},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":1367},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":50},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":603},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":20},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G578:Q578)","v":14323},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":14323},{"$f":"SUM(G578:G578)","v":5986},{"$f":"SUM(H578:H578)","v":4214},{"$f":"SUM(I578:I578)","v":19},{"$f":"SUM(J578:J578)","v":68},1,1995,1367,50,603,20,{"$f":"SUM(Q578:Q578)","v":0},{"$f":"SUM(R578:R578)","v":14323},{"$f":"SUM(S578:S578)","v":0}]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":1993248},{"$f":"G579+G575+G571+G567+G563","v":832760},{"$f":"H579+H575+H571+H567+H563","v":586473},{"$f":"I579+I575+I571+I567+I563","v":2711},{"$f":"J579+J575+J571+J567+J563","v":9547},139,277640,190235,6937,83877,2850,{"$f":"Q579+Q575+Q571+Q567+Q563","v":79},{"$f":"R579+R575+R571+R567+R563","v":1993248},{"$f":"S579+S575+S571+S567+S563","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G596","v":572024},{"$f":"F596-SUM(H596:Q596)","v":238985},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":168307},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":778},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":2740},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":40},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":79677},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":54594},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":1991},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":24071},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":818},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":23},{"$f":"SUM(G596:Q596)","v":572024},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G597","v":0},{"$f":"F597-SUM(H597:Q597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":572024},{"$f":"SUM(G596:G597)","v":238985},{"$f":"SUM(H596:H597)","v":168307},{"$f":"SUM(I596:I597)","v":778},{"$f":"SUM(J596:J597)","v":2740},40,79677,54594,1991,24071,818,{"$f":"SUM($Q$596:$Q$597)","v":23},{"$f":"SUM(R596:R597)","v":572024},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G601","v":108737},{"$f":"F601-SUM(H601:Q601)","v":45429},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":31994},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":148},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":521},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":8},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":15146},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":10378},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":378},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":4576},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":155},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":4},{"$f":"SUM(G601:Q601)","v":108737},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G602","v":-1825},{"$f":"F602-SUM(H602:Q602)","v":-763},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":-537},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":-2},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":-9},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":-254},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":-174},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":-6},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":-77},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":-3},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G602:Q602)","v":-1825},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G603","v":0},{"$f":"F603-SUM(H603:Q603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G604","v":-888},{"$f":"F604-SUM(H604:Q604)","v":-372},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":-261},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":-1},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":-4},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":-124},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":-85},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":-3},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":-37},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":-1},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G604:Q604)","v":-888},{"$f":"F604-R604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":106024},{"$f":"SUM(G601:G604)","v":44294},{"$f":"SUM(H601:H604)","v":31196},{"$f":"SUM(I601:I604)","v":145},{"$f":"SUM(J601:J604)","v":508},8,14768,10119,369,4462,151,{"$f":"SUM($Q$601:$Q$604)","v":4},{"$f":"SUM(R601:R604)","v":106024},{"$f":"SUM(S601:S604)","v":0}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G608","v":5111},{"$f":"F608-SUM(H608:Q608)","v":2023},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":1511},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":10},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":10},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":771},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":516},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":16},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":222},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":32},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G608:Q608)","v":5111},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G609","v":0},{"$f":"F609-SUM(H609:Q609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":5111},{"$f":"SUM(G608:G609)","v":2023},{"$f":"SUM(H608:H609)","v":1511},{"$f":"SUM(I608:I609)","v":10},{"$f":"SUM(J608:J609)","v":10},0,771,516,16,222,32,{"$f":"SUM($Q$608:$Q$609)","v":0},{"$f":"SUM(R608:R609)","v":5111},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":683159},{"$f":"G605+G598+G610","v":285302},{"$f":"H605+H598+H610","v":201014},{"$f":"I605+I598+I610","v":933},{"$f":"J605+J598+J610","v":3258},48,95216,65229,2376,28755,1001,{"$f":"$Q$605+$Q$598+$Q$610","v":27},{"$f":"R605+R598+R610","v":683159},{"$f":"S605+S598+S610","v":0}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":22961913},{"$f":"G549","v":9593256},{"$f":"H549","v":6756084},{"$f":"I549","v":31229},{"$f":"J549","v":109987},1607,3198366,2191485,79908,966237,32836,{"$f":"Q549","v":918},{"$f":"R549","v":22961913},{"$f":"S549","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":1993248},{"$f":"G582","v":832760},{"$f":"H582","v":586473},{"$f":"I582","v":2711},{"$f":"J582","v":9547},139,277640,190235,6937,83877,2850,{"$f":"Q582","v":79},{"$f":"R582","v":1993248},{"$f":"S582","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":683159},{"$f":"G612","v":285302},{"$f":"H612","v":201014},{"$f":"I612","v":933},{"$f":"J612","v":3258},48,95216,65229,2376,28755,1001,{"$f":"$Q$612","v":27},{"$f":"R612","v":683159},{"$f":"S612","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":25638320},{"$f":"SUM(G615:G617)","v":10711318},{"$f":"SUM(H615:H617)","v":7543571},{"$f":"SUM(I615:I617)","v":34873},{"$f":"SUM(J615:J617)","v":122792},1794,3571222,2446949,89221,1078869,36687,{"$f":"SUM($Q$615:$Q$617)","v":1024},{"$f":"SUM(R615:R617)","v":25638320},{"$f":"SUM(S615:S617)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G632","v":789949},{"$f":"F632-SUM(H632:Q632)","v":330032},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":232427},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":1074},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":3784},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":55},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":110032},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":75393},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":2749},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":33241},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":1130},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":32},{"$f":"SUM(G632:Q632)","v":789949},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":789949},{"$f":"G632","v":330032},{"$f":"H632","v":232427},{"$f":"I632","v":1074},{"$f":"J632","v":3784},55,110032,75393,2749,33241,1130,{"$f":"$Q$632","v":32},{"$f":"R632","v":789949},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G636","v":1511559},{"$f":"F636-SUM(H636:Q636)","v":631515},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":444746},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":2056},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":7240},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":106},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":210545},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":144263},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":5260},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":63606},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":2162},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":60},{"$f":"SUM(G636:Q636)","v":1511559},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G637","v":-60990},{"$f":"F637-SUM(H637:Q637)","v":-25483},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":-17945},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":-83},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":-292},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":-4},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":-8495},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":-5821},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":-212},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":-2566},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":-87},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":-2},{"$f":"SUM(G637:Q637)","v":-60990},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G638","v":1022359},{"$f":"F638-SUM(H638:Q638)","v":427131},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":300809},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":1390},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":4897},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":72},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":142404},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":97574},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":3558},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":43021},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":1462},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":41},{"$f":"SUM(G638:Q638)","v":1022359},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":2472928},{"$f":"SUM(G636:G638)","v":1033163},{"$f":"SUM(H636:H638)","v":727610},{"$f":"SUM(I636:I638)","v":3363},{"$f":"SUM(J636:J638)","v":11845},174,344454,236016,8606,104061,3537,{"$f":"SUM($Q$636:$Q$638)","v":99},{"$f":"SUM(R636:R638)","v":2472928},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":3262877},{"$f":"G639+G633","v":1363195},{"$f":"H639+H633","v":960037},{"$f":"I639+I633","v":4437},{"$f":"J639+J633","v":15629},229,454486,311409,11355,137302,4667,{"$f":"$Q$639+$Q$633","v":131},{"$f":"R639+R633","v":3262877},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G644","v":2342105},{"$f":"F644-SUM(H644:Q644)","v":978506},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":689118},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":3185},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":11219},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":164},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":326232},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":223531},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":8151},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":98556},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":3349},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":94},{"$f":"SUM(G644:Q644)","v":2342105},{"$f":"F644-R644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G645","v":0},{"$f":"F645-SUM(H645:Q645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G646","v":0},{"$f":"F646-SUM(H646:Q646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G647","v":0},{"$f":"F647-SUM(H647:Q647)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G647:Q647)","v":0},{"$f":"F647-R647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G648","v":0},{"$f":"F648-SUM(H648:Q648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":2342105},{"$f":"SUM(G644:G648)","v":978506},{"$f":"SUM(H644:H648)","v":689118},{"$f":"SUM(I644:I648)","v":3185},{"$f":"SUM(J644:J648)","v":11219},164,326232,223531,8151,98556,3349,{"$f":"SUM($Q$644:$Q$648)","v":94},{"$f":"SUM(R644:R648)","v":2342105},{"$f":"SUM(S644:S648)","v":0}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G652","v":604},{"$f":"F652-SUM(H652:Q652)","v":252},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":178},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":1},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":3},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":84},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":58},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":2},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":25},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":1},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G652:Q652)","v":604},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":604},{"$f":"SUM(G652:G652)","v":252},{"$f":"SUM(H652:H652)","v":178},{"$f":"SUM(I652:I652)","v":1},{"$f":"SUM(J652:J652)","v":3},0,84,58,2,25,1,{"$f":"SUM($Q$652:$Q$652)","v":0},{"$f":"SUM(R652:R652)","v":604},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G656","v":0},{"$f":"F656-SUM(H656:Q656)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G657","v":0},{"$f":"F657-SUM(H657:Q657)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":2342105},{"$f":"G649","v":978506},{"$f":"H649","v":689118},{"$f":"I649","v":3185},{"$f":"J649","v":11219},164,326232,223531,8151,98556,3349,{"$f":"$Q$649","v":94},{"$f":"R649","v":2342105},{"$f":"S649","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-604},{"$f":"-G653-G658","v":-252},-178,-1,{"$f":"-J653-J658","v":-3},0,-84,-58,-2,-25,-1,0,-604,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":2341501},{"$f":"SUM(G661:G662)","v":978254},{"$f":"SUM(H661:H662)","v":688940},{"$f":"SUM(I661:I662)","v":3184},{"$f":"SUM(J661:J662)","v":11216},164,326148,223473,8149,98531,3348,{"$f":"SUM($Q$661:$Q$662)","v":94},{"$f":"SUM(R661:R662)","v":2341501},{"$f":"SUM(S661:S662)","v":0}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":2732698},{"$f":"G433","v":1141694},{"$f":"H433","v":804042},{"$f":"I433","v":3716},{"$f":"J433","v":13090},191,380637,260809,9510,114992,3908,{"$f":"Q433","v":109},{"$f":"R433","v":2732698},{"$f":"F666-R666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-3262877},{"$f":"-G641","v":-1363195},{"$f":"-H641","v":-960037},{"$f":"-I641","v":-4437},{"$f":"-J641","v":-15629},-229,-454486,-311409,-11355,-137302,-4667,{"$f":"-$Q$641","v":-131},{"$f":"-R641","v":-3262877},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":2341501},{"$f":"G663","v":978254},{"$f":"H663","v":688940},{"$f":"I663","v":3184},{"$f":"J663","v":11216},164,326148,223473,8149,98531,3348,{"$f":"$Q$663","v":94},{"$f":"R663","v":2341501},{"$f":"F668-R668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":30398},{"$f":"G707","v":12701},{"$f":"H707","v":8944},{"$f":"I707","v":41},{"$f":"J707","v":146},2,4234,2901,106,1279,43,{"$f":"Q707","v":1},{"$f":"R707","v":30398},{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":1841720},{"$f":"SUM(G666:G670)","v":769454},{"$f":"SUM(H666:H670)","v":541889},{"$f":"SUM(I666:I670)","v":2504},{"$f":"SUM(J666:J670)","v":8823},128,256533,175774,6410,77500,2632,{"$f":"SUM($Q$666:$Q$670)","v":73},{"$f":"SUM(R666:R670)","v":1841720},{"$f":"SUM(S666:S670)","v":0}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":991695},{"$f":"F674-SUM(H674:Q674)","v":414321},{"$f":"ROUND(H671*H673,0)","v":291786},{"$f":"ROUND(I671*I673,0)","v":1348},{"$f":"ROUND(J671*J673,0)","v":4751},69,138133,94648,3452,41731,1417,{"$f":"ROUND($Q$671*$Q$673,0)","v":39},{"$f":"SUM(G674:Q674)","v":991695},{"$f":"F674-R674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":2341501},{"$f":"G663","v":978254},{"$f":"H663","v":688940},{"$f":"I663","v":3184},{"$f":"J663","v":11216},164,326148,223473,8149,98531,3348,{"$f":"$Q$663","v":94},{"$f":"R663","v":2341501},{"$f":"F675-R675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":3333196},{"$f":"SUM(G674:G675)","v":1392575},{"$f":"SUM(H674:H675)","v":980726},{"$f":"SUM(I674:I675)","v":4532},{"$f":"SUM(J674:J675)","v":15967},233,464281,318121,11601,140262,4765,{"$f":"SUM($Q$674:$Q$675)","v":133},{"$f":"SUM(R674:R675)","v":3333196},{"$f":"SUM(S674:S675)","v":0}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":991695},{"$f":"G674","v":414321},{"$f":"H674","v":291786},{"$f":"I674","v":1348},{"$f":"J674","v":4751},69,138133,94648,3452,41731,1417,{"$f":"$Q$674","v":39},{"$f":"R674","v":991695},{"$f":"S674","v":0}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":991695},{"$f":"SUM(G680:G680)","v":414321},{"$f":"SUM(H680:H680)","v":291786},{"$f":"SUM(I680:I680)","v":1348},{"$f":"SUM(J680:J680)","v":4751},69,138133,94648,3452,41731,1417,{"$f":"SUM($Q$680:$Q$680)","v":39},{"$f":"SUM(R680:R680)","v":991695},{"$f":"SUM(S680:S680)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G694","v":-2972473},{"$f":"F694-SUM(H694:Q694)","v":-1241868},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":-874591},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":-4043},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":-14238},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":-208},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":-414036},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":-283693},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":-10344},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":-125082},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":-4251},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":-119},{"$f":"SUM(G694:Q694)","v":-2972473},{"$f":"F694-R694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G695","v":0},{"$f":"F695-SUM(H695:Q695)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-2972473},{"$f":"SUM(G694:G695)","v":-1241868},-874591,-4043,{"$f":"SUM(J694:J695)","v":-14238},-208,-414036,-283693,-10344,-125082,-4251,-119,-2972473,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G700","v":30398},{"$f":"F700-SUM(H700:Q700)","v":12701},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":8944},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":41},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":146},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":2},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":4234},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":2901},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":106},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":1279},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":43},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":1},{"$f":"SUM(G700:Q700)","v":30398},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":30398},{"$f":"SUM(G700)","v":12701},8944,41,{"$f":"SUM(J700)","v":146},2,4234,2901,106,1279,43,1,30398,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G704","v":0},{"$f":"F704-SUM(H704:Q704)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},{"$f":"SUM(H704)","v":0},{"$f":"SUM(I704)","v":0},{"$f":"SUM(J704)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704)","v":0},{"$f":"SUM(R704)","v":0},{"$f":"SUM(S704)","v":0}]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":30398},{"$f":"G705+G701","v":12701},{"$f":"H705+H701","v":8944},{"$f":"I705+I701","v":41},{"$f":"J705+J701","v":146},2,4234,2901,106,1279,43,{"$f":"Q705+Q701","v":1},{"$f":"R705+R701","v":30398},{"$f":"S705+S701","v":0}]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":2732698},{"$f":"G433","v":1141694},{"$f":"H433","v":804042},{"$f":"I433","v":3716},{"$f":"J433","v":13090},191,380637,260809,9510,114992,3908,{"$f":"Q433","v":109},{"$f":"R433","v":2732698},{"$f":"S433","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":3333196},{"$f":"G676","v":1392575},{"$f":"H676","v":980726},{"$f":"I676","v":4532},{"$f":"J676","v":15967},233,464281,318121,11601,140262,4765,{"$f":"Q676","v":133},{"$f":"R676","v":3333196},{"$f":"S676","v":0}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-3262877},{"$f":"-G641","v":-1363195},{"$f":"-H641","v":-960037},{"$f":"-I641","v":-4437},{"$f":"-J641","v":-15629},-229,-454486,-311409,-11355,-137302,-4667,{"$f":"-Q641","v":-131},{"$f":"-R641","v":-3262877},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":2972473},{"$f":"-G696","v":1241868},{"$f":"-H696","v":874591},{"$f":"-I696","v":4043},{"$f":"-J696","v":14238},208,414036,283693,10344,125082,4251,{"$f":"-Q696","v":119},{"$f":"-R696","v":2972473},{"$f":"-S696","v":0}]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":30398},{"$f":"G707","v":12701},{"$f":"H707","v":8944},{"$f":"I707","v":41},{"$f":"J707","v":146},2,4234,2901,106,1279,43,{"$f":"Q707","v":1},{"$f":"R707","v":30398},{"$f":"S707","v":0}]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":5805888},{"$f":"SUM(G711:G716)","v":2425643},{"$f":"SUM(H711:H716)","v":1708266},{"$f":"SUM(I711:I716)","v":7895},{"$f":"SUM(J711:J716)","v":27812},405,808702,554115,20206,244313,8300,{"$f":"SUM(Q711:Q716)","v":231},{"$f":"SUM(R711:R716)","v":5805888},{"$f":"SUM(S711:S716)","v":0}]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":327861},{"$f":"F720-SUM(H720:Q720)","v":136976},{"$f":"ROUND(H717*H719,0)","v":96467},{"$f":"ROUND(I717*I719,0)","v":446},{"$f":"ROUND(J717*J719,0)","v":1571},23,45668,31291,1141,13796,469,{"$f":"ROUND(Q717*Q719,0)","v":13},{"$f":"SUM(G720:Q720)","v":327861},{"$f":"F720-R720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":30398},{"$f":"G707","v":12701},{"$f":"H707","v":8944},{"$f":"I707","v":41},{"$f":"J707","v":146},2,4234,2901,106,1279,43,{"$f":"Q707","v":1},{"$f":"SUM(G721:Q721)","v":30398},{"$f":"F721-R721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":358259},149677,105411,487,{"$f":"J721+J720","v":1717},25,49902,34192,1247,15075,512,14,358259,{"$f":"S721+S720","v":0}]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":327861},{"$f":"G720","v":136976},{"$f":"H720","v":96467},{"$f":"I720","v":446},{"$f":"J720","v":1571},23,45668,31291,1141,13796,469,{"$f":"Q720","v":13},{"$f":"SUM(G725:Q725)","v":327861},{"$f":"F725-R725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},0,0,0,0,0,0,{"$f":"Q705","v":0},{"$f":"SUM(G726:Q726)","v":0},{"$f":"F726-R726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":327861},136976,96467,446,{"$f":"J725+J726","v":1571},23,45668,31291,1141,13796,469,13,327861,{"$f":"S725+S726","v":0}]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G742","v":0},{"$f":"F742-SUM(H742:Q742)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G742:Q742)","v":0},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G746","v":144996},{"$f":"F746-SUM(H746:Q746)","v":60579},42662,197,695,10,20196,13838,505,6101,207,{"$f":"ROUND(F746*VLOOKUP(D746,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":6},144996,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G747","v":0},{"$f":"F747-SUM(H747:Q747)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F747*VLOOKUP(D747,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G748","v":2789980},{"$f":"F748-SUM(H748:Q748)","v":1165626},820896,3794,13364,195,388616,266276,9709,117402,3990,{"$f":"ROUND(F748*VLOOKUP(D748,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":112},2789980,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G749","v":1290},510,381,3,3,0,195,130,4,56,8,0,1290,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":2936266},{"$f":"SUM(G742:G749)","v":1226715},{"$f":"SUM(H742:H749)","v":863939},{"$f":"SUM(I742:I749)","v":3994},{"$f":"SUM(J742:J749)","v":14062},205,409007,280244,10218,123559,4205,{"$f":"SUM($Q$742:$Q$749)","v":118},{"$f":"SUM(R742:R749)","v":2936266},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":25638320},{"$f":"G618","v":10711318},{"$f":"H618","v":7543571},{"$f":"I618","v":34873},{"$f":"J618","v":122792},1794,3571222,2446949,89221,1078869,36687,{"$f":"$Q$618","v":1024},{"$f":"R618","v":25638320},{"$f":"S618","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":2732698},{"$f":"G433","v":1141694},{"$f":"H433","v":804042},{"$f":"I433","v":3716},{"$f":"J433","v":13090},191,380637,260809,9510,114992,3908,{"$f":"Q433","v":109},{"$f":"R433","v":2732698},{"$f":"S433","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":3333196},{"$f":"G676","v":1392575},{"$f":"H676","v":980726},{"$f":"I676","v":4532},{"$f":"J676","v":15967},233,464281,318121,11601,140262,4765,{"$f":"$Q$676","v":133},{"$f":"R676","v":3333196},{"$f":"S676","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":358259},{"$f":"G722","v":149677},105411,487,{"$f":"J722","v":1717},25,49902,34192,1247,15075,512,14,358259,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-2936266},{"$f":"-G750","v":-1226715},{"$f":"-H750","v":-863939},{"$f":"-I750","v":-3994},{"$f":"-J750","v":-14062},-205,-409007,-280244,-10218,-123559,-4205,{"$f":"-$Q$750","v":-118},{"$f":"-R750","v":-2936266},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":29126207},{"$f":"SUM(G752:G757)","v":12168549},{"$f":"SUM(H752:H757)","v":8569811},{"$f":"SUM(I752:I757)","v":39614},{"$f":"SUM(J752:J757)","v":139504},2038,4057035,2779827,101361,1225639,41667,{"$f":"SUM($Q$752:$Q$757)","v":1162},{"$f":"SUM(R752:R757)","v":29126207},{"$f":"R758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":2936266},{"$f":"-G757","v":1226715},{"$f":"-H757","v":863939},{"$f":"-I757","v":3994},{"$f":"-J757","v":14062},205,409007,280244,10218,123559,4205,{"$f":"-$Q$757","v":118},{"$f":"-R757","v":2936266},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"F989","v":0},{"$f":"G989","v":0},{"$f":"H989","v":0},{"$f":"I989","v":0},{"$f":"J989","v":0},0,0,0,0,0,0,{"$f":"Q989","v":0},{"$f":"R989","v":0},{"$f":"S989","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":2936266},{"$f":"G760-G761","v":1226715},{"$f":"H760-H761","v":863939},{"$f":"I760-I761","v":3994},{"$f":"J760-J761","v":14062},205,409007,280244,10218,123559,4205,{"$f":"$Q$760-Q761","v":118},{"$f":"R760-R761","v":2936266},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,{"$f":"ROUND(J817/(1-J817),8)","v":0},0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,{"$f":"Q766+Q765","v":0},{"$f":"R766+R765","v":0},{"$f":"S766+S765","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":29126207},12168549,8569811,39614,139504,2038,4057035,2779827,101361,1225639,41667,1162,29126207,{"$f":"S767+S758","v":0}]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":16015382},{"$f":"G868","v":6691065},{"$f":"H868","v":4712206},{"$f":"I868","v":21781},{"$f":"J868","v":76714},1121,2230783,1528508,55734,673927,22902,{"$f":"Q868","v":641},{"$f":"R868","v":16015382},{"$f":"S868","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-29126207},{"$f":"-G770","v":-12168549},{"$f":"-H770","v":-8569811},{"$f":"-I770","v":-39614},{"$f":"-J770","v":-139504},-2038,-4057035,-2779827,-101361,-1225639,-41667,{"$f":"-Q770","v":-1162},{"$f":"-R770","v":-29126207},{"$f":"-S770","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-13110825},{"$f":"G773+G772","v":-5477484},{"$f":"H773+H772","v":-3857605},{"$f":"I773+I772","v":-17833},{"$f":"J773+J772","v":-62790},-917,-1826252,-1251319,-45627,-551712,-18765,{"$f":"Q773+Q772","v":-521},{"$f":"SUM(G774:Q774)","v":-13110825},{"$f":"F774-R774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,{"$f":"J729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G776","v":-5044308},{"$f":"F776-SUM(H776:Q776)","v":-2107427},{"$f":"ROUND(H775*H774,0)","v":-1484190},{"$f":"ROUND(I775*I774,0)","v":-6861},{"$f":"ROUND(J775*J774,0)","v":-24158},-353,-702639,-481437,-17555,-212268,-7220,{"$f":"ROUND(Q775*Q774,0)","v":-200},{"$f":"SUM(G776:Q776)","v":-5044308},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-8066517},{"$f":"G774-G776","v":-3370057},{"$f":"H774-H776","v":-2373415},{"$f":"I774-I776","v":-10972},{"$f":"J774-J776","v":-38632},-564,-1123613,-769882,-28072,-339444,-11545,{"$f":"Q774-Q776","v":-321},{"$f":"SUM(G777:Q777)","v":-8066517},{"$f":"F777-R777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL",null,null,null,"RATE GRP"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G830:Q830)","v":710084},{"$f":"F830-R830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},{"$f":"IF($F830=0,0,ROUND(F830/$F830,5))","v":1},{"$f":"IF(S830=0,F831-SUM(H831:Q831),ROUND(G830/F830,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H830/$F$830,5))","v":0.29422999999999999},{"$f":"IF($F$830=0,0,ROUND(I830/$F$830,5))","v":1.3600000000000001E-3},4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G831:Q831)","v":1},{"$f":"F831-R831","v":0},null,null,null,{"$f":"R831","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G832:Q832)","v":710084},{"$f":"F832-R832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",{"$f":"IF($F832=0,0,ROUND(F832/$F832,5))","v":1},{"$f":"IF(S832=0,F833-SUM(H833:Q833),ROUND(G832/F832,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H832/$F$830,5))","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G833:Q833)","v":1},{"$f":"F833-R833","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D18","v":852231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D19+'WP FR-16(7)(v)-KW & KWH @Dist'!D32","v":342054},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D20","v":1125},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D21","v":22213},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D22","v":92},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D23+'WP FR-16(7)(v)-KW & KWH @Dist'!D33","v":139634},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D24+'WP FR-16(7)(v)-KW & KWH @Dist'!D34","v":90290},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D25+'WP FR-16(7)(v)-KW & KWH @Dist'!D35","v":3195},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D26+'WP FR-16(7)(v)-KW & KWH @Dist'!D36","v":46160},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D27","v":6279},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D28","v":87},{"$f":"SUM(G834:Q834)","v":1503360},{"$f":"F834-R834","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},{"$f":"IF($F834=0,0,ROUND(F834/$F834,5))","v":1},{"$f":"IF(S834=0,F835-SUM(H835:Q835),ROUND(G834/F834,5))","v":0.56686999999999999},{"$f":"IF(F834=0,0,ROUND(H834/F834,5))","v":0.22753000000000001},{"$f":"IF($F$834=0,0,ROUND(I834/$F$834,5))","v":7.5000000000000002E-4},{"$f":"IF($F$834=0,0,ROUND(J834/$F$834,5))","v":1.478E-2},6.0000000000000002E-5,9.2880000000000004E-2,6.0060000000000002E-2,2.1299999999999999E-3,3.0700000000000002E-2,4.1799999999999997E-3,{"$f":"IF(G834=0,0,ROUND(Q834/F834,5))","v":6.0000000000000002E-5},0.99999999999999978,0,null,null,null,{"$f":"R835","v":0.99999999999999978}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!$G$17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!$G$18+'WP FR-16(7)(v) Distlines'!$G$31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!$G$19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!$G$20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!$G$21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!$G$22+'WP FR-16(7)(v) Distlines'!$G$32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!$G$23+'WP FR-16(7)(v) Distlines'!$G$33","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!$G$24+'WP FR-16(7)(v) Distlines'!$G$34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!$G$25+'WP FR-16(7)(v) Distlines'!$G$35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!$G$26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!$G$27","v":33},717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},{"$f":"IF($F836=0,0,ROUND(F836/$F836,5))","v":1},{"$f":"IF(S836=0,F837-SUM(H837:Q837),ROUND(G836/F836,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H836/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I836/$F$836,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R837","v":1.0000000000000002}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!K18+'WP FR-16(7)(v) Distlines'!K31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!K19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!K20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!K21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!K22+'WP FR-16(7)(v) Distlines'!K32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!K23","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!K24+'WP FR-16(7)(v) Distlines'!K34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!K25+'WP FR-16(7)(v) Distlines'!K35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!K26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!K27","v":33},{"$f":"SUM(G838:Q838)","v":717613},{"$f":"F838-R838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",{"$f":"IF($F838=0,0,ROUND(F838/$F838,5))","v":1},{"$f":"IF(S838=0,F839-SUM(H839:Q839),ROUND(G838/F838,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H838/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I838/$F$836,5))","v":1.33E-3},{"$f":"IF($F$836=0,0,ROUND(J838/$F$836,5))","v":6.8500000000000002E-3},{"$f":"IF($F$836=0,0,ROUND(K838/$F$836,5))","v":6.9999999999999994E-5},{"$f":"IF($F$836=0,0,ROUND(L838/$F$836,5))","v":0.14532},{"$f":"IF($F$838=0,0,ROUND(M838/$F$838,5))","v":9.9720000000000003E-2},{"$f":"IF($F$838=0,0,ROUND(N838/$F$838,5))","v":3.3500000000000001E-3},{"$f":"IF($F$838=0,0,ROUND(O838/$F$838,5))","v":0},{"$f":"IF($F$838=0,0,ROUND(P838/$F$838,5))","v":6.79E-3},{"$f":"IF($F$838=0,0,ROUND(Q838/$F$838,5))","v":5.0000000000000002E-5},{"$f":"SUM(G839:Q839)","v":1.0000000000000002},{"$f":"F839-R839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":0},{"$f":"SUM(G73:G90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},{"$f":"IF($F840=0,0,ROUND(F840/$F840,5))","v":0},{"$f":"IF(S840=0,F841-SUM(H841:Q841),ROUND(G840/F840,5))","v":0},{"$f":"IF($F$840=0,0,ROUND(H840/$F$840,5))","v":0},{"$f":"IF($F$840=0,0,ROUND(I840/$F$840,5))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R841","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L18","v":316778},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L19+'WP FR-16(7)(v)-KW & KWH @Dist'!L32","v":211761},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L20","v":951},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L21","v":4914},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L22","v":50},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L23+'WP FR-16(7)(v)-KW & KWH @Dist'!L33","v":104285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L24","v":71563},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L25","v":2403},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L26","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L27","v":4875},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L28","v":33},717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},{"$f":"IF($F842=0,0,ROUND(F842/$F842,5))","v":1},{"$f":"IF(S842=0,F843-SUM(H843:Q843),ROUND(G842/F842,5))","v":0.44142999999999999},{"$f":"IF($F$842=0,0,ROUND(H842/$F$842,5))","v":0.29509000000000002},{"$f":"IF($F$842=0,0,ROUND(I842/$F$842,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R843","v":1.0000000000000002}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},{"$f":"'WP FR-16(7)(v) Wtd services'!H17","v":126269},{"$f":"'WP FR-16(7)(v) Wtd services'!H18","v":12827},{"$f":"'WP FR-16(7)(v) Wtd services'!H19","v":171},{"$f":"'WP FR-16(7)(v) Wtd services'!H20","v":728},{"$f":"'WP FR-16(7)(v) Wtd services'!H21","v":16},{"$f":"'WP FR-16(7)(v) Wtd services'!H22","v":1050},{"$f":"'WP FR-16(7)(v) Wtd services'!H23","v":259},{"$f":"'WP FR-16(7)(v) Wtd services'!H24","v":70},{"$f":"'WP FR-16(7)(v) Wtd services'!H25","v":77},{"$f":"'WP FR-16(7)(v) Wtd services'!H26","v":394},{"$f":"'WP FR-16(7)(v) Wtd services'!H27","v":11},141872,62]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},{"$f":"IF($F844=0,0,ROUND(F844/$F844,5))","v":1},{"$f":"IF(S844=0,F845-SUM(H845:Q845),ROUND(G844/F844,5))","v":0.88963000000000003},{"$f":"IF($F$844=0,0,ROUND(H844/$F$844,5))","v":9.0370000000000006E-2},{"$f":"IF($F$844=0,0,ROUND(I844/$F$844,5))","v":1.1999999999999999E-3},5.13E-3,1.1E-4,7.4000000000000003E-3,1.82E-3,4.8999999999999998E-4,5.4000000000000001E-4,2.7799999999999999E-3,8.0000000000000007E-5,0.99954999999999994,4.5000000000006146E-4,null,null,null,{"$f":"R845","v":0.99954999999999994}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$35","v":232190426},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$27","v":182425},4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},{"$f":"IF($F846=0,0,ROUND(F846/$F846,5))","v":1},{"$f":"IF(S846=0,F847-SUM(H847:Q847),ROUND(G846/F846,5))","v":0.35949999999999993},{"$f":"IF($F$846=0,0,ROUND(H846/$F$846,5))","v":0.27888000000000002},{"$f":"IF($F$846=0,0,ROUND(I846/$F$846,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R847","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F18","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F19+'WP FR-16(7)(v)-KW & KWH @Dist'!F32","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F20","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F21","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F22","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F23+'WP FR-16(7)(v)-KW & KWH @Dist'!F33","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F24","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F25","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F26","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F27","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F28","v":182425},4182913551,13250022]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},{"$f":"IF($F848=0,0,ROUND(F848/$F848,5))","v":1},{"$f":"IF(S848=0,F849-SUM(H849:Q849),ROUND(G848/F848,5))","v":0.35948999999999998},{"$f":"IF($F$848=0,0,ROUND(H848/$F$848,5))","v":0.27888000000000002},{"$f":"IF($F$848=0,0,ROUND(I848/$F$848,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.2179999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99684000000000006,3.1599999999999406E-3,null,null,null,{"$f":"R849","v":0.99684000000000006}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18+'WP FR-16(7)(v)-KW & KWH @Gen'!F31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22+'WP FR-16(7)(v)-KW & KWH @Gen'!F32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25+'WP FR-16(7)(v)-KW & KWH @Gen'!F35","v":232190426},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},{"$f":"IF($F850=0,0,ROUND(F850/$F850,5))","v":1},{"$f":"IF(S850=0,F851-SUM(H851:Q851),ROUND(G850/F850,5))","v":0.36119000000000001},{"$f":"IF($F$850=0,0,ROUND(H850/$F$850,5))","v":0.2802},{"$f":"IF($F$850=0,0,ROUND(I850/$F$850,5))","v":1.5499999999999999E-3},4.7400000000000003E-3,6.9999999999999994E-5,0.16952999999999999,0.12318999999999999,3.8899999999999998E-3,5.5599999999999997E-2,0,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R851","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,0,0,0,0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},{"$f":"IF($F852=0,0,ROUND(F852/$F852,5))","v":1},{"$f":"IF(S852=0,F853-SUM(H853:Q853),ROUND(G852/F852,5))","v":1},{"$f":"IF($F$852=0,0,ROUND(H852/$F$852,5))","v":0},{"$f":"IF($F$852=0,0,ROUND(I852/$F$852,5))","v":0},0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R853","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,0,0,0,0,0,0,0,0,0,1,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},{"$f":"IF($F854=0,0,ROUND(F854/$F854,5))","v":1},{"$f":"IF(S854=0,F855-SUM(H855:Q855),ROUND(G854/F854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(H854/$F$854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(I854/$F$854,5))","v":0},0,0,0,0,0,0,1,0,1,0,null,null,null,{"$f":"R855","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H18","v":126269},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H19+'WP FR-16(7)(v)-KW & KWH @Dist'!$H32","v":12833},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H20","v":171},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H21","v":104},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H22","v":16},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H23+'WP FR-16(7)(v)-KW & KWH @Dist'!$H33","v":154},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H24","v":37},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H25","v":10},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H26","v":11},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H27","v":394},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H28","v":11},140010,4]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},{"$f":"IF($F856=0,0,ROUND(F856/$F856,5))","v":1},{"$f":"IF(S856=0,F857-SUM(H857:Q857),ROUND(G856/F856,5))","v":0.90183000000000002},{"$f":"IF($F$856=0,0,ROUND(H856/$F$856,5))","v":9.1660000000000005E-2},{"$f":"IF($F$856=0,0,ROUND(I856/$F$856,5))","v":1.2199999999999999E-3},7.3999999999999999E-4,1.1E-4,1.1000000000000001E-3,2.5999999999999998E-4,6.9999999999999994E-5,8.0000000000000007E-5,2.81E-3,{"$f":"IF(G856=0,0,ROUND(Q856/F856,5))","v":8.0000000000000007E-5},0.99995999999999996,4.0000000000040004E-5,null,null,null,{"$f":"R857","v":0.99995999999999996}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},{"$f":"'WP FR-16(7)(v) Meters'!$E19","v":3299927},{"$f":"'WP FR-16(7)(v) Meters'!$E20","v":2696699},{"$f":"'WP FR-16(7)(v) Meters'!$E21","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E22","v":22657},{"$f":"'WP FR-16(7)(v) Meters'!$E23","v":2715},{"$f":"'WP FR-16(7)(v) Meters'!$E24","v":125418},{"$f":"'WP FR-16(7)(v) Meters'!$E25","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E26","v":10654},{"$f":"'WP FR-16(7)(v) Meters'!$E27","v":16048},{"$f":"'WP FR-16(7)(v) Meters'!$E28","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E29","v":176520},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},{"$f":"IF($F858=0,0,ROUND(F858/$F858,5))","v":1},{"$f":"IF(S858=0,F859-SUM(H859:Q859),ROUND(G858/F858,5))","v":0.51961000000000002},{"$f":"IF($F$858=0,0,ROUND(H858/$F$858,5))","v":0.42463000000000001},{"$f":"IF($F$858=0,0,ROUND(I858/$F$858,5))","v":0},3.5699999999999998E-3,4.2999999999999999E-4,1.975E-2,0,1.6800000000000001E-3,2.5300000000000001E-3,0,2.7799999999999998E-2,1,0,null,null,null,{"$f":"R859","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},{"$f":"'WP FR-16(7)(v) Meters'!H19","v":126269},{"$f":"'WP FR-16(7)(v) Meters'!H20+'WP FR-16(7)(v) Meters'!H33","v":102622},{"$f":"'WP FR-16(7)(v) Meters'!H21","v":171},{"$f":"'WP FR-16(7)(v) Meters'!H22","v":832},{"$f":"'WP FR-16(7)(v) Meters'!H23","v":112},{"$f":"'WP FR-16(7)(v) Meters'!H24+'WP FR-16(7)(v) Meters'!H34","v":4804},{"$f":"'WP FR-16(7)(v) Meters'!H25+'WP FR-16(7)(v) Meters'!H35","v":37},{"$f":"'WP FR-16(7)(v) Meters'!H26+'WP FR-16(7)(v) Meters'!H36","v":410},{"$f":"'WP FR-16(7)(v) Meters'!H27+'WP FR-16(7)(v) Meters'!H37","v":620},{"$f":"'WP FR-16(7)(v) Meters'!H28","v":394},{"$f":"'WP FR-16(7)(v) Meters'!H29","v":6787},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},{"$f":"IF($F860=0,0,ROUND(F860/$F860,5))","v":1},{"$f":"IF(S860=0,F861-SUM(H861:Q861),ROUND(G860/F860,5))","v":0.51951999999999998},{"$f":"IF($F$860=0,0,ROUND(H860/$F$860,5))","v":0.42220999999999997},{"$f":"IF($F$860=0,0,ROUND(I860/$F$860,5))","v":6.9999999999999999E-4},3.4199999999999999E-3,4.6000000000000001E-4,1.976E-2,1.4999999999999999E-4,1.6900000000000001E-3,2.5500000000000002E-3,1.6199999999999999E-3,2.792E-2,1,0,null,null,null,{"$f":"R861","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},{"$f":"'WP FR-16(7)(v) CustAcct'!G17","v":1370864},{"$f":"'WP FR-16(7)(v) CustAcct'!G19","v":62282.329999999842},{"$f":"'WP FR-16(7)(v) CustAcct'!G20","v":409},{"$f":"'WP FR-16(7)(v) CustAcct'!G21","v":432},{"$f":"'WP FR-16(7)(v) CustAcct'!G22","v":20},{"$f":"'WP FR-16(7)(v) CustAcct'!G23","v":31779},{"$f":"'WP FR-16(7)(v) CustAcct'!G24","v":21269},{"$f":"'WP FR-16(7)(v) CustAcct'!G25","v":642},{"$f":"'WP FR-16(7)(v) CustAcct'!G26","v":9153},{"$f":"'WP FR-16(7)(v) CustAcct'!G27","v":1309},{"$f":"'WP FR-16(7)(v) CustAcct'!G28","v":5},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},{"$f":"IF($F862=0,0,ROUND(F862/$F862,5))","v":1},{"$f":"IF(S862=0,F863-SUM(H863:Q863),ROUND(G862/F862,5))","v":0.91503999999999996},{"$f":"IF($F$862=0,0,ROUND(H862/$F$862,5))","v":4.1570000000000003E-2},{"$f":"IF($F$862=0,0,ROUND(I862/$F$862,5))","v":2.7E-4},2.9E-4,1.0000000000000001E-5,2.121E-2,1.4200000000000001E-2,4.2999999999999999E-4,6.11E-3,8.7000000000000001E-4,0,0.99999999999999989,0,null,null,null,{"$f":"R863","v":0.99999999999999989}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18","v":1170020285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22","v":703656372},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},{"$f":"SUM(G864:Q864)","v":4178319049},{"$f":"F864-R864","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},{"$f":"IF($F864=0,0,ROUND(F864/$F864,5))","v":1},{"$f":"IF(S864=0,F865-SUM(H865:Q865),ROUND(G864/F863,5))","v":0.36102000000000001},{"$f":"IF(F864=0,0,ROUND(H864/F864,5))","v":0.28001999999999999},{"$f":"IF(F864=0,0,ROUND(I864/F864,5))","v":1.5499999999999999E-3},{"$f":"IF(F864=0,0,ROUND(J864/F864,5))","v":4.7400000000000003E-3},{"$f":"IF(F864=0,0,ROUND(K864/F864,5))","v":6.9999999999999994E-5},{"$f":"IF(F864=0,0,ROUND(L864/F864,5))","v":0.16841},{"$f":"IF(F864=0,0,ROUND(M864/F864,5))","v":0.12314},{"$f":"IF(F864=0,0,ROUND(N864/F864,5))","v":3.8899999999999998E-3},{"$f":"IF(F864=0,0,ROUND(O864/F864,5))","v":5.2400000000000002E-2},{"$f":"IF(F864=0,0,ROUND(P864/F864,5))","v":4.7200000000000002E-3},{"$f":"IF(F864=0,0,ROUND(Q864/F864,5))","v":4.0000000000000003E-5},{"$f":"SUM(G865:Q865)","v":1},{"$f":"F865-R865","v":0}]
[38]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C867","v":"PRESENT REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G867","v":25111916},{"$f":"F867-SUM(H867:Q867)","v":10491431},{"$f":"ROUND(F867*VLOOKUP(D867,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":7388685},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Demand,I10,FALSE),0)","v":34154},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Demand,J10,FALSE),0)","v":120277},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Demand,K10,FALSE),0)","v":1757},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Demand,L10,FALSE),0)","v":3497878},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Demand,M10,FALSE),0)","v":2396700},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Demand,N10,FALSE),0)","v":87391},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Demand,O10,FALSE),0)","v":1056717},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Demand,P10,FALSE),0)","v":35924},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Demand,Q10,FALSE),0)","v":1002},{"$f":"SUM(G867:Q867)","v":25111916},{"$f":"F867-R867","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C868","v":"PROPOSED REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G868","v":16015382},{"$f":"F868-SUM(H868:Q868)","v":6691065},{"$f":"ROUND(F868*VLOOKUP(D868,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":4712206},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Demand,I10,FALSE),0)","v":21781},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Demand,J10,FALSE),0)","v":76714},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Demand,K10,FALSE),0)","v":1121},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Demand,L10,FALSE),0)","v":2230783},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Demand,M10,FALSE),0)","v":1528508},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Demand,N10,FALSE),0)","v":55734},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Demand,O10,FALSE),0)","v":673927},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Demand,P10,FALSE),0)","v":22902},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Demand,Q10,FALSE),0)","v":641},{"$f":"SUM(G868:Q868)","v":16015382},{"$f":"F868-R868","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.1",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F881","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G881","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H881","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I881","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J881","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K881","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L881","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M881","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N881","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O881","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P881","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q881","v":7414},{"$f":"SUM(G881:Q881)","v":304270571},{"$f":"F881-R881","v":42207}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},{"$f":"IF($F881=0,0,ROUND(F881/$F881,9))","v":1},{"$f":"IF(S881=0,F882-SUM(H882:Q882),ROUND(G881/F881,5))","v":0.39562000000000003},{"$f":"IF($F$881=0,0,ROUND(H881/$F$881,9))","v":0.295641394},{"$f":"IF($F$881=0,0,ROUND(I881/$F$881,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G882:Q882)","v":0.99986525599999998},{"$f":"F882-R882","v":1.3474400000001996E-4},null,null,null,{"$f":"R882","v":0.99986525599999998}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F883","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G883","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H883","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I883","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J883","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K883","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L883","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M883","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N883","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O883","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P883","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q883","v":7414},{"$f":"SUM(G883:Q883)","v":304270571},{"$f":"F883-R883","v":42207}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},{"$f":"IF($F883=0,0,ROUND(F883/$F883,9))","v":1},{"$f":"IF(S883=0,F884-SUM(H884:Q884),ROUND(G883/F883,5))","v":0.39562000000000003},{"$f":"IF($F$883=0,0,ROUND(H883/$F$883,9))","v":0.295641394},{"$f":"IF($F$883=0,0,ROUND(I883/$F$883,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G884:Q884)","v":0.99986525599999998},{"$f":"F884-R884","v":1.3474400000001996E-4}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},0,{"$f":"IF(F888=0,0,F888-SUM(H888:Q888))","v":0},{"$f":"ROUND(IF($F$62=0,0,H62/$F$62),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$62=0,0,L62/$F$62),5)","v":0},0,0,0,0,0,{"$f":"SUM(G888:Q888)","v":0},{"$f":"F888-R888","v":0},null,null,null,{"$f":"R888","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},1,0.41778999999999988,{"$f":"ROUND(IF($F$68=0,0,H68/$F$68),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},1,0.41778999999999988,{"$f":"ROUND(IF($F$70=0,0,H70/$F$70),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$70=0,0,L70/$F$70),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},0,0,{"$f":"ROUND(IF($F$94=0,0,H94/$F$94),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$94=0,0,L94/$F$94),5)","v":0},0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},1,0.41778999999999988,{"$f":"ROUND(IF($F$97=0,0,H97/$F$97),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$97=0,0,L97/$F$97),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,0.41778999999999988,{"$f":"ROUND(IF($F$109=0,0,H109/$F$109),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$109=0,0,L109/$F$109),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,0.41778999999999988,{"$f":"ROUND(IF($F$121=0,0,H121/$F$121),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$121=0,0,L121/$F$121),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,0.41778999999999988,{"$f":"ROUND(IF($F$123=0,0,H123/$F$123),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$123=0,0,L123/$F$123),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},0,0,{"$f":"ROUND(IF($F$171=0,0,H171/$F$171),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$171=0,0,L171/$F$171),5)","v":0},0,0,0,0,0,0,0,null,null,null,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,0.41778999999999988,{"$f":"ROUND(IF($F$200=0,0,H200/$F$200),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$200=0,0,L200/$F$200),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,1]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},0,{"$f":"IF(F900=0,0,F900-SUM(H900:Q900))","v":0},{"$f":"ROUND(IF($F$216=0,0,H216/$F$216),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$216=0,0,L216/$F$216),5)","v":0},0,0,0,0,0,{"$f":"SUM(G900:Q900)","v":0},{"$f":"F900-R900","v":0},null,null,null,{"$f":"R900","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},1,0.41778999999999988,{"$f":"ROUND(IF($F$222=0,0,H222/$F$222),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R901","v":1}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},0,0,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R902","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},0,0,{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$248=0,0,L248/$F$248),5)","v":0},0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},1,0.41778999999999988,{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$251=0,0,L251/$F$251),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,0.41778999999999988,{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$263=0,0,L263/$F$263),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,0.41786000000000001,{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":0.29422999999999999},1.3600000000000001E-3,4.7800000000000004E-3,5.0000000000000002E-5,{"$f":"ROUND(IF($F$275=0,0,L275/$F$275),5)","v":0.13932},9.5409999999999995E-2,3.47E-3,4.2079999999999999E-2,1.41E-3,3.0000000000000001E-5,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,0.41778999999999988,{"$f":"ROUND(IF($F$277=0,0,H277/$F$277),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$277=0,0,L277/$F$277),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"IF(F910=0,0,F910-SUM(H910:Q910))","v":0.41778999999999988},{"$f":"ROUND(IF($F$399=0,0,H399/$F$399),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$399=0,0,L399/$F$399),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G910:Q910)","v":1},{"$f":"F910-R910","v":0},null,null,null,{"$f":"R910","v":1}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"IF(F911=0,0,F911-SUM(H911:Q911))","v":1},{"$f":"ROUND(IF($F$405=0,0,H405/$F$405),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$405=0,0,L405/$F$405),5)","v":0},0,0,0,0,0,{"$f":"SUM(G911:Q911)","v":1},{"$f":"F911-R911","v":0},null,null,null,{"$f":"R911","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"IF(F912=0,0,F912-SUM(H912:Q912))","v":1},{"$f":"ROUND(IF($F$408=0,0,H408/$F$408),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$408=0,0,L408/$F$408),5)","v":0},0,0,0,0,0,{"$f":"SUM(G912:Q912)","v":1},{"$f":"F912-R912","v":0},null,null,null,{"$f":"R912","v":1}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"IF(F913=0,0,F913-SUM(H913:Q913))","v":1},{"$f":"ROUND(IF($F$414=0,0,H414/$F$414),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$414=0,0,L414/$F$414),5)","v":0},0,0,0,0,0,{"$f":"SUM(G913:Q913)","v":1},{"$f":"F913-R913","v":0},null,null,null,{"$f":"R913","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"IF(F914=0,0,F914-SUM(H914:Q914))","v":0.41778999999999988},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$416=0,0,L416/$F$416),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G914:Q914)","v":1},{"$f":"F914-R914","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"IF(F917=0,0,F917-SUM(H917:Q917))","v":0.41778999999999988},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$390=0,0,L390/$F$390),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G917:Q917)","v":1},{"$f":"F917-R917","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"IF(F918=0,0,F918-SUM(H918:Q918))","v":0.41778999999999988},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$426=0,0,L426/$F$426),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G918:Q918)","v":1},{"$f":"F918-R918","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"IF(F919=0,0,F919-SUM(H919:Q919))","v":1},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$375=0,0,L375/$F$375),5)","v":0},0,0,0,0,0,{"$f":"SUM(G919:Q919)","v":1},{"$f":"F919-R919","v":0},null,null,null,{"$f":"R919","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-7"}]
[{"$f":"$A$2","v":"TRANSMISSION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.2",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$457=0,0,L457/$F$457),5)","v":0},0,0,0,0,0,{"$f":"SUM(G932:Q932)","v":0},{"$f":"F932-R932","v":1},null,null,null,{"$f":"R932","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$453=0,0,L453/$F$453),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R933","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$459=0,0,L459/$F$459),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R934","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$466=0,0,L466/$F$466),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R935","v":1}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":0},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$492=0,0,L492/$F$492),5)","v":0},0,0,0,0,0,0,1]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$496=0,0,L496/$F$496),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R937","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$503=0,0,L503/$F$503),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R938","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$518=0,0,L518/$F$518),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R939","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$522=0,0,L522/$F$522),5)","v":0},0,0,0,0,0,{"$f":"SUM(G940:Q940)","v":0},{"$f":"F940-R940","v":1}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$549=0,0,L549/$F$549),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G941:Q941)","v":1},{"$f":"F941-R941","v":0}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$525=0,0,L525/$F$525),5)","v":0},0,0,0,0,0,{"$f":"SUM(G944:Q944)","v":0},{"$f":"F944-R944","v":1}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$526=0,0,L526/$F$526),5)","v":0},0,0,0,0,0,0,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$527=0,0,L527/$F$527),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":0},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$528=0,0,L528/$F$528),5)","v":0},0,0,0,0,0,0,1]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$529=0,0,L529/$F$529),5)","v":0},0,0,0,0,0,0,1]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$530=0,0,L530/$F$530),5)","v":0},0,0,0,0,0,0,1]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$531=0,0,L531/$F$531),5)","v":0},0,0,0,0,0,0,1]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$532=0,0,L532/$F$532),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$547=0,0,L547/$F$547),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":0},{"$f":"ROUND(IF($F$563=0,0,H563/$F$563),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$563=0,0,L563/$F$563),5)","v":0},0,0,0,0,0,{"$f":"SUM(G955:Q955)","v":0},{"$f":"F955-R955","v":1},null,null,null,{"$f":"R955","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$567=0,0,L567/$F$567),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R956","v":1}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$571=0,0,L571/$F$571),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R957","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$575=0,0,L575/$F$575),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R958","v":1}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0.41793000000000002},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":0.29421000000000003},1.33E-3,4.7499999999999999E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$579=0,0,L579/$F$579),5)","v":0.13929},9.5439999999999997E-2,3.49E-3,4.2099999999999999E-2,1.4E-3,0,1.0000100000000001,-1.0000000000065512E-5]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$582=0,0,L582/$F$582),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R960","v":1}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$598=0,0,H598/$F$598),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$598=0,0,L598/$F$598),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G963:Q963)","v":1},{"$f":"F963-R963","v":0},null,null,null,{"$f":"R963","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":0.41776999999999997},{"$f":"ROUND(IF($F$605=0,0,H605/$F$605),5)","v":0.29424},1.3699999999999999E-3,4.79E-3,8.0000000000000007E-5,{"$f":"ROUND(IF($F$605=0,0,L605/$F$605),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.42E-3,4.0000000000000003E-5,{"$f":"SUM(G964:Q964)","v":1},{"$f":"F964-R964","v":0},null,null,null,{"$f":"R964","v":1}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0.41761999999999999},{"$f":"ROUND(IF($F$612=0,0,H612/$F$612),5)","v":0.29424},1.3699999999999999E-3,4.7699999999999999E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$612=0,0,L612/$F$612),5)","v":0.13938},9.5479999999999995E-2,3.48E-3,4.2090000000000002E-2,1.47E-3,4.0000000000000003E-5,{"$f":"SUM(G965:Q965)","v":1.0000100000000001},{"$f":"F965-R965","v":-1.0000000000065512E-5},null,null,null,{"$f":"R965","v":1.0000100000000001}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":0.41778999999999999},{"$f":"ROUND(IF($F$618=0,0,H618/$F$618),5)","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$618=0,0,L618/$F$618),5)","v":0.13929},9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G966:Q966)","v":1},{"$f":"F966-R966","v":0},null,null,null,{"$f":"R966","v":1}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":0.41778694399999999},0.29423024399999997,1.360081E-3,4.7896379999999997E-3,6.9970999999999998E-5,0.13929156700000001,9.5440749000000005E-2,3.4800619999999999E-3,4.2080281999999997E-2,1.430567E-3,3.9894999999999997E-5,{"$f":"SUM(G969:Q969)","v":0.99999999999999978},{"$f":"F969-R969","v":0},null,null,null,{"$f":"R969","v":0.99999999999999978}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G983","v":0},{"$f":"F983-SUM(H983:Q983)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G983:Q983)","v":0},{"$f":"F983-R983","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G985","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050",null,"K301",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G986","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50",null,"NP29",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!G988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F982:F988)","v":0},0,0,0,{"$f":"SUM(J982:J988)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"FR-16(7)(v)-8 TRANS Energy","index":10,"n_rows":989,"n_cols":23,"rows_kept":989,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR-16(7)(v)-8"]
[{"$f":"F8&\" \"&F9&\" ALLOCATED - ELECTRIC COST OF SERVICE\"","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F7","v":"TOTAL"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["LINE",null,null,null,null,{"$f":"'FR-16(7)(v)-7 TRANS Demand'!F8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"ENERGY",{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":0},{"$f":"G123","v":0},{"$f":"H123","v":0},{"$f":"I123","v":0},{"$f":"J123","v":0},0,0,0,0,0,0,{"$f":"Q123","v":0},{"$f":"SUM(G12:Q12)","v":0},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":0},{"$f":"-G200","v":0},{"$f":"-H200","v":0},{"$f":"-I200","v":0},{"$f":"-J200","v":0},0,0,0,0,0,0,{"$f":"-Q200","v":0},{"$f":"SUM(G13:Q13)","v":0},{"$f":"F13-R13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":0},{"$f":"G421","v":0},{"$f":"H421","v":0},{"$f":"I421","v":0},{"$f":"J421","v":0},0,0,0,0,0,0,{"$f":"Q421","v":0},{"$f":"SUM(G14:Q14)","v":0},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":0},{"$f":"SUM(G12:G14)","v":0},{"$f":"SUM(H12:H14)","v":0},{"$f":"SUM(I12:I14)","v":0},{"$f":"SUM(J12:J14)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q12:Q14)","v":0},{"$f":"SUM(R12:R14)","v":0},{"$f":"F15-R15","v":0}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":0},{"$f":"G549","v":0},{"$f":"H549","v":0},{"$f":"I549","v":0},{"$f":"J549","v":0},0,0,0,0,0,0,{"$f":"Q549","v":0},{"$f":"SUM(G18:Q18)","v":0},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":0},{"$f":"G582","v":0},{"$f":"H582","v":0},{"$f":"I582","v":0},{"$f":"J582","v":0},0,0,0,0,0,0,{"$f":"Q582","v":0},{"$f":"SUM(G19:Q19)","v":0},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":0},{"$f":"G612","v":0},{"$f":"H612","v":0},{"$f":"I612","v":0},{"$f":"J612","v":0},0,0,0,0,0,0,{"$f":"$Q$612","v":0},{"$f":"SUM(G20:Q20)","v":0},0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":0},0,0,0,{"$f":"SUM(J17:J20)","v":0},0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":0},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"$Q$676","v":0},{"$f":"SUM(G22:Q22)","v":0},0]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":0},{"$f":"G722","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G23:Q23)","v":0},0]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H24","v":0},{"$f":"F24-SUM(H24:Q24)","v":0},{"$f":"ROUND(F24*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G24:Q24)","v":0},{"$f":"F24-R24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"J767","v":0},0,0,0,0,0,0,{"$f":"Q767","v":0},{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":0},0,0,0,{"$f":"SUM(J21:J25)","v":0},0,0,0,0,0,0,0,0,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G28:Q28)","v":0},{"$f":"F28-R28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":0},{"$f":"-G750","v":0},{"$f":"-H750","v":0},{"$f":"-I750","v":0},{"$f":"-J750","v":0},0,0,0,0,0,0,{"$f":"-$Q$750","v":0},{"$f":"SUM(G29:Q29)","v":0},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":0},0,0,0,{"$f":"SUM(J26:J29)","v":0},0,0,0,0,0,0,0,0,0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!Q27","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q15","v":-5655438},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q16","v":5301900},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q17","v":99611},{"$f":"'WP FR-16(7)(v) Rate Incr'!R17","v":8283},{"$f":"'WP FR-16(7)(v) Rate Incr'!S17","v":43282},{"$f":"'WP FR-16(7)(v) Rate Incr'!T17","v":102679},{"$f":"'WP FR-16(7)(v) Rate Incr'!U17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V17","v":48497},{"$f":"'WP FR-16(7)(v) Rate Incr'!W17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!X17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q25","v":-93412},{"$f":"SUM(G31:Q31)","v":-144598},144598]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F31+F30","v":0},-5655438,5301900,99611,{"$f":"J31+J30","v":8283},43282,102679,0,48497,0,0,-93412,-144598,144598]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":0},0,0,0,{"$f":"J868","v":0},0,0,0,0,0,0,0,0,0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":0},{"$f":"G32-G33","v":-5655438},5301900,99611,{"$f":"J32-J33","v":8283},43282,102679,0,48497,0,0,-93412,-144598,144598]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":0},{"$f":"G777+G28","v":0},{"$f":"H777+H28","v":0},{"$f":"I777+I28","v":0},{"$f":"J777+J28","v":0},0,0,0,0,0,0,{"$f":"Q777+Q28","v":0},{"$f":"R777+R28","v":0},{"$f":"F36-R36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-4.1927839994189982E-2},-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2},{"$f":"IF(Equity=0,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F867","v":0},0,0,0,{"$f":"J867","v":0},0,0,0,0,0,0,0,0,{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":0},0,0,0,{"$f":"J30-J42","v":0},0,0,0,0,0,0,0,0,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0},0,0,0,{"$f":"IF(J42=0,0,ROUND(J43/J42,5))","v":0},0,0,0,0,0,0,0,0,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":0},0,0,0,{"$f":"J33-J42","v":0},0,0,0,0,0,0,0,0,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":0},0,0,0,{"$f":"IF(J42=0,0,ROUND(J45/J42,5))","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H59","v":0},{"$f":"F59-SUM(H59:Q59)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G59:Q59)","v":0},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H60","v":0},{"$f":"F60-SUM(H60:Q60)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G60:Q60)","v":0},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H61","v":0},{"$f":"F61-SUM(H61:Q61)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},{"$f":"SUM(G59:G61)","v":0},{"$f":"SUM(H59:H61)","v":0},{"$f":"SUM(I59:I61)","v":0},{"$f":"SUM(J59:J61)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$59:$Q$61)","v":0},{"$f":"SUM(R59:R61)","v":0},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H65","v":0},{"$f":"F65-SUM(H65:Q65)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H66","v":0},{"$f":"F66-SUM(H66:Q66)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G66:Q66)","v":0},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H67","v":0},{"$f":"F67-SUM(H67:Q67)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":0},{"$f":"G68+G62","v":0},{"$f":"H68+H62","v":0},{"$f":"I68+I62","v":0},{"$f":"J68+J62","v":0},0,0,0,0,0,0,{"$f":"$Q$68+$Q$62","v":0},{"$f":"R68+R62","v":0},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H73","v":0},{"$f":"F73-SUM(H73:Q73)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G73:Q73)","v":0},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H93","v":0},{"$f":"F93-SUM(H93:Q93)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":0},{"$f":"SUM(G73:G92)","v":0},{"$f":"SUM(H73:H92)","v":0},{"$f":"SUM(I73:I92)","v":0},{"$f":"SUM(J73:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q73:Q92)","v":0},{"$f":"SUM(R73:R92)","v":0},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":0},{"$f":"G94+G68","v":0},{"$f":"H94+H68","v":0},{"$f":"I94+I68","v":0},{"$f":"J94+J68","v":0},0,0,0,0,0,0,{"$f":"Q94+$Q$68","v":0},{"$f":"R94+R68","v":0},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":0},{"$f":"G94+G70","v":0},{"$f":"H94+H70","v":0},{"$f":"I94+I70","v":0},{"$f":"J94+J70","v":0},0,0,0,0,0,0,{"$f":"Q94+Q70","v":0},{"$f":"R94+R70","v":0},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H100","v":0},{"$f":"F100-SUM(H100:Q100)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G100:Q100)","v":0},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":0},{"$f":"SUM(G100:G108)","v":0},{"$f":"SUM(H100:H108)","v":0},{"$f":"SUM(I100:I108)","v":0},{"$f":"SUM(J100:J108)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q100:Q108)","v":0},{"$f":"SUM(R100:R108)","v":0},{"$f":"SUM(S100:S108)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H112","v":0},{"$f":"F112-SUM(H112:Q112)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP($D$89,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G112:Q112)","v":0},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":0},{"$f":"SUM(G112:G120)","v":0},{"$f":"SUM(H112:H120)","v":0},{"$f":"SUM(I112:I120)","v":0},{"$f":"SUM(J112:J120)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q112:Q120)","v":0},{"$f":"SUM(R112:R120)","v":0},{"$f":"SUM(S112:S120)","v":0}]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":0},{"$f":"G97+G109+G121","v":0},{"$f":"H97+H109+H121","v":0},{"$f":"I97+I109+I121","v":0},{"$f":"J97+J109+J121","v":0},0,0,0,0,0,0,{"$f":"Q97+Q109+Q121","v":0},{"$f":"R97+R109+R121","v":0},{"$f":"S97+S109+S121","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H136","v":0},{"$f":"F136-SUM(H136:Q136)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G136:Q136)","v":0},{"$f":"F136-R136","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H137","v":0},{"$f":"F137-SUM(H137:Q137)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G137:Q137)","v":0},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H138","v":0},{"$f":"F138-SUM(H138:Q138)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G138:Q138)","v":0},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H142","v":0},{"$f":"F142-SUM(H142:Q142)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H143","v":0},{"$f":"F143-SUM(H143:Q143)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G143:Q143)","v":0},{"$f":"F143-R143","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H144","v":0},{"$f":"F144-SUM(H144:Q144)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G144:Q144)","v":0},{"$f":"F144-R144","v":0}]
[11,null,"  TOTAL TRANS DEPREC RESERVE",null,null,{"$f":"SUM(F142:F144)","v":0},{"$f":"SUM(G142:G144)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R142:R144)","v":0},{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":0},{"$f":"G145+G139","v":0},{"$f":"$H$114+H139","v":0},{"$f":"$I$114+I139","v":0},{"$f":"$J$114+J139","v":0},{"$f":"$K$114+K139","v":0},{"$f":"$L$114+L139","v":0},{"$f":"$M$114+M139","v":0},{"$f":"$N$114+N139","v":0},{"$f":"$O$114+O139","v":0},{"$f":"$P$114+P139","v":0},{"$f":"$Q$114+Q139","v":0},{"$f":"SUM(G147:Q147)","v":0},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H150","v":0},{"$f":"F150-SUM(H150:Q150)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G150:Q150)","v":0},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H170","v":0},{"$f":"F170-SUM(H170:Q170)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":0},{"$f":"SUM(G149:G169)","v":0},{"$f":"SUM(H149:H169)","v":0},{"$f":"SUM(I149:I169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R149:R169)","v":0},{"$f":"SUM(S149:S169)","v":0}]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":0},{"$f":"G171+G145","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G173:Q173)","v":0},{"$f":"F173-R173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":0},{"$f":"G147+G171","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G174:Q174)","v":0},{"$f":"F174-R174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H177","v":0},{"$f":"F177-SUM(H177:Q177)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G177:Q177)","v":0},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":0},{"$f":"SUM(G176:G185)","v":0},{"$f":"SUM(H176:H185)","v":0},{"$f":"SUM(I176:I185)","v":0},{"$f":"SUM(J176:J185)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q176:Q185)","v":0},{"$f":"SUM(R176:R185)","v":0},{"$f":"SUM(S176:S185)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H189","v":0},{"$f":"F189-SUM(H189:Q189)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP($D$136,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G189:Q189)","v":0},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":0},{"$f":"SUM(G188:G197)","v":0},0,0,{"$f":"SUM(J188:J197)","v":0},0,0,0,0,0,0,0,0,0]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":0},{"$f":"G198+G186+G171+G145+G139","v":0},{"$f":"H198+H186+H171+H145+H139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R198+R186+R171+R145+R139","v":0},{"$f":"S198+S186+S171+S145+S139","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":0},{"$f":"G59-G136","v":0},{"$f":"H59-H136","v":0},{"$f":"I59-I136","v":0},{"$f":"J59-J136","v":0},0,0,0,0,0,0,{"$f":"Q59-Q136","v":0},{"$f":"R59-R136","v":0},{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":0},0,0,0,{"$f":"J60-J137","v":0},0,0,0,0,0,0,0,0,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":0},0,0,0,{"$f":"J61-J138","v":0},0,0,0,0,0,0,0,0,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,{"$f":"SUM(J213:J215)","v":0},0,0,0,0,0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,{"$f":"J65-J142","v":0},0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":0},0,0,0,{"$f":"J66-J143","v":0},0,0,0,0,0,0,{"$f":"Q66-Q143","v":0},{"$f":"R66-R143","v":0},{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,0,0,0,0,{"$f":"J67-J144","v":0},0,0,0,0,0,0,{"$f":"Q67-Q144","v":0},{"$f":"R67-R144","v":0},{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":0},0,0,0,{"$f":"SUM(J218:J221)","v":0},0,0,0,0,0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":0},{"$f":"G70-G147","v":0},{"$f":"H70-H147","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"F224-R224","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},{"$f":"G73-G150","v":0},{"$f":"H73-H150","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R73-R150","v":0},{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},{"$f":"G74-G151","v":0},{"$f":"H74-H151","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R74-R151","v":0},{"$f":"F228-R228","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":0},{"$f":"G75-G152","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F229-R229","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,0,{"$f":"G76-G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,0,{"$f":"G77-G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,0,{"$f":"G78-G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G79-G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,0,{"$f":"G80-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G81-G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,0,{"$f":"G82-G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G83-G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,0,{"$f":"G84-G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G85-G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,0,{"$f":"G86-G163","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F240-R240","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,0,{"$f":"G87-G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,0,{"$f":"G88-G165","v":0},{"$f":"H88-H165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R88-R165","v":0},0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,0,0,{"$f":"H89-H166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R89-R166","v":0},0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,{"$f":"H90-H167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R90-R167","v":0},0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,0,0,{"$f":"H91-H168","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R91-R168","v":0},0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,0,0,{"$f":"H92-H169","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R92-R169","v":0},0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":0},{"$f":"SUM(G226:G246)","v":0},{"$f":"SUM(H226:H246)","v":0},{"$f":"SUM(I226:I246)","v":0},{"$f":"SUM(J226:J246)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q226:Q246)","v":0},{"$f":"SUM(R226:R246)","v":0},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":0},0,0,0,{"$f":"J96-J173","v":0},0,0,0,0,0,0,0,0,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":0},0,0,0,{"$f":"J97-J174","v":0},0,0,0,0,0,0,0,0,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,{"$f":"J100-J177","v":0},0,0,0,0,0,0,0,0,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,{"$f":"J101-J178","v":0},0,0,0,0,0,0,0,0,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,{"$f":"J102-J179","v":0},0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F258-R258","v":0}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":0},0,0,0,{"$f":"J105-J182","v":0},0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,{"$f":"J106-J183","v":0},0,0,0,0,0,0,{"$f":"Q106-Q183","v":0},{"$f":"R106-R183","v":0},0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,{"$f":"J107-J184","v":0},0,0,0,0,0,0,{"$f":"Q107-Q184","v":0},{"$f":"R107-R184","v":0},{"$f":"F261-R261","v":0}]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":0},0,0,0,{"$f":"J108-J185","v":0},0,0,0,0,0,0,0,0,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":0},0,0,0,{"$f":"SUM(J253:J262)","v":0},0,0,0,0,0,0,0,0,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,{"$f":"J112-J189","v":0},0,0,0,0,0,0,0,0,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,{"$f":"J113-J190","v":0},0,0,0,0,0,0,0,0,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,{"$f":"J114-J191","v":0},0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F270-R270","v":0}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":0},0,0,0,{"$f":"J117-J194","v":0},0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,{"$f":"J118-J195","v":0},0,{"$f":"L118-L195","v":0},0,0,0,0,{"$f":"Q118-Q195","v":0},{"$f":"R118-R195","v":0},0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,{"$f":"J119-J196","v":0},0,0,0,0,0,0,{"$f":"Q119-Q196","v":0},{"$f":"R119-R196","v":0},{"$f":"F273-R273","v":0}]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":0},0,0,0,{"$f":"J120-J197","v":0},0,0,0,0,0,0,0,0,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":0},0,0,0,{"$f":"SUM(J265:J274)","v":0},0,0,0,0,0,0,0,0,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":0},{"$f":"G275+G263+G248+G222+G216","v":0},{"$f":"H275+H263+H248+H222+H216","v":0},{"$f":"I275+I263+I248+I222+I216","v":0},{"$f":"J275+J263+J248+J222+J216","v":0},0,0,0,0,0,0,{"$f":"Q275+Q263+Q248+Q222+Q216","v":0},{"$f":"R275+R263+R248+R222+R216","v":0},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H292","v":0},{"$f":"F292-SUM(H292:Q292)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G292:Q292)","v":0},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":0},{"$f":"SUM(G292:G300)","v":0},{"$f":"SUM(H292:H300)","v":0},{"$f":"SUM(I292:I300)","v":0},{"$f":"SUM(J292:J300)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q292:Q300)","v":0},{"$f":"SUM(R292:R300)","v":0},{"$f":"SUM(S292:S300)","v":0}]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H304","v":0},{"$f":"F304-SUM(H304:Q304)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G304:Q304)","v":0},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H312","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G312:Q312)","v":0},{"$f":"F312-R312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H313","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G313:Q313)","v":0},{"$f":"F313-R313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":0},{"$f":"SUM(G303:G314)","v":0},{"$f":"SUM(H303:H314)","v":0},{"$f":"SUM(I303:I314)","v":0},{"$f":"SUM(J303:J314)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q303:Q314)","v":0},{"$f":"SUM(R303:R314)","v":0},{"$f":"SUM(S303:S314)","v":0}]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H318","v":0},{"$f":"F318-SUM(H318:Q318)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G318:Q318)","v":0},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H319","v":0},{"$f":"F319-SUM(H319:Q319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H320","v":0},{"$f":"F320-SUM(H320:Q320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H321","v":0},{"$f":"F321-SUM(H321:Q321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":0},{"$f":"SUM(G317:G321)","v":0},{"$f":"SUM(H317:H321)","v":0},{"$f":"SUM(I317:I321)","v":0},{"$f":"SUM(J317:J321)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q317:Q321)","v":0},{"$f":"SUM(R317:R321)","v":0},{"$f":"SUM(S317:S321)","v":0}]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":0},{"$f":"G322+G315+G301","v":0},{"$f":"H322+H315+H301","v":0},{"$f":"I322+I315+I301","v":0},{"$f":"J322+J315+J301","v":0},0,0,0,0,0,0,{"$f":"Q322+Q315+Q301","v":0},{"$f":"R322+R315+R301","v":0},{"$f":"S322+S315+S301","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H338","v":0},{"$f":"F338-SUM(H338:Q338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G338:Q338)","v":0},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":0},{"$f":"SUM(G337:G360)","v":0},{"$f":"SUM(H337:H360)","v":0},{"$f":"SUM(I337:I360)","v":0},{"$f":"SUM(J337:J360)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q337:Q360)","v":0},{"$f":"SUM(R337:R360)","v":0},{"$f":"SUM(S337:S360)","v":0}]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H364","v":0},{"$f":"F364-SUM(H364:Q364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H365","v":0},{"$f":"F365-SUM(H365:Q365)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H366","v":0},{"$f":"F366-SUM(H366:Q366)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,{"$f":"SUM(J363:J366)","v":0},0,0,0,0,0,0,0,0,0]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H370","v":0},{"$f":"F370-SUM(H370:Q370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H371","v":0},{"$f":"F371-SUM(H371:Q371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G371:Q371)","v":0},{"$f":"F371-R371","v":0}]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H372","v":0},{"$f":"F372-SUM(H372:Q372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G372:Q372)","v":0},{"$f":"F372-R372","v":0}]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H373","v":0},{"$f":"F373-SUM(H373:Q373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G373:Q373)","v":0},{"$f":"F373-R373","v":0}]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H374","v":0},{"$f":"F374-SUM(H374:Q374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G374:Q374)","v":0},{"$f":"F374-R374","v":0}]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":0},{"$f":"G361+G367+G375","v":0},{"$f":"H361+H367+H375","v":0},{"$f":"I361+I367+I375","v":0},{"$f":"J361+J367+J375","v":0},0,0,0,0,0,0,{"$f":"Q361+Q367+Q375","v":0},{"$f":"R361+R367+R375","v":0},{"$f":"S361+S367+S375","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":0},{"$f":"G277-G324+G377","v":0},{"$f":"H277-H324+H377","v":0},{"$f":"I277-I324+I377","v":0},{"$f":"J277-J324+J377","v":0},0,0,0,0,0,0,{"$f":"Q277-Q324+Q377","v":0},{"$f":"R277-R324+R377","v":0},{"$f":"S277-S324+S377","v":0}]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES",{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H395","v":0},{"$f":"F395-SUM(H395:Q395)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G395:Q395)","v":0},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H396","v":0},{"$f":"F396-SUM(H396:Q396)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G396:Q396)","v":0},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H397","v":0},{"$f":"F397-SUM(H397:Q397)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":0},{"$f":"SUM(G394:G397)","v":0},{"$f":"SUM(H394:H397)","v":0},{"$f":"SUM(I394:I397)","v":0},{"$f":"SUM(J394:J397)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q394:Q397)","v":0},{"$f":"SUM(R394:R397)","v":0},{"$f":"SUM(S394:S397)","v":0}]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":0},0,0,0,{"$f":"J398","v":0},0,0,0,0,0,0,0,0,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H402","v":0},{"$f":"F402-SUM(H402:Q402)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H403","v":0},{"$f":"F403-SUM(H403:Q403)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H404","v":0},{"$f":"F404-SUM(H404:Q404)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},{"$f":"SUM(G401:G404)","v":0},{"$f":"SUM(H401:H404)","v":0},{"$f":"SUM(I401:I404)","v":0},{"$f":"SUM(J401:J404)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q401:Q404)","v":0},{"$f":"SUM(R401:R404)","v":0},{"$f":"SUM(S401:S404)","v":0}]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,{"$f":"J407","v":0},0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H411","v":0},{"$f":"F411-SUM(H411:Q411)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H412","v":0},{"$f":"F412-SUM(H412:Q412)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H413","v":0},{"$f":"F413-SUM(H413:Q413)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},{"$f":"SUM(G410:G413)","v":0},{"$f":"SUM(H410:H413)","v":0},{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q413)","v":0},{"$f":"SUM(R410:R413)","v":0},{"$f":"SUM(S410:S413)","v":0}]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":0},{"$f":"G399+G405+G408+G414","v":0},{"$f":"H399+H405+H408+H414","v":0},{"$f":"I399+I405+I408+I414","v":0},{"$f":"J399+J405+J408+J414","v":0},0,0,0,0,0,0,{"$f":"Q399+Q405+Q408+Q414","v":0},{"$f":"R399+R405+R408+R414","v":0},{"$f":"S399+S405+S408+S414","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":0},{"$f":"-G324","v":0},{"$f":"-H324","v":0},{"$f":"-I324","v":0},{"$f":"-J324","v":0},0,0,0,0,0,0,{"$f":"-Q324","v":0},{"$f":"-R324","v":0},{"$f":"-S324","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":0},{"$f":"G377","v":0},{"$f":"H377","v":0},{"$f":"I377","v":0},{"$f":"J377","v":0},0,0,0,0,0,0,{"$f":"Q377","v":0},{"$f":"R377","v":0},{"$f":"S377","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":0},{"$f":"G416","v":0},{"$f":"H416","v":0},{"$f":"I416","v":0},{"$f":"J416","v":0},0,0,0,0,0,0,{"$f":"Q416","v":0},{"$f":"R416","v":0},{"$f":"S416","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":0},{"$f":"SUM(G417:G420)","v":0},{"$f":"SUM(H417:H420)","v":0},{"$f":"SUM(I417:I420)","v":0},{"$f":"SUM(J417:J420)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q417:Q420)","v":0},{"$f":"SUM(R417:R420)","v":0},{"$f":"SUM(S417:S420)","v":0}]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":0},{"$f":"G277","v":0},{"$f":"H277","v":0},{"$f":"I277","v":0},{"$f":"J277","v":0},0,0,0,0,0,0,{"$f":"Q277","v":0},{"$f":"R277","v":0},{"$f":"S277","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":0},{"$f":"G421","v":0},{"$f":"H421","v":0},{"$f":"I421","v":0},{"$f":"J421","v":0},0,0,0,0,0,0,{"$f":"Q421","v":0},{"$f":"R421","v":0},{"$f":"S421","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":0},{"$f":"SUM(G423:G425)","v":0},{"$f":"SUM(H423:H425)","v":0},{"$f":"SUM(I423:I425)","v":0},{"$f":"SUM(J423:J425)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q423:Q425)","v":0},{"$f":"SUM(R423:R425)","v":0},{"$f":"SUM(S423:S425)","v":0}]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":0},{"$f":"F429-SUM(H429:Q429)","v":0},{"$f":"ROUND(H426*H428,0)","v":0},{"$f":"ROUND(I426*I428,0)","v":0},{"$f":"ROUND(J426*J428,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q426*Q428,0)","v":0},{"$f":"SUM(G429:Q429)","v":0},{"$f":"F429-R429","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H431","v":0},{"$f":"F431-SUM(H431:Q431)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G431:Q431)","v":0},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":0},{"$f":"F433-SUM(H433:Q433)","v":0},{"$f":"ROUND(H431*H432,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"F429-R429","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H447","v":0},{"$f":"F447-SUM(H447:Q447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":0},{"$f":"SUM(G447:G452)","v":0},{"$f":"SUM(H447:H452)","v":0},{"$f":"SUM(I447:I452)","v":0},{"$f":"SUM(J447:J452)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q447:Q452)","v":0},{"$f":"SUM(R447:R452)","v":0},{"$f":"SUM(S447:S452)","v":0}]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H456","v":0},{"$f":"F456-SUM(H456:Q456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0}]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":0},{"$f":"G457+G453","v":0},0,0,{"$f":"J457+J453","v":0},0,0,0,0,0,0,0,0,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H462","v":0},{"$f":"F462-SUM(H462:Q462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H463","v":0},{"$f":"F463-SUM(H463:Q463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G463:Q463)","v":0},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H464","v":0},{"$f":"F464-SUM(H464:Q464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H465","v":0},{"$f":"F465-SUM(H465:Q465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":0},{"$f":"SUM(G462:G465)","v":0},0,0,{"$f":"SUM(J462:J465)","v":0},0,0,0,0,0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H469","v":0},{"$f":"F469-SUM(H469:Q469)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G469:Q469)","v":0},{"$f":"F469-R469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":0},{"$f":"SUM(G468:G469)","v":0},{"$f":"SUM(H468:H469)","v":0},{"$f":"SUM(I468:I469)","v":0},{"$f":"SUM(J468:J469)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q468:Q469)","v":0},{"$f":"SUM(R468:R469)","v":0},{"$f":"SUM(S468:S469)","v":0}]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H473","v":0},{"$f":"F473-SUM(H473:Q473)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G473:Q473)","v":0},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":0},{"$f":"SUM(G472:G491)","v":0},{"$f":"SUM(H472:H491)","v":0},{"$f":"SUM(I472:I491)","v":0},{"$f":"SUM(J472:J491)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q472:Q491)","v":0},{"$f":"SUM(R472:R491)","v":0},{"$f":"SUM(S472:S491)","v":0}]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H495","v":0},{"$f":"F495-SUM(H495:Q495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G495:Q495)","v":0},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":0},{"$f":"SUM(G494:G502)","v":0},{"$f":"SUM(H494:H502)","v":0},{"$f":"SUM(I494:I502)","v":0},{"$f":"SUM(J494:J502)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q494:Q502)","v":0},{"$f":"SUM(R494:R502)","v":0},{"$f":"SUM(S494:S502)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H516","v":0},{"$f":"F516-SUM(H516:Q516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G516:Q516)","v":0},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H517","v":0},{"$f":"F517-SUM(H517:Q517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G517:Q517)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":0},{"$f":"SUM(G516:G517)","v":0},0,0,{"$f":"SUM(J516:J517)","v":0},0,0,0,0,0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H521","v":0},{"$f":"F521-SUM(H521:Q521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G521:Q521)","v":0},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":0},{"$f":"SUM(G520:G521)","v":0},{"$f":"SUM(H520:H521)","v":0},{"$f":"SUM(I520:I521)","v":0},{"$f":"SUM(J520:J521)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q520:Q521)","v":0},{"$f":"SUM(R520:R521)","v":0},{"$f":"SUM(S520:S521)","v":0}]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H525","v":0},{"$f":"F525-SUM(H525:Q525)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G525:Q525)","v":0},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H527","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G527:Q527)","v":0},{"$f":"F527-R527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":0},{"$f":"SUM(G525:G531)","v":0},{"$f":"SUM(H525:H531)","v":0},{"$f":"SUM(I525:I531)","v":0},{"$f":"SUM(J525:J531)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q525:Q531)","v":0},{"$f":"SUM(R525:R531)","v":0},{"$f":"SUM(S525:S531)","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H533","v":0},{"$f":"F533-SUM(H533:Q533)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G533:Q533)","v":0},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":0},{"$f":"SUM(G532:G546)","v":0},{"$f":"SUM(H532:H546)","v":0},{"$f":"SUM(I532:I546)","v":0},{"$f":"SUM(J532:J546)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q532:Q546)","v":0},{"$f":"SUM(R532:R546)","v":0},{"$f":"SUM(S532:S546)","v":0}]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":0},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":0},{"$f":"H547+H522+H518+H503+H492+H470+H466+H459","v":0},{"$f":"I547+I522+I518+I503+I492+I470+I466+I459","v":0},{"$f":"J547+J522+J518+J503+J492+J470+J466+J459","v":0},0,0,0,0,0,0,{"$f":"Q547+Q522+Q518+Q503+Q492+Q470+Q466+Q459","v":0},{"$f":"R547+R522+R518+R503+R492+R470+R466+R459","v":0},{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H562","v":0},{"$f":"F562-SUM(H562:Q562)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G562:Q562)","v":0},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},{"$f":"SUM(G562:G562)","v":0},{"$f":"SUM(H562:H562)","v":0},{"$f":"SUM(I562:I562)","v":0},{"$f":"SUM(J562:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q562:Q562)","v":0},{"$f":"SUM(R562:R562)","v":0},{"$f":"SUM(S562:S562)","v":0}]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H566","v":0},{"$f":"F566-SUM(H566:Q566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G566:Q566)","v":0},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":0},{"$f":"SUM(G566:G566)","v":0},{"$f":"SUM(H566:H566)","v":0},{"$f":"SUM(I566:I566)","v":0},{"$f":"SUM(J566:J566)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q566)","v":0},{"$f":"SUM(R566:R566)","v":0},{"$f":"SUM(S566:S566)","v":0}]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H570","v":0},{"$f":"F570-SUM(H570:Q570)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G570:Q570)","v":0},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":0},{"$f":"SUM(G570:G570)","v":0},{"$f":"SUM(H570:H570)","v":0},{"$f":"SUM(I570:I570)","v":0},{"$f":"SUM(J570:J570)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q570:Q570)","v":0},{"$f":"SUM(R570:R570)","v":0},{"$f":"SUM(S570:S570)","v":0}]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H574","v":0},{"$f":"F574-SUM(H574:Q574)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G574:Q574)","v":0},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":0},{"$f":"SUM(G574:G574)","v":0},{"$f":"SUM(H574:H574)","v":0},{"$f":"SUM(I574:I574)","v":0},{"$f":"SUM(J574:J574)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q574:Q574)","v":0},{"$f":"SUM(R574:R574)","v":0},{"$f":"SUM(S574:S574)","v":0}]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H578","v":0},{"$f":"F578-SUM(H578:Q578)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G578:Q578)","v":0},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":0},{"$f":"SUM(G578:G578)","v":0},{"$f":"SUM(H578:H578)","v":0},{"$f":"SUM(I578:I578)","v":0},{"$f":"SUM(J578:J578)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q578:Q578)","v":0},{"$f":"SUM(R578:R578)","v":0},{"$f":"SUM(S578:S578)","v":0}]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":0},{"$f":"G579+G575+G571+G567+G563","v":0},{"$f":"H579+H575+H571+H567+H563","v":0},{"$f":"I579+I575+I571+I567+I563","v":0},{"$f":"J579+J575+J571+J567+J563","v":0},0,0,0,0,0,0,{"$f":"Q579+Q575+Q571+Q567+Q563","v":0},{"$f":"R579+R575+R571+R567+R563","v":0},{"$f":"S579+S575+S571+S567+S563","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H596","v":0},{"$f":"F596-SUM(H596:Q596)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G596:Q596)","v":0},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H597","v":0},{"$f":"F597-SUM(H597:Q597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":0},{"$f":"SUM(G596:G597)","v":0},{"$f":"SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$596:$Q$597)","v":0},{"$f":"SUM(R596:R597)","v":0},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H601","v":0},{"$f":"F601-SUM(H601:Q601)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G601:Q601)","v":0},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H602","v":0},{"$f":"F602-SUM(H602:Q602)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G602:Q602)","v":0},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H603","v":0},{"$f":"F603-SUM(H603:Q603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H604","v":0},{"$f":"F604-SUM(H604:Q604)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G604:Q604)","v":0},{"$f":"F604-R604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":0},{"$f":"SUM(G601:G604)","v":0},{"$f":"SUM(H601:H604)","v":0},{"$f":"SUM(I601:I604)","v":0},{"$f":"SUM(J601:J604)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$601:$Q$604)","v":0},{"$f":"SUM(R601:R604)","v":0},{"$f":"SUM(S601:S604)","v":0}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H608","v":0},{"$f":"F608-SUM(H608:Q608)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G608:Q608)","v":0},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H609","v":0},{"$f":"F609-SUM(H609:Q609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":0},{"$f":"SUM(G608:G609)","v":0},{"$f":"SUM(H608:H609)","v":0},{"$f":"SUM(I608:I609)","v":0},{"$f":"SUM(J608:J609)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$608:$Q$609)","v":0},{"$f":"SUM(R608:R609)","v":0},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":0},{"$f":"G605+G598+G610","v":0},{"$f":"H605+H598+H610","v":0},{"$f":"I605+I598+I610","v":0},{"$f":"J605+J598+J610","v":0},0,0,0,0,0,0,{"$f":"$Q$605+$Q$598+$Q$610","v":0},{"$f":"R605+R598+R610","v":0},{"$f":"S605+S598+S610","v":0}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":0},{"$f":"G549","v":0},{"$f":"H549","v":0},{"$f":"I549","v":0},{"$f":"J549","v":0},0,0,0,0,0,0,{"$f":"Q549","v":0},{"$f":"R549","v":0},{"$f":"S549","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":0},{"$f":"G582","v":0},{"$f":"H582","v":0},{"$f":"I582","v":0},{"$f":"J582","v":0},0,0,0,0,0,0,{"$f":"Q582","v":0},{"$f":"R582","v":0},{"$f":"S582","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":0},{"$f":"G612","v":0},{"$f":"H612","v":0},{"$f":"I612","v":0},{"$f":"J612","v":0},0,0,0,0,0,0,{"$f":"$Q$612","v":0},{"$f":"R612","v":0},{"$f":"S612","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":0},{"$f":"SUM(G615:G617)","v":0},{"$f":"SUM(H615:H617)","v":0},{"$f":"SUM(I615:I617)","v":0},{"$f":"SUM(J615:J617)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$615:$Q$617)","v":0},{"$f":"SUM(R615:R617)","v":0},{"$f":"SUM(S615:S617)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H632","v":0},{"$f":"F632-SUM(H632:Q632)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G632:Q632)","v":0},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":0},{"$f":"G632","v":0},{"$f":"H632","v":0},{"$f":"I632","v":0},{"$f":"J632","v":0},0,0,0,0,0,0,{"$f":"$Q$632","v":0},{"$f":"R632","v":0},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H636","v":0},{"$f":"F636-SUM(H636:Q636)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G636:Q636)","v":0},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H637","v":0},{"$f":"F637-SUM(H637:Q637)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G637:Q637)","v":0},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H638","v":0},{"$f":"F638-SUM(H638:Q638)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G638:Q638)","v":0},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":0},{"$f":"SUM(G636:G638)","v":0},{"$f":"SUM(H636:H638)","v":0},{"$f":"SUM(I636:I638)","v":0},{"$f":"SUM(J636:J638)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$636:$Q$638)","v":0},{"$f":"SUM(R636:R638)","v":0},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":0},{"$f":"G639+G633","v":0},{"$f":"H639+H633","v":0},{"$f":"I639+I633","v":0},{"$f":"J639+J633","v":0},0,0,0,0,0,0,{"$f":"$Q$639+$Q$633","v":0},{"$f":"R639+R633","v":0},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H644","v":0},{"$f":"F644-SUM(H644:Q644)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G644:Q644)","v":0},{"$f":"F644-R644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H645","v":0},{"$f":"F645-SUM(H645:Q645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H646","v":0},{"$f":"F646-SUM(H646:Q646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H647","v":0},{"$f":"F647-SUM(H647:Q647)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G647:Q647)","v":0},{"$f":"F647-R647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H648","v":0},{"$f":"F648-SUM(H648:Q648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":0},{"$f":"SUM(G644:G648)","v":0},{"$f":"SUM(H644:H648)","v":0},{"$f":"SUM(I644:I648)","v":0},{"$f":"SUM(J644:J648)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$644:$Q$648)","v":0},{"$f":"SUM(R644:R648)","v":0},{"$f":"SUM(S644:S648)","v":0}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H652","v":0},{"$f":"F652-SUM(H652:Q652)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G652:Q652)","v":0},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":0},{"$f":"SUM(G652:G652)","v":0},{"$f":"SUM(H652:H652)","v":0},{"$f":"SUM(I652:I652)","v":0},{"$f":"SUM(J652:J652)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$652:$Q$652)","v":0},{"$f":"SUM(R652:R652)","v":0},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H656","v":0},{"$f":"F656-SUM(H656:Q656)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H657","v":0},{"$f":"F657-SUM(H657:Q657)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":0},{"$f":"G649","v":0},{"$f":"H649","v":0},{"$f":"I649","v":0},{"$f":"J649","v":0},0,0,0,0,0,0,{"$f":"$Q$649","v":0},{"$f":"R649","v":0},{"$f":"S649","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":0},{"$f":"-G653-G658","v":0},0,0,{"$f":"-J653-J658","v":0},0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":0},{"$f":"SUM(G661:G662)","v":0},{"$f":"SUM(H661:H662)","v":0},{"$f":"SUM(I661:I662)","v":0},{"$f":"SUM(J661:J662)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$661:$Q$662)","v":0},{"$f":"SUM(R661:R662)","v":0},{"$f":"SUM(S661:S662)","v":0}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":0},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"F666-R666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":0},{"$f":"-G641","v":0},{"$f":"-H641","v":0},{"$f":"-I641","v":0},{"$f":"-J641","v":0},0,0,0,0,0,0,{"$f":"-$Q$641","v":0},{"$f":"-R641","v":0},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":0},{"$f":"G663","v":0},{"$f":"H663","v":0},{"$f":"I663","v":0},{"$f":"J663","v":0},0,0,0,0,0,0,{"$f":"$Q$663","v":0},{"$f":"R663","v":0},{"$f":"F668-R668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},{"$f":"H707","v":0},{"$f":"I707","v":0},{"$f":"J707","v":0},0,0,0,0,0,0,{"$f":"Q707","v":0},{"$f":"R707","v":0},{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":0},{"$f":"SUM(G666:G670)","v":0},{"$f":"SUM(H666:H670)","v":0},{"$f":"SUM(I666:I670)","v":0},{"$f":"SUM(J666:J670)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$666:$Q$670)","v":0},{"$f":"SUM(R666:R670)","v":0},{"$f":"SUM(S666:S670)","v":0}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":0},{"$f":"F674-SUM(H674:Q674)","v":0},{"$f":"ROUND(H671*H673,0)","v":0},{"$f":"ROUND(I671*I673,0)","v":0},{"$f":"ROUND(J671*J673,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND($Q$671*$Q$673,0)","v":0},{"$f":"SUM(G674:Q674)","v":0},{"$f":"F674-R674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":0},{"$f":"G663","v":0},{"$f":"H663","v":0},{"$f":"I663","v":0},{"$f":"J663","v":0},0,0,0,0,0,0,{"$f":"$Q$663","v":0},{"$f":"R663","v":0},{"$f":"F675-R675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"SUM(G674:G675)","v":0},{"$f":"SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$674:$Q$675)","v":0},{"$f":"SUM(R674:R675)","v":0},{"$f":"SUM(S674:S675)","v":0}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":0},{"$f":"G674","v":0},{"$f":"H674","v":0},{"$f":"I674","v":0},{"$f":"J674","v":0},0,0,0,0,0,0,{"$f":"$Q$674","v":0},{"$f":"R674","v":0},{"$f":"S674","v":0}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":0},{"$f":"SUM(G680:G680)","v":0},{"$f":"SUM(H680:H680)","v":0},{"$f":"SUM(I680:I680)","v":0},{"$f":"SUM(J680:J680)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$680:$Q$680)","v":0},{"$f":"SUM(R680:R680)","v":0},{"$f":"SUM(S680:S680)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H694","v":0},{"$f":"F694-SUM(H694:Q694)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G694:Q694)","v":0},{"$f":"F694-R694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H695","v":0},{"$f":"F695-SUM(H695:Q695)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"SUM(G694:G695)","v":0},0,0,{"$f":"SUM(J694:J695)","v":0},0,0,0,0,0,0,0,0,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H700","v":0},{"$f":"F700-SUM(H700:Q700)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G700:Q700)","v":0},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":0},{"$f":"SUM(G700)","v":0},0,0,{"$f":"SUM(J700)","v":0},0,0,0,0,0,0,0,0,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H704","v":0},{"$f":"F704-SUM(H704:Q704)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},{"$f":"SUM(H704)","v":0},{"$f":"SUM(I704)","v":0},{"$f":"SUM(J704)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704)","v":0},{"$f":"SUM(R704)","v":0},{"$f":"SUM(S704)","v":0}]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":0},{"$f":"G705+G701","v":0},{"$f":"H705+H701","v":0},{"$f":"I705+I701","v":0},{"$f":"J705+J701","v":0},0,0,0,0,0,0,{"$f":"Q705+Q701","v":0},{"$f":"R705+R701","v":0},{"$f":"S705+S701","v":0}]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":0},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"S433","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":0},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"Q676","v":0},{"$f":"R676","v":0},{"$f":"S676","v":0}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":0},{"$f":"-G641","v":0},{"$f":"-H641","v":0},{"$f":"-I641","v":0},{"$f":"-J641","v":0},0,0,0,0,0,0,{"$f":"-Q641","v":0},{"$f":"-R641","v":0},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":0},{"$f":"-G696","v":0},{"$f":"-H696","v":0},{"$f":"-I696","v":0},{"$f":"-J696","v":0},0,0,0,0,0,0,{"$f":"-Q696","v":0},{"$f":"-R696","v":0},{"$f":"-S696","v":0}]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},{"$f":"H707","v":0},{"$f":"I707","v":0},{"$f":"J707","v":0},0,0,0,0,0,0,{"$f":"Q707","v":0},{"$f":"R707","v":0},{"$f":"S707","v":0}]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":0},{"$f":"SUM(G711:G716)","v":0},{"$f":"SUM(H711:H716)","v":0},{"$f":"SUM(I711:I716)","v":0},{"$f":"SUM(J711:J716)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q711:Q716)","v":0},{"$f":"SUM(R711:R716)","v":0},{"$f":"SUM(S711:S716)","v":0}]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":0},{"$f":"F720-SUM(H720:Q720)","v":0},{"$f":"ROUND(H717*H719,0)","v":0},{"$f":"ROUND(I717*I719,0)","v":0},{"$f":"ROUND(J717*J719,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q717*Q719,0)","v":0},{"$f":"SUM(G720:Q720)","v":0},{"$f":"F720-R720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},{"$f":"H707","v":0},{"$f":"I707","v":0},{"$f":"J707","v":0},0,0,0,0,0,0,{"$f":"Q707","v":0},{"$f":"SUM(G721:Q721)","v":0},{"$f":"F721-R721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":0},0,0,0,{"$f":"J721+J720","v":0},0,0,0,0,0,0,0,0,{"$f":"S721+S720","v":0}]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":0},{"$f":"G720","v":0},{"$f":"H720","v":0},{"$f":"I720","v":0},{"$f":"J720","v":0},0,0,0,0,0,0,{"$f":"Q720","v":0},{"$f":"SUM(G725:Q725)","v":0},{"$f":"F725-R725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},0,0,0,0,0,0,{"$f":"Q705","v":0},{"$f":"SUM(G726:Q726)","v":0},{"$f":"F726-R726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":0},0,0,0,{"$f":"J725+J726","v":0},0,0,0,0,0,0,0,0,{"$f":"S725+S726","v":0}]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H742","v":0},{"$f":"F742-SUM(H742:Q742)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G742:Q742)","v":0},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H746","v":0},{"$f":"F746-SUM(H746:Q746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H747","v":0},{"$f":"F747-SUM(H747:Q747)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H748","v":0},{"$f":"F748-SUM(H748:Q748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H749","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":0},{"$f":"SUM(G742:G749)","v":0},{"$f":"SUM(H742:H749)","v":0},{"$f":"SUM(I742:I749)","v":0},{"$f":"SUM(J742:J749)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$742:$Q$749)","v":0},{"$f":"SUM(R742:R749)","v":0},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":0},{"$f":"G618","v":0},{"$f":"H618","v":0},{"$f":"I618","v":0},{"$f":"J618","v":0},0,0,0,0,0,0,{"$f":"$Q$618","v":0},{"$f":"R618","v":0},{"$f":"S618","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":0},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"S433","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":0},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"$Q$676","v":0},{"$f":"R676","v":0},{"$f":"S676","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":0},{"$f":"G722","v":0},0,0,{"$f":"J722","v":0},0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":0},{"$f":"-G750","v":0},{"$f":"-H750","v":0},{"$f":"-I750","v":0},{"$f":"-J750","v":0},0,0,0,0,0,0,{"$f":"-$Q$750","v":0},{"$f":"-R750","v":0},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":0},{"$f":"SUM(G752:G757)","v":0},{"$f":"SUM(H752:H757)","v":0},{"$f":"SUM(I752:I757)","v":0},{"$f":"SUM(J752:J757)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$752:$Q$757)","v":0},{"$f":"SUM(R752:R757)","v":0},{"$f":"R758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":0},{"$f":"-G757","v":0},{"$f":"-H757","v":0},{"$f":"-I757","v":0},{"$f":"-J757","v":0},0,0,0,0,0,0,{"$f":"-$Q$757","v":0},{"$f":"-R757","v":0},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"F989","v":0},{"$f":"G989","v":0},{"$f":"H989","v":0},{"$f":"I989","v":0},{"$f":"J989","v":0},0,0,0,0,0,0,{"$f":"Q989","v":0},{"$f":"R989","v":0},{"$f":"S989","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":0},{"$f":"G760-G761","v":0},{"$f":"H760-H761","v":0},{"$f":"I760-I761","v":0},{"$f":"J760-J761","v":0},0,0,0,0,0,0,{"$f":"$Q$760-Q761","v":0},{"$f":"R760-R761","v":0},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,{"$f":"ROUND(J817/(1-J817),8)","v":0},0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,{"$f":"Q766+Q765","v":0},{"$f":"R766+R765","v":0},{"$f":"S766+S765","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S767+S758","v":0}]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":0},{"$f":"G868","v":0},{"$f":"H868","v":0},{"$f":"I868","v":0},{"$f":"J868","v":0},0,0,0,0,0,0,{"$f":"Q868","v":0},{"$f":"R868","v":0},{"$f":"S868","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":0},{"$f":"-G770","v":0},{"$f":"-H770","v":0},{"$f":"-I770","v":0},{"$f":"-J770","v":0},0,0,0,0,0,0,{"$f":"-Q770","v":0},{"$f":"-R770","v":0},{"$f":"-S770","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":0},{"$f":"G773+G772","v":0},{"$f":"H773+H772","v":0},{"$f":"I773+I772","v":0},{"$f":"J773+J772","v":0},0,0,0,0,0,0,{"$f":"Q773+Q772","v":0},{"$f":"SUM(G774:Q774)","v":0},{"$f":"F774-R774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,{"$f":"J729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H776","v":0},{"$f":"F776-SUM(H776:Q776)","v":0},{"$f":"ROUND(H775*H774,0)","v":0},{"$f":"ROUND(I775*I774,0)","v":0},{"$f":"ROUND(J775*J774,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q775*Q774,0)","v":0},{"$f":"SUM(G776:Q776)","v":0},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":0},{"$f":"G774-G776","v":0},{"$f":"H774-H776","v":0},{"$f":"I774-I776","v":0},{"$f":"J774-J776","v":0},0,0,0,0,0,0,{"$f":"Q774-Q776","v":0},{"$f":"SUM(G777:Q777)","v":0},{"$f":"F777-R777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL",null,null,null,"RATE GRP"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$27","v":31},{"$f":"SUM(G830:Q830)","v":710084},{"$f":"F830-R830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},{"$f":"IF($F830=0,0,ROUND(F830/$F830,5))","v":1},{"$f":"IF(S830=0,F831-SUM(H831:Q831),ROUND(G830/F830,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H830/$F$830,5))","v":0.29422999999999999},{"$f":"IF($F$830=0,0,ROUND(I830/$F$830,5))","v":1.3600000000000001E-3},4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G831:Q831)","v":1},{"$f":"F831-R831","v":0},null,null,null,{"$f":"R831","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G832:Q832)","v":710084},{"$f":"F832-R832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",{"$f":"IF($F832=0,0,ROUND(F832/$F832,5))","v":1},{"$f":"IF(S832=0,F833-SUM(H833:Q833),ROUND(G832/F832,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H832/$F$830,5))","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G833:Q833)","v":1},{"$f":"F833-R833","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D18","v":852231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D19+'WP FR-16(7)(v)-KW & KWH @Dist'!D32","v":342054},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D20","v":1125},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D21","v":22213},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D22","v":92},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D23+'WP FR-16(7)(v)-KW & KWH @Dist'!D33","v":139634},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D24+'WP FR-16(7)(v)-KW & KWH @Dist'!D34","v":90290},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D25+'WP FR-16(7)(v)-KW & KWH @Dist'!D35","v":3195},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D26+'WP FR-16(7)(v)-KW & KWH @Dist'!D36","v":46160},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D27","v":6279},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D28","v":87},{"$f":"SUM(G834:Q834)","v":1503360},{"$f":"F834-R834","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},{"$f":"IF($F834=0,0,ROUND(F834/$F834,5))","v":1},{"$f":"IF(S834=0,F835-SUM(H835:Q835),ROUND(G834/F834,5))","v":0.56686999999999999},{"$f":"IF(F834=0,0,ROUND(H834/F834,5))","v":0.22753000000000001},{"$f":"IF($F$834=0,0,ROUND(I834/$F$834,5))","v":7.5000000000000002E-4},{"$f":"IF($F$834=0,0,ROUND(J834/$F$834,5))","v":1.478E-2},6.0000000000000002E-5,9.2880000000000004E-2,6.0060000000000002E-2,2.1299999999999999E-3,3.0700000000000002E-2,4.1799999999999997E-3,{"$f":"IF(G834=0,0,ROUND(Q834/F834,5))","v":6.0000000000000002E-5},0.99999999999999978,0,null,null,null,{"$f":"R835","v":0.99999999999999978}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!$G$17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!$G$18+'WP FR-16(7)(v) Distlines'!$G$31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!$G$19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!$G$20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!$G$21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!$G$22+'WP FR-16(7)(v) Distlines'!$G$32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!$G$23+'WP FR-16(7)(v) Distlines'!$G$33","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!$G$24+'WP FR-16(7)(v) Distlines'!$G$34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!$G$25+'WP FR-16(7)(v) Distlines'!$G$35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!$G$26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!$G$27","v":33},717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},{"$f":"IF($F836=0,0,ROUND(F836/$F836,5))","v":1},{"$f":"IF(S836=0,F837-SUM(H837:Q837),ROUND(G836/F836,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H836/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I836/$F$836,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R837","v":1.0000000000000002}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!K18+'WP FR-16(7)(v) Distlines'!K31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!K19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!K20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!K21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!K22+'WP FR-16(7)(v) Distlines'!K32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!K23","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!K24+'WP FR-16(7)(v) Distlines'!K34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!K25+'WP FR-16(7)(v) Distlines'!K35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!K26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!K27","v":33},{"$f":"SUM(G838:Q838)","v":717613},{"$f":"F838-R838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",{"$f":"IF($F838=0,0,ROUND(F838/$F838,5))","v":1},{"$f":"IF(S838=0,F839-SUM(H839:Q839),ROUND(G838/F838,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H838/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I838/$F$836,5))","v":1.33E-3},{"$f":"IF($F$836=0,0,ROUND(J838/$F$836,5))","v":6.8500000000000002E-3},{"$f":"IF($F$836=0,0,ROUND(K838/$F$836,5))","v":6.9999999999999994E-5},{"$f":"IF($F$836=0,0,ROUND(L838/$F$836,5))","v":0.14532},{"$f":"IF($F$838=0,0,ROUND(M838/$F$838,5))","v":9.9720000000000003E-2},{"$f":"IF($F$838=0,0,ROUND(N838/$F$838,5))","v":3.3500000000000001E-3},{"$f":"IF($F$838=0,0,ROUND(O838/$F$838,5))","v":0},{"$f":"IF($F$838=0,0,ROUND(P838/$F$838,5))","v":6.79E-3},{"$f":"IF($F$838=0,0,ROUND(Q838/$F$838,5))","v":5.0000000000000002E-5},{"$f":"SUM(G839:Q839)","v":1.0000000000000002},{"$f":"F839-R839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":0},{"$f":"SUM(G73:G90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},{"$f":"IF($F840=0,0,ROUND(F840/$F840,5))","v":0},{"$f":"IF(S840=0,F841-SUM(H841:Q841),ROUND(G840/F840,5))","v":0},{"$f":"IF($F$840=0,0,ROUND(H840/$F$840,5))","v":0},{"$f":"IF($F$840=0,0,ROUND(I840/$F$840,5))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R841","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L18","v":316778},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L19+'WP FR-16(7)(v)-KW & KWH @Dist'!L32","v":211761},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L20","v":951},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L21","v":4914},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L22","v":50},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L23+'WP FR-16(7)(v)-KW & KWH @Dist'!L33","v":104285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L24","v":71563},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L25","v":2403},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L26","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L27","v":4875},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L28","v":33},717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},{"$f":"IF($F842=0,0,ROUND(F842/$F842,5))","v":1},{"$f":"IF(S842=0,F843-SUM(H843:Q843),ROUND(G842/F842,5))","v":0.44142999999999999},{"$f":"IF($F$842=0,0,ROUND(H842/$F$842,5))","v":0.29509000000000002},{"$f":"IF($F$842=0,0,ROUND(I842/$F$842,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R843","v":1.0000000000000002}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},{"$f":"'WP FR-16(7)(v) Wtd services'!H17","v":126269},{"$f":"'WP FR-16(7)(v) Wtd services'!H18","v":12827},{"$f":"'WP FR-16(7)(v) Wtd services'!H19","v":171},{"$f":"'WP FR-16(7)(v) Wtd services'!H20","v":728},{"$f":"'WP FR-16(7)(v) Wtd services'!H21","v":16},{"$f":"'WP FR-16(7)(v) Wtd services'!H22","v":1050},{"$f":"'WP FR-16(7)(v) Wtd services'!H23","v":259},{"$f":"'WP FR-16(7)(v) Wtd services'!H24","v":70},{"$f":"'WP FR-16(7)(v) Wtd services'!H25","v":77},{"$f":"'WP FR-16(7)(v) Wtd services'!H26","v":394},{"$f":"'WP FR-16(7)(v) Wtd services'!H27","v":11},141872,62]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},{"$f":"IF($F844=0,0,ROUND(F844/$F844,5))","v":1},{"$f":"IF(S844=0,F845-SUM(H845:Q845),ROUND(G844/F844,5))","v":0.88963000000000003},{"$f":"IF($F$844=0,0,ROUND(H844/$F$844,5))","v":9.0370000000000006E-2},{"$f":"IF($F$844=0,0,ROUND(I844/$F$844,5))","v":1.1999999999999999E-3},5.13E-3,1.1E-4,7.4000000000000003E-3,1.82E-3,4.8999999999999998E-4,5.4000000000000001E-4,2.7799999999999999E-3,8.0000000000000007E-5,0.99954999999999994,4.5000000000006146E-4,null,null,null,{"$f":"R845","v":0.99954999999999994}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$35","v":232190426},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$27","v":182425},4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},{"$f":"IF($F846=0,0,ROUND(F846/$F846,5))","v":1},{"$f":"IF(S846=0,F847-SUM(H847:Q847),ROUND(G846/F846,5))","v":0.35949999999999993},{"$f":"IF($F$846=0,0,ROUND(H846/$F$846,5))","v":0.27888000000000002},{"$f":"IF($F$846=0,0,ROUND(I846/$F$846,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R847","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F18","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F19+'WP FR-16(7)(v)-KW & KWH @Dist'!F32","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F20","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F21","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F22","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F23+'WP FR-16(7)(v)-KW & KWH @Dist'!F33","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F24","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F25","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F26","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F27","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F28","v":182425},4182913551,13250022]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},{"$f":"IF($F848=0,0,ROUND(F848/$F848,5))","v":1},{"$f":"IF(S848=0,F849-SUM(H849:Q849),ROUND(G848/F848,5))","v":0.35948999999999998},{"$f":"IF($F$848=0,0,ROUND(H848/$F$848,5))","v":0.27888000000000002},{"$f":"IF($F$848=0,0,ROUND(I848/$F$848,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.2179999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99684000000000006,3.1599999999999406E-3,null,null,null,{"$f":"R849","v":0.99684000000000006}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18+'WP FR-16(7)(v)-KW & KWH @Gen'!F31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22+'WP FR-16(7)(v)-KW & KWH @Gen'!F32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25+'WP FR-16(7)(v)-KW & KWH @Gen'!F35","v":232190426},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},{"$f":"IF($F850=0,0,ROUND(F850/$F850,5))","v":1},{"$f":"IF(S850=0,F851-SUM(H851:Q851),ROUND(G850/F850,5))","v":0.36119000000000001},{"$f":"IF($F$850=0,0,ROUND(H850/$F$850,5))","v":0.2802},{"$f":"IF($F$850=0,0,ROUND(I850/$F$850,5))","v":1.5499999999999999E-3},4.7400000000000003E-3,6.9999999999999994E-5,0.16952999999999999,0.12318999999999999,3.8899999999999998E-3,5.5599999999999997E-2,0,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R851","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,0,0,0,0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},{"$f":"IF($F852=0,0,ROUND(F852/$F852,5))","v":1},{"$f":"IF(S852=0,F853-SUM(H853:Q853),ROUND(G852/F852,5))","v":1},{"$f":"IF($F$852=0,0,ROUND(H852/$F$852,5))","v":0},{"$f":"IF($F$852=0,0,ROUND(I852/$F$852,5))","v":0},0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R853","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,0,0,0,0,0,0,0,0,0,1,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},{"$f":"IF($F854=0,0,ROUND(F854/$F854,5))","v":1},{"$f":"IF(S854=0,F855-SUM(H855:Q855),ROUND(G854/F854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(H854/$F$854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(I854/$F$854,5))","v":0},0,0,0,0,0,0,1,0,1,0,null,null,null,{"$f":"R855","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H18","v":126269},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H19+'WP FR-16(7)(v)-KW & KWH @Dist'!$H32","v":12833},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H20","v":171},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H21","v":104},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H22","v":16},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H23+'WP FR-16(7)(v)-KW & KWH @Dist'!$H33","v":154},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H24","v":37},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H25","v":10},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H26","v":11},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H27","v":394},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H28","v":11},140010,4]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},{"$f":"IF($F856=0,0,ROUND(F856/$F856,5))","v":1},{"$f":"IF(S856=0,F857-SUM(H857:Q857),ROUND(G856/F856,5))","v":0.90183000000000002},{"$f":"IF($F$856=0,0,ROUND(H856/$F$856,5))","v":9.1660000000000005E-2},{"$f":"IF($F$856=0,0,ROUND(I856/$F$856,5))","v":1.2199999999999999E-3},7.3999999999999999E-4,1.1E-4,1.1000000000000001E-3,2.5999999999999998E-4,6.9999999999999994E-5,8.0000000000000007E-5,2.81E-3,{"$f":"IF(G856=0,0,ROUND(Q856/F856,5))","v":8.0000000000000007E-5},0.99995999999999996,4.0000000000040004E-5,null,null,null,{"$f":"R857","v":0.99995999999999996}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},{"$f":"'WP FR-16(7)(v) Meters'!$E19","v":3299927},{"$f":"'WP FR-16(7)(v) Meters'!$E20","v":2696699},{"$f":"'WP FR-16(7)(v) Meters'!$E21","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E22","v":22657},{"$f":"'WP FR-16(7)(v) Meters'!$E23","v":2715},{"$f":"'WP FR-16(7)(v) Meters'!$E24","v":125418},{"$f":"'WP FR-16(7)(v) Meters'!$E25","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E26","v":10654},{"$f":"'WP FR-16(7)(v) Meters'!$E27","v":16048},{"$f":"'WP FR-16(7)(v) Meters'!$E28","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E29","v":176520},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},{"$f":"IF($F858=0,0,ROUND(F858/$F858,5))","v":1},{"$f":"IF(S858=0,F859-SUM(H859:Q859),ROUND(G858/F858,5))","v":0.51961000000000002},{"$f":"IF($F$858=0,0,ROUND(H858/$F$858,5))","v":0.42463000000000001},{"$f":"IF($F$858=0,0,ROUND(I858/$F$858,5))","v":0},3.5699999999999998E-3,4.2999999999999999E-4,1.975E-2,0,1.6800000000000001E-3,2.5300000000000001E-3,0,2.7799999999999998E-2,1,0,null,null,null,{"$f":"R859","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},{"$f":"'WP FR-16(7)(v) Meters'!H19","v":126269},{"$f":"'WP FR-16(7)(v) Meters'!H20+'WP FR-16(7)(v) Meters'!H33","v":102622},{"$f":"'WP FR-16(7)(v) Meters'!H21","v":171},{"$f":"'WP FR-16(7)(v) Meters'!H22","v":832},{"$f":"'WP FR-16(7)(v) Meters'!H23","v":112},{"$f":"'WP FR-16(7)(v) Meters'!H24+'WP FR-16(7)(v) Meters'!H34","v":4804},{"$f":"'WP FR-16(7)(v) Meters'!H25+'WP FR-16(7)(v) Meters'!H35","v":37},{"$f":"'WP FR-16(7)(v) Meters'!H26+'WP FR-16(7)(v) Meters'!H36","v":410},{"$f":"'WP FR-16(7)(v) Meters'!H27+'WP FR-16(7)(v) Meters'!H37","v":620},{"$f":"'WP FR-16(7)(v) Meters'!H28","v":394},{"$f":"'WP FR-16(7)(v) Meters'!H29","v":6787},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},{"$f":"IF($F860=0,0,ROUND(F860/$F860,5))","v":1},{"$f":"IF(S860=0,F861-SUM(H861:Q861),ROUND(G860/F860,5))","v":0.51951999999999998},{"$f":"IF($F$860=0,0,ROUND(H860/$F$860,5))","v":0.42220999999999997},{"$f":"IF($F$860=0,0,ROUND(I860/$F$860,5))","v":6.9999999999999999E-4},3.4199999999999999E-3,4.6000000000000001E-4,1.976E-2,1.4999999999999999E-4,1.6900000000000001E-3,2.5500000000000002E-3,1.6199999999999999E-3,2.792E-2,1,0,null,null,null,{"$f":"R861","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},{"$f":"'WP FR-16(7)(v) CustAcct'!G17","v":1370864},{"$f":"'WP FR-16(7)(v) CustAcct'!G19","v":62282.329999999842},{"$f":"'WP FR-16(7)(v) CustAcct'!G20","v":409},{"$f":"'WP FR-16(7)(v) CustAcct'!G21","v":432},{"$f":"'WP FR-16(7)(v) CustAcct'!G22","v":20},{"$f":"'WP FR-16(7)(v) CustAcct'!G23","v":31779},{"$f":"'WP FR-16(7)(v) CustAcct'!G24","v":21269},{"$f":"'WP FR-16(7)(v) CustAcct'!G25","v":642},{"$f":"'WP FR-16(7)(v) CustAcct'!G26","v":9153},{"$f":"'WP FR-16(7)(v) CustAcct'!G27","v":1309},{"$f":"'WP FR-16(7)(v) CustAcct'!G28","v":5},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},{"$f":"IF($F862=0,0,ROUND(F862/$F862,5))","v":1},{"$f":"IF(S862=0,F863-SUM(H863:Q863),ROUND(G862/F862,5))","v":0.91503999999999996},{"$f":"IF($F$862=0,0,ROUND(H862/$F$862,5))","v":4.1570000000000003E-2},{"$f":"IF($F$862=0,0,ROUND(I862/$F$862,5))","v":2.7E-4},2.9E-4,1.0000000000000001E-5,2.121E-2,1.4200000000000001E-2,4.2999999999999999E-4,6.11E-3,8.7000000000000001E-4,0,0.99999999999999989,0,null,null,null,{"$f":"R863","v":0.99999999999999989}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18","v":1170020285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22","v":703656372},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},{"$f":"SUM(G864:Q864)","v":4178319049},{"$f":"F864-R864","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},{"$f":"IF($F864=0,0,ROUND(F864/$F864,5))","v":1},{"$f":"IF(S864=0,F865-SUM(H865:Q865),ROUND(G864/F863,5))","v":0.36102000000000001},{"$f":"IF(F864=0,0,ROUND(H864/F864,5))","v":0.28001999999999999},{"$f":"IF(F864=0,0,ROUND(I864/F864,5))","v":1.5499999999999999E-3},{"$f":"IF(F864=0,0,ROUND(J864/F864,5))","v":4.7400000000000003E-3},{"$f":"IF(F864=0,0,ROUND(K864/F864,5))","v":6.9999999999999994E-5},{"$f":"IF(F864=0,0,ROUND(L864/F864,5))","v":0.16841},{"$f":"IF(F864=0,0,ROUND(M864/F864,5))","v":0.12314},{"$f":"IF(F864=0,0,ROUND(N864/F864,5))","v":3.8899999999999998E-3},{"$f":"IF(F864=0,0,ROUND(O864/F864,5))","v":5.2400000000000002E-2},{"$f":"IF(F864=0,0,ROUND(P864/F864,5))","v":4.7200000000000002E-3},{"$f":"IF(F864=0,0,ROUND(Q864/F864,5))","v":4.0000000000000003E-5},{"$f":"SUM(G865:Q865)","v":1},{"$f":"F865-R865","v":0}]
[38]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C867","v":"PRESENT REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H867","v":0},{"$f":"F867-SUM(H867:Q867)","v":0},{"$f":"ROUND(F867*VLOOKUP(D867,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$867*VLOOKUP($D$867,ALLOCTABLE_Trans_Energy,I10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G867:Q867)","v":0},{"$f":"F867-R867","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C868","v":"PROPOSED REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H868","v":0},{"$f":"F868-SUM(H868:Q868)","v":0},{"$f":"ROUND(F868*VLOOKUP(D868,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$868*VLOOKUP($D$868,ALLOCTABLE_Trans_Energy,I10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G868:Q868)","v":0},{"$f":"F868-R868","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.1",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F881","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G881","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H881","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I881","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J881","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K881","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L881","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M881","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N881","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O881","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P881","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q881","v":7414},{"$f":"SUM(G881:Q881)","v":304270571},{"$f":"F881-R881","v":42207}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},{"$f":"IF($F881=0,0,ROUND(F881/$F881,9))","v":1},{"$f":"IF(S881=0,F882-SUM(H882:Q882),ROUND(G881/F881,5))","v":0.39562000000000003},{"$f":"IF($F$881=0,0,ROUND(H881/$F$881,9))","v":0.295641394},{"$f":"IF($F$881=0,0,ROUND(I881/$F$881,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G882:Q882)","v":0.99986525599999998},{"$f":"F882-R882","v":1.3474400000001996E-4},null,null,null,{"$f":"R882","v":0.99986525599999998}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F883","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G883","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H883","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I883","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J883","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K883","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L883","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M883","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N883","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O883","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P883","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q883","v":7414},{"$f":"SUM(G883:Q883)","v":304270571},{"$f":"F883-R883","v":42207}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},{"$f":"IF($F883=0,0,ROUND(F883/$F883,9))","v":1},{"$f":"IF(S883=0,F884-SUM(H884:Q884),ROUND(G883/F883,5))","v":0.39562000000000003},{"$f":"IF($F$883=0,0,ROUND(H883/$F$883,9))","v":0.295641394},{"$f":"IF($F$883=0,0,ROUND(I883/$F$883,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G884:Q884)","v":0.99986525599999998},{"$f":"F884-R884","v":1.3474400000001996E-4}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},0,{"$f":"IF(F888=0,0,F888-SUM(H888:Q888))","v":0},{"$f":"ROUND(IF($F$62=0,0,H62/$F$62),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$62=0,0,L62/$F$62),5)","v":0},0,0,0,0,0,{"$f":"SUM(G888:Q888)","v":0},{"$f":"F888-R888","v":0},null,null,null,{"$f":"R888","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},1,1,{"$f":"ROUND(IF($F$68=0,0,H68/$F$68),5)","v":0},0,0,0,0,0,0,0,0,0,1,0,null,null,null,1]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},1,1,{"$f":"ROUND(IF($F$70=0,0,H70/$F$70),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$70=0,0,L70/$F$70),5)","v":0},0,0,0,0,0,1,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},0,0,{"$f":"ROUND(IF($F$94=0,0,H94/$F$94),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$94=0,0,L94/$F$94),5)","v":0},0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},1,1,{"$f":"ROUND(IF($F$97=0,0,H97/$F$97),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$97=0,0,L97/$F$97),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,1,{"$f":"ROUND(IF($F$109=0,0,H109/$F$109),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$109=0,0,L109/$F$109),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,1,{"$f":"ROUND(IF($F$121=0,0,H121/$F$121),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$121=0,0,L121/$F$121),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,1,{"$f":"ROUND(IF($F$123=0,0,H123/$F$123),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$123=0,0,L123/$F$123),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},0,0,{"$f":"ROUND(IF($F$171=0,0,H171/$F$171),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$171=0,0,L171/$F$171),5)","v":0},0,0,0,0,0,0,0,null,null,null,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,1,{"$f":"ROUND(IF($F$200=0,0,H200/$F$200),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$200=0,0,L200/$F$200),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},0,{"$f":"IF(F900=0,0,F900-SUM(H900:Q900))","v":0},{"$f":"ROUND(IF($F$216=0,0,H216/$F$216),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$216=0,0,L216/$F$216),5)","v":0},0,0,0,0,0,{"$f":"SUM(G900:Q900)","v":0},{"$f":"F900-R900","v":0},null,null,null,{"$f":"R900","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},1,1,{"$f":"ROUND(IF($F$222=0,0,H222/$F$222),5)","v":0},0,0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R901","v":1}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},0,0,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R902","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},0,0,{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$248=0,0,L248/$F$248),5)","v":0},0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},1,1,{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$251=0,0,L251/$F$251),5)","v":0},0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,1,{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$263=0,0,L263/$F$263),5)","v":0},0,0,0,0,0,1,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,1,{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$275=0,0,L275/$F$275),5)","v":0},0,0,0,0,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,1,{"$f":"ROUND(IF($F$277=0,0,H277/$F$277),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$277=0,0,L277/$F$277),5)","v":0},0,0,0,0,0,1,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"IF(F910=0,0,F910-SUM(H910:Q910))","v":1},{"$f":"ROUND(IF($F$399=0,0,H399/$F$399),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$399=0,0,L399/$F$399),5)","v":0},0,0,0,0,0,{"$f":"SUM(G910:Q910)","v":1},{"$f":"F910-R910","v":0},null,null,null,{"$f":"R910","v":1}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"IF(F911=0,0,F911-SUM(H911:Q911))","v":1},{"$f":"ROUND(IF($F$405=0,0,H405/$F$405),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$405=0,0,L405/$F$405),5)","v":0},0,0,0,0,0,{"$f":"SUM(G911:Q911)","v":1},{"$f":"F911-R911","v":0},null,null,null,{"$f":"R911","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"IF(F912=0,0,F912-SUM(H912:Q912))","v":1},{"$f":"ROUND(IF($F$408=0,0,H408/$F$408),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$408=0,0,L408/$F$408),5)","v":0},0,0,0,0,0,{"$f":"SUM(G912:Q912)","v":1},{"$f":"F912-R912","v":0},null,null,null,{"$f":"R912","v":1}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"IF(F913=0,0,F913-SUM(H913:Q913))","v":1},{"$f":"ROUND(IF($F$414=0,0,H414/$F$414),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$414=0,0,L414/$F$414),5)","v":0},0,0,0,0,0,{"$f":"SUM(G913:Q913)","v":1},{"$f":"F913-R913","v":0},null,null,null,{"$f":"R913","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"IF(F914=0,0,F914-SUM(H914:Q914))","v":1},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$416=0,0,L416/$F$416),5)","v":0},0,0,0,0,0,{"$f":"SUM(G914:Q914)","v":1},{"$f":"F914-R914","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"IF(F917=0,0,F917-SUM(H917:Q917))","v":1},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$390=0,0,L390/$F$390),5)","v":0},0,0,0,0,0,{"$f":"SUM(G917:Q917)","v":1},{"$f":"F917-R917","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"IF(F918=0,0,F918-SUM(H918:Q918))","v":1},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$426=0,0,L426/$F$426),5)","v":0},0,0,0,0,0,{"$f":"SUM(G918:Q918)","v":1},{"$f":"F918-R918","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"IF(F919=0,0,F919-SUM(H919:Q919))","v":1},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$375=0,0,L375/$F$375),5)","v":0},0,0,0,0,0,{"$f":"SUM(G919:Q919)","v":1},{"$f":"F919-R919","v":0},null,null,null,{"$f":"R919","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-8"}]
[{"$f":"$A$2","v":"TRANSMISSION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.2",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$457=0,0,L457/$F$457),5)","v":0},0,0,0,0,0,{"$f":"SUM(G932:Q932)","v":0},{"$f":"F932-R932","v":1},null,null,null,{"$f":"R932","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$453=0,0,L453/$F$453),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R933","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$459=0,0,L459/$F$459),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R934","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$466=0,0,L466/$F$466),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R935","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":0},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$492=0,0,L492/$F$492),5)","v":0},0,0,0,0,0,0,1]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$496=0,0,L496/$F$496),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R937","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$503=0,0,L503/$F$503),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R938","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$518=0,0,L518/$F$518),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R939","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$522=0,0,L522/$F$522),5)","v":0},0,0,0,0,0,{"$f":"SUM(G940:Q940)","v":0},{"$f":"F940-R940","v":1}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":0},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$549=0,0,L549/$F$549),5)","v":0},0,0,0,0,0,{"$f":"SUM(G941:Q941)","v":0},{"$f":"F941-R941","v":1}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$525=0,0,L525/$F$525),5)","v":0},0,0,0,0,0,{"$f":"SUM(G944:Q944)","v":0},{"$f":"F944-R944","v":1}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$526=0,0,L526/$F$526),5)","v":0},0,0,0,0,0,0,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$527=0,0,L527/$F$527),5)","v":0},0,0,0,0,0,0,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":0},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$528=0,0,L528/$F$528),5)","v":0},0,0,0,0,0,0,1]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$529=0,0,L529/$F$529),5)","v":0},0,0,0,0,0,0,1]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$530=0,0,L530/$F$530),5)","v":0},0,0,0,0,0,0,1]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$531=0,0,L531/$F$531),5)","v":0},0,0,0,0,0,0,1]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":0},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$532=0,0,L532/$F$532),5)","v":0},0,0,0,0,0,0,1]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$547=0,0,L547/$F$547),5)","v":0},0,0,0,0,0,0,1]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":0},{"$f":"ROUND(IF($F$563=0,0,H563/$F$563),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$563=0,0,L563/$F$563),5)","v":0},0,0,0,0,0,{"$f":"SUM(G955:Q955)","v":0},{"$f":"F955-R955","v":1},null,null,null,{"$f":"R955","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$567=0,0,L567/$F$567),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R956","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$571=0,0,L571/$F$571),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R957","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$575=0,0,L575/$F$575),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R958","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$579=0,0,L579/$F$579),5)","v":0},0,0,0,0,0,0,1]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$582=0,0,L582/$F$582),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R960","v":0}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0},{"$f":"ROUND(IF($F$598=0,0,H598/$F$598),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$598=0,0,L598/$F$598),5)","v":0},0,0,0,0,0,{"$f":"SUM(G963:Q963)","v":0},{"$f":"F963-R963","v":1},null,null,null,{"$f":"R963","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":0},{"$f":"ROUND(IF($F$605=0,0,H605/$F$605),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$605=0,0,L605/$F$605),5)","v":0},0,0,0,0,0,{"$f":"SUM(G964:Q964)","v":0},{"$f":"F964-R964","v":1},null,null,null,{"$f":"R964","v":0}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0},{"$f":"ROUND(IF($F$612=0,0,H612/$F$612),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$612=0,0,L612/$F$612),5)","v":0},0,0,0,0,0,{"$f":"SUM(G965:Q965)","v":0},{"$f":"F965-R965","v":1},null,null,null,{"$f":"R965","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":0},{"$f":"ROUND(IF($F$618=0,0,H618/$F$618),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$618=0,0,L618/$F$618),5)","v":0},0,0,0,0,0,{"$f":"SUM(G966:Q966)","v":0},{"$f":"F966-R966","v":1},null,null,null,{"$f":"R966","v":0}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G969:Q969)","v":0},{"$f":"F969-R969","v":1},null,null,null,{"$f":"R969","v":0}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H983","v":0},{"$f":"F983-SUM(H983:Q983)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G983:Q983)","v":0},{"$f":"F983-R983","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H985","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050",null,"K301",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H986","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50",null,"NP29",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!H988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F982:F988)","v":0},0,0,0,{"$f":"SUM(J982:J988)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"FR-16(7)(v)-9 TRANS Cust","index":11,"n_rows":989,"n_cols":23,"rows_kept":989,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR-16(7)(v)-9"]
[{"$f":"F8&\" \"&F9&\" ALLOCATED - ELECTRIC COST OF SERVICE\"","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F7","v":"TOTAL"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["LINE",null,null,null,null,{"$f":"'FR-16(7)(v)-7 TRANS Demand'!F8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"CUSTOMER",{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":77273},{"$f":"G123","v":49687},{"$f":"H123","v":23578},{"$f":"I123","v":6},{"$f":"J123","v":195},22,1564,342,99,280,19,{"$f":"Q123","v":1481},{"$f":"SUM(G12:Q12)","v":77273},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-11622},{"$f":"-G200","v":-13037},{"$f":"-H200","v":1839},{"$f":"-I200","v":-5},{"$f":"-J200","v":19},4,-256,-251,3,-92,-14,{"$f":"-Q200","v":168},{"$f":"SUM(G13:Q13)","v":-11622},{"$f":"F13-R13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-18837},{"$f":"G421","v":-7470},{"$f":"H421","v":-10246},{"$f":"I421","v":3},{"$f":"J421","v":-85},-11,-366,83,-38,-26,6,{"$f":"Q421","v":-687},{"$f":"SUM(G14:Q14)","v":-18837},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":46814},{"$f":"SUM(G12:G14)","v":29180},{"$f":"SUM(H12:H14)","v":15171},{"$f":"SUM(I12:I14)","v":4},{"$f":"SUM(J12:J14)","v":129},15,942,174,64,162,11,{"$f":"SUM(Q12:Q14)","v":962},{"$f":"SUM(R12:R14)","v":46814},{"$f":"F15-R15","v":0}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":11400},{"$f":"G549","v":13718},{"$f":"H549","v":-2709},{"$f":"I549","v":6},{"$f":"J549","v":-24},-6,255,282,-5,97,16,{"$f":"Q549","v":-230},{"$f":"SUM(G18:Q18)","v":11400},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":3527},{"$f":"G582","v":2330},{"$f":"H582","v":1017},{"$f":"I582","v":0},{"$f":"J582","v":9},1,71,17,5,12,1,{"$f":"Q582","v":64},{"$f":"SUM(G19:Q19)","v":3527},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":1264},{"$f":"G612","v":1006},{"$f":"H612","v":193},{"$f":"I612","v":0},{"$f":"J612","v":2},0,29,15,1,7,1,{"$f":"$Q$612","v":10},{"$f":"SUM(G20:Q20)","v":1264},0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":16191},17054,-1499,6,{"$f":"SUM(J17:J20)","v":-13},-5,355,314,1,116,18,-156,16191,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":909},{"$f":"G676","v":1650},{"$f":"H676","v":-756},{"$f":"I676","v":2},{"$f":"J676","v":-7},-2,23,43,-3,14,3,{"$f":"$Q$676","v":-58},{"$f":"SUM(G22:Q22)","v":909},0]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":319},{"$f":"G722","v":329},-22,0,0,0,7,6,0,2,0,-3,{"$f":"SUM(G23:Q23)","v":319},0]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I24","v":0},{"$f":"F24-SUM(H24:Q24)","v":0},{"$f":"ROUND(F24*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G24:Q24)","v":0},{"$f":"F24-R24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"J767","v":0},0,0,0,0,0,0,{"$f":"Q767","v":0},{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":17419},19033,-2277,8,{"$f":"SUM(J21:J25)","v":-20},-7,385,363,-2,132,21,-217,17419,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":3448},2150,1117,0,9,1,69,13,5,12,1,71,{"$f":"SUM(G28:Q28)","v":3448},{"$f":"F28-R28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-323},{"$f":"-G750","v":-168},{"$f":"-H750","v":-136},{"$f":"-I750","v":0},{"$f":"-J750","v":-1},0,-7,-1,0,-1,0,{"$f":"-$Q$750","v":-9},{"$f":"SUM(G29:Q29)","v":-323},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":20544},21015,-1296,8,{"$f":"SUM(J26:J29)","v":-12},-6,447,375,3,143,22,-155,20544,0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!Q27","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q15","v":-5655438},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q16","v":5301900},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q17","v":99611},{"$f":"'WP FR-16(7)(v) Rate Incr'!R17","v":8283},{"$f":"'WP FR-16(7)(v) Rate Incr'!S17","v":43282},{"$f":"'WP FR-16(7)(v) Rate Incr'!T17","v":102679},{"$f":"'WP FR-16(7)(v) Rate Incr'!U17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V17","v":48497},{"$f":"'WP FR-16(7)(v) Rate Incr'!W17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!X17","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!Q25","v":-93412},{"$f":"SUM(G31:Q31)","v":-144598},144598]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F31+F30","v":20544},-5634423,5300604,99619,{"$f":"J31+J30","v":8271},43276,103126,375,48500,143,22,-93567,-124054,144598]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":67548},83583,-18295,36,{"$f":"J868","v":-159},-36,1527,1759,-36,598,98,-1527,67548,0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":-47004},{"$f":"G32-G33","v":-5718006},5318899,99583,{"$f":"J32-J33","v":8430},43312,101599,-1384,48536,-455,-76,-92040,-191602,144598]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":32368},{"$f":"G777+G28","v":40645},{"$f":"H777+H28","v":-9342},{"$f":"I777+I28","v":17},{"$f":"J777+J28","v":-81},-17,733,865,-19,292,48,{"$f":"Q777+Q28","v":-773},{"$f":"R777+R28","v":32368},{"$f":"F36-R36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0.66500999999999999},1.33965,-0.59228000000000003,4.25,-0.60448000000000002,-1.0625,0.74872000000000005,4.7790100000000004,-0.28358,1.7381,4.3636400000000002,-0.77300000000000002,0.66500999999999999,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":1.318190836812458},2.6980053721139372,-1.2532947215434016,8.6504292319720264,-1.2782468994911635,-2.2150171079857444,1.4893995922228798,9.7323924824757562,-0.62192280904552621,3.5129394133668637,8.8828526337739664,-1.6229141968482805,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":1.318190836812458},{"$f":"IF(Equity=0,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F867","v":17713},18119,-1117,7,{"$f":"J867","v":-10},-5,385,323,3,123,19,-134,17713,{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":2831},2896,-179,1,{"$f":"J30-J42","v":-2},-1,62,52,0,20,3,-21,2831,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.15983},0.15983,0.16025,0.14285999999999999,{"$f":"IF(J42=0,0,ROUND(J43/J42,5))","v":0.2},0.2,0.16103999999999999,0.16098999999999999,0,0.16259999999999999,0.15789,0.15672,0.15983,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":49835},65464,-17178,29,{"$f":"J33-J42","v":-149},-31,1142,1436,-39,475,79,-1393,49835,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":2.8134700000000001},3.613,15.378690000000001,4.1428599999999998,{"$f":"IF(J42=0,0,ROUND(J45/J42,5))","v":14.9},6.2,2.9662299999999999,4.4458200000000003,-13,3.8617900000000001,4.1578900000000001,10.395519999999999,2.8134700000000001,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I59","v":0},{"$f":"F59-SUM(H59:Q59)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G59:Q59)","v":0},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I60","v":0},{"$f":"F60-SUM(H60:Q60)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G60:Q60)","v":0},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I61","v":0},{"$f":"F61-SUM(H61:Q61)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},{"$f":"SUM(G59:G61)","v":0},{"$f":"SUM(H59:H61)","v":0},{"$f":"SUM(I59:I61)","v":0},{"$f":"SUM(J59:J61)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$59:$Q$61)","v":0},{"$f":"SUM(R59:R61)","v":0},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I65","v":0},{"$f":"F65-SUM(H65:Q65)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I66","v":0},{"$f":"F66-SUM(H66:Q66)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G66:Q66)","v":0},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I67","v":0},{"$f":"F67-SUM(H67:Q67)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":0},{"$f":"G68+G62","v":0},{"$f":"H68+H62","v":0},{"$f":"I68+I62","v":0},{"$f":"J68+J62","v":0},0,0,0,0,0,0,{"$f":"$Q$68+$Q$62","v":0},{"$f":"R68+R62","v":0},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I73","v":0},{"$f":"F73-SUM(H73:Q73)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G73:Q73)","v":0},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I89","v":59521},30927,25274,0,212,26,1176,0,100,151,0,1655,59521,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I92","v":5451},2832,2315,0,19,2,108,0,9,14,0,152,5451,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I93","v":0},{"$f":"F93-SUM(H93:Q93)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":64972},{"$f":"SUM(G73:G92)","v":33759},{"$f":"SUM(H73:H92)","v":27589},{"$f":"SUM(I73:I92)","v":0},{"$f":"SUM(J73:J92)","v":231},28,1284,0,109,165,0,{"$f":"SUM(Q73:Q92)","v":1807},{"$f":"SUM(R73:R92)","v":64972},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":64972},{"$f":"G94+G68","v":33759},{"$f":"H94+H68","v":27589},{"$f":"I94+I68","v":0},{"$f":"J94+J68","v":231},28,1284,0,109,165,0,{"$f":"Q94+$Q$68","v":1807},{"$f":"R94+R68","v":64972},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":64972},{"$f":"G94+G70","v":33759},{"$f":"H94+H70","v":27589},{"$f":"I94+I70","v":0},{"$f":"J94+J70","v":231},28,1284,0,109,165,0,{"$f":"Q94+Q70","v":1807},{"$f":"R94+R70","v":64972},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I100","v":0},{"$f":"F100-SUM(H100:Q100)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G100:Q100)","v":0},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I105","v":5864},7593,-1912,3,-17,-3,133,163,-5,55,9,-155,5864,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":5864},{"$f":"SUM(G100:G108)","v":7593},{"$f":"SUM(H100:H108)","v":-1912},{"$f":"SUM(I100:I108)","v":3},{"$f":"SUM(J100:J108)","v":-17},-3,133,163,-5,55,9,{"$f":"SUM(Q100:Q108)","v":-155},{"$f":"SUM(R100:R108)","v":5864},{"$f":"SUM(S100:S108)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I112","v":0},{"$f":"F112-SUM(H112:Q112)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G112:Q112)","v":0},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I117","v":6437},8335,-2099,3,-19,-3,147,179,-5,60,10,-171,6437,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":6437},{"$f":"SUM(G112:G120)","v":8335},{"$f":"SUM(H112:H120)","v":-2099},{"$f":"SUM(I112:I120)","v":3},{"$f":"SUM(J112:J120)","v":-19},-3,147,179,-5,60,10,{"$f":"SUM(Q112:Q120)","v":-171},{"$f":"SUM(R112:R120)","v":6437},{"$f":"SUM(S112:S120)","v":0}]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":77273},{"$f":"G97+G109+G121","v":49687},{"$f":"H97+H109+H121","v":23578},{"$f":"I97+I109+I121","v":6},{"$f":"J97+J109+J121","v":195},22,1564,342,99,280,19,{"$f":"Q97+Q109+Q121","v":1481},{"$f":"R97+R109+R121","v":77273},{"$f":"S97+S109+S121","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I136","v":0},{"$f":"F136-SUM(H136:Q136)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G136:Q136)","v":0},{"$f":"F136-R136","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I137","v":0},{"$f":"F137-SUM(H137:Q137)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G137:Q137)","v":0},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I138","v":0},{"$f":"F138-SUM(H138:Q138)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G138:Q138)","v":0},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I142","v":0},{"$f":"F142-SUM(H142:Q142)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I143","v":0},{"$f":"F143-SUM(H143:Q143)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G143:Q143)","v":0},{"$f":"F143-R143","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I144","v":0},{"$f":"F144-SUM(H144:Q144)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G144:Q144)","v":0},{"$f":"F144-R144","v":0}]
[11,null,"  TOTAL TRANS DEPREC RESERVE",null,null,{"$f":"SUM(F142:F144)","v":0},{"$f":"SUM(G142:G144)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R142:R144)","v":0},{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":0},{"$f":"G145+G139","v":0},{"$f":"$H$114+H139","v":0},{"$f":"$I$114+I139","v":0},{"$f":"$J$114+J139","v":0},{"$f":"$K$114+K139","v":0},{"$f":"$L$114+L139","v":0},{"$f":"$M$114+M139","v":0},{"$f":"$N$114+N139","v":0},{"$f":"$O$114+O139","v":0},{"$f":"$P$114+P139","v":0},{"$f":"$Q$114+Q139","v":0},{"$f":"SUM(G147:Q147)","v":0},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I150","v":0},{"$f":"F150-SUM(H150:Q150)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G150:Q150)","v":0},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I151","v":0},{"$f":"F151-SUM(H151:Q151)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G151:Q151)","v":0},{"$f":"F151-R151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I166","v":2245},1167,953,0,8,1,44,0,4,6,0,62,2245,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I168","v":324},168,138,0,1,0,6,0,1,1,0,9,324,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I169","v":75},40,32,0,0,0,1,0,0,0,0,2,75,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I170","v":0},{"$f":"F170-SUM(H170:Q170)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":2644},{"$f":"SUM(G149:G169)","v":1375},{"$f":"SUM(H149:H169)","v":1123},{"$f":"SUM(I149:I169)","v":0},9,1,51,0,5,7,0,73,{"$f":"SUM(R149:R169)","v":2644},{"$f":"SUM(S149:S169)","v":0}]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":2644},{"$f":"G171+G145","v":1375},1123,0,9,1,51,0,5,7,0,73,{"$f":"SUM(G173:Q173)","v":2644},{"$f":"F173-R173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":2644},{"$f":"G147+G171","v":1375},1123,0,9,1,51,0,5,7,0,73,{"$f":"SUM(G174:Q174)","v":2644},{"$f":"F174-R174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I177","v":0},{"$f":"F177-SUM(H177:Q177)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G177:Q177)","v":0},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I182","v":3274},4240,-1068,2,-10,-2,75,91,-3,31,5,-87,3274,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I185","v":-578},-715,157,0,1,0,-13,-15,0,-5,-1,13,-578,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":2696},{"$f":"SUM(G176:G185)","v":3525},{"$f":"SUM(H176:H185)","v":-911},{"$f":"SUM(I176:I185)","v":2},{"$f":"SUM(J176:J185)","v":-9},-2,62,76,-3,26,4,{"$f":"SUM(Q176:Q185)","v":-74},{"$f":"SUM(R176:R185)","v":2696},{"$f":"SUM(S176:S185)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I189","v":0},{"$f":"F189-SUM(H189:Q189)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G189:Q189)","v":0},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I194","v":6330},8197,-2064,3,-19,-3,144,176,-5,59,10,-168,6330,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I197","v":-48},-60,13,0,0,0,-1,-1,0,0,0,1,-48,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":6282},{"$f":"SUM(G188:G197)","v":8137},-2051,3,{"$f":"SUM(J188:J197)","v":-19},-3,143,175,-5,59,10,-167,6282,0]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":11622},{"$f":"G198+G186+G171+G145+G139","v":13037},{"$f":"H198+H186+H171+H145+H139","v":-1839},5,-19,-4,256,251,-3,92,14,-168,{"$f":"R198+R186+R171+R145+R139","v":11622},{"$f":"S198+S186+S171+S145+S139","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":0},{"$f":"G59-G136","v":0},{"$f":"H59-H136","v":0},{"$f":"I59-I136","v":0},{"$f":"J59-J136","v":0},0,0,0,0,0,0,{"$f":"Q59-Q136","v":0},{"$f":"R59-R136","v":0},{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":0},0,0,0,{"$f":"J60-J137","v":0},0,0,0,0,0,0,0,0,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":0},0,0,0,{"$f":"J61-J138","v":0},0,0,0,0,0,0,0,0,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,{"$f":"SUM(J213:J215)","v":0},0,0,0,0,0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,{"$f":"J65-J142","v":0},0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":0},0,0,0,{"$f":"J66-J143","v":0},0,0,0,0,0,0,{"$f":"Q66-Q143","v":0},{"$f":"R66-R143","v":0},{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,0,0,0,0,{"$f":"J67-J144","v":0},0,0,0,0,0,0,{"$f":"Q67-Q144","v":0},{"$f":"R67-R144","v":0},{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":0},0,0,0,{"$f":"SUM(J218:J221)","v":0},0,0,0,0,0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":0},{"$f":"G70-G147","v":0},{"$f":"H70-H147","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"F224-R224","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},{"$f":"G73-G150","v":0},{"$f":"H73-H150","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R73-R150","v":0},{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},{"$f":"G74-G151","v":0},{"$f":"H74-H151","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R74-R151","v":0},{"$f":"F228-R228","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":0},{"$f":"G75-G152","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F229-R229","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,0,{"$f":"G76-G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,0,{"$f":"G77-G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,0,{"$f":"G78-G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G79-G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,0,{"$f":"G80-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G81-G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,0,{"$f":"G82-G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G83-G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,0,{"$f":"G84-G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G85-G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,0,{"$f":"G86-G163","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F240-R240","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,0,{"$f":"G87-G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,0,{"$f":"G88-G165","v":0},{"$f":"H88-H165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R88-R165","v":0},0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,57276,29760,{"$f":"H89-H166","v":24321},0,204,25,1132,0,96,145,0,1593,{"$f":"R89-R166","v":57276},0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,{"$f":"H90-H167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R90-R167","v":0},0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-324,-168,{"$f":"H91-H168","v":-138},0,-1,0,-6,0,-1,-1,0,-9,{"$f":"R91-R168","v":-324},0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,5376,2792,{"$f":"H92-H169","v":2283},0,19,2,107,0,9,14,0,150,{"$f":"R92-R169","v":5376},0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":62328},{"$f":"SUM(G226:G246)","v":32384},{"$f":"SUM(H226:H246)","v":26466},{"$f":"SUM(I226:I246)","v":0},{"$f":"SUM(J226:J246)","v":222},27,1233,0,104,158,0,{"$f":"SUM(Q226:Q246)","v":1734},{"$f":"SUM(R226:R246)","v":62328},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":62328},32384,26466,0,{"$f":"J96-J173","v":222},27,1233,0,104,158,0,1734,62328,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":62328},32384,26466,0,{"$f":"J97-J174","v":222},27,1233,0,104,158,0,1734,62328,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,{"$f":"J100-J177","v":0},0,0,0,0,0,0,0,0,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,{"$f":"J101-J178","v":0},0,0,0,0,0,0,0,0,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,{"$f":"J102-J179","v":0},0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F258-R258","v":0}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":2590},3353,-844,1,{"$f":"J105-J182","v":-7},-1,58,72,-2,24,4,-68,2590,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,{"$f":"J106-J183","v":0},0,0,0,0,0,0,{"$f":"Q106-Q183","v":0},{"$f":"R106-R183","v":0},0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,{"$f":"J107-J184","v":0},0,0,0,0,0,0,{"$f":"Q107-Q184","v":0},{"$f":"R107-R184","v":0},{"$f":"F261-R261","v":0}]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":578},715,-157,0,{"$f":"J108-J185","v":-1},0,13,15,0,5,1,-13,578,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":3168},4068,-1001,1,{"$f":"SUM(J253:J262)","v":-8},-1,71,87,-2,29,5,-81,3168,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,{"$f":"J112-J189","v":0},0,0,0,0,0,0,0,0,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,{"$f":"J113-J190","v":0},0,0,0,0,0,0,0,0,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,{"$f":"J114-J191","v":0},0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F270-R270","v":0}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":107},138,-35,0,{"$f":"J117-J194","v":0},0,3,3,0,1,0,-3,107,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,{"$f":"J118-J195","v":0},0,{"$f":"L118-L195","v":0},0,0,0,0,{"$f":"Q118-Q195","v":0},{"$f":"R118-R195","v":0},0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,{"$f":"J119-J196","v":0},0,0,0,0,0,0,{"$f":"Q119-Q196","v":0},{"$f":"R119-R196","v":0},{"$f":"F273-R273","v":0}]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":48},60,-13,0,{"$f":"J120-J197","v":0},0,1,1,0,0,0,-1,48,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":155},198,-48,0,{"$f":"SUM(J265:J274)","v":0},0,4,4,0,1,0,-4,155,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":65651},{"$f":"G275+G263+G248+G222+G216","v":36650},{"$f":"H275+H263+H248+H222+H216","v":25417},{"$f":"I275+I263+I248+I222+I216","v":1},{"$f":"J275+J263+J248+J222+J216","v":214},26,1308,91,102,188,5,{"$f":"Q275+Q263+Q248+Q222+Q216","v":1649},{"$f":"R275+R263+R248+R222+R216","v":65651},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I292","v":9922},{"$f":"F292-SUM(H292:Q292)","v":5540},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":3841},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":32},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":4},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":198},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":14},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":15},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":28},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":1},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":249},{"$f":"SUM(G292:Q292)","v":9922},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I293","v":183},101,71,0,1,0,4,0,0,1,0,5,183,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I294","v":11458},5953,4865,0,41,5,227,0,19,29,0,319,11458,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I295","v":2900},1620,1123,0,9,1,58,4,4,8,0,73,2900,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I296","v":36},20,14,0,0,0,1,0,0,0,0,1,36,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I297","v":-7040},-6442,-293,-2,-2,0,-149,-100,-3,-43,-6,0,-7040,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I298","v":-403},-516,127,0,1,0,-9,-11,0,-4,-1,10,-403,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":17056},{"$f":"SUM(G292:G300)","v":6276},{"$f":"SUM(H292:H300)","v":9748},{"$f":"SUM(I292:I300)","v":-2},{"$f":"SUM(J292:J300)","v":82},10,330,-93,35,19,-6,{"$f":"SUM(Q292:Q300)","v":657},{"$f":"SUM(R292:R300)","v":17056},{"$f":"SUM(S292:S300)","v":0}]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I304","v":-516},{"$f":"F304-SUM(H304:Q304)","v":-288},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-200},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":-2},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":-10},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":-1},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":-1},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":-1},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":-13},{"$f":"SUM(G304:Q304)","v":-516},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I305","v":1234},688,478,0,4,0,25,2,2,4,0,31,1234,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I307","v":123},70,48,0,0,0,2,0,0,0,0,3,123,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I310","v":62},33,26,0,0,0,1,0,0,0,0,2,62,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I311","v":86},106,-23,0,0,0,2,2,0,1,0,-2,86,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I312","v":3},4,-1,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G312:Q312)","v":3},{"$f":"F312-R312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I313","v":1825},2259,-494,1,-5,-1,41,47,-1,16,3,-41,{"$f":"SUM(G313:Q313)","v":1825},{"$f":"F313-R313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":2817},{"$f":"SUM(G303:G314)","v":2872},{"$f":"SUM(H303:H314)","v":-166},{"$f":"SUM(I303:I314)","v":1},{"$f":"SUM(J303:J314)","v":-3},-1,61,50,0,20,3,{"$f":"SUM(Q303:Q314)","v":-20},{"$f":"SUM(R303:R314)","v":2817},{"$f":"SUM(S303:S314)","v":0}]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I318","v":14},{"$f":"F318-SUM(H318:Q318)","v":9},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":5},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G318:Q318)","v":14},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I319","v":0},{"$f":"F319-SUM(H319:Q319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I320","v":0},{"$f":"F320-SUM(H320:Q320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I321","v":0},{"$f":"F321-SUM(H321:Q321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":14},{"$f":"SUM(G317:G321)","v":9},{"$f":"SUM(H317:H321)","v":5},{"$f":"SUM(I317:I321)","v":0},{"$f":"SUM(J317:J321)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q317:Q321)","v":0},{"$f":"SUM(R317:R321)","v":14},{"$f":"SUM(S317:S321)","v":0}]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":19887},{"$f":"G322+G315+G301","v":9157},{"$f":"H322+H315+H301","v":9587},{"$f":"I322+I315+I301","v":-1},{"$f":"J322+J315+J301","v":79},9,391,-43,35,39,-3,{"$f":"Q322+Q315+Q301","v":637},{"$f":"R322+R315+R301","v":19887},{"$f":"S322+S315+S301","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I338","v":-391},{"$f":"F338-SUM(H338:Q338)","v":-359},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-16},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":-8},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":-6},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":-2},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G338:Q338)","v":-391},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I339","v":-38},-47,10,0,0,0,-1,-1,0,0,0,1,-38,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I343","v":1},1,0,0,0,0,0,0,0,0,0,0,1,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I345","v":-911},-1128,247,0,2,0,-21,-23,0,-8,-1,21,-911,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I346","v":-352},-435,95,0,1,0,-8,-9,0,-3,-1,8,-352,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I348","v":-21},-26,6,0,0,0,0,-1,0,0,0,0,-21,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I350","v":-28},-35,8,0,0,0,-1,-1,0,0,0,1,-28,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I352","v":-5},-6,1,0,0,0,0,0,0,0,0,0,-5,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I353","v":-62},-76,17,0,0,0,-1,-2,0,-1,0,1,-62,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I354","v":-268},-150,-104,0,-1,0,-5,0,0,-1,0,-7,-268,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I355","v":-1},-1,0,0,0,0,0,0,0,0,0,0,-1,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I356","v":9},6,3,0,0,0,0,0,0,0,0,0,9,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I357","v":-160},-198,43,0,0,0,-4,-4,0,-1,0,4,-160,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I358","v":158},89,61,0,1,0,3,0,0,0,0,4,158,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I359","v":-18},-11,-7,0,0,0,0,0,0,0,0,0,-18,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-2087},{"$f":"SUM(G337:G360)","v":-2376},{"$f":"SUM(H337:H360)","v":364},{"$f":"SUM(I337:I360)","v":0},{"$f":"SUM(J337:J360)","v":3},0,-46,-47,0,-16,-2,{"$f":"SUM(Q337:Q360)","v":33},{"$f":"SUM(R337:R360)","v":-2087},{"$f":"SUM(S337:S360)","v":0}]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I364","v":0},{"$f":"F364-SUM(H364:Q364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I365","v":0},{"$f":"F365-SUM(H365:Q365)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I366","v":0},{"$f":"F366-SUM(H366:Q366)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,{"$f":"SUM(J363:J366)","v":0},0,0,0,0,0,0,0,0,0]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I370","v":0},{"$f":"F370-SUM(H370:Q370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I371","v":0},{"$f":"F371-SUM(H371:Q371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G371:Q371)","v":0},{"$f":"F371-R371","v":0}]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I372","v":0},{"$f":"F372-SUM(H372:Q372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G372:Q372)","v":0},{"$f":"F372-R372","v":0}]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I373","v":0},{"$f":"F373-SUM(H373:Q373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G373:Q373)","v":0},{"$f":"F373-R373","v":0}]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I374","v":0},{"$f":"F374-SUM(H374:Q374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G374:Q374)","v":0},{"$f":"F374-R374","v":0}]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-2087},{"$f":"G361+G367+G375","v":-2376},{"$f":"H361+H367+H375","v":364},{"$f":"I361+I367+I375","v":0},{"$f":"J361+J367+J375","v":3},0,-46,-47,0,-16,-2,{"$f":"Q361+Q367+Q375","v":33},{"$f":"R361+R367+R375","v":-2087},{"$f":"S361+S367+S375","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":43677},{"$f":"G277-G324+G377","v":25117},{"$f":"H277-H324+H377","v":16194},{"$f":"I277-I324+I377","v":2},{"$f":"J277-J324+J377","v":138},17,871,87,67,133,6,{"$f":"Q277-Q324+Q377","v":1045},{"$f":"R277-R324+R377","v":43677},{"$f":"S277-S324+S377","v":0}]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES",{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I395","v":3137},{"$f":"F395-SUM(H395:Q395)","v":4063},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-1023},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":2},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":-9},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":-2},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":71},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":87},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":-3},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":29},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":5},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":-83},{"$f":"SUM(G395:Q395)","v":3137},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I396","v":0},{"$f":"F396-SUM(H396:Q396)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G396:Q396)","v":0},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I397","v":0},{"$f":"F397-SUM(H397:Q397)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":3137},{"$f":"SUM(G394:G397)","v":4063},{"$f":"SUM(H394:H397)","v":-1023},{"$f":"SUM(I394:I397)","v":2},{"$f":"SUM(J394:J397)","v":-9},-2,71,87,-3,29,5,{"$f":"SUM(Q394:Q397)","v":-83},{"$f":"SUM(R394:R397)","v":3137},{"$f":"SUM(S394:S397)","v":0}]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":3137},4063,-1023,2,{"$f":"J398","v":-9},-2,71,87,-3,29,5,-83,3137,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I402","v":0},{"$f":"F402-SUM(H402:Q402)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I403","v":0},{"$f":"F403-SUM(H403:Q403)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I404","v":0},{"$f":"F404-SUM(H404:Q404)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},{"$f":"SUM(G401:G404)","v":0},{"$f":"SUM(H401:H404)","v":0},{"$f":"SUM(I401:I404)","v":0},{"$f":"SUM(J401:J404)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q401:Q404)","v":0},{"$f":"SUM(R401:R404)","v":0},{"$f":"SUM(S401:S404)","v":0}]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,{"$f":"J407","v":0},0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I411","v":0},{"$f":"F411-SUM(H411:Q411)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I412","v":0},{"$f":"F412-SUM(H412:Q412)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I413","v":0},{"$f":"F413-SUM(H413:Q413)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},{"$f":"SUM(G410:G413)","v":0},{"$f":"SUM(H410:H413)","v":0},{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q413)","v":0},{"$f":"SUM(R410:R413)","v":0},{"$f":"SUM(S410:S413)","v":0}]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":3137},{"$f":"G399+G405+G408+G414","v":4063},{"$f":"H399+H405+H408+H414","v":-1023},{"$f":"I399+I405+I408+I414","v":2},{"$f":"J399+J405+J408+J414","v":-9},-2,71,87,-3,29,5,{"$f":"Q399+Q405+Q408+Q414","v":-83},{"$f":"R399+R405+R408+R414","v":3137},{"$f":"S399+S405+S408+S414","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-19887},{"$f":"-G324","v":-9157},{"$f":"-H324","v":-9587},{"$f":"-I324","v":1},{"$f":"-J324","v":-79},-9,-391,43,-35,-39,3,{"$f":"-Q324","v":-637},{"$f":"-R324","v":-19887},{"$f":"-S324","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-2087},{"$f":"G377","v":-2376},{"$f":"H377","v":364},{"$f":"I377","v":0},{"$f":"J377","v":3},0,-46,-47,0,-16,-2,{"$f":"Q377","v":33},{"$f":"R377","v":-2087},{"$f":"S377","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":3137},{"$f":"G416","v":4063},{"$f":"H416","v":-1023},{"$f":"I416","v":2},{"$f":"J416","v":-9},-2,71,87,-3,29,5,{"$f":"Q416","v":-83},{"$f":"R416","v":3137},{"$f":"S416","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-18837},{"$f":"SUM(G417:G420)","v":-7470},{"$f":"SUM(H417:H420)","v":-10246},{"$f":"SUM(I417:I420)","v":3},{"$f":"SUM(J417:J420)","v":-85},-11,-366,83,-38,-26,6,{"$f":"SUM(Q417:Q420)","v":-687},{"$f":"SUM(R417:R420)","v":-18837},{"$f":"SUM(S417:S420)","v":0}]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":65651},{"$f":"G277","v":36650},{"$f":"H277","v":25417},{"$f":"I277","v":1},{"$f":"J277","v":214},26,1308,91,102,188,5,{"$f":"Q277","v":1649},{"$f":"R277","v":65651},{"$f":"S277","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-18837},{"$f":"G421","v":-7470},{"$f":"H421","v":-10246},{"$f":"I421","v":3},{"$f":"J421","v":-85},-11,-366,83,-38,-26,6,{"$f":"Q421","v":-687},{"$f":"R421","v":-18837},{"$f":"S421","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":46814},{"$f":"SUM(G423:G425)","v":29180},{"$f":"SUM(H423:H425)","v":15171},{"$f":"SUM(I423:I425)","v":4},{"$f":"SUM(J423:J425)","v":129},15,942,174,64,162,11,{"$f":"SUM(Q423:Q425)","v":962},{"$f":"SUM(R423:R425)","v":46814},{"$f":"SUM(S423:S425)","v":0}]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":3319},{"$f":"F429-SUM(H429:Q429)","v":2069},{"$f":"ROUND(H426*H428,0)","v":1076},{"$f":"ROUND(I426*I428,0)","v":0},{"$f":"ROUND(J426*J428,0)","v":9},1,67,12,5,11,1,{"$f":"ROUND(Q426*Q428,0)","v":68},{"$f":"SUM(G429:Q429)","v":3319},{"$f":"F429-R429","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I431","v":48673},{"$f":"F431-SUM(H431:Q431)","v":30340},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":15773},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":4},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":134},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":16},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":979},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":181},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":67},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":168},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":11},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":1000},{"$f":"SUM(G431:Q431)","v":48673},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":3448},{"$f":"F433-SUM(H433:Q433)","v":2150},{"$f":"ROUND(H431*H432,0)","v":1117},0,9,1,69,13,5,12,1,71,3448,{"$f":"F429-R429","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I447","v":0},{"$f":"F447-SUM(H447:Q447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":0},{"$f":"SUM(G447:G452)","v":0},{"$f":"SUM(H447:H452)","v":0},{"$f":"SUM(I447:I452)","v":0},{"$f":"SUM(J447:J452)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q447:Q452)","v":0},{"$f":"SUM(R447:R452)","v":0},{"$f":"SUM(S447:S452)","v":0}]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I456","v":0},{"$f":"F456-SUM(H456:Q456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0}]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":0},{"$f":"G457+G453","v":0},0,0,{"$f":"J457+J453","v":0},0,0,0,0,0,0,0,0,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I462","v":0},{"$f":"F462-SUM(H462:Q462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I463","v":0},{"$f":"F463-SUM(H463:Q463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G463:Q463)","v":0},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I464","v":0},{"$f":"F464-SUM(H464:Q464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I465","v":0},{"$f":"F465-SUM(H465:Q465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":0},{"$f":"SUM(G462:G465)","v":0},0,0,{"$f":"SUM(J462:J465)","v":0},0,0,0,0,0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I469","v":0},{"$f":"F469-SUM(H469:Q469)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G469:Q469)","v":0},{"$f":"F469-R469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":0},{"$f":"SUM(G468:G469)","v":0},{"$f":"SUM(H468:H469)","v":0},{"$f":"SUM(I468:I469)","v":0},{"$f":"SUM(J468:J469)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q468:Q469)","v":0},{"$f":"SUM(R468:R469)","v":0},{"$f":"SUM(S468:S469)","v":0}]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I473","v":0},{"$f":"F473-SUM(H473:Q473)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G473:Q473)","v":0},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I487","v":923},480,392,0,3,0,18,0,2,2,0,26,923,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I491","v":13},7,6,0,0,0,0,0,0,0,0,0,13,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":936},{"$f":"SUM(G472:G491)","v":487},{"$f":"SUM(H472:H491)","v":398},{"$f":"SUM(I472:I491)","v":0},{"$f":"SUM(J472:J491)","v":3},0,18,0,2,2,0,{"$f":"SUM(Q472:Q491)","v":26},{"$f":"SUM(R472:R491)","v":936},{"$f":"SUM(S472:S491)","v":0}]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I495","v":0},{"$f":"F495-SUM(H495:Q495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G495:Q495)","v":0},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I496","v":12009},10990,499,3,3,0,255,171,5,73,10,0,12009,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I497","v":1135},590,482,0,4,0,22,0,2,3,0,32,1135,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I498","v":-8445},-7728,-351,-2,-2,0,-179,-120,-4,-52,-7,0,-8445,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I499","v":-5872},-3051,-2493,0,-21,-3,-116,0,-10,-15,0,-163,-5872,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I501","v":6106},5586,254,2,2,0,130,87,3,37,5,0,6106,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":4933},{"$f":"SUM(G494:G502)","v":6387},{"$f":"SUM(H494:H502)","v":-1609},{"$f":"SUM(I494:I502)","v":3},{"$f":"SUM(J494:J502)","v":-14},-3,112,138,-4,46,8,{"$f":"SUM(Q494:Q502)","v":-131},{"$f":"SUM(R494:R502)","v":4933},{"$f":"SUM(S494:S502)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I516","v":0},{"$f":"F516-SUM(H516:Q516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G516:Q516)","v":0},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I517","v":0},{"$f":"F517-SUM(H517:Q517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G517:Q517)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":0},{"$f":"SUM(G516:G517)","v":0},0,0,{"$f":"SUM(J516:J517)","v":0},0,0,0,0,0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I521","v":0},{"$f":"F521-SUM(H521:Q521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G521:Q521)","v":0},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":0},{"$f":"SUM(G520:G521)","v":0},{"$f":"SUM(H520:H521)","v":0},{"$f":"SUM(I520:I521)","v":0},{"$f":"SUM(J520:J521)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q520:Q521)","v":0},{"$f":"SUM(R520:R521)","v":0},{"$f":"SUM(S520:S521)","v":0}]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I525","v":0},{"$f":"F525-SUM(H525:Q525)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G525:Q525)","v":0},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I527","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G527:Q527)","v":0},{"$f":"F527-R527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I528","v":297},154,126,0,1,0,6,0,1,1,0,8,297,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I529","v":3735},4836,-1218,2,-11,-2,85,104,-3,35,6,-99,3735,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":4032},{"$f":"SUM(G525:G531)","v":4990},{"$f":"SUM(H525:H531)","v":-1092},{"$f":"SUM(I525:I531)","v":2},{"$f":"SUM(J525:J531)","v":-10},-2,91,104,-2,36,6,{"$f":"SUM(Q525:Q531)","v":-91},{"$f":"SUM(R525:R531)","v":4032},{"$f":"SUM(S525:S531)","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I533","v":27},{"$f":"F533-SUM(H533:Q533)","v":33},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-7},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":1},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":1},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":-1},{"$f":"SUM(G533:Q533)","v":27},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I537","v":-18},-23,5,0,0,0,0,0,0,0,0,0,-18,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I545","v":103},127,-28,0,0,0,2,3,0,1,0,-2,103,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I546","v":1387},1717,-376,1,-3,-1,31,36,-1,12,2,-31,1387,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":5531},{"$f":"SUM(G532:G546)","v":6844},{"$f":"SUM(H532:H546)","v":-1498},{"$f":"SUM(I532:I546)","v":3},{"$f":"SUM(J532:J546)","v":-13},-3,125,144,-3,49,8,{"$f":"SUM(Q532:Q546)","v":-125},{"$f":"SUM(R532:R546)","v":5531},{"$f":"SUM(S532:S546)","v":0}]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":11400},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":13718},{"$f":"H547+H522+H518+H503+H492+H470+H466+H459","v":-2709},{"$f":"I547+I522+I518+I503+I492+I470+I466+I459","v":6},{"$f":"J547+J522+J518+J503+J492+J470+J466+J459","v":-24},-6,255,282,-5,97,16,{"$f":"Q547+Q522+Q518+Q503+Q492+Q470+Q466+Q459","v":-230},{"$f":"R547+R522+R518+R503+R492+R470+R466+R459","v":11400},{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I562","v":0},{"$f":"F562-SUM(H562:Q562)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G562:Q562)","v":0},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},{"$f":"SUM(G562:G562)","v":0},{"$f":"SUM(H562:H562)","v":0},{"$f":"SUM(I562:I562)","v":0},{"$f":"SUM(J562:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q562:Q562)","v":0},{"$f":"SUM(R562:R562)","v":0},{"$f":"SUM(S562:S562)","v":0}]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I566","v":0},{"$f":"F566-SUM(H566:Q566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G566:Q566)","v":0},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":0},{"$f":"SUM(G566:G566)","v":0},{"$f":"SUM(H566:H566)","v":0},{"$f":"SUM(I566:I566)","v":0},{"$f":"SUM(J566:J566)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q566)","v":0},{"$f":"SUM(R566:R566)","v":0},{"$f":"SUM(S566:S566)","v":0}]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I570","v":2878},{"$f":"F570-SUM(H570:Q570)","v":1496},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":1222},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":10},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":1},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":57},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":5},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":7},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":80},{"$f":"SUM(G570:Q570)","v":2878},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":2878},{"$f":"SUM(G570:G570)","v":1496},{"$f":"SUM(H570:H570)","v":1222},{"$f":"SUM(I570:I570)","v":0},{"$f":"SUM(J570:J570)","v":10},1,57,0,5,7,0,{"$f":"SUM(Q570:Q570)","v":80},{"$f":"SUM(R570:R570)","v":2878},{"$f":"SUM(S570:S570)","v":0}]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I574","v":592},{"$f":"F574-SUM(H574:Q574)","v":760},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-187},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":-1},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":13},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":16},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":5},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":1},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":-15},{"$f":"SUM(G574:Q574)","v":592},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":592},{"$f":"SUM(G574:G574)","v":760},{"$f":"SUM(H574:H574)","v":-187},{"$f":"SUM(I574:I574)","v":0},{"$f":"SUM(J574:J574)","v":-1},0,13,16,0,5,1,{"$f":"SUM(Q574:Q574)","v":-15},{"$f":"SUM(R574:R574)","v":592},{"$f":"SUM(S574:S574)","v":0}]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I578","v":57},{"$f":"F578-SUM(H578:Q578)","v":74},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-18},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":1},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":1},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":-1},{"$f":"SUM(G578:Q578)","v":57},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":57},{"$f":"SUM(G578:G578)","v":74},{"$f":"SUM(H578:H578)","v":-18},{"$f":"SUM(I578:I578)","v":0},{"$f":"SUM(J578:J578)","v":0},0,1,1,0,0,0,{"$f":"SUM(Q578:Q578)","v":-1},{"$f":"SUM(R578:R578)","v":57},{"$f":"SUM(S578:S578)","v":0}]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":3527},{"$f":"G579+G575+G571+G567+G563","v":2330},{"$f":"H579+H575+H571+H567+H563","v":1017},{"$f":"I579+I575+I571+I567+I563","v":0},{"$f":"J579+J575+J571+J567+J563","v":9},1,71,17,5,12,1,{"$f":"Q579+Q575+Q571+Q567+Q563","v":64},{"$f":"R579+R575+R571+R567+R563","v":3527},{"$f":"S579+S575+S571+S567+S563","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I596","v":796},{"$f":"F596-SUM(H596:Q596)","v":445},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":308},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":3},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":16},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":1},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":1},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":2},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":20},{"$f":"SUM(G596:Q596)","v":796},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I597","v":0},{"$f":"F597-SUM(H597:Q597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":796},{"$f":"SUM(G596:G597)","v":445},{"$f":"SUM(H596:H597)","v":308},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":3},0,16,1,1,2,0,{"$f":"SUM($Q$596:$Q$597)","v":20},{"$f":"SUM(R596:R597)","v":796},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I601","v":459},{"$f":"F601-SUM(H601:Q601)","v":567},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-124},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":-1},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":10},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":12},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":4},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":1},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":-10},{"$f":"SUM(G601:Q601)","v":459},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I602","v":-8},{"$f":"F602-SUM(H602:Q602)","v":-10},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":2},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G602:Q602)","v":-8},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I603","v":0},{"$f":"F603-SUM(H603:Q603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I604","v":-4},{"$f":"F604-SUM(H604:Q604)","v":-5},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":1},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G604:Q604)","v":-4},{"$f":"F604-R604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":447},{"$f":"SUM(G601:G604)","v":552},{"$f":"SUM(H601:H604)","v":-121},{"$f":"SUM(I601:I604)","v":0},{"$f":"SUM(J601:J604)","v":-1},0,10,12,0,4,1,{"$f":"SUM($Q$601:$Q$604)","v":-10},{"$f":"SUM(R601:R604)","v":447},{"$f":"SUM(S601:S604)","v":0}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I608","v":21},{"$f":"F608-SUM(H608:Q608)","v":9},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":6},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":3},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":2},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":1},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G608:Q608)","v":21},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I609","v":0},{"$f":"F609-SUM(H609:Q609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":21},{"$f":"SUM(G608:G609)","v":9},{"$f":"SUM(H608:H609)","v":6},{"$f":"SUM(I608:I609)","v":0},{"$f":"SUM(J608:J609)","v":0},0,3,2,0,1,0,{"$f":"SUM($Q$608:$Q$609)","v":0},{"$f":"SUM(R608:R609)","v":21},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":1264},{"$f":"G605+G598+G610","v":1006},{"$f":"H605+H598+H610","v":193},{"$f":"I605+I598+I610","v":0},{"$f":"J605+J598+J610","v":2},0,29,15,1,7,1,{"$f":"$Q$605+$Q$598+$Q$610","v":10},{"$f":"R605+R598+R610","v":1264},{"$f":"S605+S598+S610","v":0}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":11400},{"$f":"G549","v":13718},{"$f":"H549","v":-2709},{"$f":"I549","v":6},{"$f":"J549","v":-24},-6,255,282,-5,97,16,{"$f":"Q549","v":-230},{"$f":"R549","v":11400},{"$f":"S549","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":3527},{"$f":"G582","v":2330},{"$f":"H582","v":1017},{"$f":"I582","v":0},{"$f":"J582","v":9},1,71,17,5,12,1,{"$f":"Q582","v":64},{"$f":"R582","v":3527},{"$f":"S582","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":1264},{"$f":"G612","v":1006},{"$f":"H612","v":193},{"$f":"I612","v":0},{"$f":"J612","v":2},0,29,15,1,7,1,{"$f":"$Q$612","v":10},{"$f":"R612","v":1264},{"$f":"S612","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":16191},{"$f":"SUM(G615:G617)","v":17054},{"$f":"SUM(H615:H617)","v":-1499},{"$f":"SUM(I615:I617)","v":6},{"$f":"SUM(J615:J617)","v":-13},-5,355,314,1,116,18,{"$f":"SUM($Q$615:$Q$617)","v":-156},{"$f":"SUM(R615:R617)","v":16191},{"$f":"SUM(S615:S617)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I632","v":997},{"$f":"F632-SUM(H632:Q632)","v":623},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":323},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":3},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":20},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":4},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":1},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":3},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":20},{"$f":"SUM(G632:Q632)","v":997},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":997},{"$f":"G632","v":623},{"$f":"H632","v":323},{"$f":"I632","v":0},{"$f":"J632","v":3},0,20,4,1,3,0,{"$f":"$Q$632","v":20},{"$f":"R632","v":997},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I636","v":2680},{"$f":"F636-SUM(H636:Q636)","v":1769},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":773},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":7},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":1},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":54},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":13},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":4},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":9},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":1},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":49},{"$f":"SUM(G636:Q636)","v":2680},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I637","v":-257},{"$f":"F637-SUM(H637:Q637)","v":-319},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":70},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":1},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":-6},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":-7},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":-2},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":6},{"$f":"SUM(G637:Q637)","v":-257},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I638","v":1813},{"$f":"F638-SUM(H638:Q638)","v":1196},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":523},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":5},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":1},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":36},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":9},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":3},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":6},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":1},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":33},{"$f":"SUM(G638:Q638)","v":1813},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":4236},{"$f":"SUM(G636:G638)","v":2646},{"$f":"SUM(H636:H638)","v":1366},{"$f":"SUM(I636:I638)","v":0},{"$f":"SUM(J636:J638)","v":13},2,84,15,7,13,2,{"$f":"SUM($Q$636:$Q$638)","v":88},{"$f":"SUM(R636:R638)","v":4236},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":5233},{"$f":"G639+G633","v":3269},{"$f":"H639+H633","v":1689},{"$f":"I639+I633","v":0},{"$f":"J639+J633","v":16},2,104,19,8,16,2,{"$f":"$Q$639+$Q$633","v":108},{"$f":"R639+R633","v":5233},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I644","v":1172},{"$f":"F644-SUM(H644:Q644)","v":1411},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-279},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":1},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":-2},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":-1},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":26},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":29},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":-1},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":10},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":2},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":-24},{"$f":"SUM(G644:Q644)","v":1172},{"$f":"F644-R644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I645","v":0},{"$f":"F645-SUM(H645:Q645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I646","v":0},{"$f":"F646-SUM(H646:Q646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I647","v":0},{"$f":"F647-SUM(H647:Q647)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G647:Q647)","v":0},{"$f":"F647-R647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I648","v":0},{"$f":"F648-SUM(H648:Q648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":1172},{"$f":"SUM(G644:G648)","v":1411},{"$f":"SUM(H644:H648)","v":-279},{"$f":"SUM(I644:I648)","v":1},{"$f":"SUM(J644:J648)","v":-2},-1,26,29,-1,10,2,{"$f":"SUM($Q$644:$Q$648)","v":-24},{"$f":"SUM(R644:R648)","v":1172},{"$f":"SUM(S644:S648)","v":0}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I652","v":1},{"$f":"F652-SUM(H652:Q652)","v":1},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G652:Q652)","v":1},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":1},{"$f":"SUM(G652:G652)","v":1},{"$f":"SUM(H652:H652)","v":0},{"$f":"SUM(I652:I652)","v":0},{"$f":"SUM(J652:J652)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$652:$Q$652)","v":0},{"$f":"SUM(R652:R652)","v":1},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I656","v":0},{"$f":"F656-SUM(H656:Q656)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I657","v":0},{"$f":"F657-SUM(H657:Q657)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":1172},{"$f":"G649","v":1411},{"$f":"H649","v":-279},{"$f":"I649","v":1},{"$f":"J649","v":-2},-1,26,29,-1,10,2,{"$f":"$Q$649","v":-24},{"$f":"R649","v":1172},{"$f":"S649","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-1},{"$f":"-G653-G658","v":-1},0,0,{"$f":"-J653-J658","v":0},0,0,0,0,0,0,0,-1,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":1171},{"$f":"SUM(G661:G662)","v":1410},{"$f":"SUM(H661:H662)","v":-279},{"$f":"SUM(I661:I662)","v":1},{"$f":"SUM(J661:J662)","v":-2},-1,26,29,-1,10,2,{"$f":"SUM($Q$661:$Q$662)","v":-24},{"$f":"SUM(R661:R662)","v":1171},{"$f":"SUM(S661:S662)","v":0}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":3448},{"$f":"G433","v":2150},{"$f":"H433","v":1117},{"$f":"I433","v":0},{"$f":"J433","v":9},1,69,13,5,12,1,{"$f":"Q433","v":71},{"$f":"R433","v":3448},{"$f":"F666-R666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-5233},{"$f":"-G641","v":-3269},{"$f":"-H641","v":-1689},{"$f":"-I641","v":0},{"$f":"-J641","v":-16},-2,-104,-19,-8,-16,-2,{"$f":"-$Q$641","v":-108},{"$f":"-R641","v":-5233},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":1171},{"$f":"G663","v":1410},{"$f":"H663","v":-279},{"$f":"I663","v":1},{"$f":"J663","v":-2},-1,26,29,-1,10,2,{"$f":"$Q$663","v":-24},{"$f":"R663","v":1171},{"$f":"F668-R668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":128},{"$f":"G707","v":159},{"$f":"H707","v":-35},{"$f":"I707","v":0},{"$f":"J707","v":0},0,3,3,0,1,0,{"$f":"Q707","v":-3},{"$f":"R707","v":128},{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-486},{"$f":"SUM(G666:G670)","v":450},{"$f":"SUM(H666:H670)","v":-886},{"$f":"SUM(I666:I670)","v":1},{"$f":"SUM(J666:J670)","v":-9},-2,-6,26,-4,7,1,{"$f":"SUM($Q$666:$Q$670)","v":-64},{"$f":"SUM(R666:R670)","v":-486},{"$f":"SUM(S666:S670)","v":0}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":-262},{"$f":"F674-SUM(H674:Q674)","v":240},{"$f":"ROUND(H671*H673,0)","v":-477},{"$f":"ROUND(I671*I673,0)","v":1},{"$f":"ROUND(J671*J673,0)","v":-5},-1,-3,14,-2,4,1,{"$f":"ROUND($Q$671*$Q$673,0)","v":-34},{"$f":"SUM(G674:Q674)","v":-262},{"$f":"F674-R674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":1171},{"$f":"G663","v":1410},{"$f":"H663","v":-279},{"$f":"I663","v":1},{"$f":"J663","v":-2},-1,26,29,-1,10,2,{"$f":"$Q$663","v":-24},{"$f":"R663","v":1171},{"$f":"F675-R675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":909},{"$f":"SUM(G674:G675)","v":1650},{"$f":"SUM(H674:H675)","v":-756},{"$f":"SUM(I674:I675)","v":2},{"$f":"SUM(J674:J675)","v":-7},-2,23,43,-3,14,3,{"$f":"SUM($Q$674:$Q$675)","v":-58},{"$f":"SUM(R674:R675)","v":909},{"$f":"SUM(S674:S675)","v":0}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-262},{"$f":"G674","v":240},{"$f":"H674","v":-477},{"$f":"I674","v":1},{"$f":"J674","v":-5},-1,-3,14,-2,4,1,{"$f":"$Q$674","v":-34},{"$f":"R674","v":-262},{"$f":"S674","v":0}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-262},{"$f":"SUM(G680:G680)","v":240},{"$f":"SUM(H680:H680)","v":-477},{"$f":"SUM(I680:I680)","v":1},{"$f":"SUM(J680:J680)","v":-5},-1,-3,14,-2,4,1,{"$f":"SUM($Q$680:$Q$680)","v":-34},{"$f":"SUM(R680:R680)","v":-262},{"$f":"SUM(S680:S680)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I694","v":-4137},{"$f":"F694-SUM(H694:Q694)","v":-2310},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-1602},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":-13},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":-2},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":-82},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":-6},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":-6},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":-12},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":-104},{"$f":"SUM(G694:Q694)","v":-4137},{"$f":"F694-R694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I695","v":0},{"$f":"F695-SUM(H695:Q695)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-4137},{"$f":"SUM(G694:G695)","v":-2310},-1602,0,{"$f":"SUM(J694:J695)","v":-13},-2,-82,-6,-6,-12,0,-104,-4137,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I700","v":128},{"$f":"F700-SUM(H700:Q700)","v":159},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-35},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":3},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":3},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":1},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":-3},{"$f":"SUM(G700:Q700)","v":128},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":128},{"$f":"SUM(G700)","v":159},-35,0,{"$f":"SUM(J700)","v":0},0,3,3,0,1,0,-3,128,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I704","v":0},{"$f":"F704-SUM(H704:Q704)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},{"$f":"SUM(H704)","v":0},{"$f":"SUM(I704)","v":0},{"$f":"SUM(J704)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704)","v":0},{"$f":"SUM(R704)","v":0},{"$f":"SUM(S704)","v":0}]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":128},{"$f":"G705+G701","v":159},{"$f":"H705+H701","v":-35},{"$f":"I705+I701","v":0},{"$f":"J705+J701","v":0},0,3,3,0,1,0,{"$f":"Q705+Q701","v":-3},{"$f":"R705+R701","v":128},{"$f":"S705+S701","v":0}]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":3448},{"$f":"G433","v":2150},{"$f":"H433","v":1117},{"$f":"I433","v":0},{"$f":"J433","v":9},1,69,13,5,12,1,{"$f":"Q433","v":71},{"$f":"R433","v":3448},{"$f":"S433","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":909},{"$f":"G676","v":1650},{"$f":"H676","v":-756},{"$f":"I676","v":2},{"$f":"J676","v":-7},-2,23,43,-3,14,3,{"$f":"Q676","v":-58},{"$f":"R676","v":909},{"$f":"S676","v":0}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-5233},{"$f":"-G641","v":-3269},{"$f":"-H641","v":-1689},{"$f":"-I641","v":0},{"$f":"-J641","v":-16},-2,-104,-19,-8,-16,-2,{"$f":"-Q641","v":-108},{"$f":"-R641","v":-5233},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":4137},{"$f":"-G696","v":2310},{"$f":"-H696","v":1602},{"$f":"-I696","v":0},{"$f":"-J696","v":13},2,82,6,6,12,0,{"$f":"-Q696","v":104},{"$f":"-R696","v":4137},{"$f":"-S696","v":0}]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":128},{"$f":"G707","v":159},{"$f":"H707","v":-35},{"$f":"I707","v":0},{"$f":"J707","v":0},0,3,3,0,1,0,{"$f":"Q707","v":-3},{"$f":"R707","v":128},{"$f":"S707","v":0}]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":3389},{"$f":"SUM(G711:G716)","v":3000},{"$f":"SUM(H711:H716)","v":239},{"$f":"SUM(I711:I716)","v":2},{"$f":"SUM(J711:J716)","v":-1},-1,73,46,0,23,2,{"$f":"SUM(Q711:Q716)","v":6},{"$f":"SUM(R711:R716)","v":3389},{"$f":"SUM(S711:S716)","v":0}]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":191},{"$f":"F720-SUM(H720:Q720)","v":170},{"$f":"ROUND(H717*H719,0)","v":13},{"$f":"ROUND(I717*I719,0)","v":0},{"$f":"ROUND(J717*J719,0)","v":0},0,4,3,0,1,0,{"$f":"ROUND(Q717*Q719,0)","v":0},{"$f":"SUM(G720:Q720)","v":191},{"$f":"F720-R720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":128},{"$f":"G707","v":159},{"$f":"H707","v":-35},{"$f":"I707","v":0},{"$f":"J707","v":0},0,3,3,0,1,0,{"$f":"Q707","v":-3},{"$f":"SUM(G721:Q721)","v":128},{"$f":"F721-R721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":319},329,-22,0,{"$f":"J721+J720","v":0},0,7,6,0,2,0,-3,319,{"$f":"S721+S720","v":0}]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":191},{"$f":"G720","v":170},{"$f":"H720","v":13},{"$f":"I720","v":0},{"$f":"J720","v":0},0,4,3,0,1,0,{"$f":"Q720","v":0},{"$f":"SUM(G725:Q725)","v":191},{"$f":"F725-R725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},0,0,0,0,0,0,{"$f":"Q705","v":0},{"$f":"SUM(G726:Q726)","v":0},{"$f":"F726-R726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":191},170,13,0,{"$f":"J725+J726","v":0},0,4,3,0,1,0,0,191,{"$f":"S725+S726","v":0}]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I742","v":60},{"$f":"F742-SUM(H742:Q742)","v":32},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":25},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":1},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":2},{"$f":"SUM(G742:Q742)","v":60},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I744","v":46},24,20,0,0,0,1,0,0,0,0,1,46,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I745","v":212},110,90,0,1,0,4,0,0,1,0,6,212,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I746","v":0},{"$f":"F746-SUM(H746:Q746)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F746*VLOOKUP(D746,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I747","v":0},{"$f":"F747-SUM(H747:Q747)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F747*VLOOKUP(D747,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I748","v":0},{"$f":"F748-SUM(H748:Q748)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F748*VLOOKUP(D748,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I749","v":5},2,1,0,0,0,1,1,0,0,0,0,5,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":323},{"$f":"SUM(G742:G749)","v":168},{"$f":"SUM(H742:H749)","v":136},{"$f":"SUM(I742:I749)","v":0},{"$f":"SUM(J742:J749)","v":1},0,7,1,0,1,0,{"$f":"SUM($Q$742:$Q$749)","v":9},{"$f":"SUM(R742:R749)","v":323},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":16191},{"$f":"G618","v":17054},{"$f":"H618","v":-1499},{"$f":"I618","v":6},{"$f":"J618","v":-13},-5,355,314,1,116,18,{"$f":"$Q$618","v":-156},{"$f":"R618","v":16191},{"$f":"S618","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":3448},{"$f":"G433","v":2150},{"$f":"H433","v":1117},{"$f":"I433","v":0},{"$f":"J433","v":9},1,69,13,5,12,1,{"$f":"Q433","v":71},{"$f":"R433","v":3448},{"$f":"S433","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":909},{"$f":"G676","v":1650},{"$f":"H676","v":-756},{"$f":"I676","v":2},{"$f":"J676","v":-7},-2,23,43,-3,14,3,{"$f":"$Q$676","v":-58},{"$f":"R676","v":909},{"$f":"S676","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":319},{"$f":"G722","v":329},-22,0,{"$f":"J722","v":0},0,7,6,0,2,0,-3,319,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-323},{"$f":"-G750","v":-168},{"$f":"-H750","v":-136},{"$f":"-I750","v":0},{"$f":"-J750","v":-1},0,-7,-1,0,-1,0,{"$f":"-$Q$750","v":-9},{"$f":"-R750","v":-323},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":20544},{"$f":"SUM(G752:G757)","v":21015},{"$f":"SUM(H752:H757)","v":-1296},{"$f":"SUM(I752:I757)","v":8},{"$f":"SUM(J752:J757)","v":-12},-6,447,375,3,143,22,{"$f":"SUM($Q$752:$Q$757)","v":-155},{"$f":"SUM(R752:R757)","v":20544},{"$f":"R758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":323},{"$f":"-G757","v":168},{"$f":"-H757","v":136},{"$f":"-I757","v":0},{"$f":"-J757","v":1},0,7,1,0,1,0,{"$f":"-$Q$757","v":9},{"$f":"-R757","v":323},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"F989","v":0},{"$f":"G989","v":0},{"$f":"H989","v":0},{"$f":"I989","v":0},{"$f":"J989","v":0},0,0,0,0,0,0,{"$f":"Q989","v":0},{"$f":"R989","v":0},{"$f":"S989","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":323},{"$f":"G760-G761","v":168},{"$f":"H760-H761","v":136},{"$f":"I760-I761","v":0},{"$f":"J760-J761","v":1},0,7,1,0,1,0,{"$f":"$Q$760-Q761","v":9},{"$f":"R760-R761","v":323},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,{"$f":"ROUND(J817/(1-J817),8)","v":0},0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,{"$f":"Q766+Q765","v":0},{"$f":"R766+R765","v":0},{"$f":"S766+S765","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":20544},21015,-1296,8,-12,-6,447,375,3,143,22,-155,20544,{"$f":"S767+S758","v":0}]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F868","v":67548},{"$f":"G868","v":83583},{"$f":"H868","v":-18295},{"$f":"I868","v":36},{"$f":"J868","v":-159},-36,1527,1759,-36,598,98,{"$f":"Q868","v":-1527},{"$f":"R868","v":67548},{"$f":"S868","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-20544},{"$f":"-G770","v":-21015},{"$f":"-H770","v":1296},{"$f":"-I770","v":-8},{"$f":"-J770","v":12},6,-447,-375,-3,-143,-22,{"$f":"-Q770","v":155},{"$f":"-R770","v":-20544},{"$f":"-S770","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":47004},{"$f":"G773+G772","v":62568},{"$f":"H773+H772","v":-16999},{"$f":"I773+I772","v":28},{"$f":"J773+J772","v":-147},-30,1080,1384,-39,455,76,{"$f":"Q773+Q772","v":-1372},{"$f":"SUM(G774:Q774)","v":47004},{"$f":"F774-R774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,{"$f":"J729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I776","v":18084},{"$f":"F776-SUM(H776:Q776)","v":24073},{"$f":"ROUND(H775*H774,0)","v":-6540},{"$f":"ROUND(I775*I774,0)","v":11},{"$f":"ROUND(J775*J774,0)","v":-57},-12,416,532,-15,175,29,{"$f":"ROUND(Q775*Q774,0)","v":-528},{"$f":"SUM(G776:Q776)","v":18084},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":28920},{"$f":"G774-G776","v":38495},{"$f":"H774-H776","v":-10459},{"$f":"I774-I776","v":17},{"$f":"J774-J776","v":-90},-18,664,852,-24,280,47,{"$f":"Q774-Q776","v":-844},{"$f":"SUM(G777:Q777)","v":28920},{"$f":"F777-R777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-6 TRANS Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL",null,null,null,"RATE GRP"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G830:Q830)","v":710084},{"$f":"F830-R830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},{"$f":"IF($F830=0,0,ROUND(F830/$F830,5))","v":1},{"$f":"IF(S830=0,F831-SUM(H831:Q831),ROUND(G830/F830,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H830/$F$830,5))","v":0.29422999999999999},{"$f":"IF($F$830=0,0,ROUND(I830/$F$830,5))","v":1.3600000000000001E-3},4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G831:Q831)","v":1},{"$f":"F831-R831","v":0},null,null,null,{"$f":"R831","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G832:Q832)","v":710084},{"$f":"F832-R832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",{"$f":"IF($F832=0,0,ROUND(F832/$F832,5))","v":1},{"$f":"IF(S832=0,F833-SUM(H833:Q833),ROUND(G832/F832,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H832/$F$830,5))","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G833:Q833)","v":1},{"$f":"F833-R833","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D18","v":852231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D19+'WP FR-16(7)(v)-KW & KWH @Dist'!D32","v":342054},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D20","v":1125},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D21","v":22213},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D22","v":92},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D23+'WP FR-16(7)(v)-KW & KWH @Dist'!D33","v":139634},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D24+'WP FR-16(7)(v)-KW & KWH @Dist'!D34","v":90290},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D25+'WP FR-16(7)(v)-KW & KWH @Dist'!D35","v":3195},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D26+'WP FR-16(7)(v)-KW & KWH @Dist'!D36","v":46160},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D27","v":6279},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D28","v":87},{"$f":"SUM(G834:Q834)","v":1503360},{"$f":"F834-R834","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},{"$f":"IF($F834=0,0,ROUND(F834/$F834,5))","v":1},{"$f":"IF(S834=0,F835-SUM(H835:Q835),ROUND(G834/F834,5))","v":0.56686999999999999},{"$f":"IF(F834=0,0,ROUND(H834/F834,5))","v":0.22753000000000001},{"$f":"IF($F$834=0,0,ROUND(I834/$F$834,5))","v":7.5000000000000002E-4},{"$f":"IF($F$834=0,0,ROUND(J834/$F$834,5))","v":1.478E-2},6.0000000000000002E-5,9.2880000000000004E-2,6.0060000000000002E-2,2.1299999999999999E-3,3.0700000000000002E-2,4.1799999999999997E-3,{"$f":"IF(G834=0,0,ROUND(Q834/F834,5))","v":6.0000000000000002E-5},0.99999999999999978,0,null,null,null,{"$f":"R835","v":0.99999999999999978}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!$G$17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!$G$18+'WP FR-16(7)(v) Distlines'!$G$31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!$G$19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!$G$20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!$G$21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!$G$22+'WP FR-16(7)(v) Distlines'!$G$32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!$G$23+'WP FR-16(7)(v) Distlines'!$G$33","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!$G$24+'WP FR-16(7)(v) Distlines'!$G$34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!$G$25+'WP FR-16(7)(v) Distlines'!$G$35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!$G$26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!$G$27","v":33},717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},{"$f":"IF($F836=0,0,ROUND(F836/$F836,5))","v":1},{"$f":"IF(S836=0,F837-SUM(H837:Q837),ROUND(G836/F836,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H836/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I836/$F$836,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R837","v":1.0000000000000002}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!K18+'WP FR-16(7)(v) Distlines'!K31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!K19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!K20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!K21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!K22+'WP FR-16(7)(v) Distlines'!K32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!K23","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!K24+'WP FR-16(7)(v) Distlines'!K34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!K25+'WP FR-16(7)(v) Distlines'!K35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!K26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!K27","v":33},{"$f":"SUM(G838:Q838)","v":717613},{"$f":"F838-R838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",{"$f":"IF($F838=0,0,ROUND(F838/$F838,5))","v":1},{"$f":"IF(S838=0,F839-SUM(H839:Q839),ROUND(G838/F838,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H838/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I838/$F$836,5))","v":1.33E-3},{"$f":"IF($F$836=0,0,ROUND(J838/$F$836,5))","v":6.8500000000000002E-3},{"$f":"IF($F$836=0,0,ROUND(K838/$F$836,5))","v":6.9999999999999994E-5},{"$f":"IF($F$836=0,0,ROUND(L838/$F$836,5))","v":0.14532},{"$f":"IF($F$838=0,0,ROUND(M838/$F$838,5))","v":9.9720000000000003E-2},{"$f":"IF($F$838=0,0,ROUND(N838/$F$838,5))","v":3.3500000000000001E-3},{"$f":"IF($F$838=0,0,ROUND(O838/$F$838,5))","v":0},{"$f":"IF($F$838=0,0,ROUND(P838/$F$838,5))","v":6.79E-3},{"$f":"IF($F$838=0,0,ROUND(Q838/$F$838,5))","v":5.0000000000000002E-5},{"$f":"SUM(G839:Q839)","v":1.0000000000000002},{"$f":"F839-R839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":59521},{"$f":"SUM(G73:G90)","v":30927},25274,0,212,26,1176,0,100,151,0,1655,59521,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},{"$f":"IF($F840=0,0,ROUND(F840/$F840,5))","v":1},{"$f":"IF(S840=0,F841-SUM(H841:Q841),ROUND(G840/F840,5))","v":0.51959},{"$f":"IF($F$840=0,0,ROUND(H840/$F$840,5))","v":0.42462},{"$f":"IF($F$840=0,0,ROUND(I840/$F$840,5))","v":0},3.5599999999999998E-3,4.4000000000000002E-4,1.976E-2,0,1.6800000000000001E-3,2.5400000000000002E-3,0,2.7810000000000001E-2,1,0,null,null,null,{"$f":"R841","v":1}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L18","v":316778},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L19+'WP FR-16(7)(v)-KW & KWH @Dist'!L32","v":211761},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L20","v":951},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L21","v":4914},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L22","v":50},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L23+'WP FR-16(7)(v)-KW & KWH @Dist'!L33","v":104285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L24","v":71563},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L25","v":2403},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L26","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L27","v":4875},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L28","v":33},717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},{"$f":"IF($F842=0,0,ROUND(F842/$F842,5))","v":1},{"$f":"IF(S842=0,F843-SUM(H843:Q843),ROUND(G842/F842,5))","v":0.44142999999999999},{"$f":"IF($F$842=0,0,ROUND(H842/$F$842,5))","v":0.29509000000000002},{"$f":"IF($F$842=0,0,ROUND(I842/$F$842,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R843","v":1.0000000000000002}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},{"$f":"'WP FR-16(7)(v) Wtd services'!H17","v":126269},{"$f":"'WP FR-16(7)(v) Wtd services'!H18","v":12827},{"$f":"'WP FR-16(7)(v) Wtd services'!H19","v":171},{"$f":"'WP FR-16(7)(v) Wtd services'!H20","v":728},{"$f":"'WP FR-16(7)(v) Wtd services'!H21","v":16},{"$f":"'WP FR-16(7)(v) Wtd services'!H22","v":1050},{"$f":"'WP FR-16(7)(v) Wtd services'!H23","v":259},{"$f":"'WP FR-16(7)(v) Wtd services'!H24","v":70},{"$f":"'WP FR-16(7)(v) Wtd services'!H25","v":77},{"$f":"'WP FR-16(7)(v) Wtd services'!H26","v":394},{"$f":"'WP FR-16(7)(v) Wtd services'!H27","v":11},141872,62]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},{"$f":"IF($F844=0,0,ROUND(F844/$F844,5))","v":1},{"$f":"IF(S844=0,F845-SUM(H845:Q845),ROUND(G844/F844,5))","v":0.88963000000000003},{"$f":"IF($F$844=0,0,ROUND(H844/$F$844,5))","v":9.0370000000000006E-2},{"$f":"IF($F$844=0,0,ROUND(I844/$F$844,5))","v":1.1999999999999999E-3},5.13E-3,1.1E-4,7.4000000000000003E-3,1.82E-3,4.8999999999999998E-4,5.4000000000000001E-4,2.7799999999999999E-3,8.0000000000000007E-5,0.99954999999999994,4.5000000000006146E-4,null,null,null,{"$f":"R845","v":0.99954999999999994}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$35","v":232190426},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$27","v":182425},4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},{"$f":"IF($F846=0,0,ROUND(F846/$F846,5))","v":1},{"$f":"IF(S846=0,F847-SUM(H847:Q847),ROUND(G846/F846,5))","v":0.35949999999999993},{"$f":"IF($F$846=0,0,ROUND(H846/$F$846,5))","v":0.27888000000000002},{"$f":"IF($F$846=0,0,ROUND(I846/$F$846,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R847","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F18","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F19+'WP FR-16(7)(v)-KW & KWH @Dist'!F32","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F20","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F21","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F22","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F23+'WP FR-16(7)(v)-KW & KWH @Dist'!F33","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F24","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F25","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F26","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F27","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F28","v":182425},4182913551,13250022]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},{"$f":"IF($F848=0,0,ROUND(F848/$F848,5))","v":1},{"$f":"IF(S848=0,F849-SUM(H849:Q849),ROUND(G848/F848,5))","v":0.35948999999999998},{"$f":"IF($F$848=0,0,ROUND(H848/$F$848,5))","v":0.27888000000000002},{"$f":"IF($F$848=0,0,ROUND(I848/$F$848,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.2179999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99684000000000006,3.1599999999999406E-3,null,null,null,{"$f":"R849","v":0.99684000000000006}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18+'WP FR-16(7)(v)-KW & KWH @Gen'!F31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22+'WP FR-16(7)(v)-KW & KWH @Gen'!F32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25+'WP FR-16(7)(v)-KW & KWH @Gen'!F35","v":232190426},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},{"$f":"IF($F850=0,0,ROUND(F850/$F850,5))","v":1},{"$f":"IF(S850=0,F851-SUM(H851:Q851),ROUND(G850/F850,5))","v":0.36119000000000001},{"$f":"IF($F$850=0,0,ROUND(H850/$F$850,5))","v":0.2802},{"$f":"IF($F$850=0,0,ROUND(I850/$F$850,5))","v":1.5499999999999999E-3},4.7400000000000003E-3,6.9999999999999994E-5,0.16952999999999999,0.12318999999999999,3.8899999999999998E-3,5.5599999999999997E-2,0,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R851","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,0,0,0,0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},{"$f":"IF($F852=0,0,ROUND(F852/$F852,5))","v":1},{"$f":"IF(S852=0,F853-SUM(H853:Q853),ROUND(G852/F852,5))","v":1},{"$f":"IF($F$852=0,0,ROUND(H852/$F$852,5))","v":0},{"$f":"IF($F$852=0,0,ROUND(I852/$F$852,5))","v":0},0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R853","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,0,0,0,0,0,0,0,0,0,1,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},{"$f":"IF($F854=0,0,ROUND(F854/$F854,5))","v":1},{"$f":"IF(S854=0,F855-SUM(H855:Q855),ROUND(G854/F854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(H854/$F$854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(I854/$F$854,5))","v":0},0,0,0,0,0,0,1,0,1,0,null,null,null,{"$f":"R855","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H18","v":126269},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H19+'WP FR-16(7)(v)-KW & KWH @Dist'!$H32","v":12833},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H20","v":171},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H21","v":104},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H22","v":16},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H23+'WP FR-16(7)(v)-KW & KWH @Dist'!$H33","v":154},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H24","v":37},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H25","v":10},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H26","v":11},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H27","v":394},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H28","v":11},140010,4]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},{"$f":"IF($F856=0,0,ROUND(F856/$F856,5))","v":1},{"$f":"IF(S856=0,F857-SUM(H857:Q857),ROUND(G856/F856,5))","v":0.90183000000000002},{"$f":"IF($F$856=0,0,ROUND(H856/$F$856,5))","v":9.1660000000000005E-2},{"$f":"IF($F$856=0,0,ROUND(I856/$F$856,5))","v":1.2199999999999999E-3},7.3999999999999999E-4,1.1E-4,1.1000000000000001E-3,2.5999999999999998E-4,6.9999999999999994E-5,8.0000000000000007E-5,2.81E-3,{"$f":"IF(G856=0,0,ROUND(Q856/F856,5))","v":8.0000000000000007E-5},0.99995999999999996,4.0000000000040004E-5,null,null,null,{"$f":"R857","v":0.99995999999999996}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},{"$f":"'WP FR-16(7)(v) Meters'!$E19","v":3299927},{"$f":"'WP FR-16(7)(v) Meters'!$E20","v":2696699},{"$f":"'WP FR-16(7)(v) Meters'!$E21","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E22","v":22657},{"$f":"'WP FR-16(7)(v) Meters'!$E23","v":2715},{"$f":"'WP FR-16(7)(v) Meters'!$E24","v":125418},{"$f":"'WP FR-16(7)(v) Meters'!$E25","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E26","v":10654},{"$f":"'WP FR-16(7)(v) Meters'!$E27","v":16048},{"$f":"'WP FR-16(7)(v) Meters'!$E28","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E29","v":176520},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},{"$f":"IF($F858=0,0,ROUND(F858/$F858,5))","v":1},{"$f":"IF(S858=0,F859-SUM(H859:Q859),ROUND(G858/F858,5))","v":0.51961000000000002},{"$f":"IF($F$858=0,0,ROUND(H858/$F$858,5))","v":0.42463000000000001},{"$f":"IF($F$858=0,0,ROUND(I858/$F$858,5))","v":0},3.5699999999999998E-3,4.2999999999999999E-4,1.975E-2,0,1.6800000000000001E-3,2.5300000000000001E-3,0,2.7799999999999998E-2,1,0,null,null,null,{"$f":"R859","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},{"$f":"'WP FR-16(7)(v) Meters'!H19","v":126269},{"$f":"'WP FR-16(7)(v) Meters'!H20+'WP FR-16(7)(v) Meters'!H33","v":102622},{"$f":"'WP FR-16(7)(v) Meters'!H21","v":171},{"$f":"'WP FR-16(7)(v) Meters'!H22","v":832},{"$f":"'WP FR-16(7)(v) Meters'!H23","v":112},{"$f":"'WP FR-16(7)(v) Meters'!H24+'WP FR-16(7)(v) Meters'!H34","v":4804},{"$f":"'WP FR-16(7)(v) Meters'!H25+'WP FR-16(7)(v) Meters'!H35","v":37},{"$f":"'WP FR-16(7)(v) Meters'!H26+'WP FR-16(7)(v) Meters'!H36","v":410},{"$f":"'WP FR-16(7)(v) Meters'!H27+'WP FR-16(7)(v) Meters'!H37","v":620},{"$f":"'WP FR-16(7)(v) Meters'!H28","v":394},{"$f":"'WP FR-16(7)(v) Meters'!H29","v":6787},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},{"$f":"IF($F860=0,0,ROUND(F860/$F860,5))","v":1},{"$f":"IF(S860=0,F861-SUM(H861:Q861),ROUND(G860/F860,5))","v":0.51951999999999998},{"$f":"IF($F$860=0,0,ROUND(H860/$F$860,5))","v":0.42220999999999997},{"$f":"IF($F$860=0,0,ROUND(I860/$F$860,5))","v":6.9999999999999999E-4},3.4199999999999999E-3,4.6000000000000001E-4,1.976E-2,1.4999999999999999E-4,1.6900000000000001E-3,2.5500000000000002E-3,1.6199999999999999E-3,2.792E-2,1,0,null,null,null,{"$f":"R861","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},{"$f":"'WP FR-16(7)(v) CustAcct'!G17","v":1370864},{"$f":"'WP FR-16(7)(v) CustAcct'!G19","v":62282.329999999842},{"$f":"'WP FR-16(7)(v) CustAcct'!G20","v":409},{"$f":"'WP FR-16(7)(v) CustAcct'!G21","v":432},{"$f":"'WP FR-16(7)(v) CustAcct'!G22","v":20},{"$f":"'WP FR-16(7)(v) CustAcct'!G23","v":31779},{"$f":"'WP FR-16(7)(v) CustAcct'!G24","v":21269},{"$f":"'WP FR-16(7)(v) CustAcct'!G25","v":642},{"$f":"'WP FR-16(7)(v) CustAcct'!G26","v":9153},{"$f":"'WP FR-16(7)(v) CustAcct'!G27","v":1309},{"$f":"'WP FR-16(7)(v) CustAcct'!G28","v":5},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},{"$f":"IF($F862=0,0,ROUND(F862/$F862,5))","v":1},{"$f":"IF(S862=0,F863-SUM(H863:Q863),ROUND(G862/F862,5))","v":0.91503999999999996},{"$f":"IF($F$862=0,0,ROUND(H862/$F$862,5))","v":4.1570000000000003E-2},{"$f":"IF($F$862=0,0,ROUND(I862/$F$862,5))","v":2.7E-4},2.9E-4,1.0000000000000001E-5,2.121E-2,1.4200000000000001E-2,4.2999999999999999E-4,6.11E-3,8.7000000000000001E-4,0,0.99999999999999989,0,null,null,null,{"$f":"R863","v":0.99999999999999989}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18","v":1170020285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22","v":703656372},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},{"$f":"SUM(G864:Q864)","v":4178319049},{"$f":"F864-R864","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},{"$f":"IF($F864=0,0,ROUND(F864/$F864,5))","v":1},{"$f":"IF(S864=0,F865-SUM(H865:Q865),ROUND(G864/F863,5))","v":0.36102000000000001},{"$f":"IF(F864=0,0,ROUND(H864/F864,5))","v":0.28001999999999999},{"$f":"IF(F864=0,0,ROUND(I864/F864,5))","v":1.5499999999999999E-3},{"$f":"IF(F864=0,0,ROUND(J864/F864,5))","v":4.7400000000000003E-3},{"$f":"IF(F864=0,0,ROUND(K864/F864,5))","v":6.9999999999999994E-5},{"$f":"IF(F864=0,0,ROUND(L864/F864,5))","v":0.16841},{"$f":"IF(F864=0,0,ROUND(M864/F864,5))","v":0.12314},{"$f":"IF(F864=0,0,ROUND(N864/F864,5))","v":3.8899999999999998E-3},{"$f":"IF(F864=0,0,ROUND(O864/F864,5))","v":5.2400000000000002E-2},{"$f":"IF(F864=0,0,ROUND(P864/F864,5))","v":4.7200000000000002E-3},{"$f":"IF(F864=0,0,ROUND(Q864/F864,5))","v":4.0000000000000003E-5},{"$f":"SUM(G865:Q865)","v":1},{"$f":"F865-R865","v":0}]
[38]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C867","v":"PRESENT REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I867","v":17713},{"$f":"F867-SUM(H867:Q867)","v":18119},{"$f":"ROUND(F867*VLOOKUP(D867,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-1117},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Customer,I10,FALSE),0)","v":7},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Customer,J10,FALSE),0)","v":-10},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Customer,K10,FALSE),0)","v":-5},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Customer,L10,FALSE),0)","v":385},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Customer,M10,FALSE),0)","v":323},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Customer,N10,FALSE),0)","v":3},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Customer,O10,FALSE),0)","v":123},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Customer,P10,FALSE),0)","v":19},{"$f":"ROUND($F$867*VLOOKUP(D867,ALLOCTABLE_Trans_Customer,Q10,FALSE),0)","v":-134},{"$f":"SUM(G867:Q867)","v":17713},{"$f":"F867-R867","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C868","v":"PROPOSED REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I868","v":67548},{"$f":"F868-SUM(H868:Q868)","v":83583},{"$f":"ROUND(F868*VLOOKUP(D868,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":-18295},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Customer,I10,FALSE),0)","v":36},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Customer,J10,FALSE),0)","v":-159},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Customer,K10,FALSE),0)","v":-36},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Customer,L10,FALSE),0)","v":1527},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Customer,M10,FALSE),0)","v":1759},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Customer,N10,FALSE),0)","v":-36},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Customer,O10,FALSE),0)","v":598},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Customer,P10,FALSE),0)","v":98},{"$f":"ROUND($F$868*VLOOKUP(D868,ALLOCTABLE_Trans_Customer,Q10,FALSE),0)","v":-1527},{"$f":"SUM(G868:Q868)","v":67548},{"$f":"F868-R868","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.1",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F881","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G881","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H881","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I881","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J881","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K881","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L881","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M881","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N881","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O881","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P881","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q881","v":7414},{"$f":"SUM(G881:Q881)","v":304270571},{"$f":"F881-R881","v":42207}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},{"$f":"IF($F881=0,0,ROUND(F881/$F881,9))","v":1},{"$f":"IF(S881=0,F882-SUM(H882:Q882),ROUND(G881/F881,5))","v":0.39562000000000003},{"$f":"IF($F$881=0,0,ROUND(H881/$F$881,9))","v":0.295641394},{"$f":"IF($F$881=0,0,ROUND(I881/$F$881,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G882:Q882)","v":0.99986525599999998},{"$f":"F882-R882","v":1.3474400000001996E-4},null,null,null,{"$f":"R882","v":0.99986525599999998}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F883","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G883","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H883","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I883","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J883","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K883","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L883","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M883","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N883","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O883","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P883","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q883","v":7414},{"$f":"SUM(G883:Q883)","v":304270571},{"$f":"F883-R883","v":42207}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},{"$f":"IF($F883=0,0,ROUND(F883/$F883,9))","v":1},{"$f":"IF(S883=0,F884-SUM(H884:Q884),ROUND(G883/F883,5))","v":0.39562000000000003},{"$f":"IF($F$883=0,0,ROUND(H883/$F$883,9))","v":0.295641394},{"$f":"IF($F$883=0,0,ROUND(I883/$F$883,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G884:Q884)","v":0.99986525599999998},{"$f":"F884-R884","v":1.3474400000001996E-4}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},0,{"$f":"IF(F888=0,0,F888-SUM(H888:Q888))","v":0},{"$f":"ROUND(IF($F$62=0,0,H62/$F$62),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$62=0,0,L62/$F$62),5)","v":0},0,0,0,0,0,{"$f":"SUM(G888:Q888)","v":0},{"$f":"F888-R888","v":0},null,null,null,{"$f":"R888","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},1,1,{"$f":"ROUND(IF($F$68=0,0,H68/$F$68),5)","v":0},0,0,0,0,0,0,0,0,0,1,0,null,null,null,1]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},1,1,{"$f":"ROUND(IF($F$70=0,0,H70/$F$70),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$70=0,0,L70/$F$70),5)","v":0},0,0,0,0,0,1,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},0,0,{"$f":"ROUND(IF($F$94=0,0,H94/$F$94),5)","v":0.42463000000000001},0,3.5599999999999998E-3,4.2999999999999999E-4,{"$f":"ROUND(IF($F$94=0,0,L94/$F$94),5)","v":1.976E-2},0,1.6800000000000001E-3,2.5400000000000002E-3,0,2.7810000000000001E-2,0.48041,-0.48041]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},1,0.51959,{"$f":"ROUND(IF($F$97=0,0,H97/$F$97),5)","v":0.42463000000000001},0,3.5599999999999998E-3,4.2999999999999999E-4,{"$f":"ROUND(IF($F$97=0,0,L97/$F$97),5)","v":1.976E-2},0,1.6800000000000001E-3,2.5400000000000002E-3,0,2.7810000000000001E-2,1,0,null,null,null,1]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,1.2948500000000001,{"$f":"ROUND(IF($F$109=0,0,H109/$F$109),5)","v":-0.32606000000000002},5.1000000000000004E-4,-2.8999999999999998E-3,-5.1000000000000004E-4,{"$f":"ROUND(IF($F$109=0,0,L109/$F$109),5)","v":2.2679999999999999E-2},2.7799999999999998E-2,-8.4999999999999995E-4,9.3799999999999994E-3,1.5299999999999999E-3,-2.6429999999999999E-2,1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,1.2948599999999999,{"$f":"ROUND(IF($F$121=0,0,H121/$F$121),5)","v":-0.32607999999999998},4.6999999999999999E-4,-2.9499999999999999E-3,-4.6999999999999999E-4,{"$f":"ROUND(IF($F$121=0,0,L121/$F$121),5)","v":2.2839999999999999E-2},2.7810000000000001E-2,-7.7999999999999999E-4,9.3200000000000002E-3,1.5499999999999999E-3,-2.657E-2,1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,0.64300000000000002,{"$f":"ROUND(IF($F$123=0,0,H123/$F$123),5)","v":0.30513000000000001},8.0000000000000007E-5,2.5200000000000001E-3,2.7999999999999998E-4,{"$f":"ROUND(IF($F$123=0,0,L123/$F$123),5)","v":2.0240000000000001E-2},4.4299999999999999E-3,1.2800000000000001E-3,3.62E-3,2.5000000000000001E-4,1.917E-2,0.99999999999999989,0,null,null,null,0.99999999999999989]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},0,0,{"$f":"ROUND(IF($F$171=0,0,H171/$F$171),5)","v":0.42474000000000001},0,3.3999999999999998E-3,3.8000000000000002E-4,{"$f":"ROUND(IF($F$171=0,0,L171/$F$171),5)","v":1.9290000000000002E-2},0,1.89E-3,2.65E-3,0,2.7609999999999999E-2,0.47996000000000005,-0.47996000000000005,null,null,null,0.47996000000000005]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,1.12174,{"$f":"ROUND(IF($F$200=0,0,H200/$F$200),5)","v":-0.15823000000000001},4.2999999999999999E-4,-1.6299999999999999E-3,-3.4000000000000002E-4,{"$f":"ROUND(IF($F$200=0,0,L200/$F$200),5)","v":2.2030000000000001E-2},2.1600000000000001E-2,-2.5999999999999998E-4,7.92E-3,1.1999999999999999E-3,-1.4460000000000001E-2,1.0000000000000002,0,null,null,null,1.0000000000000002]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},0,{"$f":"IF(F900=0,0,F900-SUM(H900:Q900))","v":0},{"$f":"ROUND(IF($F$216=0,0,H216/$F$216),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$216=0,0,L216/$F$216),5)","v":0},0,0,0,0,0,{"$f":"SUM(G900:Q900)","v":0},{"$f":"F900-R900","v":0},null,null,null,{"$f":"R900","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},1,1,{"$f":"ROUND(IF($F$222=0,0,H222/$F$222),5)","v":0},0,0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R901","v":1}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},0,0,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R902","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},0,0,{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0.42462},0,3.5599999999999998E-3,4.2999999999999999E-4,{"$f":"ROUND(IF($F$248=0,0,L248/$F$248),5)","v":1.9779999999999999E-2},0,1.67E-3,2.5300000000000001E-3,0,2.7820000000000001E-2,0.48041,-0.48041]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},1,0.51959,{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0.42462},0,3.5599999999999998E-3,4.2999999999999999E-4,{"$f":"ROUND(IF($F$251=0,0,L251/$F$251),5)","v":1.9779999999999999E-2},0,1.67E-3,2.5300000000000001E-3,0,2.7820000000000001E-2,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,1.2841,{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":-0.31596999999999997},3.2000000000000003E-4,-2.5300000000000001E-3,-3.2000000000000003E-4,{"$f":"ROUND(IF($F$263=0,0,L263/$F$263),5)","v":2.2409999999999999E-2},2.7459999999999998E-2,-6.3000000000000003E-4,9.1500000000000001E-3,1.58E-3,-2.5569999999999999E-2,1,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,1.27742,{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":-0.30968000000000001},0,0,0,{"$f":"ROUND(IF($F$275=0,0,L275/$F$275),5)","v":2.581E-2},2.581E-2,0,6.45E-3,0,-2.581E-2,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,0.55825000000000002,{"$f":"ROUND(IF($F$277=0,0,H277/$F$277),5)","v":0.38714999999999999},2.0000000000000002E-5,3.2599999999999999E-3,4.0000000000000002E-4,{"$f":"ROUND(IF($F$277=0,0,L277/$F$277),5)","v":1.992E-2},1.39E-3,1.5499999999999999E-3,2.8600000000000001E-3,8.0000000000000007E-5,2.512E-2,1,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"IF(F910=0,0,F910-SUM(H910:Q910))","v":1.29521},{"$f":"ROUND(IF($F$399=0,0,H399/$F$399),5)","v":-0.32611000000000001},6.4000000000000005E-4,-2.8700000000000002E-3,-6.4000000000000005E-4,{"$f":"ROUND(IF($F$399=0,0,L399/$F$399),5)","v":2.2630000000000001E-2},2.7730000000000001E-2,-9.6000000000000002E-4,9.2399999999999999E-3,1.5900000000000001E-3,-2.6460000000000001E-2,{"$f":"SUM(G910:Q910)","v":0.99999999999999967},{"$f":"F910-R910","v":0},null,null,null,{"$f":"R910","v":0.99999999999999967}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"IF(F911=0,0,F911-SUM(H911:Q911))","v":1},{"$f":"ROUND(IF($F$405=0,0,H405/$F$405),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$405=0,0,L405/$F$405),5)","v":0},0,0,0,0,0,{"$f":"SUM(G911:Q911)","v":1},{"$f":"F911-R911","v":0},null,null,null,{"$f":"R911","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"IF(F912=0,0,F912-SUM(H912:Q912))","v":1},{"$f":"ROUND(IF($F$408=0,0,H408/$F$408),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$408=0,0,L408/$F$408),5)","v":0},0,0,0,0,0,{"$f":"SUM(G912:Q912)","v":1},{"$f":"F912-R912","v":0},null,null,null,{"$f":"R912","v":1}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"IF(F913=0,0,F913-SUM(H913:Q913))","v":1},{"$f":"ROUND(IF($F$414=0,0,H414/$F$414),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$414=0,0,L414/$F$414),5)","v":0},0,0,0,0,0,{"$f":"SUM(G913:Q913)","v":1},{"$f":"F913-R913","v":0},null,null,null,{"$f":"R913","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"IF(F914=0,0,F914-SUM(H914:Q914))","v":1.29521},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":-0.32611000000000001},6.4000000000000005E-4,-2.8700000000000002E-3,-6.4000000000000005E-4,{"$f":"ROUND(IF($F$416=0,0,L416/$F$416),5)","v":2.2630000000000001E-2},2.7730000000000001E-2,-9.6000000000000002E-4,9.2399999999999999E-3,1.5900000000000001E-3,-2.6460000000000001E-2,{"$f":"SUM(G914:Q914)","v":0.99999999999999967},{"$f":"F914-R914","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"IF(F917=0,0,F917-SUM(H917:Q917))","v":0.57505000000000006},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0.37076999999999999},5.0000000000000002E-5,3.16E-3,3.8999999999999999E-4,{"$f":"ROUND(IF($F$390=0,0,L390/$F$390),5)","v":1.9939999999999999E-2},1.99E-3,1.5299999999999999E-3,3.0500000000000002E-3,1.3999999999999999E-4,2.393E-2,{"$f":"SUM(G917:Q917)","v":1.0000000000000002},{"$f":"F917-R917","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"IF(F918=0,0,F918-SUM(H918:Q918))","v":0.62331000000000003},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0.32407000000000002},9.0000000000000006E-5,2.7599999999999999E-3,3.2000000000000003E-4,{"$f":"ROUND(IF($F$426=0,0,L426/$F$426),5)","v":2.0119999999999999E-2},3.7200000000000002E-3,1.3699999999999999E-3,3.46E-3,2.3000000000000001E-4,2.0549999999999999E-2,{"$f":"SUM(G918:Q918)","v":1},{"$f":"F918-R918","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"IF(F919=0,0,F919-SUM(H919:Q919))","v":1},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$375=0,0,L375/$F$375),5)","v":0},0,0,0,0,0,{"$f":"SUM(G919:Q919)","v":1},{"$f":"F919-R919","v":0},null,null,null,{"$f":"R919","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-9"}]
[{"$f":"$A$2","v":"TRANSMISSION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"TRANSMISSION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.2",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$457=0,0,L457/$F$457),5)","v":0},0,0,0,0,0,{"$f":"SUM(G932:Q932)","v":0},{"$f":"F932-R932","v":1},null,null,null,{"$f":"R932","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$453=0,0,L453/$F$453),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R933","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$459=0,0,L459/$F$459),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R934","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$466=0,0,L466/$F$466),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R935","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":0.52029999999999998},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0.42520999999999998},0,3.2100000000000002E-3,0,{"$f":"ROUND(IF($F$492=0,0,L492/$F$492),5)","v":1.9230000000000001E-2},0,2.14E-3,2.14E-3,0,2.7779999999999999E-2,1.0000100000000001,-1.0000000000065512E-5]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0.91515000000000002},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":4.1549999999999997E-2},2.5000000000000001E-4,2.5000000000000001E-4,0,{"$f":"ROUND(IF($F$496=0,0,L496/$F$496),5)","v":2.1229999999999999E-2},1.4239999999999999E-2,4.2000000000000002E-4,6.0800000000000003E-3,8.3000000000000001E-4,0,0.99999999999999989,0,null,null,null,{"$f":"R937","v":0.99999999999999989}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":1.2947500000000001},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":-0.32617000000000002},6.0999999999999997E-4,-2.8400000000000001E-3,-6.0999999999999997E-4,{"$f":"ROUND(IF($F$503=0,0,L503/$F$503),5)","v":2.2700000000000001E-2},2.7969999999999998E-2,-8.0999999999999996E-4,9.3200000000000002E-3,1.6199999999999999E-3,-2.656E-2,0.99997999999999998,2.0000000000020002E-5,null,null,null,{"$f":"R938","v":0.99997999999999998}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$518=0,0,L518/$F$518),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R939","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$522=0,0,L522/$F$522),5)","v":0},0,0,0,0,0,{"$f":"SUM(G940:Q940)","v":0},{"$f":"F940-R940","v":1}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":1.20333},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":-0.23763000000000001},5.2999999999999998E-4,-2.1099999999999999E-3,-5.2999999999999998E-4,{"$f":"ROUND(IF($F$549=0,0,L549/$F$549),5)","v":2.2370000000000001E-2},2.4740000000000002E-2,-4.4000000000000002E-4,8.5100000000000002E-3,1.4E-3,-2.018E-2,{"$f":"SUM(G941:Q941)","v":0.99999000000000027},{"$f":"F941-R941","v":9.9999999997324451E-6}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$525=0,0,L525/$F$525),5)","v":0},0,0,0,0,0,{"$f":"SUM(G944:Q944)","v":0},{"$f":"F944-R944","v":1}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$526=0,0,L526/$F$526),5)","v":0},0,0,0,0,0,0,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$527=0,0,L527/$F$527),5)","v":0},0,0,0,0,0,0,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":0.51851999999999998},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0.42424000000000001},0,3.3700000000000002E-3,0,{"$f":"ROUND(IF($F$528=0,0,L528/$F$528),5)","v":2.0199999999999999E-2},0,3.3700000000000002E-3,3.3700000000000002E-3,0,2.6939999999999999E-2,1.0000100000000001,-1.0000000000065512E-5]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":1.29478},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":-0.3261},5.4000000000000001E-4,-2.9499999999999999E-3,-5.4000000000000001E-4,{"$f":"ROUND(IF($F$529=0,0,L529/$F$529),5)","v":2.2759999999999999E-2},2.784E-2,-8.0000000000000004E-4,9.3699999999999999E-3,1.6100000000000001E-3,-2.6509999999999999E-2,1,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$530=0,0,L530/$F$530),5)","v":0},0,0,0,0,0,0,1]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$531=0,0,L531/$F$531),5)","v":0},0,0,0,0,0,0,1]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":1.2376},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":-0.27083000000000002},5.0000000000000001E-4,-2.48E-3,-5.0000000000000001E-4,{"$f":"ROUND(IF($F$532=0,0,L532/$F$532),5)","v":2.257E-2},2.579E-2,-5.0000000000000001E-4,8.9300000000000004E-3,1.49E-3,-2.257E-2,1.0000000000000002,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":1.23739},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":-0.27084000000000003},5.4000000000000001E-4,-2.3500000000000001E-3,-5.4000000000000001E-4,{"$f":"ROUND(IF($F$547=0,0,L547/$F$547),5)","v":2.2599999999999999E-2},2.6040000000000001E-2,-5.4000000000000001E-4,8.8599999999999998E-3,1.4499999999999999E-3,-2.2599999999999999E-2,1.0000100000000001,-1.0000000000065512E-5]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":0},{"$f":"ROUND(IF($F$563=0,0,H563/$F$563),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$563=0,0,L563/$F$563),5)","v":0},0,0,0,0,0,{"$f":"SUM(G955:Q955)","v":0},{"$f":"F955-R955","v":1},null,null,null,{"$f":"R955","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$567=0,0,L567/$F$567),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R956","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0.51980999999999999},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0.42459999999999998},0,3.47E-3,3.5E-4,{"$f":"ROUND(IF($F$571=0,0,L571/$F$571),5)","v":1.9810000000000001E-2},0,1.74E-3,2.4299999999999999E-3,0,2.7799999999999998E-2,1.0000099999999998,-9.9999999998434674E-6,null,null,null,{"$f":"R957","v":1.0000099999999998}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":1.2837799999999999},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":-0.31587999999999999},0,-1.6900000000000001E-3,0,{"$f":"ROUND(IF($F$575=0,0,L575/$F$575),5)","v":2.196E-2},2.7029999999999998E-2,0,8.4499999999999992E-3,1.6900000000000001E-3,-2.5340000000000001E-2,1.0000000000000002,0,null,null,null,{"$f":"R958","v":1.0000000000000002}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":1.2982499999999999},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":-0.31579000000000002},0,0,0,{"$f":"ROUND(IF($F$579=0,0,L579/$F$579),5)","v":1.754E-2},1.754E-2,0,0,0,-1.754E-2,0.99999999999999989,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0.66061999999999999},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0.28835},0,2.5500000000000002E-3,2.7999999999999998E-4,{"$f":"ROUND(IF($F$582=0,0,L582/$F$582),5)","v":2.0129999999999999E-2},4.8199999999999996E-3,1.42E-3,3.3999999999999998E-3,2.7999999999999998E-4,1.8149999999999999E-2,0.99999999999999989,0,null,null,null,{"$f":"R960","v":0.99999999999999989}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0.55905000000000005},{"$f":"ROUND(IF($F$598=0,0,H598/$F$598),5)","v":0.38693},0,3.7699999999999999E-3,0,{"$f":"ROUND(IF($F$598=0,0,L598/$F$598),5)","v":2.01E-2},1.2600000000000001E-3,1.2600000000000001E-3,2.5100000000000001E-3,0,2.513E-2,{"$f":"SUM(G963:Q963)","v":1.0000100000000003},{"$f":"F963-R963","v":-1.0000000000287557E-5},null,null,null,{"$f":"R963","v":1.0000100000000003}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":1.2349000000000001},{"$f":"ROUND(IF($F$605=0,0,H605/$F$605),5)","v":-0.27068999999999999},0,-2.2399999999999998E-3,0,{"$f":"ROUND(IF($F$605=0,0,L605/$F$605),5)","v":2.2370000000000001E-2},2.6849999999999999E-2,0,8.9499999999999996E-3,2.2399999999999998E-3,-2.2370000000000001E-2,{"$f":"SUM(G964:Q964)","v":1.0000100000000001},{"$f":"F964-R964","v":-1.0000000000065512E-5},null,null,null,{"$f":"R964","v":1.0000100000000001}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0.79588999999999999},{"$f":"ROUND(IF($F$612=0,0,H612/$F$612),5)","v":0.15268999999999999},0,1.58E-3,0,{"$f":"ROUND(IF($F$612=0,0,L612/$F$612),5)","v":2.2939999999999999E-2},1.187E-2,7.9000000000000001E-4,5.5399999999999998E-3,7.9000000000000001E-4,7.9100000000000004E-3,{"$f":"SUM(G965:Q965)","v":0.99999999999999989},{"$f":"F965-R965","v":0},null,null,null,{"$f":"R965","v":0.99999999999999989}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":1.0532999999999999},{"$f":"ROUND(IF($F$618=0,0,H618/$F$618),5)","v":-9.2579999999999996E-2},3.6999999999999999E-4,-8.0000000000000004E-4,-3.1E-4,{"$f":"ROUND(IF($F$618=0,0,L618/$F$618),5)","v":2.1930000000000002E-2},1.9390000000000001E-2,6.0000000000000002E-5,7.1599999999999997E-3,1.1100000000000001E-3,-9.6299999999999997E-3,{"$f":"SUM(G966:Q966)","v":0.99999999999999978},{"$f":"F966-R966","v":0},null,null,null,{"$f":"R966","v":0.99999999999999978}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":1.022926402},-6.3084111999999998E-2,3.89408E-4,-5.8411200000000002E-4,-2.9205600000000001E-4,2.1758178E-2,1.8253505E-2,1.4602800000000001E-4,6.9606700000000004E-3,1.0708720000000001E-3,-7.5447819999999999E-3,{"$f":"SUM(G969:Q969)","v":1.0000000009999996},{"$f":"F969-R969","v":-9.9999963865116115E-10},null,null,null,{"$f":"R969","v":1.0000000009999996}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I983","v":0},{"$f":"F983-SUM(H983:Q983)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F983*VLOOKUP(E983,ALLOCTABLE_Trans_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G983:Q983)","v":0},{"$f":"F983-R983","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I985","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050",null,"K301",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I986","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50",null,"NP29",{"$f":"'FR-16(7)(v)-6 TRANS Classified'!I988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F982:F988)","v":0},0,0,0,{"$f":"SUM(J982:J988)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"FR-16(7)(v)-10 DIST Classified","index":12,"n_rows":991,"n_cols":15,"rows_kept":991,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-10"]
["DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE",null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"DISTRIBUTION","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":482985370},{"$f":"G123","v":330821715},{"$f":"H123","v":0},{"$f":"I123","v":152163655},{"$f":"SUM(G12:I12)","v":482985370},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-164281644},{"$f":"-G200","v":-112353349},{"$f":"-H200","v":0},{"$f":"-I200","v":-58581378},{"$f":"SUM(G13:I13)","v":-170934727},{"$f":"F13-J13","v":6653083}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-123909439},{"$f":"G421","v":-91203129},{"$f":"H421","v":0},{"$f":"I421","v":-32706310},{"$f":"SUM(G14:I14)","v":-123909439},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":194794287},127265237,0,60875967,188141204,6653083]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":27342015},{"$f":"G549","v":15817659},{"$f":"H549","v":0},{"$f":"I549","v":11524356},{"$f":"SUM(G18:I18)","v":27342015},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":15087591},{"$f":"G582","v":10298345},{"$f":"H582","v":0},{"$f":"I582","v":4789246},{"$f":"SUM(G19:I19)","v":15087591},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":4620129},{"$f":"G612","v":3099372},{"$f":"H612","v":0},{"$f":"I612","v":1520757},{"$f":"SUM(G20:I20)","v":4620129},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":47049735},29215376,0,17834359,47049735,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":-232885},{"$f":"G676","v":-680882},{"$f":"H676","v":0},{"$f":"I676","v":447997},{"$f":"SUM(G22:I22)","v":-232885},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":853757},{"$f":"G722","v":532031},{"$f":"H722","v":0},{"$f":"I722","v":321726},{"$f":"SUM(G23:I23)","v":853757},{"$f":"F23-J23","v":0}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I24","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":47670607},29066525,0,18604082,47670607,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":14297470},{"$f":"G433","v":9710841},{"$f":"H433","v":0},{"$f":"I433","v":4586629},{"$f":"SUM(G28:I28)","v":14297470},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-1594191},{"$f":"-G750","v":-1124609},{"$f":"-H750","v":0},{"$f":"-I750","v":-469582},{"$f":"SUM(G29:I29)","v":-1594191},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":60373886},{"$f":"SUM(G26:G29)","v":37652757},{"$f":"SUM(H26:H29)","v":0},{"$f":"SUM(I26:I29)","v":22721129},{"$f":"SUM(J26:J29)","v":60373886},{"$f":"F30-J30","v":0}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!S27","v":0},0,0,0,{"$f":"SUM(G31:I31)","v":0},{"$f":"F31-J31","v":0}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":60373886},37652757,0,22721129,60373886,0]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F870","v":109549557},{"$f":"G870","v":56252602},{"$f":"H870","v":0},{"$f":"I870","v":53296955},{"$f":"J870","v":109549557},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":-49175671},-18599845,0,-30575826,-49175671,0]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":44553106},{"$f":"G777+G28","v":21154511},{"$f":"H777+H28","v":0},{"$f":"I777+I28","v":23398595},{"$f":"J777+J28","v":44553106},{"$f":"F36-J36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0.22072},0.15429999999999999,0,0.36133999999999999,0.22072,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.40950205481154722},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.27365585323037162},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":0.69710658456681529},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":0.40950205481154722},{"$f":"IF(Equity=0,0,(K37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F869","v":52052916},{"$f":"G869","v":32463304},{"$f":"H869","v":0},{"$f":"I869","v":19589612},{"$f":"J869","v":52052916},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":8320970},5189453,0,3131517,8320970,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.15986},0.15986,0,0.15986,0.15986,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":57496641},23789298,0,33707343,57496641,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":1.1045799999999999},0.73280999999999996,0,1.7206699999999999,1.1045799999999999,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I59","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G59:I59)","v":0},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I60","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G60:I60)","v":0},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I61","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I65","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I66","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G66:I66)","v":0},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I67","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":0},0,0,0,0,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":0},0,0,0,0,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I73","v":70429035},{"$f":"ROUND(F73*VLOOKUP(D73,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":70429035},{"$f":"ROUND(F73*VLOOKUP(D73,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G73:I73)","v":70429035},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I74","v":31596514},{"$f":"ROUND(F74*VLOOKUP(D74,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":31596514},{"$f":"ROUND(F74*VLOOKUP(D74,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G74:I74)","v":31596514},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I75","v":14541160},{"$f":"ROUND(F75*VLOOKUP(D75,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F75*VLOOKUP(D75,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":14541160},{"$f":"SUM(G75:I75)","v":14541160},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I76","v":13601159},13601159,0,0,13601159,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I77","v":3463460},0,0,3463460,3463460,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I78","v":61772302},61772302,0,0,61772302,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I79","v":18008163},0,0,18008163,18008163,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I80","v":28743644},28743644,0,0,28743644,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I81","v":7099753},0,0,7099753,7099753,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I82","v":50721079},50721079,0,0,50721079,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I83","v":14638113},0,0,14638113,14638113,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I84","v":8531757},8531757,0,0,8531757,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I85","v":4855066},0,0,4855066,4855066,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I86","v":38104430},{"$f":"ROUND(F86*VLOOKUP(D86,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":38104430},{"$f":"ROUND(F86*VLOOKUP(D86,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G86:I86)","v":38104430},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I87","v":18249717},0,0,18249717,18249717,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I88","v":18185218},0,0,18185218,18185218,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I89","v":23466685},0,0,23466685,23466685,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I90","v":6420933},0,0,6420933,6420933,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I91","v":0},0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I92","v":38928254},27321795,0,11606459,38928254,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I93","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":471356442},{"$f":"SUM(G73:G92)","v":330821715},0,140534727,471356442,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":471356442},330821715,0,140534727,471356442,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":471356442},330821715,0,140534727,471356442,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I100","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G100:I100)","v":0},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I101","v":0},0,{"$f":"ROUND(F101*VLOOKUP(D101,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F101*VLOOKUP(D101,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G101:I101)","v":0},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I102","v":0},0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I103","v":0},0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I104","v":1665946},0,0,1665946,1665946,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I105","v":3591852},0,0,3591852,3591852,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I106","v":286100},0,0,286100,286100,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I107","v":0},0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I108","v":0},0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":5543898},0,0,5543898,5543898,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I112","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G112:I112)","v":0},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I113","v":0},0,0,0,{"$f":"SUM(G113:I113)","v":0},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I114","v":0},0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I115","v":0},0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I116","v":1828557},0,0,1828557,1828557,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I117","v":3942447},0,0,3942447,3942447,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I118","v":314026},0,0,314026,314026,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I119","v":0},0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I120","v":0},0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":6085030},0,0,6085030,6085030,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":482985370},330821715,0,152163655,482985370,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I136","v":0},{"$f":"F136-SUM(H136:I136)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G136:I136)","v":0},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I137","v":0},{"$f":"F137-SUM(H137:I137)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G137:I137)","v":0},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I138","v":0},{"$f":"F138-SUM(H138:I138)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G138:I138)","v":0},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I142","v":0},{"$f":"F142-SUM(H142:I142)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I143","v":0},{"$f":"F143-SUM(H143:I143)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G143:I143)","v":0},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I144","v":0},{"$f":"F144-SUM(H144:I144)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G144:I144)","v":0},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":0},0,0,0,0,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":0},{"$f":"G145+G139","v":0},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":0},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I150","v":21980974},{"$f":"F150-SUM(H150:I150)","v":21980974},{"$f":"ROUND(F150*VLOOKUP(D150,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G150:I150)","v":21980974},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I151","v":16525048},{"$f":"F151-SUM(H151:I151)","v":16525048},{"$f":"ROUND(F151*VLOOKUP(D151,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G151:I151)","v":16525048},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I152","v":7605060},{"$f":"F152-SUM(H152:I152)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":7605060},{"$f":"SUM(G152:I152)","v":7605060},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I153","v":7113437},7113437,0,0,7113437,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I154","v":1811397},0,0,1811397,1811397,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I155","v":18811048},18811048,0,0,18811048,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I156","v":5483889},0,0,5483889,5483889,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I157","v":8753083},8753083,0,0,8753083,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I158","v":2162034},0,0,2162034,2162034,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I159","v":15203495},15203495,0,0,15203495,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I160","v":4387731},0,0,4387731,4387731,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I161","v":2557369},2557369,0,0,2557369,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I162","v":1455292},0,0,1455292,1455292,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I163","v":19933975},{"$f":"F163-SUM(H163:I163)","v":19933975},{"$f":"ROUND(F163*VLOOKUP(D163,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G163:I163)","v":19933975},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I164","v":9547168},0,0,9547168,9547168,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I165","v":10951271},0,0,10951271,10951271,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I166","v":885005},0,0,885005,885005,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I167","v":4860343},0,0,4860343,4860343,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I168","v":2311055},1622014,0,689041,2311055,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I169","v":534211},374936,0,159275,534211,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I170","v":-6653083},{"$f":"F170-SUM(H170:I170)","v":-6653083},{"$f":"ROUND(F170*VLOOKUP(D170,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G170:I170)","v":-6653083},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":156219802},{"$f":"SUM(G149:G169)","v":112875379},0,49997506,162872885,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":156219802},{"$f":"G171+G145","v":112875379},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":49997506},{"$f":"J171+J145","v":162872885},{"$f":"F173-J173","v":-6653083}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":156219802},{"$f":"G147+G171","v":112875379},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":49997506},{"$f":"J147+J171","v":162872885},{"$f":"F174-J174","v":-6653083}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I177","v":0},{"$f":"F177-SUM(H177:I177)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G177:I177)","v":0},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I178","v":0},{"$f":"F178-SUM(H178:I178)","v":0},0,0,{"$f":"SUM(G178:I178)","v":0},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I179","v":0},0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I180","v":0},0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I181","v":929961},0,0,929961,929961,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I182","v":2005035},0,0,2005035,2005035,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I183","v":159706},0,0,159706,159706,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I184","v":0},0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I185","v":-937986},-481646,0,-456340,-937986,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":2156716},-481646,0,2638362,2156716,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I189","v":0},{"$f":"F189-SUM(H189:I189)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G189:I189)","v":0},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I190","v":0},{"$f":"F190-SUM(H190:I190)","v":0},0,0,{"$f":"SUM(G190:I190)","v":0},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I191","v":0},0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I192","v":0},0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I193","v":1798129},0,0,1798129,1798129,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I194","v":3876843},0,0,3876843,3876843,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I195","v":308800},0,0,308800,308800,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I196","v":0},0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I197","v":-78646},-40384,0,-38262,-78646,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":5905126},{"$f":"SUM(G188:G197)","v":-40384},{"$f":"SUM(H188:H197)","v":0},{"$f":"SUM(I188:I197)","v":5945510},{"$f":"SUM(J188:J197)","v":5905126},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":164281644},112353349,0,58581378,170934727,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":0},0,0,0,0,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,{"$f":"F60-F137","v":0},0,0,0,0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,{"$f":"F61-F138","v":0},0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,{"$f":"F66-F143","v":0},0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,{"$f":"F67-F144","v":0},0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":0},0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":0},0,0,0,0,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":48448061},48448061,0,0,48448061,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":15071466},15071466,0,0,15071466,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,6936100,0,0,6936100,6936100,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,6487722,6487722,0,0,6487722,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,1652063,0,0,1652063,1652063,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,42961254,42961254,0,0,42961254,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,12524274,0,0,12524274,12524274,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,19990561,19990561,0,0,19990561,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,4937719,0,0,4937719,4937719,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,35517584,35517584,0,0,35517584,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,10250382,0,0,10250382,10250382,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,5974388,5974388,0,0,5974388,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,3399774,0,0,3399774,3399774,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,18170455,18170455,0,0,18170455,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,8702549,0,0,8702549,8702549,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,{"$f":"F88-F165","v":7233947},0,0,7233947,7233947,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,{"$f":"F89-F166","v":22581680},0,0,22581680,22581680,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,{"$f":"F90-F167","v":1560590},0,0,1560590,1560590,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,{"$f":"F91-F168","v":-2311055},-1622014,0,-689041,-2311055,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,{"$f":"F92-F169","v":38394043},26946859,0,11447184,38394043,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,6653083,6653083,0,0,6653083,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":308483557},217946336,0,90537221,308483557,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":315136640},217946336,0,90537221,308483557,6653083]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":315136640},217946336,0,90537221,308483557,6653083]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":1586817},0,0,1586817,1586817,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":126394},0,0,126394,126394,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":937986},481646,0,456340,937986,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":2651197},481646,0,2169551,2651197,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":65604},0,0,65604,65604,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":5226},0,0,5226,5226,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":78646},40384,0,38262,78646,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":149476},40384,0,109092,149476,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":311284230},218468366,0,92815864,311284230,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!I292","v":48101928},{"$f":"F292-SUM(H292:I292)","v":33759376},{"$f":"ROUND(F292*VLOOKUP(D292,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":14342552},{"$f":"SUM(G292:I292)","v":48101928},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!I293","v":887345},622765,0,264580,887345,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!I294","v":57280113},40468973,0,16811140,57280113,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!I295","v":14059148},9867132,0,4192016,14059148,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!I296","v":176175},123645,0,52530,176175,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!I297","v":-1145144},0,0,-1145144,-1145144,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!I298","v":-430842},-78271,0,-352571,-430842,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!I299","v":0},0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I300","v":0},0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":118928723},84763620,0,34165103,118928723,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I304","v":-2503316},{"$f":"F304-SUM(H304:I304)","v":-1756902},{"$f":"ROUND(F304*VLOOKUP(D304,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":-746414},{"$f":"SUM(G304:I304)","v":-2503316},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I305","v":5982583},4198756,0,1783827,5982583,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I306","v":0},0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I307","v":594151},416993,0,177158,594151,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I308","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I309","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I310","v":311943},220391,0,91552,311943,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I311","v":140186},71984,0,68202,140186,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I312","v":6695},{"$f":"F312-SUM(H312:I312)","v":3873},0,2822,{"$f":"SUM(G312:I312)","v":6695},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I313","v":2959807},{"$f":"F313-SUM(H313:I313)","v":1519831},0,1439976,{"$f":"SUM(G313:I313)","v":2959807},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I314","v":0},0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":7492049},4674926,0,2817123,7492049,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I318","v":68599},{"$f":"F318-SUM(H318:I318)","v":48145},{"$f":"ROUND(F318*VLOOKUP(D318,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":20454},{"$f":"SUM(G318:I318)","v":68599},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I319","v":0},{"$f":"F319-SUM(H319:I319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I320","v":0},{"$f":"F320-SUM(H320:I320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I321","v":0},{"$f":"F321-SUM(H321:I321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":68599},48145,0,20454,68599,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":126489371},89486691,0,37002680,126489371,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I338","v":-63549},{"$f":"F338-SUM(H338:I338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":-63549},{"$f":"SUM(G338:I338)","v":-63549},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I339","v":-60970},{"$f":"F339-SUM(H339:I339)","v":-31307},0,-29663,-60970,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I340","v":0},0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I341","v":0},0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I342","v":0},0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I343","v":5765},4073,0,1692,5765,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I344","v":0},0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I345","v":-1477966},-758921,0,-719045,-1477966,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I346","v":-570448},-292919,0,-277529,-570448,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I347","v":0},0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I348","v":-33258},-17078,0,-16180,-33258,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I349","v":0},0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I350","v":-45171},-23195,0,-21976,-45171,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I351","v":0},0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I352","v":-8241},-4232,0,-4009,-8241,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I353","v":-100682},-51699,0,-48983,-100682,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I354","v":-1300220},-912533,0,-387687,-1300220,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I355","v":-2032},-1043,0,-989,-2032,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I356","v":41276},28969,0,12307,41276,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I357","v":-259578},-133291,0,-126287,-259578,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I358","v":764286},536399,0,227887,764286,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I359","v":-85008},-59661,0,-25347,-85008,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I360","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-3195796},-1716438,0,-1479358,-3195796,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I364","v":0},{"$f":"F364-SUM(H364:I364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I365","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I366","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I370","v":0},{"$f":"F370-SUM(H370:I370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I371","v":0},{"$f":"F371-SUM(H371:I371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I372","v":0},{"$f":"F372-SUM(H372:I372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I373","v":0},{"$f":"F373-SUM(H373:I373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I374","v":0},{"$f":"F374-SUM(H374:I374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-3195796},-1716438,0,-1479358,-3195796,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":181599063},127265237,0,54333826,181599063,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I395","v":5775728},{"$f":"ROUND(F395*VLOOKUP(D395,Alloctable_Classified_Distribution,G10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,Alloctable_Classified_Distribution,H10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,Alloctable_Classified_Distribution,I10,FALSE),0)","v":5775728},{"$f":"SUM(G395:I395)","v":5775728},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I396","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G396:I396)","v":0},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I397","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":5775728},0,0,5775728,5775728,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":5775728},0,0,5775728,5775728,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I402","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I403","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I404","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I411","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I412","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I413","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":5775728},0,0,5775728,5775728,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-126489371},-89486691,0,-37002680,-126489371,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-3195796},-1716438,0,-1479358,-3195796,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":5775728},0,0,5775728,5775728,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-123909439},-91203129,0,-32706310,{"$f":"SUM(J417:J420)","v":-123909439},0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":311284230},218468366,0,92815864,311284230,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-123909439},-91203129,0,-32706310,-123909439,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":187374791},127265237,0,60109554,{"$f":"SUM(J423:J425)","v":187374791},0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":13284873},{"$f":"ROUND(G426*G428,0)","v":9023105},{"$f":"ROUND(H426*H428,0)","v":0},{"$f":"ROUND(I426*I428,0)","v":4261767},{"$f":"SUM(G429:I429)","v":13284872},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I431","v":201856141},{"$f":"ROUND(F431*VLOOKUP(D431,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":137100691},{"$f":"ROUND(F431*VLOOKUP(D431,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":64755450},{"$f":"SUM(G431:I431)","v":201856141},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":14297470},{"$f":"F433-H433-I433","v":9710841},{"$f":"ROUND(H431*H432,0)","v":0},{"$f":"ROUND(I431*I432,0)","v":4586629},{"$f":"ROUND(J431*J432,0)","v":14297470},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I447","v":0},{"$f":"F447-SUM(H447:I447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I448","v":0},0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I449","v":0},0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I450","v":0},0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I451","v":0},0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I452","v":0},0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":0},0,0,0,0,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I456","v":0},{"$f":"F456-SUM(H456:I456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":0},0,0,0,0,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I462","v":0},{"$f":"F462-SUM(H462:I462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I463","v":0},{"$f":"F463-SUM(H463:I463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G463:I463)","v":0},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I464","v":0},{"$f":"F464-SUM(H464:I464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I465","v":0},{"$f":"F465-SUM(H465:I465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":0},0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I469","v":0},{"$f":"F469-SUM(H469:I469)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G469:I469)","v":0},{"$f":"F469-J469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":0},0,0,0,0,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I473","v":0},{"$f":"F473-SUM(H473:I473)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G473:I473)","v":0},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I474","v":0},0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I475","v":3392978},3392978,0,0,3392978,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I476","v":989138},{"$f":"F476-SUM(H476:I476)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":989138},{"$f":"SUM(G476:I476)","v":989138},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I477","v":1578808},1578808,0,0,1578808,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I478","v":389969},0,0,389969,389969,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I479","v":554996},554996,0,0,554996,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I480","v":160172},0,0,160172,160172,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I481","v":93355},93355,0,0,93355,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-1 Functional'!I482","v":53125},0,0,53125,53125,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I483","v":76365},76365,0,0,76365,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I484","v":36574},{"$f":"F484-SUM(H484:I484)","v":0},{"$f":"ROUND(F484*VLOOKUP(D484,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F484*VLOOKUP(D484,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":36574},{"$f":"SUM(G484:I484)","v":36574},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I485","v":0},0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I486","v":469682},469682,0,0,469682,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I487","v":363795},0,0,363795,363795,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I488","v":372671},0,0,372671,372671,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I489","v":1339434},1339434,0,0,1339434,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I490","v":3656514},3656514,0,0,3656514,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I491","v":65566},46323,0,19243,65566,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":13593142},11208455,0,2384687,13593142,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I495","v":3335314},{"$f":"F495-SUM(H495:I495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":3335314},{"$f":"SUM(G495:I495)","v":3335314},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I496","v":1953489},0,0,1953489,1953489,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I497","v":447608},0,0,447608,447608,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I498","v":-1373773},0,0,-1373773,-1373773,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I499","v":-2315265},0,0,-2315265,-2315265,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I500","v":-3838},0,0,-3838,-3838,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I501","v":993184},0,0,993184,993184,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I502","v":-18293},0,0,-18293,-18293,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":3018426},0,0,3018426,3018426,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I516","v":1081198},{"$f":"F516-SUM(H516:I516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":1081198},{"$f":"SUM(G516:I516)","v":1081198},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I517","v":0},{"$f":"F517-SUM(H517:I517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":1081198},0,0,1081198,1081198,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!I521","v":673076},{"$f":"F521-SUM(H521:I521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":673076},{"$f":"SUM(G521:I521)","v":673076},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":673076},0,0,673076,673076,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I525","v":0},{"$f":"F525-SUM(H525:I525)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I526","v":0},0,0,0,0,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I527","v":0},{"$f":"F527-SUM(H527:I527)","v":0},0,0,{"$f":"SUM(G527:I527)","v":0},{"$f":"F527-J527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I528","v":4076712},3361534,0,715178,4076712,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I529","v":2287472},0,0,2287472,2287472,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I530","v":182203},0,0,182203,182203,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I531","v":0},0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":6546387},3361534,0,3184853,6546387,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I533","v":43392},{"$f":"F533-SUM(H533:I533)","v":22281},{"$f":"ROUND(F533*VLOOKUP(D533,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":21111},{"$f":"SUM(G533:I533)","v":43392},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I534","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I535","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I536","v":0},0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I537","v":-29699},-15250,0,-14449,-29699,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I538","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I539","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I540","v":0},{"$f":"F540-SUM(H540:I540)","v":0},0,0,{"$f":"SUM(G540:I540)","v":0},{"$f":"F540-J540","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I541","v":0},0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I542","v":0},0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I543","v":0},0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I544","v":0},0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I545","v":167011},85758,0,81253,167011,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I546","v":2249082},1154881,0,1094201,2249082,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":8976173},4609204,0,4366969,8976173,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":27342015},15817659,0,11524356,27342015,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I562","v":0},{"$f":"F562-SUM(H562:I562)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G562:I562)","v":0},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},0,0,0,0,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I566","v":0},{"$f":"F566-SUM(H566:I566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G566:I566)","v":0},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":0},0,0,0,0,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I570","v":14388247},{"$f":"F570-SUM(H570:I570)","v":10165440},{"$f":"ROUND(F570*VLOOKUP(D570,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":4222807},{"$f":"SUM(G570:I570)","v":14388247},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":14388247},10165440,0,4222807,14388247,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I574","v":633181},{"$f":"F574-SUM(H574:I574)","v":115030},{"$f":"ROUND(F574*VLOOKUP(D574,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":518151},{"$f":"SUM(G574:I574)","v":633181},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":633181},115030,0,518151,633181,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I578","v":66163},{"$f":"F578-SUM(H578:I578)","v":17875},{"$f":"ROUND(F578*VLOOKUP(D578,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":48288},{"$f":"SUM(G578:I578)","v":66163},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":66163},17875,0,48288,66163,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":15087591},10298345,0,4789246,15087591,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I596","v":3859944},{"$f":"F596-SUM(H596:I596)","v":2709024},{"$f":"ROUND(F596*VLOOKUP(D596,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":1150920},{"$f":"SUM(G596:I596)","v":3859944},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!I597","v":0},{"$f":"F597-SUM(H597:I597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":3859944},2709024,0,1150920,3859944,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I601","v":743791},{"$f":"F601-SUM(H601:I601)","v":381929},{"$f":"ROUND(F601*VLOOKUP(D601,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":361862},{"$f":"SUM(G601:I601)","v":743791},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I602","v":-12484},{"$f":"F602-SUM(H602:I602)","v":-6410},{"$f":"ROUND(F602*VLOOKUP(D602,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":-6074},{"$f":"SUM(G602:I602)","v":-12484},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I603","v":0},{"$f":"F603-SUM(H603:I603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I604","v":-6076},{"$f":"F604-SUM(H604:I604)","v":-3120},{"$f":"ROUND(F604*VLOOKUP(D604,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":-2956},{"$f":"SUM(G604:I604)","v":-6076},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":725231},372399,0,352832,725231,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I608","v":34954},{"$f":"F608-SUM(H608:I608)","v":17949},{"$f":"ROUND(F608*VLOOKUP(D608,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":17005},{"$f":"SUM(G608:I608)","v":34954},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I609","v":0},{"$f":"F609-SUM(H609:I609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":34954},17949,0,17005,34954,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":4620129},3099372,0,1520757,4620129,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":27342015},15817659,0,11524356,27342015,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":15087591},10298345,0,4789246,15087591,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":4620129},3099372,0,1520757,4620129,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":47049735},29215376,0,17834359,47049735,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,"DISTRIBUTION",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I632","v":4133015},{"$f":"F632-SUM(H632:I632)","v":2807144},{"$f":"ROUND(F632*VLOOKUP(D632,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":1325871},{"$f":"SUM(G632:I632)","v":4133015},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":4133015},2807144,0,1325871,4133015,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I636","v":11440272},{"$f":"F636-SUM(H636:I636)","v":7808786},{"$f":"ROUND(F636*VLOOKUP(D636,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":3631486},{"$f":"SUM(G636:I636)","v":11440272},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I637","v":-417184},{"$f":"F637-SUM(H637:I637)","v":-214220},{"$f":"ROUND(F637*VLOOKUP(D637,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":-202964},{"$f":"SUM(G637:I637)","v":-417184},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I638","v":7737756},{"$f":"F638-SUM(H638:I638)","v":5281560},{"$f":"ROUND(F638*VLOOKUP(D638,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":2456196},{"$f":"SUM(G638:I638)","v":7737756},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":18760844},12876126,0,5884718,18760844,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":22893859},15683270,0,7210589,22893859,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I644","v":2788661},{"$f":"F644-SUM(H644:I644)","v":1613268},{"$f":"ROUND(F644*VLOOKUP(D644,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":1175393},{"$f":"SUM(G644:I644)","v":2788661},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I645","v":0},{"$f":"F645-SUM(H645:I645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I646","v":0},{"$f":"F646-SUM(H646:I646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I647","v":0},{"$f":"F647-SUM(H647:I647)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G647:I647)","v":0},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I648","v":0},{"$f":"F648-SUM(H648:I648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":2788661},1613268,0,1175393,2788661,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I652","v":4076},{"$f":"F652-SUM(H652:I652)","v":2861},{"$f":"ROUND(F652*VLOOKUP(D652,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":1215},{"$f":"SUM(G652:I652)","v":4076},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":4076},2861,0,1215,4076,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I656","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I657","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":2788661},1613268,0,1175393,2788661,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-4076},-2861,0,-1215,-4076,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":2784585},1610407,0,1174178,2784585,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":14297470},{"$f":"G433","v":9710841},{"$f":"H433","v":0},{"$f":"I433","v":4586629},{"$f":"J433","v":14297470},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-22893859},{"$f":"-G641","v":-15683270},{"$f":"-H641","v":0},{"$f":"-I641","v":-7210589},{"$f":"-J641","v":-22893859},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":2784585},{"$f":"G663","v":1610407},{"$f":"H663","v":0},{"$f":"I663","v":1174178},{"$f":"J663","v":2784585},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":207931},{"$f":"G707","v":106770},{"$f":"H707","v":0},{"$f":"I707","v":101161},{"$f":"J707","v":207931},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-5603873},-4255252,0,-1348621,-5603873,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":-3017470},{"$f":"F674-SUM(H674:I674)","v":-2291289},{"$f":"ROUND(H671*H673,0)","v":0},{"$f":"ROUND(I671*I673,0)","v":-726181},{"$f":"SUM(G674:I674)","v":-3017470},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":2784585},{"$f":"G663","v":1610407},{"$f":"H663","v":0},{"$f":"I663","v":1174178},{"$f":"J663","v":2784585},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":-232885},-680882,0,447997,-232885,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-3017470},-2291289,0,-726181,-3017470,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-3017470},-2291289,0,-726181,-3017470,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I694","v":-20057873},{"$f":"ROUND(F694*VLOOKUP(D694,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":-14077217},{"$f":"ROUND(F694*VLOOKUP(D694,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":-5980656},{"$f":"SUM(G694:I694)","v":-20057873},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I695","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-20057873},-14077217,0,-5980656,-20057873,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I700","v":207931},{"$f":"F700-SUM(H700:I700)","v":106770},{"$f":"ROUND(F700*VLOOKUP(D700,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":101161},{"$f":"SUM(G700:I700)","v":207931},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":207931},106770,0,101161,207931,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I704","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":207931},106770,0,101161,207931,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":14297470},9710841,0,4586629,14297470,0]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":-232885},-680882,0,447997,-232885,0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-22893859},-15683270,0,-7210589,-22893859,0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":20057873},14077217,0,5980656,20057873,0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},0,0,0,0,0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":207931},106770,0,101161,207931,0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":11436530},7530676,0,3905854,11436530,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":645826},{"$f":"F720-SUM(H720:I720)","v":425261},{"$f":"ROUND(H717*H719,0)","v":0},{"$f":"ROUND(I717*I719,0)","v":220565},{"$f":"SUM(G720:I720)","v":645826},{"$f":"F720-J720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":207931},{"$f":"G707","v":106770},{"$f":"H707","v":0},{"$f":"I707","v":101161},{"$f":"J707","v":207931},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":853757},532031,0,321726,853757,0]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":645826},425261,0,220565,645826,0]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},0,0,0,0,0]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":645826},425261,0,220565,645826,0]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I742","v":297444},{"$f":"ROUND(F742*VLOOKUP(D742,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":210147},{"$f":"ROUND(F742*VLOOKUP(D742,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":87297},{"$f":"SUM(G742:I742)","v":297444},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I743","v":0},0,0,0,0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I744","v":230134},162592,0,67542,230134,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I745","v":1057792},747341,0,310451,1057792,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I746","v":0},0,0,0,0,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I747","v":0},0,0,0,0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I748","v":0},0,0,0,0,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!I749","v":8821},4529,0,4292,8821,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":1594191},1124609,0,469582,1594191,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":47049735},{"$f":"G618","v":29215376},{"$f":"H618","v":0},{"$f":"I618","v":17834359},{"$f":"J618","v":47049735},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":14297470},{"$f":"G433","v":9710841},{"$f":"H433","v":0},{"$f":"I433","v":4586629},{"$f":"J433","v":14297470},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":-232885},{"$f":"G676","v":-680882},{"$f":"H676","v":0},{"$f":"I676","v":447997},{"$f":"J676","v":-232885},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":853757},{"$f":"G722","v":532031},{"$f":"H722","v":0},{"$f":"I722","v":321726},{"$f":"J722","v":853757},{"$f":"F756-J756","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-1594191},{"$f":"-G750","v":-1124609},{"$f":"-H750","v":0},{"$f":"-I750","v":-469582},{"$f":"-J750","v":-1594191},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":60373886},{"$f":"SUM(G752:G757)","v":37652757},{"$f":"SUM(H752:H757)","v":0},{"$f":"SUM(I752:I757)","v":22721129},{"$f":"SUM(J752:J757)","v":60373886},{"$f":"J758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":1594191},{"$f":"-G757","v":1124609},{"$f":"-H757","v":0},{"$f":"-I757","v":469582},{"$f":"-J757","v":1594191},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-4 PROD Energy'!F989","v":0},{"$f":"G991","v":0},{"$f":"H991","v":0},{"$f":"I991","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":1594191},1124609,0,469582,1594191,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":60373886},37652757,0,22721129,60373886,0]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F870","v":109549557},{"$f":"G870","v":56252602},{"$f":"H870","v":0},{"$f":"I870","v":53296955},{"$f":"SUM(G772:I772)","v":109549557},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-60373886},{"$f":"-G770","v":-37652757},{"$f":"-H770","v":0},{"$f":"-I770","v":-22721129},{"$f":"SUM(G773:I773)","v":-60373886},{"$f":"F773-J773","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":49175671},{"$f":"G773+G772","v":18599845},{"$f":"H773+H772","v":0},{"$f":"I773+I772","v":30575826},{"$f":"SUM(G774:I774)","v":49175671},{"$f":"F774-J774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":18920035},{"$f":"F776-SUM(H776:I776)","v":7156175},{"$f":"ROUND(H775*H774,0)","v":0},{"$f":"ROUND(I775*I774,0)","v":11763860},{"$f":"SUM(G776:I776)","v":18920035},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":30255636},{"$f":"F777-SUM(H777:I777)","v":11443670},{"$f":"H774-H776","v":0},{"$f":"I774-I776","v":18811966},{"$f":"SUM(G777:I777)","v":30255636},{"$f":"F777-J777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,"DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL",null,null,null,"CLASSIFIED"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO","DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,2,3,4,5]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},0,0,{"$f":"SUM(G830:I830)","v":710084},{"$f":"F830-J830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},1,{"$f":"ROUND(G830/(G830+H830+I830),5)","v":1},{"$f":"ROUND(H830/(G830+H830+I830),5)","v":0},{"$f":"ROUND(I830/(G830+H830+I830),5)","v":0},{"$f":"SUM(G831:I831)","v":1},{"$f":"F831-J831","v":0},null,null,null,{"$f":"SUM(G831:I831)","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},0,0,{"$f":"SUM(G832:I832)","v":710084},{"$f":"F832-J832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",1,{"$f":"ROUND(G832/(G832+H832+I832),5)","v":1},{"$f":"ROUND(H832/(G832+H832+I832),5)","v":0},{"$f":"ROUND(I832/(G832+H832+I832),5)","v":0},{"$f":"SUM(G833:I833)","v":1},{"$f":"F833-J833","v":0},null,null,null,{"$f":"SUM(G833:I833)","v":1}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},0,0,1503360,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},1,{"$f":"ROUND(G834/(G834+H834+I834),5)","v":1},{"$f":"ROUND(H834/(G834+H834+I834),5)","v":0},{"$f":"ROUND(I834/(G834+H834+I834),5)","v":0},1,0,null,null,null,{"$f":"SUM(G835:I835)","v":1}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},0,0,717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},1,{"$f":"ROUND(G836/(G836+H836+I836),5)","v":1},{"$f":"ROUND(H836/(G836+H836+I836),5)","v":0},{"$f":"ROUND(I836/(G836+H836+I836),5)","v":0},1,0,null,null,null,{"$f":"SUM(G837:I837)","v":1}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},0,0,{"$f":"SUM(G838:I838)","v":717613},{"$f":"F838-J838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",1,{"$f":"ROUND(G838/(G838+H838+I838),5)","v":1},{"$f":"ROUND(H838/(G838+H838+I838),5)","v":0},{"$f":"ROUND(I838/(G838+H838+I838),5)","v":0},{"$f":"SUM(G839:I839)","v":1},{"$f":"F839-J839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":432428188},303499920,0,128928268,432428188,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},1,{"$f":"ROUND(G840/(G840+H840+I840),5)","v":0.70184999999999997},{"$f":"ROUND(H840/(G840+H840+I840),5)","v":0},{"$f":"ROUND(I840/(G840+H840+I840),5)","v":0.29815000000000003},1,0,null,null,null,{"$f":"SUM(G841:I841)","v":1}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},0,0,717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},1,{"$f":"ROUND(G842/(G842+H842+I842),5)","v":1},{"$f":"ROUND(H842/(G842+H842+I842),5)","v":0},{"$f":"ROUND(I842/(G842+H842+I842),5)","v":0},1,0,null,null,null,{"$f":"SUM(G843:I843)","v":1}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},0,0,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},141934,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},1,{"$f":"ROUND(G844/(G844+H844+I844),5)","v":0},{"$f":"ROUND(H844/(G844+H844+I844),5)","v":0},{"$f":"ROUND(I844/(G844+H844+I844),5)","v":1},1,0,null,null,null,{"$f":"SUM(G845:I845)","v":1}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},0,4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},1,{"$f":"ROUND(G846/(G846+H846+I846),5)","v":0},{"$f":"ROUND(H846/(G846+H846+I846),5)","v":1},{"$f":"ROUND(I846/(G846+H846+I846),5)","v":0},1,0,null,null,null,{"$f":"SUM(G847:I847)","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},0,4196163573,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},1,{"$f":"ROUND(G848/(G848+H848+I848),5)","v":0},{"$f":"ROUND(H848/(G848+H848+I848),5)","v":1},{"$f":"ROUND(I848/(G848+H848+I848),5)","v":0},1,0,null,null,null,{"$f":"SUM(G849:I849)","v":1}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},0,4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},1,{"$f":"ROUND(G850/(G850+H850+I850),5)","v":0},{"$f":"ROUND(H850/(G850+H850+I850),5)","v":1},{"$f":"ROUND(I850/(G850+H850+I850),5)","v":0},1,0,null,null,null,{"$f":"SUM(G851:I851)","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},1,{"$f":"ROUND(G852/(G852+H852+I852),5)","v":1},{"$f":"ROUND(H852/(G852+H852+I852),5)","v":0},{"$f":"ROUND(I852/(G852+H852+I852),5)","v":0},1,0,null,null,null,{"$f":"SUM(G853:I853)","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,0,0,1,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},1,{"$f":"ROUND(G854/(G854+H854+I854),5)","v":0},{"$f":"ROUND(H854/(G854+H854+I854),5)","v":0},{"$f":"ROUND(I854/(G854+H854+I854),5)","v":1},1,0,null,null,null,{"$f":"SUM(G855:I855)","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},0,{"$f":"ROUND(H855/(G855+H855+I855),5)","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},140014,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},1,{"$f":"ROUND(G856/(G856+H856+I856),5)","v":0},{"$f":"ROUND(H856/(G856+H856+I856),5)","v":0},{"$f":"ROUND(I856/(G856+H856+I856),5)","v":1},1,0,null,null,null,{"$f":"SUM(G857:I857)","v":1}]
["28A",null,"DISTRIBUTION CUSTOMERS","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!J39","v":139999},0,0,{"$f":"F858","v":139999},{"$f":"SUM(G858:I858)","v":139999},{"$f":"F858-J858","v":0}]
["29A",null,"RATIO TO TOTAL ELECTRIC",null,"K406",1,{"$f":"ROUND(G858/(G858+H858+I858),5)","v":0},{"$f":"ROUND(H858/(G858+H858+I858),5)","v":0},{"$f":"ROUND(I858/(G858+H858+I858),5)","v":1},{"$f":"SUM(G859:I859)","v":1},{"$f":"F859-J859","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},0,0,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},1,{"$f":"ROUND(G860/(G860+H860+I860),5)","v":0},{"$f":"ROUND(H860/(G860+H860+I860),5)","v":0},{"$f":"ROUND(I860/(G860+H860+I860),5)","v":1},1,0,null,null,null,{"$f":"SUM(G861:I861)","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},0,0,{"$f":"F862","v":243058},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},1,{"$f":"ROUND(G862/(G862+H862+I862),5)","v":0},{"$f":"ROUND(H862/(G862+H862+I862),5)","v":0},{"$f":"ROUND(I862/(G862+H862+I862),5)","v":1},1,0,null,null,null,{"$f":"SUM(G863:I863)","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},0,0,{"$f":"F864","v":1498164.3299999998},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},1,{"$f":"ROUND(G864/(G864+H864+I864),5)","v":0},{"$f":"ROUND(H864/(G864+H864+I864),5)","v":0},{"$f":"ROUND(I864/(G864+H864+I864),5)","v":1},1,0,null,null,null,{"$f":"SUM(G865:I865)","v":1}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},0,{"$f":"SUM(G866:I866)","v":4178319049},{"$f":"F866-J866","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},1,{"$f":"ROUND(G866/(G866+H866+I866),5)","v":0},{"$f":"ROUND(H866/(G866+H866+I866),5)","v":1},{"$f":"ROUND(I866/(G866+H866+I866),5)","v":0},{"$f":"SUM(G867:I867)","v":1},{"$f":"F867-J867","v":0}]
[38]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C867","v":"PRESENT REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-1 Functional'!I867","v":52052916},{"$f":"ROUND(F869*VLOOKUP(D869,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":32463304},{"$f":"ROUND(F869*VLOOKUP(D869,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F869*VLOOKUP(D869,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":19589612},{"$f":"SUM(G869:I869)","v":52052916},{"$f":"F869-J869","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C868","v":"PROPOSED REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-1 Functional'!I868","v":109549557},{"$f":"ROUND(F870*VLOOKUP(D870,Alloctable_Classified_Distribution,$G$10,FALSE),0)","v":56252602},{"$f":"ROUND(F870*VLOOKUP(D870,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F870*VLOOKUP(D870,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":53296955},{"$f":"SUM(G870:I870)","v":109549557},{"$f":"F870-J870","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO","DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 12.1",null,1,2,3,4,5]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"F869","v":52052916},{"$f":"G869","v":32463304},{"$f":"H869","v":0},{"$f":"I869","v":19589612},{"$f":"SUM(G883:I883)","v":52052916},{"$f":"F883-J883","v":0}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},1,{"$f":"ROUND(G883/(G883+H883+I883),5)","v":0.62365999999999999},{"$f":"ROUND(H883/(G883+H883+I883),5)","v":0},{"$f":"1-SUM(G884:H884)","v":0.37634000000000001},{"$f":"SUM(G884:I884)","v":1},{"$f":"F884-J884","v":0},null,null,null,{"$f":"SUM(G884:I884)","v":1}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"F870","v":109549557},{"$f":"G870","v":56252602},{"$f":"H870","v":0},{"$f":"I870","v":53296955},{"$f":"SUM(G885:I885)","v":109549557},{"$f":"F885-J885","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},1,{"$f":"ROUND(G885/(G885+H885+I885),5)","v":0.51349},{"$f":"ROUND(H885/(G885+H885+I885),5)","v":0},{"$f":"1-SUM(G886:H886)","v":0.48651},{"$f":"SUM(G886:I886)","v":1},{"$f":"F886-J886","v":0}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},0,{"$f":"ROUND(IF($F$62=0,0,G62/$F$62),5)","v":0},{"$f":"ROUND(IF(F62=0,0,H62/F62),5)","v":0},{"$f":"ROUND(IF(F62=0,0,I62/F62),5)","v":0},{"$f":"SUM(G890:I890)","v":0},{"$f":"F890-J890","v":0},null,null,null,{"$f":"SUM(G890:I890)","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},0,{"$f":"ROUND(IF($F$68=0,0,G68/$F$68),5)","v":0},{"$f":"ROUND(IF(F68=0,0,H68/F68),5)","v":0},{"$f":"ROUND(IF(F63=0,0,I68/F68),5)","v":0},0,0,null,null,null,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},0,{"$f":"ROUND(IF($F$70=0,0,G70/$F$70),5)","v":0},{"$f":"ROUND(IF(F95=0,0,H70/F70),5)","v":0},{"$f":"ROUND(IF(F70=0,0,I70/F70),5)","v":0},{"$f":"SUM(G892:I892)","v":0},{"$f":"F892-J892","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},1,{"$f":"ROUND(IF($F$94=0,0,G94/F94),5)","v":0.70184999999999997},{"$f":"ROUND(IF(F94=0,0,H94/F94),5)","v":0},{"$f":"ROUND(IF(F94=0,0,I94/F94),5)","v":0.29815000000000003},{"$f":"SUM(G893:I893)","v":1},{"$f":"F893-J893","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},1,{"$f":"ROUND(IF($F$97=0,0,G97/$F$97),5)","v":0.70184999999999997},{"$f":"ROUND(IF(F97=0,0,H97/F97),5)","v":0},{"$f":"ROUND(IF(F97=0,0,I97/F97),5)","v":0.29815000000000003},1,0,null,null,null,1]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,{"$f":"ROUND(IF($F$109=0,0,G109/$F$109),5)","v":0},{"$f":"ROUND(IF(F109=0,0,H109/F109),5)","v":0},{"$f":"ROUND(IF(F109=0,0,I109/F109),5)","v":1},1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,{"$f":"ROUND(IF($F$121=0,0,G121/$F$121),5)","v":0},{"$f":"ROUND(IF(F121=0,0,$H$121/F121),5)","v":0},{"$f":"ROUND(IF(F121=0,0,I121/F121),5)","v":1},1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,{"$f":"ROUND(IF($F$123=0,0,G123/$F$123),5)","v":0.68494999999999995},{"$f":"ROUND(IF(F123=0,0,$H$123/F123),5)","v":0},{"$f":"ROUND(IF(F123=0,0,I123/F123),5)","v":0.31505},1,0,null,null,null,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},1,{"$f":"ROUND(IF($F$171=0,0,G171/$F$171),5)","v":0.72253999999999996},{"$f":"ROUND(IF(F171=0,0,H171/F171),5)","v":0},{"$f":"ROUND(IF(F171=0,0,I171/F171),5)","v":0.32005},1.0425899999999999,-4.2589999999999906E-2,null,null,null,1.0425899999999999]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,{"$f":"ROUND(IF($F$200=0,0,G200/$F$200),5)","v":0.68391000000000002},{"$f":"ROUND(IF(F200=0,0,H200/F200),5)","v":0},{"$f":"ROUND(IF(F200=0,0,I200/F200),5)","v":0.35659000000000002},1.0405,-4.049999999999998E-2,null,null,null,1.0405]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},1,{"$f":"ROUND(IF($F$216=0,0,G216/$F$216),5)","v":0},{"$f":"ROUND(IF(F216=0,0,H216/F216),5)","v":0},{"$f":"ROUND(IF(F216=0,0,I216/F216),5)","v":0},{"$f":"SUM(G902:I902)","v":0},{"$f":"F902-J902","v":1},null,null,null,{"$f":"SUM(G902:I902)","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},1,{"$f":"ROUND(IF($F$222=0,0,G222/$F$222),5)","v":0},{"$f":"ROUND(IF(F222=0,0,H222/F222),5)","v":0},{"$f":"ROUND(IF(F217=0,0,I217/F217),5)","v":0},0,1,null,null,null,{"$f":"SUM(G903:I903)","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},1,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(G228:G231)/SUM($F$228:$F$231)),5)","v":0.71513000000000004},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":0.28487000000000001},1,0,null,null,null,{"$f":"SUM(G904:I904)","v":1}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},1,{"$f":"ROUND(IF($F$248=0,0,G248/$F$248),5)","v":0.70650999999999997},{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0},{"$f":"ROUND(IF($F$248=0,0,I248/$F$248),5)","v":0.29348999999999997},1,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},1,{"$f":"ROUND(IF($F$251=0,0,G251/$F$251),5)","v":0.69159000000000004},{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0},{"$f":"ROUND(IF($F$251=0,0,I251/$F$251),5)","v":0.2873},0.97889000000000004,2.1109999999999962E-2]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,{"$f":"ROUND(IF($F$263=0,0,G263/$F$263),5)","v":0.18167},{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":0},{"$f":"ROUND(IF($F$263=0,0,I263/$F$263),5)","v":0.81833},1,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,{"$f":"ROUND(IF($F$275=0,0,G275/$F$275),5)","v":0.27017000000000002},{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":0},{"$f":"ROUND(IF($F$275=0,0,I275/$F$275),5)","v":0.72982999999999998},1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,{"$f":"ROUND(IF($F$277=0,0,G277/$F$277),5)","v":0.70182999999999995},{"$f":"ROUND(IF(F277=0,0,H277/F277),5)","v":0},{"$f":"ROUND(IF($F$277=0,0,I277/$F$277),5)","v":0.29816999999999999},1,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"ROUND(IF($F$399=0,0,G399/$F$399),5)","v":0},{"$f":"ROUND(IF(F399=0,0,H399/F399),5)","v":0},{"$f":"ROUND(IF(F399=0,0,I399/F399),5)","v":1},{"$f":"SUM(G912:I912)","v":1},{"$f":"F912-J912","v":0},null,null,null,{"$f":"SUM(G912:I912)","v":1}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"ROUND(IF($F$405=0,0,G405/$F$405),5)","v":0},{"$f":"ROUND(IF(F405=0,0,H405/F405),5)","v":0},{"$f":"ROUND(IF(F405=0,0,I405/F405),5)","v":0},{"$f":"SUM(G913:I913)","v":0},{"$f":"F913-J913","v":1},null,null,null,{"$f":"SUM(G913:I913)","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"ROUND(IF($F$408=0,0,G408/F408),5)","v":0},{"$f":"ROUND(IF(F408=0,0,H408/F408),5)","v":0},{"$f":"ROUND(IF(F408=0,0,I408/F408),5)","v":0},{"$f":"SUM(G914:I914)","v":0},{"$f":"F914-J914","v":1},null,null,null,{"$f":"SUM(G914:I914)","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"ROUND(IF($F$414=0,0,G414/$F$414),5)","v":0},{"$f":"ROUND(IF(F414=0,0,H414/F414),5)","v":0},{"$f":"ROUND(IF(F414=0,0,I414/F414),5)","v":0},{"$f":"SUM(G915:I915)","v":0},{"$f":"F915-J915","v":1},null,null,null,{"$f":"SUM(G915:I915)","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"ROUND(IF($F$416=0,0,G416/$F$416),5)","v":0},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0},{"$f":"ROUND(IF($F$416=0,0,I416/$F$416),5)","v":1},{"$f":"SUM(G916:I916)","v":1},{"$f":"F916-J916","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"ROUND(IF($F$390=0,0,G390/$F$390),5)","v":0.70079999999999998},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0},{"$f":"ROUND(IF($F$390=0,0,I390/$F$390),5)","v":0.29920000000000002},{"$f":"SUM(G919:I919)","v":1},{"$f":"F919-J919","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"ROUND(IF($F$426=0,0,G426/$F$426),5)","v":0.67920000000000003},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0},{"$f":"ROUND(IF($F$426=0,0,I426/$F$426),5)","v":0.32079999999999997},{"$f":"SUM(G920:I920)","v":1},{"$f":"F920-J920","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"ROUND(IF($F$375=0,0,G375/$F$375),5)","v":0},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},{"$f":"ROUND(IF($F$375=0,0,I375/$F$375),5)","v":0},{"$f":"SUM(G921:I921)","v":0},{"$f":"F921-J921","v":1},null,null,null,{"$f":"SUM(G921:I921)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-10"}]
[{"$f":"$A$2","v":"DISTRIBUTION CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO","DISTRIBUTION",{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 12.2",null,1,2,3,4,5]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,I457/$F$457),5)","v":0},{"$f":"SUM(G934:I934)","v":0},{"$f":"F934-J934","v":1},null,null,null,{"$f":"SUM(G934:I934)","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,I453/$F$453),5)","v":0},0,1,null,null,null,{"$f":"SUM(G935:I935)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,I459/$F$459),5)","v":0},0,1,null,null,null,{"$f":"SUM(G936:I936)","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,I466/$F$466),5)","v":0},0,1,null,null,null,{"$f":"SUM(G937:I937)","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":0.82457000000000003},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0},{"$f":"ROUND(IF($F$492=0,0,I492/$F$492),5)","v":0.17543},1,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,I496/$F$496),5)","v":1},1,0,null,null,null,{"$f":"SUM(G939:I939)","v":1}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,I503/$F$503),5)","v":1},1,0,null,null,null,{"$f":"SUM(G940:I940)","v":1}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,I518/$F$518),5)","v":1},{"$f":"SUM(G941:I941)","v":1},{"$f":"F941-J941","v":0},null,null,null,{"$f":"SUM(G941:I941)","v":1}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,I522/$F$522),5)","v":1},{"$f":"SUM(G942:I942)","v":1},{"$f":"F942-J942","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":0.57850999999999997},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0},{"$f":"ROUND(IF($F$549=0,0,I549/$F$549),5)","v":0.42148999999999998},{"$f":"SUM(G943:I943)","v":1},{"$f":"F943-J943","v":0}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,I525/$F$525),5)","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,I526/$F$526),5)","v":0},{"$f":"SUM(G947:I947)","v":0},{"$f":"F947-J947","v":1}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,I527/$F$527),5)","v":0},0,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":0.82457000000000003},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0},{"$f":"ROUND(IF($F$528=0,0,I528/$F$528),5)","v":0.17543},1,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,I529/$F$529),5)","v":1},1,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,I530/$F$530),5)","v":1},1,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,I531/$F$531),5)","v":0},0,1]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":0.51349},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":0},{"$f":"ROUND(IF($F$532=0,0,I532/$F$532),5)","v":0.48651},1,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0.51349},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":0},{"$f":"ROUND(IF($F$547=0,0,I547/$F$547),5)","v":0.48651},1,0]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":0},{"$f":"ROUND(IF(G563=0,0,H563/G563),5)","v":0},{"$f":"ROUND(IF(H563=0,0,I563/H563),5)","v":0},{"$f":"SUM(G957:I957)","v":0},{"$f":"F957-J957","v":1},null,null,null,{"$f":"SUM(G957:I957)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,I567/$F$567),5)","v":0},0,1,null,null,null,{"$f":"SUM(G958:I958)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0.70650999999999997},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,I571/$F$571),5)","v":0.29348999999999997},1,0,null,null,null,{"$f":"SUM(G959:I959)","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0.18167},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":0},{"$f":"ROUND(IF($F$575=0,0,I575/$F$575),5)","v":0.81833},1,0,null,null,null,{"$f":"SUM(G960:I960)","v":1}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0.27017000000000002},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":0},{"$f":"ROUND(IF($F$579=0,0,I579/$F$579),5)","v":0.72982999999999998},1,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0.68257000000000001},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0},{"$f":"ROUND(IF($F$582=0,0,I582/$F$582),5)","v":0.31742999999999999},1,0,null,null,null,{"$f":"SUM(G962:I962)","v":1}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0.70182999999999995},{"$f":"ROUND(IF(F598=0,0,H598/F598),5)","v":0},{"$f":"1-SUM(G965:H965)","v":0.29817000000000005},{"$f":"SUM(G965:I965)","v":1},{"$f":"F965-J965","v":0},null,null,null,{"$f":"SUM(G965:I965)","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":0.51349},{"$f":"ROUND(IF(F605=0,0,H605/F605),5)","v":0},{"$f":"1-SUM(G966:H966)","v":0.48651},{"$f":"SUM(G966:I966)","v":1},{"$f":"F966-J966","v":0},null,null,null,{"$f":"SUM(G966:I966)","v":1}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0.67083999999999999},{"$f":"ROUND(IF(F617=0,0,H617/F617),5)","v":0},{"$f":"1-SUM(G967:H967)","v":0.32916000000000001},{"$f":"SUM(G967:I967)","v":1},{"$f":"F967-J967","v":0},null,null,null,{"$f":"SUM(G967:I967)","v":1}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":0.62095},{"$f":"ROUND(IF(F618=0,0,H618/F618),5)","v":0},{"$f":"1-SUM(G968:H968)","v":0.37905},{"$f":"SUM(G968:I968)","v":1},{"$f":"F968-J968","v":0},null,null,null,{"$f":"SUM(G968:I968)","v":1}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":0.62365965599999995},{"$f":"ROUND(IF(F770=0,0,H770/F770),9)","v":0},{"$f":"1-SUM(G971:H971)","v":0.37634034400000005},{"$f":"SUM(G971:I971)","v":1},{"$f":"F971-J971","v":0},null,null,null,{"$f":"SUM(G971:I971)","v":1}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"ROUND(0.06889*0,0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,Alloctable_Classified_Distribution,H10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,Alloctable_Classified_Distribution,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,Alloctable_Classified_Distribution,$I$10,FALSE),0)","v":0},{"$f":"SUM(G985:I985)","v":0},{"$f":"F985-J985","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",0,{"$f":"ROUND(F986*VLOOKUP(E986,Alloctable_Classified_Distribution,H10,FALSE),0)","v":0},0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",0,{"$f":"ROUND(F987*VLOOKUP(E987,Alloctable_Classified_Distribution,H10,FALSE),0)","v":0},0,0,0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050"," ",{"$f":"'FR-16(7)(v)-1 Functional'!E986","v":"K301"},0,{"$f":"ROUND(F988*VLOOKUP(E988,Alloctable_Classified_Distribution,H10,FALSE),0)","v":0},0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",0,{"$f":"ROUND(F989*VLOOKUP(E989,Alloctable_Classified_Distribution,H10,FALSE),0)","v":0},0,0,0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50"," ",{"$f":"'FR-16(7)(v)-1 Functional'!E988","v":"NP29"},0,{"$f":"ROUND(F990*VLOOKUP(E990,Alloctable_Classified_Distribution,H10,FALSE),0)","v":0},0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F985:F990)","v":0},0,0,0,0,0]

{"sheet":"FR-16(7)(v)-11 DIST Demand","index":13,"n_rows":991,"n_cols":23,"rows_kept":991,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-10",null,null,null,null,null,null,null,"FR-16(7)(v)-11"]
[{"$f":"\"DISTRIBUTION \"&F9&\" ALLOCATED - ELECTRIC COST OF SERVICE\"","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F7","v":"TOTAL"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["LINE",null,null,null,null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!F9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F9","v":"DEMAND"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":330821715},{"$f":"G123","v":146034635},{"$f":"H123","v":97622179},{"$f":"I123","v":439993},{"$f":"J123","v":2266128},23157,48075010,32989541,1108252,0,2246279,{"$f":"Q123","v":16541},{"$f":"SUM(G12:Q12)","v":330821715},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-105700266},{"$f":"-G200","v":-49313334},{"$f":"-H200","v":-33303952},{"$f":"-I200","v":-150104},{"$f":"-J200","v":-773125},-7902,-16400946,-11254494,-378081,637,-766403,{"$f":"-Q200","v":-5645},{"$f":"SUM(G13:Q13)","v":-112353349},{"$f":"F13-R13","v":6653083}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-91203129},{"$f":"G421","v":-40451282},{"$f":"H421","v":-26810646},{"$f":"I421","v":-120613},{"$f":"J421","v":-634668},-6389,-13177698,-9037981,-303648,-40315,-615324,{"$f":"Q421","v":-4565},{"$f":"SUM(G14:Q14)","v":-91203129},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":133918320},{"$f":"SUM(G12:G14)","v":56270019},{"$f":"SUM(H12:H14)","v":37507581},{"$f":"SUM(I12:I14)","v":169276},{"$f":"SUM(J12:J14)","v":858335},8866,18496366,12697066,426523,-39678,864552,{"$f":"SUM(Q12:Q14)","v":6331},{"$f":"SUM(R12:R14)","v":127265237},{"$f":"F15-R15","v":6653083}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":15817659},{"$f":"G549","v":7916849},{"$f":"H549","v":4164751},{"$f":"I549","v":16790},{"$f":"J549","v":164666},1055,1913757,1286923,44018,219741,88270,{"$f":"Q549","v":839},{"$f":"SUM(G18:Q18)","v":15817659},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":10298345},{"$f":"G582","v":4617995},{"$f":"H582","v":3000851},{"$f":"I582","v":13526},{"$f":"J582","v":69652},712,1477778,1014064,34068,162,69029,{"$f":"Q582","v":508},{"$f":"SUM(G19:Q19)","v":10298345},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":3099372},{"$f":"G612","v":1392857},{"$f":"H612","v":900923},{"$f":"I612","v":4033},{"$f":"J612","v":22417},219,440518,301631,10138,5953,20529,{"$f":"$Q$612","v":154},{"$f":"SUM(G20:Q20)","v":3099372},0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":29215376},13927701,8066525,34349,{"$f":"SUM(J17:J20)","v":256735},1986,3832053,2602618,88224,225856,177828,1501,29215376,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":-680882},{"$f":"G676","v":-190312},{"$f":"H676","v":-260610},{"$f":"I676","v":-1483},{"$f":"J676","v":5012},-48,-150633,-107643,-3513,35581,-7200,{"$f":"$Q$676","v":-33},{"$f":"SUM(G22:Q22)","v":-680882},0]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":532031},{"$f":"G722","v":244607},151707,656,4643,37,72440,49277,1663,3608,3367,26,{"$f":"SUM(G23:Q23)","v":532031},0]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G24","v":0},{"$f":"F24-SUM(H24:Q24)","v":0},{"$f":"ROUND(F24*VLOOKUP(D73,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP($D$24,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G24:Q24)","v":0},{"$f":"F24-R24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"J767","v":0},0,0,0,0,0,0,{"$f":"Q767","v":0},{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":29066525},13981996,7957622,33522,{"$f":"SUM(J21:J25)","v":266390},1975,3753860,2544252,86374,265045,173995,1494,29066525,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":9710842},4293648,2861979,12915,65451,680,1411374,968851,32531,-3010,65937,486,{"$f":"SUM(G28:Q28)","v":9710842},{"$f":"F28-R28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-1124609},{"$f":"-G750","v":-496229},{"$f":"-H750","v":-331863},{"$f":"-I750","v":-1498},{"$f":"-J750","v":-7682},-78,-163454,-112152,-3767,-197,-7633,{"$f":"-$Q$750","v":-56},{"$f":"SUM(G29:Q29)","v":-1124609},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":37652758},17779415,10487738,44939,{"$f":"SUM(J26:J29)","v":324159},2577,5001780,3400951,115138,261838,232299,1924,37652758,0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F31+F30","v":37652758},17779415,10487738,44939,{"$f":"J31+J30","v":324159},2577,5001780,3400951,115138,261838,232299,1924,37652758,0]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F870","v":56252602},28154988,14811310,59628,{"$f":"J870","v":585590},3938,6806002,4576712,156382,781349,313890,2813,56252602,0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":-18599844},{"$f":"G32-G33","v":-10375573},-4323572,-14689,{"$f":"J32-J33","v":-261431},-1361,-1804222,-1175761,-41244,-519511,-81591,-889,-18599844,0]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":21154511},{"$f":"G777+G28","v":10677285},{"$f":"H777+H28","v":5522083},{"$f":"I777+I28","v":21952},{"$f":"J777+J28","v":226298},1517,2521433,1692245,57907,316622,116136,{"$f":"Q777+Q28","v":1033},{"$f":"R777+R28","v":21154511},{"$f":"F36-R36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0.15429999999999999},0.17613999999999999,0.13666,0.12039,0.24490000000000001,0.15806999999999999,0.12654000000000001,0.12372,0.12608,-7.4497499999999999,0.12475,0.15068999999999999,0.15429999999999999,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.27365585323037162},0.31832434227784034,0.23757745823049312,0.20430107009851889,0.45895645339981611,0.28136648526832753,0.21687942209677591,0.21111178752196536,0.21593860227251602,-15.278607156907203,0.21321840582411247,0.26627246287041911,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":0.27365585323037162},{"$f":"IF(Equity=0,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F869","v":32463304},15328985,9042276,38745,{"$f":"J869","v":279482},2222,4312415,2932218,99269,225750,200283,1659,32463304,{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":5189454},2450430,1445462,6194,{"$f":"J30-J42","v":44677},355,689365,468733,15869,36088,32016,265,5189454,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.15986},0.15986,0.15986,0.15987000000000001,{"$f":"IF(J42=0,0,ROUND(J43/J42,5))","v":0.15986},0.15977,0.15986,0.15986,0.15986,0.15986,0.15984999999999999,0.15973000000000001,0.15986,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":23789298},12826003,5769034,20883,{"$f":"J33-J42","v":306108},1716,2493587,1644494,57113,555599,113607,1154,23789298,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":0.73280999999999996},0.83672000000000002,0.63800999999999997,0.53898999999999997,{"$f":"IF(J42=0,0,ROUND(J45/J42,5))","v":1.09527},0.77227999999999997,0.57823000000000002,0.56084000000000001,0.57533999999999996,2.4611299999999998,0.56723000000000001,0.6956,0.73280999999999996,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G59","v":0},{"$f":"F59-SUM(H59:Q59)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP($D$59,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G59:Q59)","v":0},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G60","v":0},{"$f":"F60-SUM(H60:Q60)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP($D$60,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G60:Q60)","v":0},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G61","v":0},{"$f":"F61-SUM(H61:Q61)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP($D$61,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},{"$f":"SUM(G59:G61)","v":0},{"$f":"SUM(H59:H61)","v":0},{"$f":"SUM(I59:I61)","v":0},{"$f":"SUM(J59:J61)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$59:$Q$61)","v":0},{"$f":"SUM(R59:R61)","v":0},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G65","v":0},{"$f":"F65-SUM(H65:Q65)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP($D$65,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G66","v":0},{"$f":"F66-SUM(H66:Q66)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP($D$66,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G66:Q66)","v":0},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G67","v":0},{"$f":"F67-SUM(H67:Q67)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP($D$67,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":0},{"$f":"G68+G62","v":0},{"$f":"H68+H62","v":0},{"$f":"I68+I62","v":0},{"$f":"J68+J62","v":0},0,0,0,0,0,0,{"$f":"$Q$68+$Q$62","v":0},{"$f":"R68+R62","v":0},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G73","v":70429035},{"$f":"F73-SUM(H73:Q73)","v":31089490},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":20782904},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":93671},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":482439},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":4930},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":10234747},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":7023183},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":235937},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP($D$73,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":478213},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":3521},{"$f":"SUM(G73:Q73)","v":70429035},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G74","v":31596514},{"$f":"F74-SUM(H74:Q74)","v":13947651},9323815,{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":42023},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":216436},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":2212},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":4591605},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":3150804},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":105848},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":214540},{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":1580},{"$f":"SUM(G74:Q74)","v":31596514},{"$f":"F74-R74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G75","v":0},{"$f":"F75-SUM(H75:Q75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F75*VLOOKUP(D75,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G75:Q75)","v":0},{"$f":"F75-R75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G76","v":13601159},6003959,4013566,18090,93168,952,1976520,1356308,45564,0,92352,680,13601159,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G78","v":61772302},27268147,18228389,82157,423140,4324,8976751,6159934,206937,0,419434,3089,61772302,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G80","v":28743644},12688308,8481962,38229,196894,2012,4177026,2866316,96291,0,195169,1437,28743644,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G82","v":50721079},22389807,14967283,67459,347439,3550,7370787,5057906,169916,0,344396,2536,50721079,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G84","v":8531757},3766173,2517636,11347,58443,597,1239835,850787,28581,0,57931,427,8531757,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G86","v":38104430},{"$f":"F86-SUM(H86:Q86)","v":16820439},{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":11244236},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":50679},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":261015},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":2667},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":5537336},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":3799774},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":127650},{"$f":"ROUND(F86*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":258729},{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":1905},{"$f":"SUM(G86:Q86)","v":38104430},{"$f":"F86-R86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G87","v":0},0,{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP($D$86,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G88","v":0},0,0,{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F88*VLOOKUP($D$88,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G89","v":0},0,0,{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F89*VLOOKUP($D$89,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G90","v":0},0,0,{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F90*VLOOKUP($D$90,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G91","v":0},0,0,{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F91*VLOOKUP($D$91,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G92","v":27321795},12060661,8062388,{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":36338},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":187154},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":1913},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":3970403},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":2724529},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":91528},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F92*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":185515},1366,27321795,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G93","v":0},{"$f":"F93-SUM(H93:Q93)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP($D$92,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":330821715},{"$f":"SUM(G73:G92)","v":146034635},{"$f":"SUM(H73:H92)","v":97622179},{"$f":"SUM(I73:I92)","v":439993},{"$f":"SUM(J73:J92)","v":2266128},23157,48075010,32989541,1108252,0,2246279,{"$f":"SUM(Q73:Q92)","v":16541},{"$f":"SUM(R73:R92)","v":330821715},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":330821715},{"$f":"G94+G68","v":146034635},{"$f":"H94+H68","v":97622179},{"$f":"I94+I68","v":439993},{"$f":"J94+J68","v":2266128},23157,48075010,32989541,1108252,0,2246279,{"$f":"Q94+$Q$68","v":16541},{"$f":"R94+R68","v":330821715},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":330821715},{"$f":"G94+G70","v":146034635},{"$f":"H94+H70","v":97622179},{"$f":"I94+I70","v":439993},{"$f":"J94+J70","v":2266128},23157,48075010,32989541,1108252,0,2246279,{"$f":"Q94+Q70","v":16541},{"$f":"R94+R70","v":330821715},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G100","v":0},{"$f":"F100-SUM(H100:Q100)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G100:Q100)","v":0},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G101","v":0},{"$f":"F101-SUM(H101:Q101)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G101:Q101)","v":0},{"$f":"F101-R101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":0},{"$f":"SUM(G100:G108)","v":0},{"$f":"SUM(H100:H108)","v":0},{"$f":"SUM(I100:I108)","v":0},{"$f":"SUM(J100:J108)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q100:Q108)","v":0},{"$f":"SUM(R100:R108)","v":0},{"$f":"SUM(S100:S108)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G112","v":0},{"$f":"F112-SUM(H112:Q112)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G112:Q112)","v":0},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":0},{"$f":"SUM(G112:G120)","v":0},{"$f":"SUM(H112:H120)","v":0},{"$f":"SUM(I112:I120)","v":0},{"$f":"SUM(J112:J120)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q112:Q120)","v":0},{"$f":"SUM(R112:R120)","v":0},{"$f":"SUM(S112:S120)","v":0}]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":330821715},{"$f":"G97+G109+G121","v":146034635},{"$f":"H97+H109+H121","v":97622179},{"$f":"I97+I109+I121","v":439993},{"$f":"J97+J109+J121","v":2266128},23157,48075010,32989541,1108252,0,2246279,{"$f":"Q97+Q109+Q121","v":16541},{"$f":"R97+R109+R121","v":330821715},{"$f":"S97+S109+S121","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G136","v":0},{"$f":"F136-SUM(H136:Q136)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP($D$136,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G136:Q136)","v":0},{"$f":"F136-R136","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G137","v":0},{"$f":"F137-SUM(H137:Q137)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP($D$137,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G137:Q137)","v":0},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G138","v":0},{"$f":"F138-SUM(H138:Q138)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP($D$138,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G138:Q138)","v":0},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G142","v":0},{"$f":"F142-SUM(H142:Q142)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP($D$142,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G143","v":0},{"$f":"F143-SUM(H143:Q143)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP($D$143,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G143:Q143)","v":0},{"$f":"F143-R143","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G144","v":0},{"$f":"F144-SUM(H144:Q144)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP($D$144,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G144:Q144)","v":0},{"$f":"F144-R144","v":0}]
[11,null,"  TOTAL TRANS DEPREC RESERVE",null,null,{"$f":"SUM(F142:F144)","v":0},{"$f":"SUM(G142:G144)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R142:R144)","v":0},{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":0},{"$f":"G145+G139","v":0},{"$f":"$H$114+H139","v":0},{"$f":"$I$114+I139","v":0},{"$f":"$J$114+J139","v":0},{"$f":"$K$114+K139","v":0},{"$f":"$L$114+L139","v":0},{"$f":"$M$114+M139","v":0},{"$f":"$N$114+N139","v":0},{"$f":"$O$114+O139","v":0},{"$f":"$P$114+P139","v":0},{"$f":"$Q$114+Q139","v":0},{"$f":"SUM(G147:Q147)","v":0},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G150","v":21980974},{"$f":"F150-SUM(H150:Q150)","v":9703060},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":6486366},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":29235},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":150570},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":1539},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":3194275},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":2191943},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":73636},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP($D$150,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":149251},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":1099},{"$f":"SUM(G150:Q150)","v":21980974},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G151","v":16525048},{"$f":"F151-SUM(H151:Q151)","v":7294652},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":4876376},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":21978},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":113197},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":1157},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":2401420},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":1647878},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":55359},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":112205},{"$f":"ROUND(F151*VLOOKUP(D151,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":826},{"$f":"SUM(G151:Q151)","v":16525048},{"$f":"F151-R151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G152","v":0},{"$f":"F152-SUM(H152:Q152)","v":0},{"$f":"ROUND(F152*VLOOKUP(D152,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F152*VLOOKUP(D152,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G152:Q152)","v":0},{"$f":"F152-R152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G153","v":7113437},3140084,2099104,9461,48727,498,1033725,709352,23830,0,48300,356,7113437,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G155","v":18811048},8303760,5550952,25019,128856,1317,2733621,1875838,63017,0,127727,941,18811048,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G157","v":8753083},3863873,2582947,11642,59959,613,1271998,872857,29323,0,59433,438,8753083,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G159","v":15203495},6711278,4486399,20221,104144,1064,2209372,1516093,50932,0,103232,760,15203495,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G161","v":2557369},1128899,754654,3401,17518,179,371637,255021,8567,0,17365,128,2557369,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G163","v":19933975},{"$f":"F163-SUM(H163:Q163)","v":8799454},{"$f":"ROUND(F163*VLOOKUP(D163,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":5882317},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":26512},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":136548},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":1395},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":2896805},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":1987816},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":66779},{"$f":"ROUND(F163*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F163*VLOOKUP(D163,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":135352},{"$f":"ROUND(F163*VLOOKUP(D163,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":997},{"$f":"SUM(G163:Q163)","v":19933975},{"$f":"F163-R163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G164","v":0},0,0,{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP($D$163,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP(D164,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F164*VLOOKUP(D164,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G165","v":0},0,0,{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F165*VLOOKUP($D$165,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G166","v":0},0,0,{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F166*VLOOKUP($D$166,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G167","v":0},0,0,{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F167*VLOOKUP($D$167,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G168","v":1622014},716006,478640,{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":2157},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":11111},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":114},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":235711},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":161747},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":5434},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F168*VLOOKUP($D$168,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":11013},81,1622014,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G169","v":374936},165507,110640,{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":499},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":2568},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":26},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":54486},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":37389},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":1256},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F169*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":2546},19,374936,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G170","v":-6653083},{"$f":"F170-SUM(H170:Q170)","v":-4634936},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":-1963258},{"$f":"ROUND(F170*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":-8849},{"$f":"ROUND(F170*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":-45574},{"$f":"ROUND(F170*VLOOKUP($D$169,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":-466}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":106222296},{"$f":"SUM(G149:G169)","v":49826573},{"$f":"SUM(H149:H169)","v":33308395},{"$f":"SUM(I149:I169)","v":150125},773198,7902,16403050,11255934,378133,0,766424,5645,{"$f":"SUM(R149:R169)","v":112875379},{"$f":"SUM(S149:S169)","v":0}]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":106222296},{"$f":"G171+G145","v":49826573},{"$f":"H171+H145","v":33308395},{"$f":"I171+I145","v":150125},773198,7902,16403050,11255934,378133,0,766424,5645,{"$f":"SUM(G173:Q173)","v":112875379},{"$f":"F173-R173","v":-6653083}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":106222296},{"$f":"G147+G171","v":49826573},{"$f":"H147+H171","v":33308395},{"$f":"I147+I171","v":150125},773198,7902,16403050,11255934,378133,0,766424,5645,{"$f":"SUM(G174:Q174)","v":112875379},{"$f":"F174-R174","v":-6653083}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G177","v":0},{"$f":"F177-SUM(H177:Q177)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G177:Q177)","v":0},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G185","v":-481646},-473536,-4099,-19,-67,0,-1941,-1329,-48,-588,-19,0,-481646,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":-481646},{"$f":"SUM(G176:G185)","v":-473536},{"$f":"SUM(H176:H185)","v":-4099},{"$f":"SUM(I176:I185)","v":-19},{"$f":"SUM(J176:J185)","v":-67},0,-1941,-1329,-48,-588,-19,{"$f":"SUM(Q176:Q185)","v":0},{"$f":"SUM(R176:R185)","v":-481646},{"$f":"SUM(S176:S185)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G189","v":0},{"$f":"F189-SUM(H189:Q189)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G189:Q189)","v":0},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G197","v":-40384},-39703,-344,-2,-6,0,-163,-111,-4,-49,-2,0,-40384,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":-40384},{"$f":"SUM(G188:G197)","v":-39703},-344,-2,{"$f":"SUM(J188:J197)","v":-6},0,-163,-111,-4,-49,-2,0,-40384,0]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":105700266},{"$f":"G198+G186+G171+G145+G139","v":49313334},{"$f":"H198+H186+H171+H145+H139","v":33303952},150104,773125,7902,16400946,11254494,378081,-637,766403,5645,{"$f":"R198+R186+R171+R145+R139","v":112353349},{"$f":"S198+S186+S171+S145+S139","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":0},{"$f":"G59-G136","v":0},{"$f":"H59-H136","v":0},{"$f":"I59-I136","v":0},{"$f":"J59-J136","v":0},0,0,0,0,0,0,{"$f":"Q59-Q136","v":0},{"$f":"R59-R136","v":0},{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":0},0,0,0,{"$f":"J60-J137","v":0},0,0,0,0,0,0,0,0,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":0},0,0,0,{"$f":"J61-J138","v":0},0,0,0,0,0,0,0,0,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,{"$f":"SUM(J213:J215)","v":0},0,0,0,0,0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,{"$f":"J65-J142","v":0},0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":0},0,0,0,{"$f":"J66-J143","v":0},0,0,0,0,0,0,{"$f":"Q66-Q143","v":0},{"$f":"R66-R143","v":0},{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,0,0,0,0,{"$f":"J67-J144","v":0},0,0,0,0,0,0,{"$f":"Q67-Q144","v":0},{"$f":"R67-R144","v":0},{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":0},0,0,0,{"$f":"SUM(J218:J221)","v":0},0,0,0,0,0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":0},{"$f":"G70-G147","v":0},{"$f":"H70-H147","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"F224-R224","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":48448061},{"$f":"G73-G150","v":21386430},{"$f":"H73-H150","v":14296538},64436,331869,3391,7040472,4831240,162301,0,328962,2422,{"$f":"R73-R150","v":48448061},{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":15071466},{"$f":"G74-G151","v":6652999},{"$f":"H74-H151","v":4447439},20045,103239,1055,2190185,1502926,50489,0,102335,754,{"$f":"R74-R151","v":15071466},{"$f":"F228-R228","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":0},{"$f":"G75-G152","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F229-R229","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,6487722,{"$f":"G76-G153","v":2863875},1914462,8629,44441,454,942795,646956,21734,0,44052,324,6487722,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,0,{"$f":"G77-G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,42961254,{"$f":"G78-G155","v":18964387},12677437,57138,294284,3007,6243130,4284096,143920,0,291707,2148,42961254,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G79-G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,19990561,{"$f":"G80-G157","v":8824435},5899015,26587,136935,1399,2905028,1993459,66968,0,135736,999,19990561,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G81-G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,35517584,{"$f":"G82-G159","v":15678529},10480884,47238,243295,2486,5161415,3541813,118984,0,241164,1776,35517584,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G83-G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,5974388,{"$f":"G84-G161","v":2637274},1762982,7946,40925,418,868198,595766,20014,0,40566,299,5974388,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G85-G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,18170455,{"$f":"G86-G163","v":8020985},5361919,24167,124467,1272,2640531,1811958,60871,0,123377,908,18170455,{"$f":"F240-R240","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,0,{"$f":"G87-G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,0,{"$f":"G88-G165","v":0},{"$f":"H88-H165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R88-R165","v":0},0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,0,0,{"$f":"H89-H166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R89-R166","v":0},0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,{"$f":"H90-H167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R90-R167","v":0},0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-1622014,-716006,{"$f":"H91-H168","v":-478640},-2157,-11111,-114,-235711,-161747,-5434,0,-11013,-81,{"$f":"R91-R168","v":-1622014},0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,26946859,11895154,{"$f":"H92-H169","v":7951748},35839,184586,1887,3915917,2687140,90272,0,182969,1347,{"$f":"R92-R169","v":26946859},0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,6653083,4634936,1963258,8849,45574,466]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":217946336},{"$f":"SUM(G226:G246)","v":96208062},{"$f":"SUM(H226:H246)","v":64313784},{"$f":"SUM(I226:I246)","v":289868},{"$f":"SUM(J226:J246)","v":1492930},15255,31671960,21733607,730119,0,1479855,{"$f":"SUM(Q226:Q246)","v":10896},{"$f":"SUM(R226:R246)","v":217946336},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":224599419},96208062,64313784,289868,{"$f":"J96-J173","v":1492930},15255,31671960,21733607,730119,0,1479855,10896,217946336,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":224599419},96208062,64313784,289868,{"$f":"J97-J174","v":1492930},15255,31671960,21733607,730119,0,1479855,10896,217946336,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,{"$f":"J100-J177","v":0},0,0,0,0,0,0,0,0,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,{"$f":"J101-J178","v":0},0,0,0,0,0,0,0,0,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,{"$f":"J102-J179","v":0},0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F258-R258","v":0}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":0},0,0,0,{"$f":"J105-J182","v":0},0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,{"$f":"J106-J183","v":0},0,0,0,0,0,0,{"$f":"Q106-Q183","v":0},{"$f":"R106-R183","v":0},0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,{"$f":"J107-J184","v":0},0,0,0,0,0,0,{"$f":"Q107-Q184","v":0},{"$f":"R107-R184","v":0},{"$f":"F261-R261","v":0}]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":481646},473536,4099,19,{"$f":"J108-J185","v":67},0,1941,1329,48,588,19,0,481646,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":481646},473536,4099,19,{"$f":"SUM(J253:J262)","v":67},0,1941,1329,48,588,19,0,481646,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,{"$f":"J112-J189","v":0},0,0,0,0,0,0,0,0,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,{"$f":"J113-J190","v":0},0,0,0,0,0,0,0,0,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,{"$f":"J114-J191","v":0},0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F270-R270","v":0}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":0},0,0,0,{"$f":"J117-J194","v":0},0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,{"$f":"J118-J195","v":0},0,{"$f":"L118-L195","v":0},0,0,0,0,{"$f":"Q118-Q195","v":0},{"$f":"R118-R195","v":0},0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,{"$f":"J119-J196","v":0},0,0,0,0,0,0,{"$f":"Q119-Q196","v":0},{"$f":"R119-R196","v":0},{"$f":"F273-R273","v":0}]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":40384},39703,344,2,{"$f":"J120-J197","v":6},0,163,111,4,49,2,0,40384,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":40384},39703,344,2,{"$f":"SUM(J265:J274)","v":6},0,163,111,4,49,2,0,40384,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":218468366},{"$f":"G275+G263+G248+G222+G216","v":96721301},{"$f":"H275+H263+H248+H222+H216","v":64318227},{"$f":"I275+I263+I248+I222+I216","v":289889},{"$f":"J275+J263+J248+J222+J216","v":1493003},15255,31674064,21735047,730171,637,1479876,{"$f":"Q275+Q263+Q248+Q222+Q216","v":10896},{"$f":"R275+R263+R248+R222+R216","v":218468366},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!G292","v":33759376},{"$f":"F292-SUM(H292:Q292)","v":14946289},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":9939098},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":44900},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":230577},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":2363},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":4894434},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":3358720},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":112756},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":228551},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":1688},{"$f":"SUM(G292:Q292)","v":33759376},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!G293","v":622765},275718,183348,828,4253,44,90288,61959,2080,0,4216,31,622765,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!G294","v":40468973},17864220,11941989,53824,277212,2833,5880951,4035566,135571,0,274784,2023,40468973,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!G295","v":9867132},4368476,2904982,13123,67393,691,1430537,981681,32956,0,66800,493,9867132,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!G296","v":123645},54743,36402,164,844,9,17926,12301,413,0,837,6,123645,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!G297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!G298","v":-78271},-76954,-666,-3,-11,0,-315,-216,-8,-95,-3,0,-78271,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!G299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":84763620},{"$f":"SUM(G292:G300)","v":37432492},{"$f":"SUM(H292:H300)","v":25005153},{"$f":"SUM(I292:I300)","v":112836},{"$f":"SUM(J292:J300)","v":580268},5940,12313821,8450011,283768,-95,575185,{"$f":"SUM(Q292:Q300)","v":4241},{"$f":"SUM(R292:R300)","v":84763620},{"$f":"SUM(S292:S300)","v":0}]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G304","v":-1756902},{"$f":"F304-SUM(H304:Q304)","v":-777832},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":-517250},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":-2337},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":-12000},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":-123},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":-254716},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":-174794},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":-5868},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":-11894},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":-88},{"$f":"SUM(G304:Q304)","v":-1756902},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G305","v":4198756},1858914,1236156,5584,28678,294,608736,417734,14024,0,28426,210,4198756,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G307","v":416993},184614,122767,555,2848,29,60456,41487,1393,0,2823,21,416993,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G310","v":220391},97289,65035,293,1510,15,32027,21977,738,0,1496,11,220391,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G311","v":71984},36029,18953,76,749,5,8709,5857,200,1000,402,4,71984,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G312","v":3873},1938,1020,4,40,0,469,315,11,54,22,0,{"$f":"SUM(G312:Q312)","v":3873},{"$f":"F312-R312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G313","v":1519831},760692,400172,1611,15821,106,183884,123653,4225,21110,8481,76,{"$f":"SUM(G313:Q313)","v":1519831},{"$f":"F313-R313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":4674926},{"$f":"SUM(G303:G314)","v":2161644},{"$f":"SUM(H303:H314)","v":1326853},{"$f":"SUM(I303:I314)","v":5786},{"$f":"SUM(J303:J314)","v":37646},326,639565,436229,14723,22164,29756,{"$f":"SUM(Q303:Q314)","v":234},{"$f":"SUM(R303:R314)","v":4674926},{"$f":"SUM(S303:S314)","v":0}]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G318","v":48145},{"$f":"F318-SUM(H318:Q318)","v":21316},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":14174},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":64},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":329},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":3},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":6980},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":4790},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":161},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":326},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":2},{"$f":"SUM(G318:Q318)","v":48145},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G319","v":0},{"$f":"F319-SUM(H319:Q319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G320","v":0},{"$f":"F320-SUM(H320:Q320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G321","v":0},{"$f":"F321-SUM(H321:Q321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":48145},{"$f":"SUM(G317:G321)","v":21316},{"$f":"SUM(H317:H321)","v":14174},{"$f":"SUM(I317:I321)","v":64},{"$f":"SUM(J317:J321)","v":329},3,6980,4790,161,0,326,{"$f":"SUM(Q317:Q321)","v":2},{"$f":"SUM(R317:R321)","v":48145},{"$f":"SUM(S317:S321)","v":0}]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":89486691},{"$f":"G322+G315+G301","v":39615452},{"$f":"H322+H315+H301","v":26346180},{"$f":"I322+I315+I301","v":118686},{"$f":"J322+J315+J301","v":618243},6269,12960366,8891030,298652,22069,605267,{"$f":"Q322+Q315+Q301","v":4477},{"$f":"R322+R315+R301","v":89486691},{"$f":"S322+S315+S301","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G338","v":0},{"$f":"F338-SUM(H338:Q338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G338:Q338)","v":0},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G339","v":-31307},-15669,-8243,-33,-326,-2,-3788,-2547,-87,-435,-175,-2,-31307,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G343","v":4073},1798,1202,5,28,0,592,406,14,0,28,0,4073,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G345","v":-758921},-379848,-199824,-804,-7900,-53,-91822,-61746,-2110,-10541,-4235,-38,-758921,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G346","v":-292919},-146609,-77126,-310,-3049,-21,-35440,-23832,-814,-4069,-1634,-15,-292919,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G348","v":-17078},-8549,-4497,-18,-178,-1,-2066,-1389,-47,-237,-95,-1,-17078,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G350","v":-23195},-11611,-6107,-25,-241,-2,-2806,-1887,-64,-322,-129,-1,-23195,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G352","v":-4232},-2119,-1114,-4,-44,0,-512,-344,-12,-59,-24,0,-4232,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G353","v":-51699},-25876,-13612,-55,-538,-4,-6255,-4206,-144,-718,-288,-3,-51699,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G354","v":-912533},-404004,-268659,-1214,-6233,-64,-132299,-90788,-3048,0,-6178,-46,-912533,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G355","v":-1043},-522,-275,-1,-11,0,-126,-85,-3,-14,-6,0,-1043,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G356","v":28969},12825,8529,39,198,2,4200,2882,97,0,196,1,28969,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G357","v":-133291},-66712,-35096,-141,-1388,-9,-16127,-10845,-371,-1851,-744,-7,-133291,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G358","v":536399},237480,157921,713,3664,38,77767,53366,1792,0,3631,27,536399,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G359","v":-59661},-26414,-17565,-79,-407,-4,-8650,-5936,-199,0,-404,-3,-59661,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-1716438},{"$f":"SUM(G337:G360)","v":-835830},{"$f":"SUM(H337:H360)","v":-464466},{"$f":"SUM(I337:I360)","v":-1927},{"$f":"SUM(J337:J360)","v":-16425},-120,-217332,-146951,-4996,-18246,-10057,{"$f":"SUM(Q337:Q360)","v":-88},{"$f":"SUM(R337:R360)","v":-1716438},{"$f":"SUM(S337:S360)","v":0}]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G364","v":0},{"$f":"F364-SUM(H364:Q364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G365","v":0},{"$f":"F365-SUM(H365:Q365)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G366","v":0},{"$f":"F366-SUM(H366:Q366)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,{"$f":"SUM(J363:J366)","v":0},0,0,0,0,0,0,0,0,0]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G370","v":0},{"$f":"F370-SUM(H370:Q370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G371","v":0},{"$f":"F371-SUM(H371:Q371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G371:Q371)","v":0},{"$f":"F371-R371","v":0}]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G372","v":0},{"$f":"F372-SUM(H372:Q372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G372:Q372)","v":0},{"$f":"F372-R372","v":0}]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G373","v":0},{"$f":"F373-SUM(H373:Q373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G373:Q373)","v":0},{"$f":"F373-R373","v":0}]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G374","v":0},{"$f":"F374-SUM(H374:Q374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G374:Q374)","v":0},{"$f":"F374-R374","v":0}]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-1716438},{"$f":"G361+G367+G375","v":-835830},{"$f":"H361+H367+H375","v":-464466},{"$f":"I361+I367+I375","v":-1927},{"$f":"J361+J367+J375","v":-16425},-120,-217332,-146951,-4996,-18246,-10057,{"$f":"Q361+Q367+Q375","v":-88},{"$f":"R361+R367+R375","v":-1716438},{"$f":"S361+S367+S375","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":127265237},{"$f":"G277-G324+G377","v":56270019},{"$f":"H277-H324+H377","v":37507581},{"$f":"I277-I324+I377","v":169276},{"$f":"J277-J324+J377","v":858335},8866,18496366,12697066,426523,-39678,864552,{"$f":"Q277-Q324+Q377","v":6331},{"$f":"R277-R324+R377","v":127265237},{"$f":"S277-S324+S377","v":0}]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES",{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G395","v":0},{"$f":"F395-SUM(H395:Q395)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G395:Q395)","v":0},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G396","v":0},{"$f":"F396-SUM(H396:Q396)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G396:Q396)","v":0},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G397","v":0},{"$f":"F397-SUM(H397:Q397)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":0},{"$f":"SUM(G394:G397)","v":0},{"$f":"SUM(H394:H397)","v":0},{"$f":"SUM(I394:I397)","v":0},{"$f":"SUM(J394:J397)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q394:Q397)","v":0},{"$f":"SUM(R394:R397)","v":0},{"$f":"SUM(S394:S397)","v":0}]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":0},0,0,0,{"$f":"J398","v":0},0,0,0,0,0,0,0,0,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G402","v":0},{"$f":"F402-SUM(H402:Q402)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G403","v":0},{"$f":"F403-SUM(H403:Q403)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G404","v":0},{"$f":"F404-SUM(H404:Q404)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},{"$f":"SUM(G401:G404)","v":0},{"$f":"SUM(H401:H404)","v":0},{"$f":"SUM(I401:I404)","v":0},{"$f":"SUM(J401:J404)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q401:Q404)","v":0},{"$f":"SUM(R401:R404)","v":0},{"$f":"SUM(S401:S404)","v":0}]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,{"$f":"J407","v":0},0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G411","v":0},{"$f":"F411-SUM(H411:Q411)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G412","v":0},{"$f":"F412-SUM(H412:Q412)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G413","v":0},{"$f":"F413-SUM(H413:Q413)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},{"$f":"SUM(G410:G413)","v":0},{"$f":"SUM(H410:H413)","v":0},{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q413)","v":0},{"$f":"SUM(R410:R413)","v":0},{"$f":"SUM(S410:S413)","v":0}]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":0},{"$f":"G399+G405+G408+G414","v":0},{"$f":"H399+H405+H408+H414","v":0},{"$f":"I399+I405+I408+I414","v":0},{"$f":"J399+J405+J408+J414","v":0},0,0,0,0,0,0,{"$f":"Q399+Q405+Q408+Q414","v":0},{"$f":"R399+R405+R408+R414","v":0},{"$f":"S399+S405+S408+S414","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-89486691},{"$f":"-G324","v":-39615452},{"$f":"-H324","v":-26346180},{"$f":"-I324","v":-118686},{"$f":"-J324","v":-618243},-6269,-12960366,-8891030,-298652,-22069,-605267,{"$f":"-Q324","v":-4477},{"$f":"-R324","v":-89486691},{"$f":"-S324","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-1716438},{"$f":"G377","v":-835830},{"$f":"H377","v":-464466},{"$f":"I377","v":-1927},{"$f":"J377","v":-16425},-120,-217332,-146951,-4996,-18246,-10057,{"$f":"Q377","v":-88},{"$f":"R377","v":-1716438},{"$f":"S377","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":0},{"$f":"G416","v":0},{"$f":"H416","v":0},{"$f":"I416","v":0},{"$f":"J416","v":0},0,0,0,0,0,0,{"$f":"Q416","v":0},{"$f":"R416","v":0},{"$f":"S416","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-91203129},{"$f":"SUM(G417:G420)","v":-40451282},{"$f":"SUM(H417:H420)","v":-26810646},{"$f":"SUM(I417:I420)","v":-120613},{"$f":"SUM(J417:J420)","v":-634668},-6389,-13177698,-9037981,-303648,-40315,-615324,{"$f":"SUM(Q417:Q420)","v":-4565},{"$f":"SUM(R417:R420)","v":-91203129},{"$f":"SUM(S417:S420)","v":0}]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":218468366},{"$f":"G277","v":96721301},{"$f":"H277","v":64318227},{"$f":"I277","v":289889},{"$f":"J277","v":1493003},15255,31674064,21735047,730171,637,1479876,{"$f":"Q277","v":10896},{"$f":"R277","v":218468366},{"$f":"S277","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-91203129},{"$f":"G421","v":-40451282},{"$f":"H421","v":-26810646},{"$f":"I421","v":-120613},{"$f":"J421","v":-634668},-6389,-13177698,-9037981,-303648,-40315,-615324,{"$f":"Q421","v":-4565},{"$f":"R421","v":-91203129},{"$f":"S421","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":127265237},{"$f":"SUM(G423:G425)","v":56270019},{"$f":"SUM(H423:H425)","v":37507581},{"$f":"SUM(I423:I425)","v":169276},{"$f":"SUM(J423:J425)","v":858335},8866,18496366,12697066,426523,-39678,864552,{"$f":"SUM(Q423:Q425)","v":6331},{"$f":"SUM(R423:R425)","v":127265237},{"$f":"SUM(S423:S425)","v":0}]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":9023105},{"$f":"F429-SUM(H429:Q429)","v":3989544},{"$f":"ROUND(H426*H428,0)","v":2659287},{"$f":"ROUND(I426*I428,0)","v":12002},{"$f":"ROUND(J426*J428,0)","v":60856},629,1311392,900222,30240,-2813,61297,{"$f":"ROUND(Q426*Q428,0)","v":449},{"$f":"SUM(G429:Q429)","v":9023105},{"$f":"F429-R429","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G431","v":137100691},{"$f":"F431-SUM(H431:Q431)","v":60619070},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":40406316},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":182344},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":924059},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":9597},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":19926214},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":13678536},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":459287},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":-42501},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":930914},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":6855},{"$f":"SUM(G431:Q431)","v":137100691},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":9710842},{"$f":"F433-SUM(H433:Q433)","v":4293648},{"$f":"ROUND(H431*H432,0)","v":2861979},12915,65451,680,1411374,968851,32531,-3010,65937,486,9710842,{"$f":"ROUND(S426*S428,0)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G447","v":0},{"$f":"F447-SUM(H447:Q447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":0},{"$f":"SUM(G447:G452)","v":0},{"$f":"SUM(H447:H452)","v":0},{"$f":"SUM(I447:I452)","v":0},{"$f":"SUM(J447:J452)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q447:Q452)","v":0},{"$f":"SUM(R447:R452)","v":0},{"$f":"SUM(S447:S452)","v":0}]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G456","v":0},{"$f":"F456-SUM(H456:Q456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0}]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":0},{"$f":"G457+G453","v":0},0,0,{"$f":"J457+J453","v":0},0,0,0,0,0,0,0,0,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G462","v":0},{"$f":"F462-SUM(H462:Q462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G463","v":0},{"$f":"F463-SUM(H463:Q463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G463:Q463)","v":0},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G464","v":0},{"$f":"F464-SUM(H464:Q464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G465","v":0},{"$f":"F465-SUM(H465:Q465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":0},{"$f":"SUM(G462:G465)","v":0},0,0,{"$f":"SUM(J462:J465)","v":0},0,0,0,0,0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G469","v":0},{"$f":"F469-SUM(H469:Q469)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP($D$469,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G469:Q469)","v":0},{"$f":"F469-R469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":0},{"$f":"SUM(G468:G469)","v":0},{"$f":"SUM(H468:H469)","v":0},{"$f":"SUM(I468:I469)","v":0},{"$f":"SUM(J468:J469)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q468:Q469)","v":0},{"$f":"SUM(R468:R469)","v":0},{"$f":"SUM(S468:S469)","v":0}]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G473","v":0},{"$f":"F473-SUM(H473:Q473)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Prod_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G473:Q473)","v":0},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G475","v":3392978},1497761,1001234,4513,23242,238,493068,338348,11366,0,23038,170,3392978,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G476","v":0},0,{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F476*VLOOKUP(D476,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G477","v":1578808},696933,465890,2100,10815,111,229432,157439,5289,0,10720,79,1578808,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G478","v":0},{"$f":"F478-SUM(H478:Q478)","v":0},{"$f":"ROUND(F478*VLOOKUP(D478,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F478*VLOOKUP(D478,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F478*VLOOKUP(D478,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F478*VLOOKUP(D478,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F478*VLOOKUP(D478,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F478*VLOOKUP(D478,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F478*VLOOKUP(D478,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F478*VLOOKUP(D478,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F478*VLOOKUP(D478,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F478*VLOOKUP(D478,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G478:Q478)","v":0},{"$f":"F478-R478","v":0}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G479","v":554996},244992,163774,738,3802,39,80652,55344,1859,0,3768,28,554996,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G480","v":0},{"$f":"F480-SUM(H480:Q480)","v":0},{"$f":"ROUND(F480*VLOOKUP(D480,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F480*VLOOKUP(D480,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F480*VLOOKUP(D480,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F480*VLOOKUP(D480,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F480*VLOOKUP(D480,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F480*VLOOKUP(D480,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F480*VLOOKUP(D480,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F480*VLOOKUP(D480,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F480*VLOOKUP(D480,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F480*VLOOKUP(D480,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G480:Q480)","v":0},{"$f":"F480-R480","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G481","v":93355},41210,27548,124,639,7,13566,9309,313,0,634,5,93355,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G482","v":0},{"$f":"F482-SUM(H482:Q482)","v":0},{"$f":"ROUND(F482*VLOOKUP(D482,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F482*VLOOKUP(D482,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F482*VLOOKUP(D482,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F482*VLOOKUP(D482,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F482*VLOOKUP(D482,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F482*VLOOKUP(D482,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F482*VLOOKUP(D482,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F482*VLOOKUP(D482,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F482*VLOOKUP(D482,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F482*VLOOKUP(D482,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G482:Q482)","v":0},{"$f":"F482-R482","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G483","v":76365},43289,17375,57,1129,5,7093,4586,163,2344,319,5,76365,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G486","v":469682},207333,138598,625,3217,33,68254,46837,1573,0,3189,23,469682,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G489","v":1339434},759285,304761,1005,19797,80,124407,80446,2853,41121,5599,80,1339434,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G490","v":3656514},2072770,831967,2742,54043,219,339617,219610,7788,112255,15284,219,3656514,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G491","v":46323},46323,0,0,0,0,0,0,0,0,0,0,46323,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":11208455},{"$f":"SUM(G472:G491)","v":5609896},{"$f":"SUM(H472:H491)","v":2951147},{"$f":"SUM(I472:I491)","v":11904},{"$f":"SUM(J472:J491)","v":116684},732,1356089,911919,31204,155720,62551,{"$f":"SUM(Q472:Q491)","v":609},{"$f":"SUM(R472:R491)","v":11208455},{"$f":"SUM(S472:S491)","v":0}]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G495","v":0},{"$f":"F495-SUM(H495:Q495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G495:Q495)","v":0},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":0},{"$f":"SUM(G494:G502)","v":0},{"$f":"SUM(H494:H502)","v":0},{"$f":"SUM(I494:I502)","v":0},{"$f":"SUM(J494:J502)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q494:Q502)","v":0},{"$f":"SUM(R494:R502)","v":0},{"$f":"SUM(S494:S502)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G516","v":0},{"$f":"F516-SUM(H516:Q516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G516:Q516)","v":0},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G517","v":0},{"$f":"F517-SUM(H517:Q517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G517:Q517)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":0},{"$f":"SUM(G516:G517)","v":0},0,0,{"$f":"SUM(J516:J517)","v":0},0,0,0,0,0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!G521","v":0},{"$f":"F521-SUM(H521:Q521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G521:Q521)","v":0},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":0},{"$f":"SUM(G520:G521)","v":0},{"$f":"SUM(H520:H521)","v":0},{"$f":"SUM(I520:I521)","v":0},{"$f":"SUM(J520:J521)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q520:Q521)","v":0},{"$f":"SUM(R520:R521)","v":0},{"$f":"SUM(S520:S521)","v":0}]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G525","v":0},{"$f":"F525-SUM(H525:Q525)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G525:Q525)","v":0},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G527","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G527:Q527)","v":0},{"$f":"F527-R527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G528","v":3361534},1682482,885092,3563,34994,235,406712,273494,9345,46692,18757,168,3361534,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":3361534},{"$f":"SUM(G525:G531)","v":1682482},{"$f":"SUM(H525:H531)","v":885092},{"$f":"SUM(I525:I531)","v":3563},{"$f":"SUM(J525:J531)","v":34994},235,406712,273494,9345,46692,18757,{"$f":"SUM(Q525:Q531)","v":168},{"$f":"SUM(R525:R531)","v":3361534},{"$f":"SUM(S525:S531)","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G533","v":22281},{"$f":"F533-SUM(H533:Q533)","v":11151},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":5867},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":24},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":232},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":2},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":2696},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":1813},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":62},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":309},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":124},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":1},{"$f":"SUM(G533:Q533)","v":22281},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G537","v":-15250},-7633,-4015,-16,-159,-1,-1845,-1241,-42,-212,-85,-1,-15250,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G540","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G540:Q540)","v":0},{"$f":"F540-R540","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G545","v":85758},42923,22580,91,893,6,10376,6977,238,1191,479,4,85758,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G546","v":1154881},578030,304080,1224,12022,81,139729,93961,3211,16041,6444,58,1154881,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":4609204},{"$f":"SUM(G532:G546)","v":2306953},{"$f":"SUM(H532:H546)","v":1213604},{"$f":"SUM(I532:I546)","v":4886},{"$f":"SUM(J532:J546)","v":47982},323,557668,375004,12814,64021,25719,{"$f":"SUM(Q532:Q546)","v":230},{"$f":"SUM(R532:R546)","v":4609204},{"$f":"SUM(S532:S546)","v":0}]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":15817659},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":7916849},{"$f":"H547+H522+H518+H503+H492+H470+H466+H459","v":4164751},{"$f":"I547+I522+I518+I503+I492+I470+I466+I459","v":16790},{"$f":"J547+J522+J518+J503+J492+J470+J466+J459","v":164666},1055,1913757,1286923,44018,219741,88270,{"$f":"Q547+Q522+Q518+Q503+Q492+Q470+Q466+Q459","v":839},{"$f":"R547+R522+R518+R503+R492+R470+R466+R459","v":15817659},{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G562","v":0},{"$f":"F562-SUM(H562:Q562)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G562:Q562)","v":0},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},{"$f":"SUM(G562:G562)","v":0},{"$f":"SUM(H562:H562)","v":0},{"$f":"SUM(I562:I562)","v":0},{"$f":"SUM(J562:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q562:Q562)","v":0},{"$f":"SUM(R562:R562)","v":0},{"$f":"SUM(S562:S562)","v":0}]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G566","v":0},{"$f":"F566-SUM(H566:Q566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G566:Q566)","v":0},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":0},{"$f":"SUM(G566:G566)","v":0},{"$f":"SUM(H566:H566)","v":0},{"$f":"SUM(I566:I566)","v":0},{"$f":"SUM(J566:J566)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q566)","v":0},{"$f":"SUM(R566:R566)","v":0},{"$f":"SUM(S566:S566)","v":0}]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G570","v":10165440},{"$f":"F570-SUM(H570:Q570)","v":4487330},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":2999720},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":13520},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":69633},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":712},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":1477242},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":1013698},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":34054},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":69023},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":508},{"$f":"SUM(G570:Q570)","v":10165440},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":10165440},{"$f":"SUM(G570:G570)","v":4487330},{"$f":"SUM(H570:H570)","v":2999720},{"$f":"SUM(I570:I570)","v":13520},{"$f":"SUM(J570:J570)","v":69633},712,1477242,1013698,34054,0,69023,{"$f":"SUM(Q570:Q570)","v":508},{"$f":"SUM(R570:R570)","v":10165440},{"$f":"SUM(S570:S570)","v":0}]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G574","v":115030},{"$f":"F574-SUM(H574:Q574)","v":113092},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":979},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":5},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":16},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":464},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":317},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":12},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":140},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":5},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G574:Q574)","v":115030},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":115030},{"$f":"SUM(G574:G574)","v":113092},{"$f":"SUM(H574:H574)","v":979},{"$f":"SUM(I574:I574)","v":5},{"$f":"SUM(J574:J574)","v":16},0,464,317,12,140,5,{"$f":"SUM(Q574:Q574)","v":0},{"$f":"SUM(R574:R574)","v":115030},{"$f":"SUM(S574:S574)","v":0}]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G578","v":17875},{"$f":"F578-SUM(H578:Q578)","v":17573},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":152},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":1},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":3},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":72},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":49},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":2},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":22},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":1},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G578:Q578)","v":17875},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":17875},{"$f":"SUM(G578:G578)","v":17573},{"$f":"SUM(H578:H578)","v":152},{"$f":"SUM(I578:I578)","v":1},{"$f":"SUM(J578:J578)","v":3},0,72,49,2,22,1,{"$f":"SUM(Q578:Q578)","v":0},{"$f":"SUM(R578:R578)","v":17875},{"$f":"SUM(S578:S578)","v":0}]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":10298345},{"$f":"G579+G575+G571+G567+G563","v":4617995},{"$f":"H579+H575+H571+H567+H563","v":3000851},{"$f":"I579+I575+I571+I567+I563","v":13526},{"$f":"J579+J575+J571+J567+J563","v":69652},712,1477778,1014064,34068,162,69029,{"$f":"Q579+Q575+Q571+Q567+Q563","v":508},{"$f":"R579+R575+R571+R567+R563","v":10298345},{"$f":"S579+S575+S571+S567+S563","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G596","v":2709024},{"$f":"F596-SUM(H596:Q596)","v":1199366},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":797564},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":3603},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":18503},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":190},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":392754},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":269521},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":9048},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":18340},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":135},{"$f":"SUM(G596:Q596)","v":2709024},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!G597","v":0},{"$f":"F597-SUM(H597:Q597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":2709024},{"$f":"SUM(G596:G597)","v":1199366},{"$f":"SUM(H596:H597)","v":797564},{"$f":"SUM(I596:I597)","v":3603},{"$f":"SUM(J596:J597)","v":18503},190,392754,269521,9048,0,18340,{"$f":"SUM($Q$596:$Q$597)","v":135},{"$f":"SUM(R596:R597)","v":2709024},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G601","v":381929},{"$f":"F601-SUM(H601:Q601)","v":191158},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":100562},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":405},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":3976},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":27},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":46210},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":31074},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":1062},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":5305},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":2131},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":19},{"$f":"SUM(G601:Q601)","v":381929},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G602","v":-6410},{"$f":"F602-SUM(H602:Q602)","v":-3207},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":-1688},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":-7},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":-67},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":-776},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":-522},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":-18},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":-89},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":-36},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G602:Q602)","v":-6410},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G603","v":0},{"$f":"F603-SUM(H603:Q603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G604","v":-3120},{"$f":"F604-SUM(H604:Q604)","v":-1564},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":-821},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":-3},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":-32},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":-377},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":-254},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":-9},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":-43},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":-17},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G604:Q604)","v":-3120},{"$f":"F604-R604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":372399},{"$f":"SUM(G601:G604)","v":186387},{"$f":"SUM(H601:H604)","v":98053},{"$f":"SUM(I601:I604)","v":395},{"$f":"SUM(J601:J604)","v":3877},27,45057,30298,1035,5173,2078,{"$f":"SUM($Q$601:$Q$604)","v":19},{"$f":"SUM(R601:R604)","v":372399},{"$f":"SUM(S601:S604)","v":0}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G608","v":17949},{"$f":"F608-SUM(H608:Q608)","v":7104},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":5306},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":35},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":37},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":2},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":2707},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":1812},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":55},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":780},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":111},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G608:Q608)","v":17949},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G609","v":0},{"$f":"F609-SUM(H609:Q609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":17949},{"$f":"SUM(G608:G609)","v":7104},{"$f":"SUM(H608:H609)","v":5306},{"$f":"SUM(I608:I609)","v":35},{"$f":"SUM(J608:J609)","v":37},2,2707,1812,55,780,111,{"$f":"SUM($Q$608:$Q$609)","v":0},{"$f":"SUM(R608:R609)","v":17949},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":3099372},{"$f":"G605+G598+G610","v":1392857},{"$f":"H605+H598+H610","v":900923},{"$f":"I605+I598+I610","v":4033},{"$f":"J605+J598+J610","v":22417},219,440518,301631,10138,5953,20529,{"$f":"$Q$605+$Q$598+$Q$610","v":154},{"$f":"R605+R598+R610","v":3099372},{"$f":"S605+S598+S610","v":0}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":15817659},{"$f":"G549","v":7916849},{"$f":"H549","v":4164751},{"$f":"I549","v":16790},{"$f":"J549","v":164666},1055,1913757,1286923,44018,219741,88270,{"$f":"Q549","v":839},{"$f":"R549","v":15817659},{"$f":"S549","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":10298345},{"$f":"G582","v":4617995},{"$f":"H582","v":3000851},{"$f":"I582","v":13526},{"$f":"J582","v":69652},712,1477778,1014064,34068,162,69029,{"$f":"Q582","v":508},{"$f":"R582","v":10298345},{"$f":"S582","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":3099372},{"$f":"G612","v":1392857},{"$f":"H612","v":900923},{"$f":"I612","v":4033},{"$f":"J612","v":22417},219,440518,301631,10138,5953,20529,{"$f":"$Q$612","v":154},{"$f":"R612","v":3099372},{"$f":"S612","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":29215376},{"$f":"SUM(G615:G617)","v":13927701},{"$f":"SUM(H615:H617)","v":8066525},{"$f":"SUM(I615:I617)","v":34349},{"$f":"SUM(J615:J617)","v":256735},1986,3832053,2602618,88224,225856,177828,{"$f":"SUM($Q$615:$Q$617)","v":1501},{"$f":"SUM(R615:R617)","v":29215376},{"$f":"SUM(S615:S617)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G632","v":2807144},{"$f":"F632-SUM(H632:Q632)","v":1241178},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":827321},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":3734},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":18920},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":197},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":407990},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":280069},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":9404},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":-870},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":19061},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":140},{"$f":"SUM(G632:Q632)","v":2807144},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":2807144},{"$f":"G632","v":1241178},{"$f":"H632","v":827321},{"$f":"I632","v":3734},{"$f":"J632","v":18920},197,407990,280069,9404,-870,19061,{"$f":"$Q$632","v":140},{"$f":"R632","v":2807144},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G636","v":7808786},{"$f":"F636-SUM(H636:Q636)","v":3501616},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":2275402},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":10230},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":52787},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":547},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":1120561},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":768931},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":25847},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":156},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":52319},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":390},{"$f":"SUM(G636:Q636)","v":7808786},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G637","v":-214220},{"$f":"F637-SUM(H637:Q637)","v":-107219},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":-56404},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":-227},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":-2230},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":-15},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":-25918},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":-17429},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":-596},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":-2976},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":-1195},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":-11},{"$f":"SUM(G637:Q637)","v":-214220},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G638","v":5281560},{"$f":"F638-SUM(H638:Q638)","v":2368357},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":1538994},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":6919},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":35703},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":370},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":757904},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":520075},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":17482},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":106},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":35386},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":264},{"$f":"SUM(G638:Q638)","v":5281560},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":12876126},{"$f":"SUM(G636:G638)","v":5762754},{"$f":"SUM(H636:H638)","v":3757992},{"$f":"SUM(I636:I638)","v":16922},{"$f":"SUM(J636:J638)","v":86260},902,1852547,1271577,42733,-2714,86510,{"$f":"SUM($Q$636:$Q$638)","v":643},{"$f":"SUM(R636:R638)","v":12876126},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":15683270},{"$f":"G639+G633","v":7003932},{"$f":"H639+H633","v":4585313},{"$f":"I639+I633","v":20656},{"$f":"J639+J633","v":105180},1099,2260537,1551646,52137,-3584,105571,{"$f":"$Q$639+$Q$633","v":783},{"$f":"R639+R633","v":15683270},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G644","v":1613268},{"$f":"F644-SUM(H644:Q644)","v":807458},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":424773},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":1710},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":16794},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":113},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":195189},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":131255},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":4485},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":22408},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":9002},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":81},{"$f":"SUM(G644:Q644)","v":1613268},{"$f":"F644-R644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G645","v":0},{"$f":"F645-SUM(H645:Q645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G646","v":0},{"$f":"F646-SUM(H646:Q646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G647","v":0},{"$f":"F647-SUM(H647:Q647)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G647:Q647)","v":0},{"$f":"F647-R647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G648","v":0},{"$f":"F648-SUM(H648:Q648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":1613268},{"$f":"SUM(G644:G648)","v":807458},{"$f":"SUM(H644:H648)","v":424773},{"$f":"SUM(I644:I648)","v":1710},{"$f":"SUM(J644:J648)","v":16794},113,195189,131255,4485,22408,9002,{"$f":"SUM($Q$644:$Q$648)","v":81},{"$f":"SUM(R644:R648)","v":1613268},{"$f":"SUM(S644:S648)","v":0}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G652","v":2861},{"$f":"F652-SUM(H652:Q652)","v":1266},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":842},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":4},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":20},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":415},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":285},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":10},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":19},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G652:Q652)","v":2861},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":2861},{"$f":"SUM(G652:G652)","v":1266},{"$f":"SUM(H652:H652)","v":842},{"$f":"SUM(I652:I652)","v":4},{"$f":"SUM(J652:J652)","v":20},0,415,285,10,0,19,{"$f":"SUM($Q$652:$Q$652)","v":0},{"$f":"SUM(R652:R652)","v":2861},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G656","v":0},{"$f":"F656-SUM(H656:Q656)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G657","v":0},{"$f":"F657-SUM(H657:Q657)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":1613268},{"$f":"G649","v":807458},{"$f":"H649","v":424773},{"$f":"I649","v":1710},{"$f":"J649","v":16794},113,195189,131255,4485,22408,9002,{"$f":"$Q$649","v":81},{"$f":"R649","v":1613268},{"$f":"S649","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-2861},{"$f":"-G653-G658","v":-1266},-842,-4,{"$f":"-J653-J658","v":-20},0,-415,-285,-10,0,-19,0,-2861,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":1610407},{"$f":"SUM(G661:G662)","v":806192},{"$f":"SUM(H661:H662)","v":423931},{"$f":"SUM(I661:I662)","v":1706},{"$f":"SUM(J661:J662)","v":16774},113,194774,130970,4475,22408,8983,{"$f":"SUM($Q$661:$Q$662)","v":81},{"$f":"SUM(R661:R662)","v":1610407},{"$f":"SUM(S661:S662)","v":0}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":9710842},{"$f":"G433","v":4293648},{"$f":"H433","v":2861979},{"$f":"I433","v":12915},{"$f":"J433","v":65451},680,1411374,968851,32531,-3010,65937,{"$f":"Q433","v":486},{"$f":"R433","v":9710842},{"$f":"F666-R666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-15683270},{"$f":"-G641","v":-7003932},{"$f":"-H641","v":-4585313},{"$f":"-I641","v":-20656},{"$f":"-J641","v":-105180},-1099,-2260537,-1551646,-52137,3584,-105571,{"$f":"-$Q$641","v":-783},{"$f":"-R641","v":-15683270},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":1610407},{"$f":"G663","v":806192},{"$f":"H663","v":423931},{"$f":"I663","v":1706},{"$f":"J663","v":16774},113,194774,130970,4475,22408,8983,{"$f":"$Q$663","v":81},{"$f":"R663","v":1610407},{"$f":"F668-R668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":106770},{"$f":"G707","v":53440},{"$f":"H707","v":28113},{"$f":"I707","v":113},{"$f":"J707","v":1111},7,12918,8687,297,1483,596,{"$f":"Q707","v":5},{"$f":"R707","v":106770},{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-4255251},{"$f":"SUM(G666:G670)","v":-1850652},{"$f":"SUM(H666:H670)","v":-1271290},{"$f":"SUM(I666:I670)","v":-5922},{"$f":"SUM(J666:J670)","v":-21844},-299,-641471,-443138,-14834,24465,-30055,{"$f":"SUM($Q$666:$Q$670)","v":-211},{"$f":"SUM(R666:R670)","v":-4255251},{"$f":"SUM(S666:S670)","v":0}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":-2291289},{"$f":"F674-SUM(H674:Q674)","v":-996504},{"$f":"ROUND(H671*H673,0)","v":-684541},{"$f":"ROUND(I671*I673,0)","v":-3189},{"$f":"ROUND(J671*J673,0)","v":-11762},-161,-345407,-238613,-7988,13173,-16183,{"$f":"ROUND($Q$671*$Q$673,0)","v":-114},{"$f":"SUM(G674:Q674)","v":-2291289},{"$f":"F674-R674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":1610407},{"$f":"G663","v":806192},{"$f":"H663","v":423931},{"$f":"I663","v":1706},{"$f":"J663","v":16774},113,194774,130970,4475,22408,8983,{"$f":"$Q$663","v":81},{"$f":"R663","v":1610407},{"$f":"F675-R675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":-680882},{"$f":"SUM(G674:G675)","v":-190312},{"$f":"SUM(H674:H675)","v":-260610},{"$f":"SUM(I674:I675)","v":-1483},{"$f":"SUM(J674:J675)","v":5012},-48,-150633,-107643,-3513,35581,-7200,{"$f":"SUM($Q$674:$Q$675)","v":-33},{"$f":"SUM(R674:R675)","v":-680882},{"$f":"SUM(S674:S675)","v":0}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-2291289},{"$f":"G674","v":-996504},{"$f":"H674","v":-684541},{"$f":"I674","v":-3189},{"$f":"J674","v":-11762},-161,-345407,-238613,-7988,13173,-16183,{"$f":"$Q$674","v":-114},{"$f":"R674","v":-2291289},{"$f":"S674","v":0}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-2291289},{"$f":"SUM(G680:G680)","v":-996504},{"$f":"SUM(H680:H680)","v":-684541},{"$f":"SUM(I680:I680)","v":-3189},{"$f":"SUM(J680:J680)","v":-11762},-161,-345407,-238613,-7988,13173,-16183,{"$f":"SUM($Q$680:$Q$680)","v":-114},{"$f":"SUM(R680:R680)","v":-2291289},{"$f":"SUM(S680:S680)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G694","v":-14077217},{"$f":"F694-SUM(H694:Q694)","v":-6232407},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":-4144473},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":-18723},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":-96147},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":-985},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":-2040915},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":-1400542},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":-47018},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":-95303},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":-704},{"$f":"SUM(G694:Q694)","v":-14077217},{"$f":"F694-R694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G695","v":0},{"$f":"F695-SUM(H695:Q695)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-14077217},{"$f":"SUM(G694:G695)","v":-6232407},-4144473,-18723,{"$f":"SUM(J694:J695)","v":-96147},-985,-2040915,-1400542,-47018,0,-95303,-704,-14077217,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G700","v":106770},{"$f":"F700-SUM(H700:Q700)","v":53440},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":28113},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":113},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":1111},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":7},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":12918},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":8687},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":297},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":1483},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":596},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":5},{"$f":"SUM(G700:Q700)","v":106770},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":106770},{"$f":"SUM(G700)","v":53440},28113,113,{"$f":"SUM(J700)","v":1111},7,12918,8687,297,1483,596,5,106770,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G704","v":0},{"$f":"F704-SUM(H704:Q704)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},{"$f":"SUM(H704)","v":0},{"$f":"SUM(I704)","v":0},{"$f":"SUM(J704)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704)","v":0},{"$f":"SUM(R704)","v":0},{"$f":"SUM(S704)","v":0}]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":106770},{"$f":"G705+G701","v":53440},{"$f":"H705+H701","v":28113},{"$f":"I705+I701","v":113},{"$f":"J705+J701","v":1111},7,12918,8687,297,1483,596,{"$f":"Q705+Q701","v":5},{"$f":"R705+R701","v":106770},{"$f":"S705+S701","v":0}]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":9710842},{"$f":"G433","v":4293648},{"$f":"H433","v":2861979},{"$f":"I433","v":12915},{"$f":"J433","v":65451},680,1411374,968851,32531,-3010,65937,{"$f":"Q433","v":486},{"$f":"R433","v":9710842},{"$f":"S433","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":-680882},{"$f":"G676","v":-190312},{"$f":"H676","v":-260610},{"$f":"I676","v":-1483},{"$f":"J676","v":5012},-48,-150633,-107643,-3513,35581,-7200,{"$f":"Q676","v":-33},{"$f":"R676","v":-680882},{"$f":"S676","v":0}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-15683270},{"$f":"-G641","v":-7003932},{"$f":"-H641","v":-4585313},{"$f":"-I641","v":-20656},{"$f":"-J641","v":-105180},-1099,-2260537,-1551646,-52137,3584,-105571,{"$f":"-Q641","v":-783},{"$f":"-R641","v":-15683270},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":14077217},{"$f":"-G696","v":6232407},{"$f":"-H696","v":4144473},{"$f":"-I696","v":18723},{"$f":"-J696","v":96147},985,2040915,1400542,47018,0,95303,{"$f":"-Q696","v":704},{"$f":"-R696","v":14077217},{"$f":"-S696","v":0}]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":106770},{"$f":"G707","v":53440},{"$f":"H707","v":28113},{"$f":"I707","v":113},{"$f":"J707","v":1111},7,12918,8687,297,1483,596,{"$f":"Q707","v":5},{"$f":"R707","v":106770},{"$f":"S707","v":0}]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":7530677},{"$f":"SUM(G711:G716)","v":3385251},{"$f":"SUM(H711:H716)","v":2188642},{"$f":"SUM(I711:I716)","v":9612},{"$f":"SUM(J711:J716)","v":62541},525,1054037,718791,24196,37638,49065,{"$f":"SUM(Q711:Q716)","v":379},{"$f":"SUM(R711:R716)","v":7530677},{"$f":"SUM(S711:S716)","v":0}]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":425261},{"$f":"F720-SUM(H720:Q720)","v":191167},{"$f":"ROUND(H717*H719,0)","v":123594},{"$f":"ROUND(I717*I719,0)","v":543},{"$f":"ROUND(J717*J719,0)","v":3532},30,59522,40590,1366,2125,2771,{"$f":"ROUND(Q717*Q719,0)","v":21},{"$f":"SUM(G720:Q720)","v":425261},{"$f":"F720-R720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":106770},53440,28113,113,{"$f":"J707","v":1111},7,12918,8687,297,1483,596,5,106770,{"$f":"F721-R721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":532031},244607,151707,656,{"$f":"J721+J720","v":4643},37,72440,49277,1663,3608,3367,26,532031,{"$f":"S721+S720","v":0}]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":425261},{"$f":"G720","v":191167},{"$f":"H720","v":123594},{"$f":"I720","v":543},{"$f":"J720","v":3532},30,59522,40590,1366,2125,2771,{"$f":"Q720","v":21},{"$f":"R720","v":425261},{"$f":"F725-R725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},0,0,0,0,0,0,{"$f":"Q705","v":0},{"$f":"R705","v":0},{"$f":"F726-R726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":425261},191167,123594,543,{"$f":"J725+J726","v":3532},30,59522,40590,1366,2125,2771,21,425261,{"$f":"S725+S726","v":0}]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G742","v":210147},{"$f":"F742-SUM(H742:Q742)","v":92764},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":62012},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Demand,$I$10,FALSE),0)","v":279},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Demand,$J$10,FALSE),0)","v":1440},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Demand,$K$10,FALSE),0)","v":15},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Demand,$L$10,FALSE),0)","v":30539},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Demand,$M$10,FALSE),0)","v":20956},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Demand,$N$10,FALSE),0)","v":704},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Demand,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Demand,$P$10,FALSE),0)","v":1427},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":11},{"$f":"SUM(G742:Q742)","v":210147},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G744","v":162592},71773,47979,216,1114,11,23628,16214,545,0,1104,8,162592,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G745","v":747341},329899,220533,994,5119,52,108604,74525,2504,0,5074,37,747341,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G746","v":0},{"$f":"F746-SUM(H746:Q746)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F746*VLOOKUP(D746,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G747","v":0},{"$f":"F747-SUM(H747:Q747)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F747*VLOOKUP(D747,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G748","v":0},{"$f":"F748-SUM(H748:Q748)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F748*VLOOKUP(D748,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G749","v":4529},1793,1339,9,9,0,683,457,14,197,28,0,4529,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":1124609},{"$f":"SUM(G742:G749)","v":496229},{"$f":"SUM(H742:H749)","v":331863},{"$f":"SUM(I742:I749)","v":1498},{"$f":"SUM(J742:J749)","v":7682},78,163454,112152,3767,197,7633,{"$f":"SUM($Q$742:$Q$749)","v":56},{"$f":"SUM(R742:R749)","v":1124609},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":29215376},{"$f":"G618","v":13927701},{"$f":"H618","v":8066525},{"$f":"I618","v":34349},{"$f":"J618","v":256735},1986,3832053,2602618,88224,225856,177828,{"$f":"$Q$618","v":1501},{"$f":"R618","v":29215376},{"$f":"S618","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":9710842},{"$f":"G433","v":4293648},{"$f":"H433","v":2861979},{"$f":"I433","v":12915},{"$f":"J433","v":65451},680,1411374,968851,32531,-3010,65937,{"$f":"Q433","v":486},{"$f":"R433","v":9710842},{"$f":"S433","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":-680882},{"$f":"G676","v":-190312},{"$f":"H676","v":-260610},{"$f":"I676","v":-1483},{"$f":"J676","v":5012},-48,-150633,-107643,-3513,35581,-7200,{"$f":"$Q$676","v":-33},{"$f":"R676","v":-680882},{"$f":"S676","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":532031},{"$f":"G722","v":244607},151707,656,{"$f":"J722","v":4643},37,72440,49277,1663,3608,3367,26,532031,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-1124609},{"$f":"-G750","v":-496229},{"$f":"-H750","v":-331863},{"$f":"-I750","v":-1498},{"$f":"-J750","v":-7682},-78,-163454,-112152,-3767,-197,-7633,{"$f":"-$Q$750","v":-56},{"$f":"-R750","v":-1124609},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":37652758},{"$f":"SUM(G752:G757)","v":17779415},{"$f":"SUM(H752:H757)","v":10487738},{"$f":"SUM(I752:I757)","v":44939},{"$f":"SUM(J752:J757)","v":324159},2577,5001780,3400951,115138,261838,232299,{"$f":"SUM($Q$752:$Q$757)","v":1924},{"$f":"SUM(R752:R757)","v":37652758},{"$f":"R758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":1124609},{"$f":"-G757","v":496229},{"$f":"-H757","v":331863},{"$f":"-I757","v":1498},{"$f":"-J757","v":7682},78,163454,112152,3767,197,7633,{"$f":"-$Q$757","v":56},{"$f":"-R757","v":1124609},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"F991","v":0},{"$f":"G991","v":0},{"$f":"H991","v":0},{"$f":"I991","v":0},{"$f":"J991","v":0},0,0,0,0,0,0,{"$f":"Q991","v":0},{"$f":"R991","v":0},{"$f":"S991","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":1124609},{"$f":"G760-G761","v":496229},{"$f":"H760-H761","v":331863},{"$f":"I760-I761","v":1498},{"$f":"J760-J761","v":7682},78,163454,112152,3767,197,7633,{"$f":"$Q$760-Q761","v":56},{"$f":"R760-R761","v":1124609},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,{"$f":"ROUND(J817/(1-J817),8)","v":0},0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"F765-SUM(H765:Q765)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"F766-SUM(H766:Q766)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,{"$f":"Q766+Q765","v":0},{"$f":"R766+R765","v":0},{"$f":"S766+S765","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":37652758},17779415,10487738,44939,324159,2577,5001780,3400951,115138,261838,232299,1924,37652758,{"$f":"S767+S758","v":0}]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F870","v":56252602},28154988,14811310,59628,{"$f":"J870","v":585590},3938,6806002,4576712,156382,781349,313890,2813,56252602,0]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-37652758},-17779415,-10487738,-44939,{"$f":"-J770","v":-324159},-2577,-5001780,-3400951,-115138,-261838,-232299,-1924,-37652758,0]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":18599844},{"$f":"G773+G772","v":10375573},{"$f":"H773+H772","v":4323572},{"$f":"I773+I772","v":14689},{"$f":"J773+J772","v":261431},1361,1804222,1175761,41244,519511,81591,{"$f":"Q773+Q772","v":889},{"$f":"SUM(G774:Q774)","v":18599844},{"$f":"F774-R774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,{"$f":"J729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!G776","v":7156175},{"$f":"F776-SUM(H776:Q776)","v":3991936},{"$f":"ROUND(H775*H774,0)","v":1663468},{"$f":"ROUND(I775*I774,0)","v":5652},{"$f":"ROUND(J775*J774,0)","v":100584},524,694163,452367,15868,199879,31392,{"$f":"ROUND(Q775*Q774,0)","v":342},{"$f":"SUM(G776:Q776)","v":7156175},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":11443669},{"$f":"G774-G776","v":6383637},{"$f":"H774-H776","v":2660104},{"$f":"I774-I776","v":9037},{"$f":"J774-J776","v":160847},837,1110059,723394,25376,319632,50199,{"$f":"Q774-Q776","v":547},{"$f":"SUM(G777:Q777)","v":11443669},{"$f":"F777-R777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL",null,null,null,"RATE GRP"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$D$35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$D$27","v":31},{"$f":"SUM(G830:Q830)","v":710084},{"$f":"F830-R830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},{"$f":"IF($F830=0,0,ROUND(F830/$F830,5))","v":1},{"$f":"IF(S830=0,F831-SUM(H831:Q831),ROUND(G830/F830,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H830/$F$830,5))","v":0.29422999999999999},{"$f":"IF($F$830=0,0,ROUND(I830/$F$830,5))","v":1.3600000000000001E-3},4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G831:Q831)","v":1},{"$f":"F831-R831","v":0},null,null,null,{"$f":"R831","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G832:Q832)","v":710084},{"$f":"F832-R832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",{"$f":"IF($F832=0,0,ROUND(F832/$F832,5))","v":1},{"$f":"IF(S832=0,F833-SUM(H833:Q833),ROUND(G832/F832,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H832/$F$830,5))","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G833:Q833)","v":1},{"$f":"F833-R833","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D18","v":852231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D19+'WP FR-16(7)(v)-KW & KWH @Dist'!D32","v":342054},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D20","v":1125},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D21","v":22213},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D22","v":92},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D23+'WP FR-16(7)(v)-KW & KWH @Dist'!D33","v":139634},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D24+'WP FR-16(7)(v)-KW & KWH @Dist'!D34","v":90290},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D25+'WP FR-16(7)(v)-KW & KWH @Dist'!D35","v":3195},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D26+'WP FR-16(7)(v)-KW & KWH @Dist'!D36","v":46160},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D27","v":6279},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D28","v":87},{"$f":"SUM(G834:Q834)","v":1503360},{"$f":"F834-R834","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},{"$f":"IF($F834=0,0,ROUND(F834/$F834,9))","v":1},{"$f":"IF(S834=0,F835-SUM(H835:Q835),ROUND(G834/F834,5))","v":0.56686999999999999},{"$f":"IF(F834=0,0,ROUND(H834/F834,5))","v":0.22753000000000001},{"$f":"IF($F$834=0,0,ROUND(I834/$F$834,5))","v":7.5000000000000002E-4},{"$f":"IF($F$834=0,0,ROUND(J834/$F$834,5))","v":1.478E-2},6.0000000000000002E-5,9.2880000000000004E-2,6.0060000000000002E-2,2.1299999999999999E-3,3.0700000000000002E-2,4.1799999999999997E-3,{"$f":"IF(G834=0,0,ROUND(Q834/F834,5))","v":6.0000000000000002E-5},0.99999999999999978,0,null,null,null,{"$f":"R835","v":0.99999999999999978}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!$G$17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!$G$18+'WP FR-16(7)(v) Distlines'!$G$31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!$G$19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!$G$20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!$G$21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!$G$22+'WP FR-16(7)(v) Distlines'!$G$32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!$G$23+'WP FR-16(7)(v) Distlines'!$G$33","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!$G$24+'WP FR-16(7)(v) Distlines'!$G$34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!$G$25+'WP FR-16(7)(v) Distlines'!$G$35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!$G$26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!$G$27","v":33},717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},{"$f":"IF($F836=0,0,ROUND(F836/$F836,9))","v":1},{"$f":"IF(S836=0,F837-SUM(H837:Q837),ROUND(G836/F836,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H836/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I836/$F$836,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R837","v":1.0000000000000002}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!K18+'WP FR-16(7)(v) Distlines'!K31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!K19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!K20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!K21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!K22+'WP FR-16(7)(v) Distlines'!K32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!K23","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!K24+'WP FR-16(7)(v) Distlines'!K34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!K25+'WP FR-16(7)(v) Distlines'!K35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!K26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!K27","v":33},{"$f":"SUM(G838:Q838)","v":717613},{"$f":"F838-R838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",{"$f":"IF($F838=0,0,ROUND(F838/$F838,9))","v":1},{"$f":"IF(S838=0,F839-SUM(H839:Q839),ROUND(G838/F838,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H838/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I838/$F$836,5))","v":1.33E-3},{"$f":"IF($F$836=0,0,ROUND(J838/$F$836,5))","v":6.8500000000000002E-3},{"$f":"IF($F$836=0,0,ROUND(K838/$F$836,5))","v":6.9999999999999994E-5},{"$f":"IF($F$836=0,0,ROUND(L838/$F$836,5))","v":0.14532},{"$f":"IF($F$838=0,0,ROUND(M838/$F$838,5))","v":9.9720000000000003E-2},{"$f":"IF($F$838=0,0,ROUND(N838/$F$838,5))","v":3.3500000000000001E-3},{"$f":"IF($F$838=0,0,ROUND(O838/$F$838,5))","v":0},{"$f":"IF($F$838=0,0,ROUND(P838/$F$838,5))","v":6.79E-3},{"$f":"IF($F$838=0,0,ROUND(Q838/$F$838,5))","v":5.0000000000000002E-5},{"$f":"SUM(G839:Q839)","v":1.0000000000000002},{"$f":"F839-R839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":303499920},{"$f":"SUM(G73:G90)","v":133973974},89559791,403655,2078974,21244,44104607,30265012,1016724,0,2060764,15175,303499920,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},{"$f":"IF($F840=0,0,ROUND(F840/$F840,9))","v":1},{"$f":"IF(S840=0,F841-SUM(H841:Q841),ROUND(G840/F840,5))","v":0.44142999999999999},{"$f":"IF($F$840=0,0,ROUND(H840/$F$840,5))","v":0.29509000000000002},{"$f":"IF($F$840=0,0,ROUND(I840/$F$840,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R841","v":1.0000000000000002}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L18","v":316778},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L19+'WP FR-16(7)(v)-KW & KWH @Dist'!L32","v":211761},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L20","v":951},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L21","v":4914},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L22","v":50},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L23+'WP FR-16(7)(v)-KW & KWH @Dist'!L33","v":104285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L24","v":71563},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L25","v":2403},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L26","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L27","v":4875},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L28","v":33},717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},{"$f":"IF($F842=0,0,ROUND(F842/$F842,9))","v":1},{"$f":"IF(S842=0,F843-SUM(H843:Q843),ROUND(G842/F842,5))","v":0.44142999999999999},{"$f":"IF($F$842=0,0,ROUND(H842/$F$842,5))","v":0.29509000000000002},{"$f":"IF($F$842=0,0,ROUND(I842/$F$842,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R843","v":1.0000000000000002}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},{"$f":"'WP FR-16(7)(v) Wtd services'!H17","v":126269},{"$f":"'WP FR-16(7)(v) Wtd services'!H18","v":12827},{"$f":"'WP FR-16(7)(v) Wtd services'!H19","v":171},{"$f":"'WP FR-16(7)(v) Wtd services'!H20","v":728},{"$f":"'WP FR-16(7)(v) Wtd services'!H21","v":16},{"$f":"'WP FR-16(7)(v) Wtd services'!H22","v":1050},{"$f":"'WP FR-16(7)(v) Wtd services'!H23","v":259},{"$f":"'WP FR-16(7)(v) Wtd services'!H24","v":70},{"$f":"'WP FR-16(7)(v) Wtd services'!H25","v":77},{"$f":"'WP FR-16(7)(v) Wtd services'!H26","v":394},{"$f":"'WP FR-16(7)(v) Wtd services'!H27","v":11},141872,62]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},{"$f":"IF($F844=0,0,ROUND(F844/$F844,9))","v":1},{"$f":"IF(S844=0,F845-SUM(H845:Q845),ROUND(G844/F844,5))","v":0.88963000000000003},{"$f":"IF($F$844=0,0,ROUND(H844/$F$844,5))","v":9.0370000000000006E-2},{"$f":"IF($F$844=0,0,ROUND(I844/$F$844,5))","v":1.1999999999999999E-3},5.13E-3,1.1E-4,7.4000000000000003E-3,1.82E-3,4.8999999999999998E-4,5.4000000000000001E-4,2.7799999999999999E-3,8.0000000000000007E-5,0.99954999999999994,4.5000000000006146E-4,null,null,null,{"$f":"R845","v":0.99954999999999994}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$35","v":232190426},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$27","v":182425},4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},{"$f":"IF($F846=0,0,ROUND(F846/$F846,9))","v":1},{"$f":"IF(S846=0,F847-SUM(H847:Q847),ROUND(G846/F846,5))","v":0.35949999999999993},{"$f":"IF($F$846=0,0,ROUND(H846/$F$846,5))","v":0.27888000000000002},{"$f":"IF($F$846=0,0,ROUND(I846/$F$846,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R847","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F18","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F19+'WP FR-16(7)(v)-KW & KWH @Dist'!F32","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F20","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F21","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F22","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F23+'WP FR-16(7)(v)-KW & KWH @Dist'!F33","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F24","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F25","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F26","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F27","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F28","v":182425},4182913551,13250022]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},{"$f":"IF($F848=0,0,ROUND(F848/$F848,9))","v":1},{"$f":"IF(S848=0,F849-SUM(H849:Q849),ROUND(G848/F848,5))","v":0.35948999999999998},{"$f":"IF($F$848=0,0,ROUND(H848/$F$848,5))","v":0.27888000000000002},{"$f":"IF($F$848=0,0,ROUND(I848/$F$848,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.2179999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99684000000000006,3.1599999999999406E-3,null,null,null,{"$f":"R849","v":0.99684000000000006}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18+'WP FR-16(7)(v)-KW & KWH @Gen'!F31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22+'WP FR-16(7)(v)-KW & KWH @Gen'!F32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25+'WP FR-16(7)(v)-KW & KWH @Gen'!F35","v":232190426},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},{"$f":"IF($F850=0,0,ROUND(F850/$F850,9))","v":1},{"$f":"IF(S850=0,F851-SUM(H851:Q851),ROUND(G850/F850,5))","v":0.36119000000000001},{"$f":"IF($F$850=0,0,ROUND(H850/$F$850,5))","v":0.2802},{"$f":"IF($F$850=0,0,ROUND(I850/$F$850,5))","v":1.5499999999999999E-3},4.7400000000000003E-3,6.9999999999999994E-5,0.16952999999999999,0.12318999999999999,3.8899999999999998E-3,5.5599999999999997E-2,0,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R851","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,0,0,0,0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},{"$f":"IF($F852=0,0,ROUND(F852/$F852,9))","v":1},{"$f":"IF(S852=0,F853-SUM(H853:Q853),ROUND(G852/F852,5))","v":1},{"$f":"IF($F$852=0,0,ROUND(H852/$F$852,5))","v":0},{"$f":"IF($F$852=0,0,ROUND(I852/$F$852,5))","v":0},0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R853","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,0,0,0,0,0,0,0,0,0,1,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},{"$f":"IF($F854=0,0,ROUND(F854/$F854,9))","v":1},{"$f":"IF(S854=0,F855-SUM(H855:Q855),ROUND(G854/F854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(H854/$F$854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(I854/$F$854,5))","v":0},0,0,0,0,0,0,1,0,1,0,null,null,null,{"$f":"R855","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H18","v":126269},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H19+'WP FR-16(7)(v)-KW & KWH @Dist'!$H32","v":12833},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H20","v":171},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H21","v":104},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H22","v":16},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H23+'WP FR-16(7)(v)-KW & KWH @Dist'!$H33","v":154},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H24","v":37},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H25","v":10},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H26+'WP FR-16(7)(v)-KW & KWH @Dist'!$H36","v":15},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H27","v":394},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H28","v":11},140014,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},{"$f":"IF($F856=0,0,ROUND(F856/$F856,9))","v":1},{"$f":"IF(S856=0,F857-SUM(H857:Q857),ROUND(G856/F856,5))","v":0.90183999999999997},{"$f":"IF($F$856=0,0,ROUND(H856/$F$856,5))","v":9.1660000000000005E-2},{"$f":"IF($F$856=0,0,ROUND(I856/$F$856,5))","v":1.2199999999999999E-3},7.3999999999999999E-4,1.1E-4,1.1000000000000001E-3,2.5999999999999998E-4,6.9999999999999994E-5,1.1E-4,2.81E-3,{"$f":"IF(G856=0,0,ROUND(Q856/F856,5))","v":8.0000000000000007E-5},1,0,null,null,null,{"$f":"R857","v":1}]
["28A",null,"DISTRIBUTION CUSTOMERS","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!J39","v":139999},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J18","v":126269},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J19+'WP FR-16(7)(v)-KW & KWH @Dist'!$J32","v":12833},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J20","v":171},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J21","v":104},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J22","v":16},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J23+'WP FR-16(7)(v)-KW & KWH @Dist'!$J33","v":154},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J24","v":37},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J25","v":10},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J26+'WP FR-16(7)(v)-KW & KWH @Dist'!$J36","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J27","v":394},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$J28","v":11},139999,0]
["29A",null,"RATIO TO TOTAL ELECTRIC",null,"K406",{"$f":"IF($F858=0,0,ROUND(F858/$F858,9))","v":1},{"$f":"IF(S858=0,F859-SUM(H859:Q859),ROUND(G858/F858,5))","v":0.90195000000000003},{"$f":"IF($F$856=0,0,ROUND(H858/$F$856,5))","v":9.1660000000000005E-2},1.2199999999999999E-3,7.3999999999999999E-4,1.1E-4,1.1000000000000001E-3,2.5999999999999998E-4,6.9999999999999994E-5,0,2.81E-3,{"$f":"IF(G858=0,0,ROUND(Q858/F858,5))","v":8.0000000000000007E-5},{"$f":"SUM(G859:Q859)","v":1},{"$f":"F859-R859","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},{"$f":"'WP FR-16(7)(v) Meters'!$E19","v":3299927},{"$f":"'WP FR-16(7)(v) Meters'!$E20","v":2696699},{"$f":"'WP FR-16(7)(v) Meters'!$E21","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E22","v":22657},{"$f":"'WP FR-16(7)(v) Meters'!$E23","v":2715},{"$f":"'WP FR-16(7)(v) Meters'!$E24","v":125418},{"$f":"'WP FR-16(7)(v) Meters'!$E25","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E26","v":10654},{"$f":"'WP FR-16(7)(v) Meters'!$E27","v":16048},{"$f":"'WP FR-16(7)(v) Meters'!$E28","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E29","v":176520},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},{"$f":"IF($F860=0,0,ROUND(F860/$F860,9))","v":1},{"$f":"IF(S860=0,F861-SUM(H861:Q861),ROUND(G860/F860,5))","v":0.51961000000000002},{"$f":"IF($F$860=0,0,ROUND(H860/$F$860,5))","v":0.42463000000000001},{"$f":"IF($F$860=0,0,ROUND(I860/$F$860,5))","v":0},3.5699999999999998E-3,4.2999999999999999E-4,1.975E-2,0,1.6800000000000001E-3,2.5300000000000001E-3,0,2.7799999999999998E-2,1,0,null,null,null,{"$f":"R861","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},{"$f":"'WP FR-16(7)(v) Meters'!H19","v":126269},{"$f":"'WP FR-16(7)(v) Meters'!H20+'WP FR-16(7)(v) Meters'!H33","v":102622},{"$f":"'WP FR-16(7)(v) Meters'!H21","v":171},{"$f":"'WP FR-16(7)(v) Meters'!H22","v":832},{"$f":"'WP FR-16(7)(v) Meters'!H23","v":112},{"$f":"'WP FR-16(7)(v) Meters'!H24+'WP FR-16(7)(v) Meters'!H34","v":4804},{"$f":"'WP FR-16(7)(v) Meters'!H25+'WP FR-16(7)(v) Meters'!H35","v":37},{"$f":"'WP FR-16(7)(v) Meters'!H26+'WP FR-16(7)(v) Meters'!H36","v":410},{"$f":"'WP FR-16(7)(v) Meters'!H27+'WP FR-16(7)(v) Meters'!H37","v":620},{"$f":"'WP FR-16(7)(v) Meters'!H28","v":394},{"$f":"'WP FR-16(7)(v) Meters'!H29","v":6787},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},{"$f":"IF($F862=0,0,ROUND(F862/$F862,9))","v":1},{"$f":"IF(S862=0,F863-SUM(H863:Q863),ROUND(G862/F862,5))","v":0.51951999999999998},{"$f":"IF($F$862=0,0,ROUND(H862/$F$862,5))","v":0.42220999999999997},{"$f":"IF($F$862=0,0,ROUND(I862/$F$862,5))","v":6.9999999999999999E-4},3.4199999999999999E-3,4.6000000000000001E-4,1.976E-2,1.4999999999999999E-4,1.6900000000000001E-3,2.5500000000000002E-3,1.6199999999999999E-3,2.792E-2,1,0,null,null,null,{"$f":"R863","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},{"$f":"'WP FR-16(7)(v) CustAcct'!G17","v":1370864},{"$f":"'WP FR-16(7)(v) CustAcct'!G19","v":62282.329999999842},{"$f":"'WP FR-16(7)(v) CustAcct'!G20","v":409},{"$f":"'WP FR-16(7)(v) CustAcct'!G21","v":432},{"$f":"'WP FR-16(7)(v) CustAcct'!G22","v":20},{"$f":"'WP FR-16(7)(v) CustAcct'!G23","v":31779},{"$f":"'WP FR-16(7)(v) CustAcct'!G24","v":21269},{"$f":"'WP FR-16(7)(v) CustAcct'!G25","v":642},{"$f":"'WP FR-16(7)(v) CustAcct'!G26","v":9153},{"$f":"'WP FR-16(7)(v) CustAcct'!G27","v":1309},{"$f":"'WP FR-16(7)(v) CustAcct'!G28","v":5},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},{"$f":"IF($F864=0,0,ROUND(F864/$F864,9))","v":1},{"$f":"IF(S864=0,F865-SUM(H865:Q865),ROUND(G864/F864,5))","v":0.91503999999999996},{"$f":"IF($F$864=0,0,ROUND(H864/$F$864,5))","v":4.1570000000000003E-2},{"$f":"IF($F$864=0,0,ROUND(I864/$F$864,5))","v":2.7E-4},2.9E-4,1.0000000000000001E-5,2.121E-2,1.4200000000000001E-2,4.2999999999999999E-4,6.11E-3,8.7000000000000001E-4,0,0.99999999999999989,0,null,null,null,{"$f":"R865","v":0.99999999999999989}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18","v":1170020285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22","v":703656372},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},{"$f":"SUM(G866:Q866)","v":4178319049},{"$f":"F866-R866","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},{"$f":"IF($F866=0,0,ROUND(F866/$F866,9))","v":1},{"$f":"IF(S866=0,F867-SUM(H867:Q867),ROUND(G866/F865,5))","v":0.36102000000000001},{"$f":"IF(F866=0,0,ROUND(H866/F866,5))","v":0.28001999999999999},{"$f":"IF(F866=0,0,ROUND(I866/F866,5))","v":1.5499999999999999E-3},{"$f":"IF(F866=0,0,ROUND(J866/F866,5))","v":4.7400000000000003E-3},{"$f":"IF(F866=0,0,ROUND(K866/F866,5))","v":6.9999999999999994E-5},{"$f":"IF(F866=0,0,ROUND(L866/F866,5))","v":0.16841},{"$f":"IF(F866=0,0,ROUND(M866/F866,5))","v":0.12314},{"$f":"IF(F866=0,0,ROUND(N866/F866,5))","v":3.8899999999999998E-3},{"$f":"IF(F866=0,0,ROUND(O866/F866,5))","v":5.2400000000000002E-2},{"$f":"IF(F866=0,0,ROUND(P866/F866,5))","v":4.7200000000000002E-3},{"$f":"IF(F866=0,0,ROUND(Q866/F866,5))","v":4.0000000000000003E-5},{"$f":"SUM(G867:Q867)","v":1},{"$f":"F867-R867","v":0}]
[38]
[39,null,"PRESENT REVENUES",{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-10 DIST Classified'!G869","v":32463304},{"$f":"F869-SUM(H869:Q869)","v":15328985},{"$f":"ROUND(F869*VLOOKUP(D869,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":9042276},{"$f":"ROUND($F$869*VLOOKUP($D$869,ALLOCTABLE_Distr_Demand,I10,FALSE),0)","v":38745},279482,2222,4312415,2932218,99269,225750,200283,1659,{"$f":"SUM(G869:Q869)","v":32463304},{"$f":"F869-R869","v":0}]
[40,null,"PROPOSED REVENUES",{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-10 DIST Classified'!G870","v":56252602},{"$f":"F870-SUM(H870:Q870)","v":28154988},{"$f":"ROUND(F870*VLOOKUP(D870,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":14811310},{"$f":"ROUND($F$870*VLOOKUP($D$870,ALLOCTABLE_Distr_Demand,I10,FALSE),0)","v":59628},585590,3938,6806002,4576712,156382,781349,313890,2813,{"$f":"SUM(G870:Q870)","v":56252602},{"$f":"F870-R870","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.1",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F881","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G881","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H881","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I881","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J881","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K881","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L881","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M881","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N881","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O881","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P881","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q881","v":7414},{"$f":"SUM(G883:Q883)","v":304270571},{"$f":"F883-R883","v":42207}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},{"$f":"IF($F883=0,0,ROUND(F883/$F883,9))","v":1},{"$f":"IF(S883=0,F884-SUM(H884:Q884),ROUND(G883/F883,5))","v":0.39562000000000003},{"$f":"IF($F$883=0,0,ROUND(H883/$F$883,9))","v":0.295641394},{"$f":"IF($F$883=0,0,ROUND(I883/$F$883,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G884:Q884)","v":0.99986525599999998},{"$f":"F884-R884","v":1.3474400000001996E-4},null,null,null,{"$f":"R884","v":0.99986525599999998}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F883","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G883","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H883","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I883","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J883","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K883","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L883","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M883","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N883","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O883","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P883","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q883","v":7414},{"$f":"SUM(G885:Q885)","v":304270571},{"$f":"F885-R885","v":42207}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},{"$f":"IF($F885=0,0,ROUND(F885/$F885,9))","v":1},{"$f":"IF(S885=0,F886-SUM(H886:Q886),ROUND(G885/F885,5))","v":0.39562000000000003},{"$f":"IF($F$885=0,0,ROUND(H885/$F$885,9))","v":0.295641394},{"$f":"IF($F$885=0,0,ROUND(I885/$F$885,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G886:Q886)","v":0.99986525599999998},{"$f":"F886-R886","v":1.3474400000001996E-4}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},0,{"$f":"IF(F890=0,0,F890-SUM(H890:Q890))","v":0},{"$f":"ROUND(IF($F$62=0,0,H62/$F$62),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$62=0,0,L62/$F$62),5)","v":0},0,0,0,0,0,{"$f":"SUM(G890:Q890)","v":0},{"$f":"F890-R890","v":0},null,null,null,{"$f":"R890","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},0,0,{"$f":"ROUND(IF($F$68=0,0,H68/$F$68),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},0,0,{"$f":"ROUND(IF($F$70=0,0,H70/$F$70),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$70=0,0,L70/$F$70),5)","v":0},0,0,0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},1,0.44142999999999999,{"$f":"ROUND(IF($F$94=0,0,H94/$F$94),5)","v":0.29509000000000002},1.33E-3,6.8500000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$94=0,0,L94/$F$94),5)","v":0.14532},9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},1,0.44142999999999999,{"$f":"ROUND(IF($F$97=0,0,H97/$F$97),5)","v":0.29509000000000002},1.33E-3,6.8500000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$97=0,0,L97/$F$97),5)","v":0.14532},9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,1.0000000000000002]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,1,{"$f":"ROUND(IF($F$109=0,0,H109/$F$109),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$109=0,0,L109/$F$109),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,1,{"$f":"ROUND(IF($F$121=0,0,H121/$F$121),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$121=0,0,L121/$F$121),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,0.44142999999999999,{"$f":"ROUND(IF($F$123=0,0,H123/$F$123),5)","v":0.29509000000000002},1.33E-3,6.8500000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$123=0,0,L123/$F$123),5)","v":0.14532},9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,1.0000000000000002]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},1,0.40644999999999998,{"$f":"ROUND(IF($F$171=0,0,H171/$F$171),5)","v":0.31357000000000002},1.41E-3,7.28E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$171=0,0,L171/$F$171),5)","v":0.15442},0.10596999999999999,3.5599999999999998E-3,0,7.2199999999999999E-3,5.0000000000000002E-5,1,0,null,null,null,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,0.40360999999999991,{"$f":"ROUND(IF($F$200=0,0,H200/$F$200),5)","v":0.31508000000000003},1.42E-3,7.3099999999999997E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$200=0,0,L200/$F$200),5)","v":0.15515999999999999},0.10648000000000001,3.5799999999999998E-3,-1.0000000000000001E-5,7.2500000000000004E-3,5.0000000000000002E-5,1,0,null,null,null,1]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},0,{"$f":"IF(F902=0,0,F902-SUM(H902:Q902))","v":0},{"$f":"ROUND(IF($F$216=0,0,H216/$F$216),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$216=0,0,L216/$F$216),5)","v":0},0,0,0,0,0,{"$f":"SUM(G902:Q902)","v":0},{"$f":"F902-R902","v":0},null,null,null,{"$f":"R902","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},0,0,{"$f":"ROUND(IF($F$222=0,0,H222/$F$222),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R903","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},1,0.44142999999999999,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0.29509000000000002},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R904","v":1.0000000000000002}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},1,0.44142999999999999,{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0.29509000000000002},1.33E-3,6.8500000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$248=0,0,L248/$F$248),5)","v":0.14532},9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},1,0.45796000000000003,{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0.28634999999999999},1.2899999999999999E-3,6.6499999999999997E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$251=0,0,L251/$F$251),5)","v":0.14102000000000001},9.6769999999999995E-2,3.2499999999999999E-3,0,6.5900000000000004E-3,5.0000000000000002E-5,1.0000000000000002,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,0.98316000000000003,{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":8.5100000000000002E-3},4.0000000000000003E-5,1.3999999999999999E-4,0,{"$f":"ROUND(IF($F$263=0,0,L263/$F$263),5)","v":4.0299999999999997E-3},2.7599999999999999E-3,1E-4,1.2199999999999999E-3,4.0000000000000003E-5,0,1,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,0.98312999999999995,{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":8.5199999999999998E-3},5.0000000000000002E-5,1.4999999999999999E-4,0,{"$f":"ROUND(IF($F$275=0,0,L275/$F$275),5)","v":4.0400000000000002E-3},2.7499999999999998E-3,1E-4,1.2099999999999999E-3,5.0000000000000002E-5,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,0.44272999999999996,{"$f":"ROUND(IF($F$277=0,0,H277/$F$277),5)","v":0.29441000000000001},1.33E-3,6.8300000000000001E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$277=0,0,L277/$F$277),5)","v":0.14498},9.9489999999999995E-2,3.3400000000000001E-3,0,6.77E-3,5.0000000000000002E-5,1,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"IF(F912=0,0,F912-SUM(H912:Q912))","v":1},{"$f":"ROUND(IF($F$399=0,0,H399/$F$399),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$399=0,0,L399/$F$399),5)","v":0},0,0,0,0,0,{"$f":"SUM(G912:Q912)","v":1},{"$f":"F912-R912","v":0},null,null,null,{"$f":"R912","v":1}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"IF(F913=0,0,F913-SUM(H913:Q913))","v":1},{"$f":"ROUND(IF($F$405=0,0,H405/$F$405),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$405=0,0,L405/$F$405),5)","v":0},0,0,0,0,0,{"$f":"SUM(G913:Q913)","v":1},{"$f":"F913-R913","v":0},null,null,null,{"$f":"R913","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"IF(F914=0,0,F914-SUM(H914:Q914))","v":1},{"$f":"ROUND(IF($F$408=0,0,H408/$F$408),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$408=0,0,L408/$F$408),5)","v":0},0,0,0,0,0,{"$f":"SUM(G914:Q914)","v":1},{"$f":"F914-R914","v":0},null,null,null,{"$f":"R914","v":1}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"IF(F915=0,0,F915-SUM(H915:Q915))","v":1},{"$f":"ROUND(IF($F$414=0,0,H414/$F$414),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$414=0,0,L414/$F$414),5)","v":0},0,0,0,0,0,{"$f":"SUM(G915:Q915)","v":1},{"$f":"F915-R915","v":0},null,null,null,{"$f":"R915","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"IF(F916=0,0,F916-SUM(H916:Q916))","v":1},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$416=0,0,L416/$F$416),5)","v":0},0,0,0,0,0,{"$f":"SUM(G916:Q916)","v":1},{"$f":"F916-R916","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"IF(F919=0,0,F919-SUM(H919:Q919))","v":0.44215000000000004},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0.29471999999999998},1.33E-3,6.7400000000000003E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$390=0,0,L390/$F$390),5)","v":0.14534},9.9769999999999998E-2,3.3500000000000001E-3,-3.1E-4,6.79E-3,5.0000000000000002E-5,{"$f":"SUM(G919:Q919)","v":1},{"$f":"F919-R919","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"IF(F920=0,0,F920-SUM(H920:Q920))","v":0.44215000000000004},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0.29471999999999998},1.33E-3,6.7400000000000003E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$426=0,0,L426/$F$426),5)","v":0.14534},9.9769999999999998E-2,3.3500000000000001E-3,-3.1E-4,6.79E-3,5.0000000000000002E-5,{"$f":"SUM(G920:Q920)","v":1},{"$f":"F920-R920","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"IF(F921=0,0,F921-SUM(H921:Q921))","v":1},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$375=0,0,L375/$F$375),5)","v":0},0,0,0,0,0,{"$f":"SUM(G921:Q921)","v":1},{"$f":"F921-R921","v":0},null,null,null,{"$f":"R921","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-11"}]
[{"$f":"$A$2","v":"DISTRIBUTION DEMAND ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"DEMAND"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.2",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$457=0,0,L457/$F$457),5)","v":0},0,0,0,0,0,{"$f":"SUM(G934:Q934)","v":0},{"$f":"F934-R934","v":1},null,null,null,{"$f":"R934","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$453=0,0,L453/$F$453),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R935","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$459=0,0,L459/$F$459),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R936","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$466=0,0,L466/$F$466),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R937","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":0.50051000000000001},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0.26329999999999998},1.06E-3,1.0410000000000001E-2,6.9999999999999994E-5,{"$f":"ROUND(IF($F$492=0,0,L492/$F$492),5)","v":0.12099},8.1360000000000002E-2,2.7799999999999999E-3,1.389E-2,5.5799999999999999E-3,5.0000000000000002E-5,1,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$496=0,0,L496/$F$496),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R939","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$503=0,0,L503/$F$503),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R940","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$518=0,0,L518/$F$518),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R941","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$522=0,0,L522/$F$522),5)","v":0},0,0,0,0,0,{"$f":"SUM(G942:Q942)","v":0},{"$f":"F942-R942","v":1}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":0.50051000000000001},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0.26329999999999998},1.06E-3,1.0410000000000001E-2,6.9999999999999994E-5,{"$f":"ROUND(IF($F$549=0,0,L549/$F$549),5)","v":0.12099},8.1360000000000002E-2,2.7799999999999999E-3,1.389E-2,5.5799999999999999E-3,5.0000000000000002E-5,{"$f":"SUM(G943:Q943)","v":1},{"$f":"F943-R943","v":0}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$525=0,0,L525/$F$525),5)","v":0},0,0,0,0,0,{"$f":"SUM(G946:Q946)","v":0},{"$f":"F946-R946","v":1}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$526=0,0,L526/$F$526),5)","v":0},0,0,0,0,0,0,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$527=0,0,L527/$F$527),5)","v":0},0,0,0,0,0,0,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":0.50051000000000001},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0.26329999999999998},1.06E-3,1.0410000000000001E-2,6.9999999999999994E-5,{"$f":"ROUND(IF($F$528=0,0,L528/$F$528),5)","v":0.12099},8.1360000000000002E-2,2.7799999999999999E-3,1.389E-2,5.5799999999999999E-3,5.0000000000000002E-5,1,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$529=0,0,L529/$F$529),5)","v":0},0,0,0,0,0,0,1]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$530=0,0,L530/$F$530),5)","v":0},0,0,0,0,0,0,1]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$531=0,0,L531/$F$531),5)","v":0},0,0,0,0,0,0,1]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":0.50051000000000001},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":0.26329999999999998},1.06E-3,1.0410000000000001E-2,6.9999999999999994E-5,{"$f":"ROUND(IF($F$532=0,0,L532/$F$532),5)","v":0.12099},8.1360000000000002E-2,2.7799999999999999E-3,1.389E-2,5.5799999999999999E-3,5.0000000000000002E-5,1,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0.50051000000000001},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":0.26329999999999998},1.06E-3,1.0410000000000001E-2,6.9999999999999994E-5,{"$f":"ROUND(IF($F$547=0,0,L547/$F$547),5)","v":0.12099},8.1360000000000002E-2,2.7799999999999999E-3,1.389E-2,5.5799999999999999E-3,5.0000000000000002E-5,1,0]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":0},{"$f":"ROUND(IF($F$563=0,0,H563/$F$563),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$563=0,0,L563/$F$563),5)","v":0},0,0,0,0,0,{"$f":"SUM(G957:Q957)","v":0},{"$f":"F957-R957","v":1},null,null,null,{"$f":"R957","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$567=0,0,L567/$F$567),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R958","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0.44142999999999999},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0.29509000000000002},1.33E-3,6.8500000000000002E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$571=0,0,L571/$F$571),5)","v":0.14532},9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R959","v":1.0000000000000002}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0.98314999999999997},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":8.5100000000000002E-3},4.0000000000000003E-5,1.3999999999999999E-4,0,{"$f":"ROUND(IF($F$575=0,0,L575/$F$575),5)","v":4.0299999999999997E-3},2.7599999999999999E-3,1E-4,1.2199999999999999E-3,4.0000000000000003E-5,0,0.99999000000000005,9.9999999999544897E-6,null,null,null,{"$f":"R960","v":0.99999000000000005}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0.98309999999999997},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":8.5000000000000006E-3},6.0000000000000002E-5,1.7000000000000001E-4,0,{"$f":"ROUND(IF($F$579=0,0,L579/$F$579),5)","v":4.0299999999999997E-3},2.7399999999999998E-3,1.1E-4,1.23E-3,6.0000000000000002E-5,0,0.99999999999999978,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0.44841999999999999},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0.29138999999999998},1.31E-3,6.7600000000000004E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$582=0,0,L582/$F$582),5)","v":0.14349999999999999},9.8470000000000002E-2,3.31E-3,2.0000000000000002E-5,6.7000000000000002E-3,5.0000000000000002E-5,1,0,null,null,null,{"$f":"R962","v":1}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0.44273000000000001},{"$f":"ROUND(IF($F$598=0,0,H598/$F$598),5)","v":0.29441000000000001},1.33E-3,6.8300000000000001E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$598=0,0,L598/$F$598),5)","v":0.14498},9.9489999999999995E-2,3.3400000000000001E-3,0,6.77E-3,5.0000000000000002E-5,{"$f":"SUM(G965:Q965)","v":1.0000000000000002},{"$f":"F965-R965","v":0},null,null,null,{"$f":"R965","v":1.0000000000000002}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":0.50049999999999994},{"$f":"ROUND(IF($F$605=0,0,H605/$F$605),5)","v":0.26329999999999998},1.06E-3,1.0410000000000001E-2,6.9999999999999994E-5,{"$f":"ROUND(IF($F$605=0,0,L605/$F$605),5)","v":0.12099},8.1360000000000002E-2,2.7799999999999999E-3,1.389E-2,5.5799999999999999E-3,5.0000000000000002E-5,{"$f":"SUM(G966:Q966)","v":0.99998999999999993},{"$f":"F966-R966","v":1.0000000000065512E-5},null,null,null,{"$f":"R966","v":0.99998999999999993}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0.44940000000000002},{"$f":"ROUND(IF($F$612=0,0,H612/$F$612),5)","v":0.29067999999999999},1.2999999999999999E-3,7.2300000000000003E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$612=0,0,L612/$F$612),5)","v":0.14213000000000001},9.7320000000000004E-2,3.2699999999999999E-3,1.92E-3,6.62E-3,5.0000000000000002E-5,{"$f":"SUM(G967:Q967)","v":0.99998999999999993},{"$f":"F967-R967","v":1.0000000000065512E-5},null,null,null,{"$f":"R967","v":0.99998999999999993}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":0.47672999999999999},{"$f":"ROUND(IF($F$618=0,0,H618/$F$618),5)","v":0.27611000000000002},1.1800000000000001E-3,8.7899999999999992E-3,6.9999999999999994E-5,{"$f":"ROUND(IF($F$618=0,0,L618/$F$618),5)","v":0.13117000000000001},8.9080000000000006E-2,3.0200000000000001E-3,7.7299999999999999E-3,6.0899999999999999E-3,5.0000000000000002E-5,{"$f":"SUM(G968:Q968)","v":1.0000200000000001},{"$f":"F968-R968","v":-2.0000000000131024E-5},null,null,null,{"$f":"R968","v":1.0000200000000001}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":0.47219422799999999},0.27853837399999998,1.1935120000000001E-3,8.6091699999999993E-3,6.8441000000000004E-5,0.13283967099999999,9.0324086999999997E-2,3.0578900000000002E-3,6.9540189999999997E-3,6.1695079999999998E-3,5.1099E-5,{"$f":"SUM(G971:Q971)","v":0.99999999899999992},{"$f":"F971-R971","v":1.000000082740371E-9},null,null,null,{"$f":"R971","v":0.99999999899999992}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,{"$f":"'FR-16(7)(v)-1 Functional'!E983","v":"A357"},{"$f":"ROUND(0.06889*0,0)","v":0},{"$f":"F985-SUM(H985:Q985)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Demand,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$985*VLOOKUP($E$985,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$985*VLOOKUP($E$985,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G985:Q985)","v":0},{"$f":"F985-R985","v":0}]
[3,null,"INTERDEPARTMENTAL",null,{"$f":"'FR-16(7)(v)-1 Functional'!E984","v":"A357"},0,0,0,{"$f":"ROUND($F$986*VLOOKUP($E$986,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$986*VLOOKUP($E$986,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,{"$f":"'FR-16(7)(v)-1 Functional'!E985","v":"A357"},0,0,0,{"$f":"ROUND($F$987*VLOOKUP($E$987,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$987*VLOOKUP($E$987,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050"," ",{"$f":"'FR-16(7)(v)-1 Functional'!E986","v":"K301"},0,0,0,{"$f":"ROUND($F$988*VLOOKUP($E$988,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$988*VLOOKUP($E$988,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,{"$f":"'FR-16(7)(v)-1 Functional'!E987","v":"A357"},0,0,0,{"$f":"ROUND($F$989*VLOOKUP($E$989,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$989*VLOOKUP($E$989,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50"," ",{"$f":"'FR-16(7)(v)-1 Functional'!E988","v":"NP29"},0,0,0,{"$f":"ROUND($F$990*VLOOKUP($E$990,ALLOCTABLE_Prod_Demand,$I$10,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND($F$990*VLOOKUP($E$990,ALLOCTABLE_Distr_Demand,$Q$10,FALSE),0)","v":0},0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F984:F990)","v":0},0,0,0,{"$f":"SUM(J984:J990)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"FR-16(7)(v)-12 DIST Energy","index":14,"n_rows":991,"n_cols":23,"rows_kept":991,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-10",null,null,null,null,null,null,null,"FR-16(7)(v)-12"]
[{"$f":"\"DISTRIBUTION \"&F9&\" ALLOCATED - ELECTRIC COST OF SERVICE\"","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F7","v":"TOTAL"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["LINE",null,null,null,null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!F9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H9","v":"ENERGY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":0},{"$f":"G123","v":0},{"$f":"H123","v":0},{"$f":"I123","v":0},{"$f":"J123","v":0},0,0,0,0,0,0,{"$f":"Q123","v":0},{"$f":"SUM(G12:Q12)","v":0},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":0},{"$f":"-G200","v":0},{"$f":"-H200","v":0},{"$f":"-I200","v":0},{"$f":"-J200","v":0},0,0,0,0,0,0,{"$f":"-Q200","v":0},{"$f":"SUM(G13:Q13)","v":0},{"$f":"F13-R13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":0},{"$f":"G421","v":0},{"$f":"H421","v":0},{"$f":"I421","v":0},{"$f":"J421","v":0},0,0,0,0,0,0,{"$f":"Q421","v":0},{"$f":"SUM(G14:Q14)","v":0},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":0},{"$f":"SUM(G12:G14)","v":0},{"$f":"SUM(H12:H14)","v":0},{"$f":"SUM(I12:I14)","v":0},{"$f":"SUM(J12:J14)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q12:Q14)","v":0},{"$f":"SUM(R12:R14)","v":0},{"$f":"F15-R15","v":0}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":0},{"$f":"G549","v":0},{"$f":"H549","v":0},{"$f":"I549","v":0},{"$f":"J549","v":0},0,0,0,0,0,0,{"$f":"Q549","v":0},{"$f":"SUM(G18:Q18)","v":0},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":0},{"$f":"G582","v":0},{"$f":"H582","v":0},{"$f":"I582","v":0},{"$f":"J582","v":0},0,0,0,0,0,0,{"$f":"Q582","v":0},{"$f":"SUM(G19:Q19)","v":0},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":0},{"$f":"G612","v":0},{"$f":"H612","v":0},{"$f":"I612","v":0},{"$f":"J612","v":0},0,0,0,0,0,0,{"$f":"$Q$612","v":0},{"$f":"SUM(G20:Q20)","v":0},0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":0},0,0,0,{"$f":"SUM(J17:J20)","v":0},0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":0},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"$Q$676","v":0},{"$f":"SUM(G22:Q22)","v":0},0]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":0},{"$f":"G722","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G23:Q23)","v":0},0]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H24","v":0},{"$f":"F24-SUM(H24:Q24)","v":0},{"$f":"ROUND(F24*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G24:Q24)","v":0},{"$f":"F24-R24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"J767","v":0},0,0,0,0,0,0,{"$f":"Q767","v":0},{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":0},0,0,0,{"$f":"SUM(J21:J25)","v":0},0,0,0,0,0,0,0,0,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G28:Q28)","v":0},{"$f":"F28-R28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":0},{"$f":"-G750","v":0},{"$f":"-H750","v":0},{"$f":"-I750","v":0},{"$f":"-J750","v":0},0,0,0,0,0,0,{"$f":"-$Q$750","v":0},{"$f":"SUM(G29:Q29)","v":0},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":0},0,0,0,{"$f":"SUM(J26:J29)","v":0},0,0,0,0,0,0,0,0,0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F31+F30","v":0},0,0,0,{"$f":"J31+J30","v":0},0,0,0,0,0,0,0,0,0]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F870","v":0},0,0,0,{"$f":"J870","v":0},0,0,0,0,0,0,0,0,0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":0},{"$f":"G32-G33","v":0},0,0,{"$f":"J32-J33","v":0},0,0,0,0,0,0,0,0,0]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":0},{"$f":"G777+G28","v":0},{"$f":"H777+H28","v":0},{"$f":"I777+I28","v":0},{"$f":"J777+J28","v":0},0,0,0,0,0,0,{"$f":"Q777+Q28","v":0},{"$f":"R777+R28","v":0},{"$f":"F36-R36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-4.1927839994189982E-2},-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2},{"$f":"IF(Equity=0,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F869","v":0},0,0,0,{"$f":"J869","v":0},0,0,0,0,0,0,0,0,{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":0},0,0,0,{"$f":"J30-J42","v":0},0,0,0,0,0,0,0,0,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0},0,0,0,{"$f":"IF(J42=0,0,ROUND(J43/J42,5))","v":0},0,0,0,0,0,0,0,0,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":0},0,0,0,{"$f":"J33-J42","v":0},0,0,0,0,0,0,0,0,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":0},0,0,0,{"$f":"IF(J42=0,0,ROUND(J45/J42,5))","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H59","v":0},{"$f":"F59-SUM(H59:Q59)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G59:Q59)","v":0},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H60","v":0},{"$f":"F60-SUM(H60:Q60)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G60:Q60)","v":0},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H61","v":0},{"$f":"F61-SUM(H61:Q61)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},{"$f":"SUM(G59:G61)","v":0},{"$f":"SUM(H59:H61)","v":0},{"$f":"SUM(I59:I61)","v":0},{"$f":"SUM(J59:J61)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$59:$Q$61)","v":0},{"$f":"SUM(R59:R61)","v":0},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H65","v":0},{"$f":"F65-SUM(H65:Q65)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H66","v":0},{"$f":"F66-SUM(H66:Q66)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G66:Q66)","v":0},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H67","v":0},{"$f":"F67-SUM(H67:Q67)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":0},{"$f":"G68+G62","v":0},{"$f":"H68+H62","v":0},{"$f":"I68+I62","v":0},{"$f":"J68+J62","v":0},0,0,0,0,0,0,{"$f":"$Q$68+$Q$62","v":0},{"$f":"R68+R62","v":0},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H73","v":0},{"$f":"F73-SUM(H73:Q73)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G73:Q73)","v":0},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H93","v":0},{"$f":"F93-SUM(H93:Q93)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":0},{"$f":"SUM(G73:G92)","v":0},{"$f":"SUM(H73:H92)","v":0},{"$f":"SUM(I73:I92)","v":0},{"$f":"SUM(J73:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q73:Q92)","v":0},{"$f":"SUM(R73:R92)","v":0},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":0},{"$f":"G94+G68","v":0},{"$f":"H94+H68","v":0},{"$f":"I94+I68","v":0},{"$f":"J94+J68","v":0},0,0,0,0,0,0,{"$f":"Q94+$Q$68","v":0},{"$f":"R94+R68","v":0},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":0},{"$f":"G94+G70","v":0},{"$f":"H94+H70","v":0},{"$f":"I94+I70","v":0},{"$f":"J94+J70","v":0},0,0,0,0,0,0,{"$f":"Q94+Q70","v":0},{"$f":"R94+R70","v":0},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H100","v":0},{"$f":"F100-SUM(H100:Q100)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G100:Q100)","v":0},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":0},{"$f":"SUM(G100:G108)","v":0},{"$f":"SUM(H100:H108)","v":0},{"$f":"SUM(I100:I108)","v":0},{"$f":"SUM(J100:J108)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q100:Q108)","v":0},{"$f":"SUM(R100:R108)","v":0},{"$f":"SUM(S100:S108)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H112","v":0},{"$f":"F112-SUM(H112:Q112)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G112:Q112)","v":0},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":0},{"$f":"SUM(G112:G120)","v":0},{"$f":"SUM(H112:H120)","v":0},{"$f":"SUM(I112:I120)","v":0},{"$f":"SUM(J112:J120)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q112:Q120)","v":0},{"$f":"SUM(R112:R120)","v":0},{"$f":"SUM(S112:S120)","v":0}]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":0},{"$f":"G97+G109+G121","v":0},{"$f":"H97+H109+H121","v":0},{"$f":"I97+I109+I121","v":0},{"$f":"J97+J109+J121","v":0},0,0,0,0,0,0,{"$f":"Q97+Q109+Q121","v":0},{"$f":"R97+R109+R121","v":0},{"$f":"S97+S109+S121","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H136","v":0},{"$f":"F136-SUM(H136:Q136)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G136:Q136)","v":0},{"$f":"F136-R136","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H137","v":0},{"$f":"F137-SUM(H137:Q137)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G137:Q137)","v":0},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H138","v":0},{"$f":"F138-SUM(H138:Q138)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G138:Q138)","v":0},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H142","v":0},{"$f":"F142-SUM(H142:Q142)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H143","v":0},{"$f":"F143-SUM(H143:Q143)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G143:Q143)","v":0},{"$f":"F143-R143","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H144","v":0},{"$f":"F144-SUM(H144:Q144)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G144:Q144)","v":0},{"$f":"F144-R144","v":0}]
[11,null,"  TOTAL TRANS DEPREC RESERVE",null,null,{"$f":"SUM(F142:F144)","v":0},{"$f":"SUM(G142:G144)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R142:R144)","v":0},{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":0},{"$f":"G145+G139","v":0},{"$f":"$H$114+H139","v":0},{"$f":"$I$114+I139","v":0},{"$f":"$J$114+J139","v":0},{"$f":"$K$114+K139","v":0},{"$f":"$L$114+L139","v":0},{"$f":"$M$114+M139","v":0},{"$f":"$N$114+N139","v":0},{"$f":"$O$114+O139","v":0},{"$f":"$P$114+P139","v":0},{"$f":"$Q$114+Q139","v":0},{"$f":"SUM(G147:Q147)","v":0},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H150","v":0},{"$f":"F150-SUM(H150:Q150)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G150:Q150)","v":0},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H170","v":0},{"$f":"F170-SUM(H170:Q170)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":0},{"$f":"SUM(G149:G169)","v":0},{"$f":"SUM(H149:H169)","v":0},{"$f":"SUM(I149:I169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R149:R169)","v":0},{"$f":"SUM(S149:S169)","v":0}]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":0},{"$f":"G171+G145","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G173:Q173)","v":0},{"$f":"F173-R173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":0},{"$f":"G147+G171","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G174:Q174)","v":0},{"$f":"F174-R174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H177","v":0},{"$f":"F177-SUM(H177:Q177)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G177:Q177)","v":0},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":0},{"$f":"SUM(G176:G185)","v":0},{"$f":"SUM(H176:H185)","v":0},{"$f":"SUM(I176:I185)","v":0},{"$f":"SUM(J176:J185)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q176:Q185)","v":0},{"$f":"SUM(R176:R185)","v":0},{"$f":"SUM(S176:S185)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H189","v":0},{"$f":"F189-SUM(H189:Q189)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G189:Q189)","v":0},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":0},{"$f":"SUM(G188:G197)","v":0},0,0,{"$f":"SUM(J188:J197)","v":0},0,0,0,0,0,0,0,0,0]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":0},{"$f":"G198+G186+G171+G145+G139","v":0},{"$f":"H198+H186+H171+H145+H139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R198+R186+R171+R145+R139","v":0},{"$f":"S198+S186+S171+S145+S139","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":0},{"$f":"G59-G136","v":0},{"$f":"H59-H136","v":0},{"$f":"I59-I136","v":0},{"$f":"J59-J136","v":0},0,0,0,0,0,0,{"$f":"Q59-Q136","v":0},{"$f":"R59-R136","v":0},{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":0},0,0,0,{"$f":"J60-J137","v":0},0,0,0,0,0,0,0,0,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":0},0,0,0,{"$f":"J61-J138","v":0},0,0,0,0,0,0,0,0,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,{"$f":"SUM(J213:J215)","v":0},0,0,0,0,0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,{"$f":"J65-J142","v":0},0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":0},0,0,0,{"$f":"J66-J143","v":0},0,0,0,0,0,0,{"$f":"Q66-Q143","v":0},{"$f":"R66-R143","v":0},{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,0,0,0,0,{"$f":"J67-J144","v":0},0,0,0,0,0,0,{"$f":"Q67-Q144","v":0},{"$f":"R67-R144","v":0},{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":0},0,0,0,{"$f":"SUM(J218:J221)","v":0},0,0,0,0,0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT"]
[14,null,null,null,null,{"$f":"F70-F147","v":0},{"$f":"G70-G147","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},{"$f":"G73-G150","v":0},{"$f":"H73-H150","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R73-R150","v":0},{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},{"$f":"G74-G151","v":0},{"$f":"H74-H151","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R74-R151","v":0},{"$f":"F228-R228","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":0},{"$f":"G75-G152","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F229-R229","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,0,{"$f":"G76-G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,0,{"$f":"G77-G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,0,{"$f":"G78-G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G79-G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,0,{"$f":"G80-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G81-G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,0,{"$f":"G82-G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,0,{"$f":"G83-G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,0,{"$f":"G84-G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,0,{"$f":"G85-G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,0,{"$f":"G86-G163","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F240-R240","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,0,{"$f":"G87-G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,0,{"$f":"G88-G165","v":0},{"$f":"H88-H165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R88-R165","v":0},0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,0,0,{"$f":"H89-H166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R89-R166","v":0},0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,{"$f":"H90-H167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R90-R167","v":0},0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,0,0,{"$f":"H91-H168","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R91-R168","v":0},0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,0,0,{"$f":"H92-H169","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R92-R169","v":0},0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":0},{"$f":"SUM(G226:G246)","v":0},{"$f":"SUM(H226:H246)","v":0},{"$f":"SUM(I226:I246)","v":0},{"$f":"SUM(J226:J246)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q226:Q246)","v":0},{"$f":"SUM(R226:R246)","v":0},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":0},0,0,0,{"$f":"J96-J173","v":0},0,0,0,0,0,0,0,0,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":0},0,0,0,{"$f":"J97-J174","v":0},0,0,0,0,0,0,0,0,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,{"$f":"J100-J177","v":0},0,0,0,0,0,0,0,0,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,{"$f":"J101-J178","v":0},0,0,0,0,0,0,0,0,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,{"$f":"J102-J179","v":0},0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F258-R258","v":0}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":0},0,0,0,{"$f":"J105-J182","v":0},0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,{"$f":"J106-J183","v":0},0,0,0,0,0,0,{"$f":"Q106-Q183","v":0},{"$f":"R106-R183","v":0},0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,{"$f":"J107-J184","v":0},0,0,0,0,0,0,{"$f":"Q107-Q184","v":0},{"$f":"R107-R184","v":0},0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":0},0,0,0,{"$f":"J108-J185","v":0},0,0,0,0,0,0,0,0,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":0},0,0,0,{"$f":"SUM(J253:J262)","v":0},0,0,0,0,0,0,0,0,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,{"$f":"J112-J189","v":0},0,0,0,0,0,0,0,0,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,{"$f":"J113-J190","v":0},0,0,0,0,0,0,0,0,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,{"$f":"J114-J191","v":0},0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F270-R270","v":0}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":0},0,0,0,{"$f":"J117-J194","v":0},0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,{"$f":"J118-J195","v":0},0,{"$f":"L118-L195","v":0},0,0,0,0,{"$f":"Q118-Q195","v":0},{"$f":"R118-R195","v":0},0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,{"$f":"J119-J196","v":0},0,0,0,0,0,0,{"$f":"Q119-Q196","v":0},{"$f":"R119-R196","v":0},0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":0},0,0,0,{"$f":"J120-J197","v":0},0,0,0,0,0,0,0,0,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":0},0,0,0,{"$f":"SUM(J265:J274)","v":0},0,0,0,0,0,0,0,0,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":0},{"$f":"G275+G263+G248+G222+G216","v":0},{"$f":"H275+H263+H248+H222+H216","v":0},{"$f":"I275+I263+I248+I222+I216","v":0},{"$f":"J275+J263+J248+J222+J216","v":0},0,0,0,0,0,0,{"$f":"Q275+Q263+Q248+Q222+Q216","v":0},{"$f":"R275+R263+R248+R222+R216","v":0},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H292","v":0},{"$f":"F292-SUM(H292:Q292)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G292:Q292)","v":0},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":0},{"$f":"SUM(G292:G300)","v":0},{"$f":"SUM(H292:H300)","v":0},{"$f":"SUM(I292:I300)","v":0},{"$f":"SUM(J292:J300)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q292:Q300)","v":0},{"$f":"SUM(R292:R300)","v":0},{"$f":"SUM(S292:S300)","v":0}]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H304","v":0},{"$f":"F304-SUM(H304:Q304)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G304:Q304)","v":0},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H312","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G312:Q312)","v":0},{"$f":"F312-R312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H313","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G313:Q313)","v":0},{"$f":"F313-R313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":0},{"$f":"SUM(G303:G314)","v":0},{"$f":"SUM(H303:H314)","v":0},{"$f":"SUM(I303:I314)","v":0},{"$f":"SUM(J303:J314)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q303:Q314)","v":0},{"$f":"SUM(R303:R314)","v":0},{"$f":"SUM(S303:S314)","v":0}]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H318","v":0},{"$f":"F318-SUM(H318:Q318)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G318:Q318)","v":0},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H319","v":0},{"$f":"F319-SUM(H319:Q319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H320","v":0},{"$f":"F320-SUM(H320:Q320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H321","v":0},{"$f":"F321-SUM(H321:Q321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":0},{"$f":"SUM(G317:G321)","v":0},{"$f":"SUM(H317:H321)","v":0},{"$f":"SUM(I317:I321)","v":0},{"$f":"SUM(J317:J321)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q317:Q321)","v":0},{"$f":"SUM(R317:R321)","v":0},{"$f":"SUM(S317:S321)","v":0}]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":0},{"$f":"G322+G315+G301","v":0},{"$f":"H322+H315+H301","v":0},{"$f":"I322+I315+I301","v":0},{"$f":"J322+J315+J301","v":0},0,0,0,0,0,0,{"$f":"Q322+Q315+Q301","v":0},{"$f":"R322+R315+R301","v":0},{"$f":"S322+S315+S301","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H338","v":0},{"$f":"F338-SUM(H338:Q338)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G338:Q338)","v":0},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":0},{"$f":"SUM(G337:G360)","v":0},{"$f":"SUM(H337:H360)","v":0},{"$f":"SUM(I337:I360)","v":0},{"$f":"SUM(J337:J360)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q337:Q360)","v":0},{"$f":"SUM(R337:R360)","v":0},{"$f":"SUM(S337:S360)","v":0}]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H364","v":0},{"$f":"F364-SUM(H364:Q364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H365","v":0},{"$f":"F365-SUM(H365:Q365)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H366","v":0},{"$f":"F366-SUM(H366:Q366)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,{"$f":"SUM(J363:J366)","v":0},0,0,0,0,0,0,0,0,0]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H370","v":0},{"$f":"F370-SUM(H370:Q370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H371","v":0},{"$f":"F371-SUM(H371:Q371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G371:Q371)","v":0},{"$f":"F371-R371","v":0}]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H372","v":0},{"$f":"F372-SUM(H372:Q372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G372:Q372)","v":0},{"$f":"F372-R372","v":0}]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H373","v":0},{"$f":"F373-SUM(H373:Q373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G373:Q373)","v":0},{"$f":"F373-R373","v":0}]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H374","v":0},{"$f":"F374-SUM(H374:Q374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G374:Q374)","v":0},{"$f":"F374-R374","v":0}]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},{"$f":"SUM(G370:G374)","v":0},0,0,{"$f":"SUM(J370:J374)","v":0},0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":0},{"$f":"G361+G367+G375","v":0},{"$f":"H361+H367+H375","v":0},{"$f":"I361+I367+I375","v":0},{"$f":"J361+J367+J375","v":0},0,0,0,0,0,0,{"$f":"Q361+Q367+Q375","v":0},{"$f":"R361+R367+R375","v":0},{"$f":"S361+S367+S375","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":0},{"$f":"G277-G324+G377","v":0},{"$f":"H277-H324+H377","v":0},{"$f":"I277-I324+I377","v":0},{"$f":"J277-J324+J377","v":0},0,0,0,0,0,0,{"$f":"Q277-Q324+Q377","v":0},{"$f":"R277-R324+R377","v":0},{"$f":"S277-S324+S377","v":0}]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES",{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H395","v":0},{"$f":"F395-SUM(H395:Q395)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G395:Q395)","v":0},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H396","v":0},{"$f":"F396-SUM(H396:Q396)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G396:Q396)","v":0},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H397","v":0},{"$f":"F397-SUM(H397:Q397)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":0},{"$f":"SUM(G394:G397)","v":0},{"$f":"SUM(H394:H397)","v":0},{"$f":"SUM(I394:I397)","v":0},{"$f":"SUM(J394:J397)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q394:Q397)","v":0},{"$f":"SUM(R394:R397)","v":0},{"$f":"SUM(S394:S397)","v":0}]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":0},0,0,0,{"$f":"J398","v":0},0,0,0,0,0,0,0,0,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H402","v":0},{"$f":"F402-SUM(H402:Q402)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H403","v":0},{"$f":"F403-SUM(H403:Q403)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H404","v":0},{"$f":"F404-SUM(H404:Q404)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},{"$f":"SUM(G401:G404)","v":0},{"$f":"SUM(H401:H404)","v":0},{"$f":"SUM(I401:I404)","v":0},{"$f":"SUM(J401:J404)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q401:Q404)","v":0},{"$f":"SUM(R401:R404)","v":0},{"$f":"SUM(S401:S404)","v":0}]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,{"$f":"J407","v":0},0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H411","v":0},{"$f":"F411-SUM(H411:Q411)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H412","v":0},{"$f":"F412-SUM(H412:Q412)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H413","v":0},{"$f":"F413-SUM(H413:Q413)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},{"$f":"SUM(G410:G413)","v":0},{"$f":"SUM(H410:H413)","v":0},{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q413)","v":0},{"$f":"SUM(R410:R413)","v":0},{"$f":"SUM(S410:S413)","v":0}]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":0},{"$f":"G399+G405+G408+G414","v":0},{"$f":"H399+H405+H408+H414","v":0},{"$f":"I399+I405+I408+I414","v":0},{"$f":"J399+J405+J408+J414","v":0},0,0,0,0,0,0,{"$f":"Q399+Q405+Q408+Q414","v":0},{"$f":"R399+R405+R408+R414","v":0},{"$f":"S399+S405+S408+S414","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":0},{"$f":"-G324","v":0},{"$f":"-H324","v":0},{"$f":"-I324","v":0},{"$f":"-J324","v":0},0,0,0,0,0,0,{"$f":"-Q324","v":0},{"$f":"-R324","v":0},{"$f":"-S324","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":0},{"$f":"G377","v":0},{"$f":"H377","v":0},{"$f":"I377","v":0},{"$f":"J377","v":0},0,0,0,0,0,0,{"$f":"Q377","v":0},{"$f":"R377","v":0},{"$f":"S377","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":0},{"$f":"G416","v":0},{"$f":"H416","v":0},{"$f":"I416","v":0},{"$f":"J416","v":0},0,0,0,0,0,0,{"$f":"Q416","v":0},{"$f":"R416","v":0},{"$f":"S416","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":0},{"$f":"SUM(G417:G420)","v":0},{"$f":"SUM(H417:H420)","v":0},{"$f":"SUM(I417:I420)","v":0},{"$f":"SUM(J417:J420)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q417:Q420)","v":0},{"$f":"SUM(R417:R420)","v":0},{"$f":"SUM(S417:S420)","v":0}]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":0},{"$f":"G277","v":0},{"$f":"H277","v":0},{"$f":"I277","v":0},{"$f":"J277","v":0},0,0,0,0,0,0,{"$f":"Q277","v":0},{"$f":"R277","v":0},{"$f":"S277","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":0},{"$f":"G421","v":0},{"$f":"H421","v":0},{"$f":"I421","v":0},{"$f":"J421","v":0},0,0,0,0,0,0,{"$f":"Q421","v":0},{"$f":"R421","v":0},{"$f":"S421","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":0},{"$f":"SUM(G423:G425)","v":0},{"$f":"SUM(H423:H425)","v":0},{"$f":"SUM(I423:I425)","v":0},{"$f":"SUM(J423:J425)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q423:Q425)","v":0},{"$f":"SUM(R423:R425)","v":0},{"$f":"SUM(S423:S425)","v":0}]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":0},{"$f":"F429-SUM(H429:Q429)","v":0},{"$f":"ROUND(H426*H428,0)","v":0},{"$f":"ROUND(I426*I428,0)","v":0},{"$f":"ROUND(J426*J428,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q426*Q428,0)","v":0},{"$f":"SUM(G429:Q429)","v":0},{"$f":"F429-R429","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H431","v":0},{"$f":"F431-SUM(H431:Q431)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G431:Q431)","v":0},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":0},{"$f":"F433-SUM(H433:Q433)","v":0},{"$f":"ROUND(H431*H432,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S426*S428,0)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H447","v":0},{"$f":"F447-SUM(H447:Q447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":0},{"$f":"SUM(G447:G452)","v":0},{"$f":"SUM(H447:H452)","v":0},{"$f":"SUM(I447:I452)","v":0},{"$f":"SUM(J447:J452)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q447:Q452)","v":0},{"$f":"SUM(R447:R452)","v":0},{"$f":"SUM(S447:S452)","v":0}]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H456","v":0},{"$f":"F456-SUM(H456:Q456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0}]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":0},{"$f":"G457+G453","v":0},0,0,{"$f":"J457+J453","v":0},0,0,0,0,0,0,0,0,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H462","v":0},{"$f":"F462-SUM(H462:Q462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H463","v":0},{"$f":"F463-SUM(H463:Q463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G463:Q463)","v":0},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H464","v":0},{"$f":"F464-SUM(H464:Q464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H465","v":0},{"$f":"F465-SUM(H465:Q465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":0},{"$f":"SUM(G462:G465)","v":0},0,0,{"$f":"SUM(J462:J465)","v":0},0,0,0,0,0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H469","v":0},{"$f":"F469-SUM(H469:Q469)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G469:Q469)","v":0},{"$f":"F469-R469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":0},{"$f":"SUM(G468:G469)","v":0},{"$f":"SUM(H468:H469)","v":0},{"$f":"SUM(I468:I469)","v":0},{"$f":"SUM(J468:J469)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q468:Q469)","v":0},{"$f":"SUM(R468:R469)","v":0},{"$f":"SUM(S468:S469)","v":0}]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H473","v":0},{"$f":"F473-SUM(H473:Q473)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G473:Q473)","v":0},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":0},{"$f":"SUM(G472:G491)","v":0},{"$f":"SUM(H472:H491)","v":0},{"$f":"SUM(I472:I491)","v":0},{"$f":"SUM(J472:J491)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q472:Q491)","v":0},{"$f":"SUM(R472:R491)","v":0},{"$f":"SUM(S472:S491)","v":0}]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H495","v":0},{"$f":"F495-SUM(H495:Q495)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G495:Q495)","v":0},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":0},{"$f":"SUM(G494:G502)","v":0},{"$f":"SUM(H494:H502)","v":0},{"$f":"SUM(I494:I502)","v":0},{"$f":"SUM(J494:J502)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q494:Q502)","v":0},{"$f":"SUM(R494:R502)","v":0},{"$f":"SUM(S494:S502)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H516","v":0},{"$f":"F516-SUM(H516:Q516)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G516:Q516)","v":0},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H517","v":0},{"$f":"F517-SUM(H517:Q517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G517:Q517)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":0},{"$f":"SUM(G516:G517)","v":0},0,0,{"$f":"SUM(J516:J517)","v":0},0,0,0,0,0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H521","v":0},{"$f":"F521-SUM(H521:Q521)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G521:Q521)","v":0},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":0},{"$f":"SUM(G520:G521)","v":0},{"$f":"SUM(H520:H521)","v":0},{"$f":"SUM(I520:I521)","v":0},{"$f":"SUM(J520:J521)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q520:Q521)","v":0},{"$f":"SUM(R520:R521)","v":0},{"$f":"SUM(S520:S521)","v":0}]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H525","v":0},{"$f":"F525-SUM(H525:Q525)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G525:Q525)","v":0},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H527","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G527:Q527)","v":0},{"$f":"F527-R527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":0},{"$f":"SUM(G525:G531)","v":0},{"$f":"SUM(H525:H531)","v":0},{"$f":"SUM(I525:I531)","v":0},{"$f":"SUM(J525:J531)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q525:Q531)","v":0},{"$f":"SUM(R525:R531)","v":0},{"$f":"SUM(S525:S531)","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H533","v":0},{"$f":"F533-SUM(H533:Q533)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G533:Q533)","v":0},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":0},{"$f":"SUM(G532:G546)","v":0},{"$f":"SUM(H532:H546)","v":0},{"$f":"SUM(I532:I546)","v":0},{"$f":"SUM(J532:J546)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q532:Q546)","v":0},{"$f":"SUM(R532:R546)","v":0},{"$f":"SUM(S532:S546)","v":0}]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":0},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":0},{"$f":"H547+H522+H518+H503+H492+H470+H466+H459","v":0},{"$f":"I547+I522+I518+I503+I492+I470+I466+I459","v":0},{"$f":"J547+J522+J518+J503+J492+J470+J466+J459","v":0},0,0,0,0,0,0,{"$f":"Q547+Q522+Q518+Q503+Q492+Q470+Q466+Q459","v":0},{"$f":"R547+R522+R518+R503+R492+R470+R466+R459","v":0},{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H562","v":0},{"$f":"F562-SUM(H562:Q562)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G562:Q562)","v":0},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},{"$f":"SUM(G562:G562)","v":0},{"$f":"SUM(H562:H562)","v":0},{"$f":"SUM(I562:I562)","v":0},{"$f":"SUM(J562:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q562:Q562)","v":0},{"$f":"SUM(R562:R562)","v":0},{"$f":"SUM(S562:S562)","v":0}]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H566","v":0},{"$f":"F566-SUM(H566:Q566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G566:Q566)","v":0},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":0},{"$f":"SUM(G566:G566)","v":0},{"$f":"SUM(H566:H566)","v":0},{"$f":"SUM(I566:I566)","v":0},{"$f":"SUM(J566:J566)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q566)","v":0},{"$f":"SUM(R566:R566)","v":0},{"$f":"SUM(S566:S566)","v":0}]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H570","v":0},{"$f":"F570-SUM(H570:Q570)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G570:Q570)","v":0},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":0},{"$f":"SUM(G570:G570)","v":0},{"$f":"SUM(H570:H570)","v":0},{"$f":"SUM(I570:I570)","v":0},{"$f":"SUM(J570:J570)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q570:Q570)","v":0},{"$f":"SUM(R570:R570)","v":0},{"$f":"SUM(S570:S570)","v":0}]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H574","v":0},{"$f":"F574-SUM(H574:Q574)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G574:Q574)","v":0},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":0},{"$f":"SUM(G574:G574)","v":0},{"$f":"SUM(H574:H574)","v":0},{"$f":"SUM(I574:I574)","v":0},{"$f":"SUM(J574:J574)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q574:Q574)","v":0},{"$f":"SUM(R574:R574)","v":0},{"$f":"SUM(S574:S574)","v":0}]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H578","v":0},{"$f":"F578-SUM(H578:Q578)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G578:Q578)","v":0},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":0},{"$f":"SUM(G578:G578)","v":0},{"$f":"SUM(H578:H578)","v":0},{"$f":"SUM(I578:I578)","v":0},{"$f":"SUM(J578:J578)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q578:Q578)","v":0},{"$f":"SUM(R578:R578)","v":0},{"$f":"SUM(S578:S578)","v":0}]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":0},{"$f":"G579+G575+G571+G567+G563","v":0},{"$f":"H579+H575+H571+H567+H563","v":0},{"$f":"I579+I575+I571+I567+I563","v":0},{"$f":"J579+J575+J571+J567+J563","v":0},0,0,0,0,0,0,{"$f":"Q579+Q575+Q571+Q567+Q563","v":0},{"$f":"R579+R575+R571+R567+R563","v":0},{"$f":"S579+S575+S571+S567+S563","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H596","v":0},{"$f":"F596-SUM(H596:Q596)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G596:Q596)","v":0},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H597","v":0},{"$f":"F597-SUM(H597:Q597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":0},{"$f":"SUM(G596:G597)","v":0},{"$f":"SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$596:$Q$597)","v":0},{"$f":"SUM(R596:R597)","v":0},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H601","v":0},{"$f":"F601-SUM(H601:Q601)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G601:Q601)","v":0},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H602","v":0},{"$f":"F602-SUM(H602:Q602)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G602:Q602)","v":0},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H603","v":0},{"$f":"F603-SUM(H603:Q603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H604","v":0},{"$f":"F604-SUM(H604:Q604)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G604:Q604)","v":0},{"$f":"F604-R604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":0},{"$f":"SUM(G601:G604)","v":0},{"$f":"SUM(H601:H604)","v":0},{"$f":"SUM(I601:I604)","v":0},{"$f":"SUM(J601:J604)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$601:$Q$604)","v":0},{"$f":"SUM(R601:R604)","v":0},{"$f":"SUM(S601:S604)","v":0}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H608","v":0},{"$f":"F608-SUM(H608:Q608)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G608:Q608)","v":0},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H609","v":0},{"$f":"F609-SUM(H609:Q609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":0},{"$f":"SUM(G608:G609)","v":0},{"$f":"SUM(H608:H609)","v":0},{"$f":"SUM(I608:I609)","v":0},{"$f":"SUM(J608:J609)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$608:$Q$609)","v":0},{"$f":"SUM(R608:R609)","v":0},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":0},{"$f":"G605+G598+G610","v":0},{"$f":"H605+H598+H610","v":0},{"$f":"I605+I598+I610","v":0},{"$f":"J605+J598+J610","v":0},0,0,0,0,0,0,{"$f":"$Q$605+$Q$598+$Q$610","v":0},{"$f":"R605+R598+R610","v":0},{"$f":"S605+S598+S610","v":0}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":0},{"$f":"G549","v":0},{"$f":"H549","v":0},{"$f":"I549","v":0},{"$f":"J549","v":0},0,0,0,0,0,0,{"$f":"Q549","v":0},{"$f":"R549","v":0},{"$f":"S549","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":0},{"$f":"G582","v":0},{"$f":"H582","v":0},{"$f":"I582","v":0},{"$f":"J582","v":0},0,0,0,0,0,0,{"$f":"Q582","v":0},{"$f":"R582","v":0},{"$f":"S582","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":0},{"$f":"G612","v":0},{"$f":"H612","v":0},{"$f":"I612","v":0},{"$f":"J612","v":0},0,0,0,0,0,0,{"$f":"$Q$612","v":0},{"$f":"R612","v":0},{"$f":"S612","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":0},{"$f":"SUM(G615:G617)","v":0},{"$f":"SUM(H615:H617)","v":0},{"$f":"SUM(I615:I617)","v":0},{"$f":"SUM(J615:J617)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$615:$Q$617)","v":0},{"$f":"SUM(R615:R617)","v":0},{"$f":"SUM(S615:S617)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H632","v":0},{"$f":"F632-SUM(H632:Q632)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G632:Q632)","v":0},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":0},{"$f":"G632","v":0},{"$f":"H632","v":0},{"$f":"I632","v":0},{"$f":"J632","v":0},0,0,0,0,0,0,{"$f":"$Q$632","v":0},{"$f":"R632","v":0},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H636","v":0},{"$f":"F636-SUM(H636:Q636)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G636:Q636)","v":0},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H637","v":0},{"$f":"F637-SUM(H637:Q637)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G637:Q637)","v":0},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H638","v":0},{"$f":"F638-SUM(H638:Q638)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G638:Q638)","v":0},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":0},{"$f":"SUM(G636:G638)","v":0},{"$f":"SUM(H636:H638)","v":0},{"$f":"SUM(I636:I638)","v":0},{"$f":"SUM(J636:J638)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$636:$Q$638)","v":0},{"$f":"SUM(R636:R638)","v":0},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":0},{"$f":"G639+G633","v":0},{"$f":"H639+H633","v":0},{"$f":"I639+I633","v":0},{"$f":"J639+J633","v":0},0,0,0,0,0,0,{"$f":"$Q$639+$Q$633","v":0},{"$f":"R639+R633","v":0},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H644","v":0},{"$f":"F644-SUM(H644:Q644)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G644:Q644)","v":0},{"$f":"F644-R644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H645","v":0},{"$f":"F645-SUM(H645:Q645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H646","v":0},{"$f":"F646-SUM(H646:Q646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H647","v":0},{"$f":"F647-SUM(H647:Q647)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G647:Q647)","v":0},{"$f":"F647-R647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H648","v":0},{"$f":"F648-SUM(H648:Q648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":0},{"$f":"SUM(G644:G648)","v":0},{"$f":"SUM(H644:H648)","v":0},{"$f":"SUM(I644:I648)","v":0},{"$f":"SUM(J644:J648)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$644:$Q$648)","v":0},{"$f":"SUM(R644:R648)","v":0},{"$f":"SUM(S644:S648)","v":0}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H652","v":0},{"$f":"F652-SUM(H652:Q652)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G652:Q652)","v":0},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":0},{"$f":"SUM(G652:G652)","v":0},{"$f":"SUM(H652:H652)","v":0},{"$f":"SUM(I652:I652)","v":0},{"$f":"SUM(J652:J652)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$652:$Q$652)","v":0},{"$f":"SUM(R652:R652)","v":0},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H656","v":0},{"$f":"F656-SUM(H656:Q656)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H657","v":0},{"$f":"F657-SUM(H657:Q657)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":0},{"$f":"G649","v":0},{"$f":"H649","v":0},{"$f":"I649","v":0},{"$f":"J649","v":0},0,0,0,0,0,0,{"$f":"$Q$649","v":0},{"$f":"R649","v":0},{"$f":"S649","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":0},{"$f":"-G653-G658","v":0},0,0,{"$f":"-J653-J658","v":0},0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":0},{"$f":"SUM(G661:G662)","v":0},{"$f":"SUM(H661:H662)","v":0},{"$f":"SUM(I661:I662)","v":0},{"$f":"SUM(J661:J662)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$661:$Q$662)","v":0},{"$f":"SUM(R661:R662)","v":0},{"$f":"SUM(S661:S662)","v":0}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":0},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"F666-R666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":0},{"$f":"-G641","v":0},{"$f":"-H641","v":0},{"$f":"-I641","v":0},{"$f":"-J641","v":0},0,0,0,0,0,0,{"$f":"-$Q$641","v":0},{"$f":"-R641","v":0},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":0},{"$f":"G663","v":0},{"$f":"H663","v":0},{"$f":"I663","v":0},{"$f":"J663","v":0},0,0,0,0,0,0,{"$f":"$Q$663","v":0},{"$f":"R663","v":0},{"$f":"F668-R668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},{"$f":"H707","v":0},{"$f":"I707","v":0},{"$f":"J707","v":0},0,0,0,0,0,0,{"$f":"Q707","v":0},{"$f":"R707","v":0},{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":0},{"$f":"SUM(G666:G670)","v":0},{"$f":"SUM(H666:H670)","v":0},{"$f":"SUM(I666:I670)","v":0},{"$f":"SUM(J666:J670)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$666:$Q$670)","v":0},{"$f":"SUM(R666:R670)","v":0},{"$f":"SUM(S666:S670)","v":0}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":0},{"$f":"F674-SUM(H674:Q674)","v":0},{"$f":"ROUND(H671*H673,0)","v":0},{"$f":"ROUND(I671*I673,0)","v":0},{"$f":"ROUND(J671*J673,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND($Q$671*$Q$673,0)","v":0},{"$f":"SUM(G674:Q674)","v":0},{"$f":"ROUND(S671*S673,0)","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":0},{"$f":"G663","v":0},{"$f":"H663","v":0},{"$f":"I663","v":0},{"$f":"J663","v":0},0,0,0,0,0,0,{"$f":"$Q$663","v":0},{"$f":"R663","v":0},{"$f":"S663","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"SUM(G674:G675)","v":0},{"$f":"SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$674:$Q$675)","v":0},{"$f":"SUM(R674:R675)","v":0},{"$f":"SUM(S674:S675)","v":0}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":0},{"$f":"G674","v":0},{"$f":"H674","v":0},{"$f":"I674","v":0},{"$f":"J674","v":0},0,0,0,0,0,0,{"$f":"$Q$674","v":0},{"$f":"R674","v":0},{"$f":"S674","v":0}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":0},{"$f":"SUM(G680:G680)","v":0},{"$f":"SUM(H680:H680)","v":0},{"$f":"SUM(I680:I680)","v":0},{"$f":"SUM(J680:J680)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$680:$Q$680)","v":0},{"$f":"SUM(R680:R680)","v":0},{"$f":"SUM(S680:S680)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H694","v":0},{"$f":"F694-SUM(H694:Q694)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G694:Q694)","v":0},{"$f":"F694-R694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H695","v":0},{"$f":"F695-SUM(H695:Q695)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"SUM(G694:G695)","v":0},0,0,{"$f":"SUM(J694:J695)","v":0},0,0,0,0,0,0,0,0,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H700","v":0},{"$f":"F700-SUM(H700:Q700)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G700:Q700)","v":0},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":0},{"$f":"SUM(G700)","v":0},0,0,{"$f":"SUM(J700)","v":0},0,0,0,0,0,0,0,0,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H704","v":0},{"$f":"F704-SUM(H704:Q704)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},{"$f":"SUM(H704)","v":0},{"$f":"SUM(I704)","v":0},{"$f":"SUM(J704)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704)","v":0},{"$f":"SUM(R704)","v":0},{"$f":"SUM(S704)","v":0}]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":0},{"$f":"G705+G701","v":0},{"$f":"H705+H701","v":0},{"$f":"I705+I701","v":0},{"$f":"J705+J701","v":0},0,0,0,0,0,0,{"$f":"Q705+Q701","v":0},{"$f":"R705+R701","v":0},{"$f":"S705+S701","v":0}]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":0},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"S433","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":0},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"Q676","v":0},{"$f":"R676","v":0},{"$f":"S676","v":0}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":0},{"$f":"-G641","v":0},{"$f":"-H641","v":0},{"$f":"-I641","v":0},{"$f":"-J641","v":0},0,0,0,0,0,0,{"$f":"-Q641","v":0},{"$f":"-R641","v":0},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":0},{"$f":"-G696","v":0},{"$f":"-H696","v":0},{"$f":"-I696","v":0},{"$f":"-J696","v":0},0,0,0,0,0,0,{"$f":"-Q696","v":0},{"$f":"-R696","v":0},{"$f":"-S696","v":0}]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},{"$f":"H707","v":0},{"$f":"I707","v":0},{"$f":"J707","v":0},0,0,0,0,0,0,{"$f":"Q707","v":0},{"$f":"R707","v":0},{"$f":"S707","v":0}]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":0},{"$f":"SUM(G711:G716)","v":0},{"$f":"SUM(H711:H716)","v":0},{"$f":"SUM(I711:I716)","v":0},{"$f":"SUM(J711:J716)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q711:Q716)","v":0},{"$f":"SUM(R711:R716)","v":0},{"$f":"SUM(S711:S716)","v":0}]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":0},{"$f":"F720-SUM(H720:Q720)","v":0},{"$f":"ROUND(H717*H719,0)","v":0},{"$f":"ROUND(I717*I719,0)","v":0},{"$f":"ROUND(J717*J719,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q717*Q719,0)","v":0},{"$f":"SUM(G720:Q720)","v":0},{"$f":"F720-R720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},{"$f":"H707","v":0},{"$f":"I707","v":0},{"$f":"J707","v":0},0,0,0,0,0,0,{"$f":"Q707","v":0},{"$f":"SUM(G721:Q721)","v":0},{"$f":"F721-R721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":0},0,0,0,{"$f":"J721+J720","v":0},0,0,0,0,0,0,0,0,{"$f":"S721+S720","v":0}]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":0},{"$f":"G720","v":0},{"$f":"H720","v":0},{"$f":"I720","v":0},{"$f":"J720","v":0},0,0,0,0,0,0,{"$f":"Q720","v":0},{"$f":"SUM(G725:Q725)","v":0},{"$f":"F725-R725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},0,0,0,0,0,0,{"$f":"Q705","v":0},{"$f":"SUM(G726:Q726)","v":0},{"$f":"F726-R726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":0},0,0,0,{"$f":"J725+J726","v":0},0,0,0,0,0,0,0,0,{"$f":"S725+S726","v":0}]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H742","v":0},{"$f":"F742-SUM(H742:Q742)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G742:Q742)","v":0},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H746","v":0},{"$f":"F746-SUM(H746:Q746)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F746*VLOOKUP(D746,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H747","v":0},{"$f":"F747-SUM(H747:Q747)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F747*VLOOKUP(D747,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H748","v":0},{"$f":"F748-SUM(H748:Q748)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F748*VLOOKUP(D748,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H749","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":0},{"$f":"SUM(G742:G749)","v":0},{"$f":"SUM(H742:H749)","v":0},{"$f":"SUM(I742:I749)","v":0},{"$f":"SUM(J742:J749)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$742:$Q$749)","v":0},{"$f":"SUM(R742:R749)","v":0},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":0},{"$f":"G618","v":0},{"$f":"H618","v":0},{"$f":"I618","v":0},{"$f":"J618","v":0},0,0,0,0,0,0,{"$f":"$Q$618","v":0},{"$f":"R618","v":0},{"$f":"S618","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":0},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"S433","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":0},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"$Q$676","v":0},{"$f":"R676","v":0},{"$f":"S676","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":0},{"$f":"G722","v":0},0,0,{"$f":"J722","v":0},0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":0},{"$f":"-G750","v":0},{"$f":"-H750","v":0},{"$f":"-I750","v":0},{"$f":"-J750","v":0},0,0,0,0,0,0,{"$f":"-$Q$750","v":0},{"$f":"-R750","v":0},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":0},{"$f":"SUM(G752:G757)","v":0},{"$f":"SUM(H752:H757)","v":0},{"$f":"SUM(I752:I757)","v":0},{"$f":"SUM(J752:J757)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$752:$Q$757)","v":0},{"$f":"SUM(R752:R757)","v":0},{"$f":"R758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":0},{"$f":"-G757","v":0},{"$f":"-H757","v":0},{"$f":"-I757","v":0},{"$f":"-J757","v":0},0,0,0,0,0,0,{"$f":"-$Q$757","v":0},{"$f":"-R757","v":0},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"F991","v":0},{"$f":"G991","v":0},{"$f":"H991","v":0},{"$f":"I991","v":0},{"$f":"J991","v":0},0,0,0,0,0,0,{"$f":"Q991","v":0},{"$f":"R991","v":0},{"$f":"S991","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":0},{"$f":"G760-G761","v":0},{"$f":"H760-H761","v":0},{"$f":"I760-I761","v":0},{"$f":"J760-J761","v":0},0,0,0,0,0,0,{"$f":"$Q$760-Q761","v":0},{"$f":"R760-R761","v":0},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,{"$f":"ROUND(J817/(1-J817),8)","v":0},0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"F765-SUM(H765:Q765)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"F766-SUM(H766:Q766)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,{"$f":"Q766+Q765","v":0},{"$f":"R766+R765","v":0},{"$f":"S766+S765","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S767+S758","v":0}]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F870","v":0},0,0,0,{"$f":"J870","v":0},0,0,0,0,0,0,0,0,0]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":0},0,0,0,{"$f":"-J770","v":0},0,0,0,0,0,0,0,0,0]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":0},{"$f":"G773+G772","v":0},{"$f":"H773+H772","v":0},{"$f":"I773+I772","v":0},{"$f":"J773+J772","v":0},0,0,0,0,0,0,{"$f":"Q773+Q772","v":0},{"$f":"SUM(G774:Q774)","v":0},{"$f":"F774-R774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,{"$f":"J729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!H776","v":0},{"$f":"F776-SUM(H776:Q776)","v":0},{"$f":"ROUND(H775*H774,0)","v":0},{"$f":"ROUND(I775*I774,0)","v":0},{"$f":"ROUND(J775*J774,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q775*Q774,0)","v":0},{"$f":"SUM(G776:Q776)","v":0},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":0},{"$f":"G774-G776","v":0},{"$f":"H774-H776","v":0},{"$f":"I774-I776","v":0},{"$f":"J774-J776","v":0},0,0,0,0,0,0,{"$f":"Q774-Q776","v":0},{"$f":"SUM(G777:Q777)","v":0},{"$f":"F777-R777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL",null,null,null,"RATE GRP"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G830:Q830)","v":710084},{"$f":"F830-R830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},{"$f":"IF($F830=0,0,ROUND(F830/$F830,5))","v":1},{"$f":"IF(S830=0,F831-SUM(H831:Q831),ROUND(G830/F830,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H830/$F$830,5))","v":0.29422999999999999},{"$f":"IF($F$830=0,0,ROUND(I830/$F$830,5))","v":1.3600000000000001E-3},4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G831:Q831)","v":1},{"$f":"F831-R831","v":0},null,null,null,{"$f":"R831","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G832:Q832)","v":710084},{"$f":"F832-R832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",{"$f":"IF($F832=0,0,ROUND(F832/$F832,5))","v":1},{"$f":"IF(S832=0,F833-SUM(H833:Q833),ROUND(G832/F832,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H832/$F$830,5))","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G833:Q833)","v":1},{"$f":"F833-R833","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D18","v":852231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D19+'WP FR-16(7)(v)-KW & KWH @Dist'!D32","v":342054},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D20","v":1125},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D21","v":22213},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D22","v":92},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D23+'WP FR-16(7)(v)-KW & KWH @Dist'!D33","v":139634},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D24+'WP FR-16(7)(v)-KW & KWH @Dist'!D34","v":90290},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D25+'WP FR-16(7)(v)-KW & KWH @Dist'!D35","v":3195},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D26+'WP FR-16(7)(v)-KW & KWH @Dist'!D36","v":46160},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D27","v":6279},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D28","v":87},{"$f":"SUM(G834:Q834)","v":1503360},{"$f":"F834-R834","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},{"$f":"IF($F834=0,0,ROUND(F834/$F834,9))","v":1},{"$f":"IF(S834=0,F835-SUM(H835:Q835),ROUND(G834/F834,5))","v":0.56686999999999999},{"$f":"IF(F834=0,0,ROUND(H834/F834,5))","v":0.22753000000000001},{"$f":"IF($F$834=0,0,ROUND(I834/$F$834,5))","v":7.5000000000000002E-4},{"$f":"IF($F$834=0,0,ROUND(J834/$F$834,5))","v":1.478E-2},6.0000000000000002E-5,9.2880000000000004E-2,6.0060000000000002E-2,2.1299999999999999E-3,3.0700000000000002E-2,4.1799999999999997E-3,{"$f":"IF(G834=0,0,ROUND(Q834/F834,5))","v":6.0000000000000002E-5},0.99999999999999978,0,null,null,null,{"$f":"R835","v":0.99999999999999978}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!$G$17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!$G$18+'WP FR-16(7)(v) Distlines'!$G$31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!$G$19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!$G$20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!$G$21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!$G$22+'WP FR-16(7)(v) Distlines'!$G$32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!$G$23+'WP FR-16(7)(v) Distlines'!$G$33","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!$G$24+'WP FR-16(7)(v) Distlines'!$G$34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!$G$25+'WP FR-16(7)(v) Distlines'!$G$35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!$G$26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!$G$27","v":33},717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},{"$f":"IF($F836=0,0,ROUND(F836/$F836,9))","v":1},{"$f":"IF(S836=0,F837-SUM(H837:Q837),ROUND(G836/F836,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H836/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I836/$F$836,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R837","v":1.0000000000000002}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!K18+'WP FR-16(7)(v) Distlines'!K31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!K19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!K20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!K21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!K22+'WP FR-16(7)(v) Distlines'!K32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!K23","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!K24+'WP FR-16(7)(v) Distlines'!K34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!K25+'WP FR-16(7)(v) Distlines'!K35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!K26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!K27","v":33},{"$f":"SUM(G838:Q838)","v":717613},{"$f":"F838-R838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",{"$f":"IF($F838=0,0,ROUND(F838/$F838,9))","v":1},{"$f":"IF(S838=0,F839-SUM(H839:Q839),ROUND(G838/F838,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H838/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I838/$F$836,5))","v":1.33E-3},{"$f":"IF($F$836=0,0,ROUND(J838/$F$836,5))","v":6.8500000000000002E-3},{"$f":"IF($F$836=0,0,ROUND(K838/$F$836,5))","v":6.9999999999999994E-5},{"$f":"IF($F$836=0,0,ROUND(L838/$F$836,5))","v":0.14532},{"$f":"IF($F$838=0,0,ROUND(M838/$F$838,5))","v":9.9720000000000003E-2},{"$f":"IF($F$838=0,0,ROUND(N838/$F$838,5))","v":3.3500000000000001E-3},{"$f":"IF($F$838=0,0,ROUND(O838/$F$838,5))","v":0},{"$f":"IF($F$838=0,0,ROUND(P838/$F$838,5))","v":6.79E-3},{"$f":"IF($F$838=0,0,ROUND(Q838/$F$838,5))","v":5.0000000000000002E-5},{"$f":"SUM(G839:Q839)","v":1.0000000000000002},{"$f":"F839-R839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":0},{"$f":"SUM(G73:G90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},{"$f":"IF($F840=0,0,ROUND(F840/$F840,9))","v":0},{"$f":"IF(S840=0,F841-SUM(H841:Q841),ROUND(G840/F840,5))","v":0},{"$f":"IF($F$840=0,0,ROUND(H840/$F$840,5))","v":0},{"$f":"IF($F$840=0,0,ROUND(I840/$F$840,5))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R841","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L18","v":316778},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L19+'WP FR-16(7)(v)-KW & KWH @Dist'!L32","v":211761},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L20","v":951},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L21","v":4914},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L22","v":50},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L23+'WP FR-16(7)(v)-KW & KWH @Dist'!L33","v":104285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L24","v":71563},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L25","v":2403},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L26","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L27","v":4875},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L28","v":33},717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},{"$f":"IF($F842=0,0,ROUND(F842/$F842,9))","v":1},{"$f":"IF(S842=0,F843-SUM(H843:Q843),ROUND(G842/F842,5))","v":0.44142999999999999},{"$f":"IF($F$842=0,0,ROUND(H842/$F$842,5))","v":0.29509000000000002},{"$f":"IF($F$842=0,0,ROUND(I842/$F$842,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R843","v":1.0000000000000002}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},{"$f":"'WP FR-16(7)(v) Wtd services'!H17","v":126269},{"$f":"'WP FR-16(7)(v) Wtd services'!H18","v":12827},{"$f":"'WP FR-16(7)(v) Wtd services'!H19","v":171},{"$f":"'WP FR-16(7)(v) Wtd services'!H20","v":728},{"$f":"'WP FR-16(7)(v) Wtd services'!H21","v":16},{"$f":"'WP FR-16(7)(v) Wtd services'!H22","v":1050},{"$f":"'WP FR-16(7)(v) Wtd services'!H23","v":259},{"$f":"'WP FR-16(7)(v) Wtd services'!H24","v":70},{"$f":"'WP FR-16(7)(v) Wtd services'!H25","v":77},{"$f":"'WP FR-16(7)(v) Wtd services'!H26","v":394},{"$f":"'WP FR-16(7)(v) Wtd services'!H27","v":11},141872,62]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},{"$f":"IF($F844=0,0,ROUND(F844/$F844,9))","v":1},{"$f":"IF(S844=0,F845-SUM(H845:Q845),ROUND(G844/F844,5))","v":0.88963000000000003},{"$f":"IF($F$844=0,0,ROUND(H844/$F$844,5))","v":9.0370000000000006E-2},{"$f":"IF($F$844=0,0,ROUND(I844/$F$844,5))","v":1.1999999999999999E-3},5.13E-3,1.1E-4,7.4000000000000003E-3,1.82E-3,4.8999999999999998E-4,5.4000000000000001E-4,2.7799999999999999E-3,8.0000000000000007E-5,0.99954999999999994,4.5000000000006146E-4,null,null,null,{"$f":"R845","v":0.99954999999999994}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$35","v":232190426},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$27","v":182425},4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},{"$f":"IF($F846=0,0,ROUND(F846/$F846,9))","v":1},{"$f":"IF(S846=0,F847-SUM(H847:Q847),ROUND(G846/F846,5))","v":0.35949999999999993},{"$f":"IF($F$846=0,0,ROUND(H846/$F$846,5))","v":0.27888000000000002},{"$f":"IF($F$846=0,0,ROUND(I846/$F$846,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R847","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F18","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F19+'WP FR-16(7)(v)-KW & KWH @Dist'!F32","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F20","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F21","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F22","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F23+'WP FR-16(7)(v)-KW & KWH @Dist'!F33","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F24","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F25","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F26","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F27","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F28","v":182425},4182913551,13250022]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},{"$f":"IF($F848=0,0,ROUND(F848/$F848,9))","v":1},{"$f":"IF(S848=0,F849-SUM(H849:Q849),ROUND(G848/F848,5))","v":0.35948999999999998},{"$f":"IF($F$848=0,0,ROUND(H848/$F$848,5))","v":0.27888000000000002},{"$f":"IF($F$848=0,0,ROUND(I848/$F$848,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.2179999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99684000000000006,3.1599999999999406E-3,null,null,null,{"$f":"R849","v":0.99684000000000006}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18+'WP FR-16(7)(v)-KW & KWH @Gen'!F31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22+'WP FR-16(7)(v)-KW & KWH @Gen'!F32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25+'WP FR-16(7)(v)-KW & KWH @Gen'!F35","v":232190426},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},{"$f":"IF($F850=0,0,ROUND(F850/$F850,9))","v":1},{"$f":"IF(S850=0,F851-SUM(H851:Q851),ROUND(G850/F850,5))","v":0.36119000000000001},{"$f":"IF($F$850=0,0,ROUND(H850/$F$850,5))","v":0.2802},{"$f":"IF($F$850=0,0,ROUND(I850/$F$850,5))","v":1.5499999999999999E-3},4.7400000000000003E-3,6.9999999999999994E-5,0.16952999999999999,0.12318999999999999,3.8899999999999998E-3,5.5599999999999997E-2,0,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R851","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,0,0,0,0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},{"$f":"IF($F852=0,0,ROUND(F852/$F852,9))","v":1},{"$f":"IF(S852=0,F853-SUM(H853:Q853),ROUND(G852/F852,5))","v":1},{"$f":"IF($F$852=0,0,ROUND(H852/$F$852,5))","v":0},{"$f":"IF($F$852=0,0,ROUND(I852/$F$852,5))","v":0},0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R853","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,0,0,0,0,0,0,0,0,0,1,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},{"$f":"IF($F854=0,0,ROUND(F854/$F854,9))","v":1},{"$f":"IF(S854=0,F855-SUM(H855:Q855),ROUND(G854/F854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(H854/$F$854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(I854/$F$854,5))","v":0},0,0,0,0,0,0,1,0,1,0,null,null,null,{"$f":"R855","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H18","v":126269},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H19+'WP FR-16(7)(v)-KW & KWH @Dist'!$H32","v":12833},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H20","v":171},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H21","v":104},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H22","v":16},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H23+'WP FR-16(7)(v)-KW & KWH @Dist'!$H33","v":154},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H24","v":37},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H25","v":10},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H26+'WP FR-16(7)(v)-KW & KWH @Dist'!$H36","v":15},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H27","v":394},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H28","v":11},140014,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},{"$f":"IF($F856=0,0,ROUND(F856/$F856,9))","v":1},{"$f":"IF(S856=0,F857-SUM(H857:Q857),ROUND(G856/F856,5))","v":0.90183999999999997},{"$f":"IF($F$856=0,0,ROUND(H856/$F$856,5))","v":9.1660000000000005E-2},{"$f":"IF($F$856=0,0,ROUND(I856/$F$856,5))","v":1.2199999999999999E-3},7.3999999999999999E-4,1.1E-4,1.1000000000000001E-3,2.5999999999999998E-4,6.9999999999999994E-5,1.1E-4,2.81E-3,{"$f":"IF(G856=0,0,ROUND(Q856/F856,5))","v":8.0000000000000007E-5},1,0,null,null,null,{"$f":"R857","v":1}]
[{"$f":"'FR-16(7)(v)-11 DIST Demand'!A858","v":"28A"},null,{"$f":"'FR-16(7)(v)-11 DIST Demand'!C858","v":"DISTRIBUTION CUSTOMERS"},{"$f":"'FR-16(7)(v)-11 DIST Demand'!D858","v":"External"},null,{"$f":"'FR-16(7)(v)-11 DIST Demand'!F858","v":139999},{"$f":"'FR-16(7)(v)-11 DIST Demand'!G858","v":126269},{"$f":"'FR-16(7)(v)-11 DIST Demand'!H858","v":12833},{"$f":"'FR-16(7)(v)-11 DIST Demand'!I858","v":171},{"$f":"'FR-16(7)(v)-11 DIST Demand'!J858","v":104},{"$f":"'FR-16(7)(v)-11 DIST Demand'!K858","v":16},{"$f":"'FR-16(7)(v)-11 DIST Demand'!L858","v":154},{"$f":"'FR-16(7)(v)-11 DIST Demand'!M858","v":37},{"$f":"'FR-16(7)(v)-11 DIST Demand'!N858","v":10},{"$f":"'FR-16(7)(v)-11 DIST Demand'!O858","v":0},{"$f":"'FR-16(7)(v)-11 DIST Demand'!P858","v":394},{"$f":"'FR-16(7)(v)-11 DIST Demand'!Q858","v":11},{"$f":"'FR-16(7)(v)-11 DIST Demand'!R858","v":139999},{"$f":"'FR-16(7)(v)-11 DIST Demand'!S858","v":0}]
[{"$f":"'FR-16(7)(v)-11 DIST Demand'!A859","v":"29A"},null,{"$f":"'FR-16(7)(v)-11 DIST Demand'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-11 DIST Demand'!E859","v":"K406"},{"$f":"'FR-16(7)(v)-11 DIST Demand'!F859","v":1},{"$f":"'FR-16(7)(v)-11 DIST Demand'!G859","v":0.90195000000000003},{"$f":"'FR-16(7)(v)-11 DIST Demand'!H859","v":9.1660000000000005E-2},{"$f":"'FR-16(7)(v)-11 DIST Demand'!I859","v":1.2199999999999999E-3},{"$f":"'FR-16(7)(v)-11 DIST Demand'!J859","v":7.3999999999999999E-4},{"$f":"'FR-16(7)(v)-11 DIST Demand'!K859","v":1.1E-4},{"$f":"'FR-16(7)(v)-11 DIST Demand'!L859","v":1.1000000000000001E-3},{"$f":"'FR-16(7)(v)-11 DIST Demand'!M859","v":2.5999999999999998E-4},{"$f":"'FR-16(7)(v)-11 DIST Demand'!N859","v":6.9999999999999994E-5},{"$f":"'FR-16(7)(v)-11 DIST Demand'!O859","v":0},{"$f":"'FR-16(7)(v)-11 DIST Demand'!P859","v":2.81E-3},{"$f":"'FR-16(7)(v)-11 DIST Demand'!Q859","v":8.0000000000000007E-5},{"$f":"'FR-16(7)(v)-11 DIST Demand'!R859","v":1},{"$f":"'FR-16(7)(v)-11 DIST Demand'!S859","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},{"$f":"'WP FR-16(7)(v) Meters'!$E19","v":3299927},{"$f":"'WP FR-16(7)(v) Meters'!$E20","v":2696699},{"$f":"'WP FR-16(7)(v) Meters'!$E21","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E22","v":22657},{"$f":"'WP FR-16(7)(v) Meters'!$E23","v":2715},{"$f":"'WP FR-16(7)(v) Meters'!$E24","v":125418},{"$f":"'WP FR-16(7)(v) Meters'!$E25","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E26","v":10654},{"$f":"'WP FR-16(7)(v) Meters'!$E27","v":16048},{"$f":"'WP FR-16(7)(v) Meters'!$E28","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E29","v":176520},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},{"$f":"IF($F860=0,0,ROUND(F860/$F860,9))","v":1},{"$f":"IF(S860=0,F861-SUM(H861:Q861),ROUND(G860/F860,5))","v":0.51961000000000002},{"$f":"IF($F$860=0,0,ROUND(H860/$F$860,5))","v":0.42463000000000001},{"$f":"IF($F$860=0,0,ROUND(I860/$F$860,5))","v":0},3.5699999999999998E-3,4.2999999999999999E-4,1.975E-2,0,1.6800000000000001E-3,2.5300000000000001E-3,0,2.7799999999999998E-2,1,0,null,null,null,{"$f":"R861","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},{"$f":"'WP FR-16(7)(v) Meters'!H19","v":126269},{"$f":"'WP FR-16(7)(v) Meters'!H20+'WP FR-16(7)(v) Meters'!H33","v":102622},{"$f":"'WP FR-16(7)(v) Meters'!H21","v":171},{"$f":"'WP FR-16(7)(v) Meters'!H22","v":832},{"$f":"'WP FR-16(7)(v) Meters'!H23","v":112},{"$f":"'WP FR-16(7)(v) Meters'!H24+'WP FR-16(7)(v) Meters'!H34","v":4804},{"$f":"'WP FR-16(7)(v) Meters'!H25+'WP FR-16(7)(v) Meters'!H35","v":37},{"$f":"'WP FR-16(7)(v) Meters'!H26+'WP FR-16(7)(v) Meters'!H36","v":410},{"$f":"'WP FR-16(7)(v) Meters'!H27+'WP FR-16(7)(v) Meters'!H37","v":620},{"$f":"'WP FR-16(7)(v) Meters'!H28","v":394},{"$f":"'WP FR-16(7)(v) Meters'!H29","v":6787},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},{"$f":"IF($F862=0,0,ROUND(F862/$F862,9))","v":1},{"$f":"IF(S862=0,F863-SUM(H863:Q863),ROUND(G862/F862,5))","v":0.51951999999999998},{"$f":"IF($F$862=0,0,ROUND(H862/$F$862,5))","v":0.42220999999999997},{"$f":"IF($F$862=0,0,ROUND(I862/$F$862,5))","v":6.9999999999999999E-4},3.4199999999999999E-3,4.6000000000000001E-4,1.976E-2,1.4999999999999999E-4,1.6900000000000001E-3,2.5500000000000002E-3,1.6199999999999999E-3,2.792E-2,1,0,null,null,null,{"$f":"R863","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},{"$f":"'WP FR-16(7)(v) CustAcct'!G17","v":1370864},{"$f":"'WP FR-16(7)(v) CustAcct'!G19","v":62282.329999999842},{"$f":"'WP FR-16(7)(v) CustAcct'!G20","v":409},{"$f":"'WP FR-16(7)(v) CustAcct'!G21","v":432},{"$f":"'WP FR-16(7)(v) CustAcct'!G22","v":20},{"$f":"'WP FR-16(7)(v) CustAcct'!G23","v":31779},{"$f":"'WP FR-16(7)(v) CustAcct'!G24","v":21269},{"$f":"'WP FR-16(7)(v) CustAcct'!G25","v":642},{"$f":"'WP FR-16(7)(v) CustAcct'!G26","v":9153},{"$f":"'WP FR-16(7)(v) CustAcct'!G27","v":1309},{"$f":"'WP FR-16(7)(v) CustAcct'!G28","v":5},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},{"$f":"IF($F864=0,0,ROUND(F864/$F864,9))","v":1},{"$f":"IF(S864=0,F865-SUM(H865:Q865),ROUND(G864/F864,5))","v":0.91503999999999996},{"$f":"IF($F$864=0,0,ROUND(H864/$F$864,5))","v":4.1570000000000003E-2},{"$f":"IF($F$864=0,0,ROUND(I864/$F$864,5))","v":2.7E-4},2.9E-4,1.0000000000000001E-5,2.121E-2,1.4200000000000001E-2,4.2999999999999999E-4,6.11E-3,8.7000000000000001E-4,0,0.99999999999999989,0,null,null,null,{"$f":"R865","v":0.99999999999999989}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18","v":1170020285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22","v":703656372},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},{"$f":"SUM(G866:Q866)","v":4178319049},{"$f":"F866-R866","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},{"$f":"IF($F866=0,0,ROUND(F866/$F866,9))","v":1},{"$f":"IF(S866=0,F867-SUM(H867:Q867),ROUND(G866/F865,5))","v":0.36102000000000001},{"$f":"IF(F866=0,0,ROUND(H866/F866,5))","v":0.28001999999999999},{"$f":"IF(F866=0,0,ROUND(I866/F866,5))","v":1.5499999999999999E-3},{"$f":"IF(F866=0,0,ROUND(J866/F866,5))","v":4.7400000000000003E-3},{"$f":"IF(F866=0,0,ROUND(K866/F866,5))","v":6.9999999999999994E-5},{"$f":"IF(F866=0,0,ROUND(L866/F866,5))","v":0.16841},{"$f":"IF(F866=0,0,ROUND(M866/F866,5))","v":0.12314},{"$f":"IF(F866=0,0,ROUND(N866/F866,5))","v":3.8899999999999998E-3},{"$f":"IF(F866=0,0,ROUND(O866/F866,5))","v":5.2400000000000002E-2},{"$f":"IF(F866=0,0,ROUND(P866/F866,5))","v":4.7200000000000002E-3},{"$f":"IF(F866=0,0,ROUND(Q866/F866,5))","v":4.0000000000000003E-5},{"$f":"SUM(G867:Q867)","v":1},{"$f":"F867-R867","v":0}]
[38]
[39,null,"PRESENT REVENUES",{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-10 DIST Classified'!H869","v":0},{"$f":"F869-SUM(H869:Q869)","v":0},{"$f":"ROUND(F869*VLOOKUP(D869,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Energy,I10,FALSE),0)","v":0},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Energy,J10,FALSE),0)","v":0},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Energy,K10,FALSE),0)","v":0},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Energy,L10,FALSE),0)","v":0},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Energy,M10,FALSE),0)","v":0},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Energy,N10,FALSE),0)","v":0},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Energy,O10,FALSE),0)","v":0},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Energy,P10,FALSE),0)","v":0},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Energy,Q10,FALSE),0)","v":0},{"$f":"SUM(G869:Q869)","v":0},{"$f":"F869-R869","v":0}]
[40,null,"PROPOSED REVENUES",{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-10 DIST Classified'!H870","v":0},{"$f":"F870-SUM(H870:Q870)","v":0},{"$f":"ROUND(F870*VLOOKUP(D870,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Energy,I10,FALSE),0)","v":0},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Energy,J10,FALSE),0)","v":0},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Energy,K10,FALSE),0)","v":0},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Energy,L10,FALSE),0)","v":0},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Energy,M10,FALSE),0)","v":0},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Energy,N10,FALSE),0)","v":0},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Energy,O10,FALSE),0)","v":0},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Energy,P10,FALSE),0)","v":0},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Energy,Q10,FALSE),0)","v":0},{"$f":"SUM(G870:Q870)","v":0},{"$f":"F870-R870","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.1",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F881","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G881","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H881","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I881","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J881","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K881","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L881","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M881","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N881","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O881","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P881","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q881","v":7414},{"$f":"SUM(G883:Q883)","v":304270571},{"$f":"F883-R883","v":42207}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},{"$f":"IF($F883=0,0,ROUND(F883/$F883,9))","v":1},{"$f":"IF(S883=0,F884-SUM(H884:Q884),ROUND(G883/F883,5))","v":0.39562000000000003},{"$f":"IF($F$883=0,0,ROUND(H883/$F$883,9))","v":0.295641394},{"$f":"IF($F$883=0,0,ROUND(I883/$F$883,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G884:Q884)","v":0.99986525599999998},{"$f":"F884-R884","v":1.3474400000001996E-4},null,null,null,{"$f":"R884","v":0.99986525599999998}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F883","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G883","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H883","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I883","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J883","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K883","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L883","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M883","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N883","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O883","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P883","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q883","v":7414},{"$f":"SUM(G885:Q885)","v":304270571},{"$f":"F885-R885","v":42207}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},{"$f":"IF($F885=0,0,ROUND(F885/$F885,9))","v":1},{"$f":"IF(S885=0,F886-SUM(H886:Q886),ROUND(G885/F885,5))","v":0.39562000000000003},{"$f":"IF($F$885=0,0,ROUND(H885/$F$885,9))","v":0.295641394},{"$f":"IF($F$885=0,0,ROUND(I885/$F$885,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G886:Q886)","v":0.99986525599999998},{"$f":"F886-R886","v":1.3474400000001996E-4}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},0,{"$f":"IF(F890=0,0,F890-SUM(H890:Q890))","v":0},{"$f":"ROUND(IF($F$62=0,0,H62/$F$62),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$62=0,0,L62/$F$62),5)","v":0},0,0,0,0,0,{"$f":"SUM(G890:Q890)","v":0},{"$f":"F890-R890","v":0},null,null,null,{"$f":"R890","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},0,0,{"$f":"ROUND(IF($F$68=0,0,H68/$F$68),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},0,0,{"$f":"ROUND(IF($F$70=0,0,H70/$F$70),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$70=0,0,L70/$F$70),5)","v":0},0,0,0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},1,1,{"$f":"ROUND(IF($F$94=0,0,H94/$F$94),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$94=0,0,L94/$F$94),5)","v":0},0,0,0,0,0,1,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},1,1,{"$f":"ROUND(IF($F$97=0,0,H97/$F$97),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$97=0,0,L97/$F$97),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,1,{"$f":"ROUND(IF($F$109=0,0,H109/$F$109),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$109=0,0,L109/$F$109),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,1,{"$f":"ROUND(IF($F$121=0,0,H121/$F$121),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$121=0,0,L121/$F$121),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,1,{"$f":"ROUND(IF($F$123=0,0,H123/$F$123),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$123=0,0,L123/$F$123),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},1,1,{"$f":"ROUND(IF($F$171=0,0,H171/$F$171),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$171=0,0,L171/$F$171),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,1,{"$f":"ROUND(IF($F$200=0,0,H200/$F$200),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$200=0,0,L200/$F$200),5)","v":0},0,0,0,0,0,1,0,null,null,null,1]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},0,{"$f":"IF(F902=0,0,F902-SUM(H902:Q902))","v":0},{"$f":"ROUND(IF($F$216=0,0,H216/$F$216),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$216=0,0,L216/$F$216),5)","v":0},0,0,0,0,0,{"$f":"SUM(G902:Q902)","v":0},{"$f":"F902-R902","v":0},null,null,null,{"$f":"R902","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},0,0,{"$f":"ROUND(IF($F$222=0,0,H222/$F$222),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R903","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},0,0,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":0},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R904","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},1,1,{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$248=0,0,L248/$F$248),5)","v":0},0,0,0,0,0,1,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},1,1,{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$251=0,0,L251/$F$251),5)","v":0},0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,1,{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$263=0,0,L263/$F$263),5)","v":0},0,0,0,0,0,1,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,1,{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$275=0,0,L275/$F$275),5)","v":0},0,0,0,0,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,1,{"$f":"ROUND(IF($F$277=0,0,H277/$F$277),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$277=0,0,L277/$F$277),5)","v":0},0,0,0,0,0,1,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"IF(F912=0,0,F912-SUM(H912:Q912))","v":1},{"$f":"ROUND(IF($F$399=0,0,H399/$F$399),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$399=0,0,L399/$F$399),5)","v":0},0,0,0,0,0,{"$f":"SUM(G912:Q912)","v":1},{"$f":"F912-R912","v":0},null,null,null,{"$f":"R912","v":1}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"IF(F913=0,0,F913-SUM(H913:Q913))","v":1},{"$f":"ROUND(IF($F$405=0,0,H405/$F$405),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$405=0,0,L405/$F$405),5)","v":0},0,0,0,0,0,{"$f":"SUM(G913:Q913)","v":1},{"$f":"F913-R913","v":0},null,null,null,{"$f":"R913","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"IF(F914=0,0,F914-SUM(H914:Q914))","v":1},{"$f":"ROUND(IF($F$408=0,0,H408/$F$408),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$408=0,0,L408/$F$408),5)","v":0},0,0,0,0,0,{"$f":"SUM(G914:Q914)","v":1},{"$f":"F914-R914","v":0},null,null,null,{"$f":"R914","v":1}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"IF(F915=0,0,F915-SUM(H915:Q915))","v":1},{"$f":"ROUND(IF($F$414=0,0,H414/$F$414),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$414=0,0,L414/$F$414),5)","v":0},0,0,0,0,0,{"$f":"SUM(G915:Q915)","v":1},{"$f":"F915-R915","v":0},null,null,null,{"$f":"R915","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"IF(F916=0,0,F916-SUM(H916:Q916))","v":1},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$416=0,0,L416/$F$416),5)","v":0},0,0,0,0,0,{"$f":"SUM(G916:Q916)","v":1},{"$f":"F916-R916","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"IF(F919=0,0,F919-SUM(H919:Q919))","v":1},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$390=0,0,L390/$F$390),5)","v":0},0,0,0,0,0,{"$f":"SUM(G919:Q919)","v":1},{"$f":"F919-R919","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"IF(F920=0,0,F920-SUM(H920:Q920))","v":1},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$426=0,0,L426/$F$426),5)","v":0},0,0,0,0,0,{"$f":"SUM(G920:Q920)","v":1},{"$f":"F920-R920","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"IF(F921=0,0,F921-SUM(H921:Q921))","v":1},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$375=0,0,L375/$F$375),5)","v":0},0,0,0,0,0,{"$f":"SUM(G921:Q921)","v":1},{"$f":"F921-R921","v":0},null,null,null,{"$f":"R921","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-12"}]
[{"$f":"$A$2","v":"DISTRIBUTION ENERGY ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"ENERGY"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.2",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$457=0,0,L457/$F$457),5)","v":0},0,0,0,0,0,{"$f":"SUM(G934:Q934)","v":0},{"$f":"F934-R934","v":1},null,null,null,{"$f":"R934","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$453=0,0,L453/$F$453),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R935","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$459=0,0,L459/$F$459),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R936","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$466=0,0,L466/$F$466),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R937","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":0},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$492=0,0,L492/$F$492),5)","v":0},0,0,0,0,0,0,1]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$496=0,0,L496/$F$496),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R939","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$503=0,0,L503/$F$503),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R940","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$518=0,0,L518/$F$518),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R941","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$522=0,0,L522/$F$522),5)","v":0},0,0,0,0,0,{"$f":"SUM(G942:Q942)","v":0},{"$f":"F942-R942","v":1}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":0},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$549=0,0,L549/$F$549),5)","v":0},0,0,0,0,0,{"$f":"SUM(G943:Q943)","v":0},{"$f":"F943-R943","v":1}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$525=0,0,L525/$F$525),5)","v":0},0,0,0,0,0,{"$f":"SUM(G946:Q946)","v":0},{"$f":"F946-R946","v":1}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$526=0,0,L526/$F$526),5)","v":0},0,0,0,0,0,0,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$527=0,0,L527/$F$527),5)","v":0},0,0,0,0,0,0,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":0},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$528=0,0,L528/$F$528),5)","v":0},0,0,0,0,0,0,1]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$529=0,0,L529/$F$529),5)","v":0},0,0,0,0,0,0,1]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$530=0,0,L530/$F$530),5)","v":0},0,0,0,0,0,0,1]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$531=0,0,L531/$F$531),5)","v":0},0,0,0,0,0,0,1]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":0},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$532=0,0,L532/$F$532),5)","v":0},0,0,0,0,0,0,1]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$547=0,0,L547/$F$547),5)","v":0},0,0,0,0,0,0,1]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":0},{"$f":"ROUND(IF($F$563=0,0,H563/$F$563),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$563=0,0,L563/$F$563),5)","v":0},0,0,0,0,0,{"$f":"SUM(G957:Q957)","v":0},{"$f":"F957-R957","v":1},null,null,null,{"$f":"R957","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$567=0,0,L567/$F$567),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R958","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$571=0,0,L571/$F$571),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R959","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$575=0,0,L575/$F$575),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R960","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$579=0,0,L579/$F$579),5)","v":0},0,0,0,0,0,0,1]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$582=0,0,L582/$F$582),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R962","v":0}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0},{"$f":"ROUND(IF($F$598=0,0,H598/$F$598),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$598=0,0,L598/$F$598),5)","v":0},0,0,0,0,0,{"$f":"SUM(G965:Q965)","v":0},{"$f":"F965-R965","v":1},null,null,null,{"$f":"R965","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":0},{"$f":"ROUND(IF($F$605=0,0,H605/$F$605),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$605=0,0,L605/$F$605),5)","v":0},0,0,0,0,0,{"$f":"SUM(G966:Q966)","v":0},{"$f":"F966-R966","v":1},null,null,null,{"$f":"R966","v":0}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0},{"$f":"ROUND(IF($F$612=0,0,H612/$F$612),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$612=0,0,L612/$F$612),5)","v":0},0,0,0,0,0,{"$f":"SUM(G967:Q967)","v":0},{"$f":"F967-R967","v":1},null,null,null,{"$f":"R967","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":0},{"$f":"ROUND(IF($F$618=0,0,H618/$F$618),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$618=0,0,L618/$F$618),5)","v":0},0,0,0,0,0,{"$f":"SUM(G968:Q968)","v":0},{"$f":"F968-R968","v":1},null,null,null,{"$f":"R968","v":0}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G971:Q971)","v":0},{"$f":"F971-R971","v":1},null,null,null,{"$f":"R971","v":0}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H985","v":0},{"$f":"F985-SUM(H985:Q985)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Energy,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Energy,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Energy,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Energy,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Energy,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Energy,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Energy,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Energy,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Energy,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Energy,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G985:Q985)","v":0},{"$f":"F985-R985","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H986","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050",null,"K301",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50",null,"NP29",{"$f":"'FR-16(7)(v)-10 DIST Classified'!H990","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F984:F990)","v":0},0,0,0,{"$f":"SUM(J984:J990)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"FR-16(7)(v)-13 DIST Cust","index":15,"n_rows":991,"n_cols":23,"rows_kept":991,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-10",null,null,null,null,null,null,null,"FR-16(7)(v)-13"]
[{"$f":"\"DISTRIBUTION \"&F9&\" ALLOCATED - ELECTRIC COST OF SERVICE\"","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-17&\" OF \"&Pages","v":"PAGE 1 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F7","v":"TOTAL"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["LINE",null,null,null,null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!F9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I9","v":"CUSTOMER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":152163655},{"$f":"G123","v":119565388},{"$f":"H123","v":22800399},{"$f":"I123","v":143111},{"$f":"J123","v":274244},25176,909005,117017,67068,109360,7329995,{"$f":"Q123","v":822892},{"$f":"SUM(G12:Q12)","v":152163655},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-58581378},{"$f":"-G200","v":-46919812},{"$f":"-H200","v":-5983799},{"$f":"-I200","v":-62327},{"$f":"-J200","v":-96651},-7005,-255986,-71308,-15469,-33456,-5027940,{"$f":"-Q200","v":-107625},{"$f":"SUM(G13:Q13)","v":-58581378},{"$f":"F13-R13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-32706310},{"$f":"G421","v":-25043452},{"$f":"H421","v":-6079005},{"$f":"I421","v":-27932},{"$f":"J421","v":-66157},-6433,-191280,15339,-17962,-13431,-1017673,{"$f":"Q421","v":-258324},{"$f":"SUM(G14:Q14)","v":-32706310},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":60875967},{"$f":"SUM(G12:G14)","v":47602124},{"$f":"SUM(H12:H14)","v":10737595},{"$f":"SUM(I12:I14)","v":52852},{"$f":"SUM(J12:J14)","v":111436},11738,461739,61048,33637,62473,1284382,{"$f":"SUM(Q12:Q14)","v":456943},{"$f":"SUM(R12:R14)","v":60875967},{"$f":"F15-R15","v":0}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":11524356},{"$f":"G549","v":8570643},{"$f":"H549","v":1996111},{"$f":"I549","v":10798},{"$f":"J549","v":15598},2226,142147,47664,7648,28847,603834,{"$f":"Q549","v":98840},{"$f":"SUM(G18:Q18)","v":11524356},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":4789246},{"$f":"G582","v":3717502},{"$f":"H582","v":861095},{"$f":"I582","v":4198},{"$f":"J582","v":8859},916,36449,4268,2732,4809,111163,{"$f":"Q582","v":37255},{"$f":"SUM(G19:Q19)","v":4789246},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":1520757},{"$f":"G612","v":1156023},{"$f":"H612","v":280759},{"$f":"I612","v":1343},{"$f":"J612","v":2755},299,16154,4219,978,2828,42800,{"$f":"$Q$612","v":12599},{"$f":"SUM(G20:Q20)","v":1520757},0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":17834359},13444168,3137965,16339,{"$f":"SUM(J17:J20)","v":27212},3441,194750,56151,11358,36484,757797,148694,17834359,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":447997},{"$f":"G676","v":290651},{"$f":"H676","v":65170},{"$f":"I676","v":490},{"$f":"J676","v":-166},89,13227,7222,426,3586,62349,{"$f":"$Q$676","v":4953},{"$f":"SUM(G22:Q22)","v":447997},0]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":321726},{"$f":"G722","v":241541},58150,283,512,65,3747,1101,213,710,12558,2846,{"$f":"SUM(G23:Q23)","v":321726},0]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I24","v":0},{"$f":"F24-SUM(H24:Q24)","v":0},{"$f":"ROUND(F24*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F24*VLOOKUP(D24,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G24:Q24)","v":0},{"$f":"F24-R24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"J767","v":0},0,0,0,0,0,0,{"$f":"Q767","v":0},{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":18604082},13976360,3261285,17112,{"$f":"SUM(J21:J25)","v":27558},3595,211724,64474,11997,40780,832704,156493,18604082,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":4586629},3586560,808990,3990,8393,871,34767,4587,2523,4724,96778,34446,{"$f":"SUM(G28:Q28)","v":4586629},{"$f":"F28-R28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-469582},{"$f":"-G750","v":-362898},{"$f":"-H750","v":-84864},{"$f":"-I750","v":-408},{"$f":"-J750","v":-898},-89,-3782,-586,-269,-531,-11725,{"$f":"-$Q$750","v":-3532},{"$f":"SUM(G29:Q29)","v":-469582},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":22721129},17200022,3985411,20694,{"$f":"SUM(J26:J29)","v":35053},4377,242709,68475,14251,44973,917757,187407,22721129,0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":22721129},17200022,3985411,20694,{"$f":"J30+J31","v":35053},4377,242709,68475,14251,44973,917757,187407,22721129,0]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"F870","v":53296955},38648289,10409428,48500,{"$f":"J870","v":80478},11725,839427,292600,44236,174814,2172384,575074,53296955,0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":-30575826},{"$f":"G32-G33","v":-21448267},-6424017,-27806,{"$f":"J32-J33","v":-45425},-7348,-596718,-224125,-29985,-129841,-1254627,-387667,-30575826,0]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":23398595},{"$f":"G777+G28","v":16782740},{"$f":"H777+H28","v":4761406},{"$f":"I777+I28","v":21098},{"$f":"J777+J28","v":36341},5392,401901,142481,20971,84609,868695,{"$f":"Q777+Q28","v":272961},{"$f":"R777+R28","v":23398595},{"$f":"F36-R36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0.36133999999999999},0.33144000000000001,0.41687999999999997,0.3745,0.30667,0.43823000000000001,0.81879000000000002,2.20031,0.58882000000000001,1.26854,0.63578000000000001,0.56128999999999996,0.36133999999999999,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.69710658456681529},0.63595329598992367,0.81070035204375723,0.7240222125825978,0.58529219371401697,0.85436666345234058,1.6327109945835083,4.458279263304159,1.1623624402681976,2.5525668988462855,1.2584078727622054,1.1060564190467317,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":0.69710658456681529},{"$f":"IF(Equity=0,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"F869","v":19589612},14829444,3436126,17842,{"$f":"J869","v":30222},3774,209258,59038,12287,38775,791268,161578,19589612,{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":3131517},2370578,549285,2852,{"$f":"J30-J42","v":4831},603,33451,9437,1964,6198,126489,25829,3131517,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.15986},0.15986,0.15986,0.15984999999999999,{"$f":"IF(J42=0,0,ROUND(J43/J42,5))","v":0.15984999999999999},0.15978000000000001,0.15986,0.15984999999999999,0.15984000000000001,0.15984999999999999,0.15986,0.15984999999999999,0.15986,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":33707343},23818845,6973302,30658,{"$f":"J33-J42","v":50256},7951,630169,233562,31949,136039,1381116,413496,33707343,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":1.7206699999999999},1.60619,2.0294099999999999,1.71831,{"$f":"IF(J42=0,0,ROUND(J45/J42,5))","v":1.66289},2.1067800000000001,3.01145,3.9561299999999999,2.6002299999999998,3.5084200000000001,1.7454499999999999,2.55911,1.7206699999999999,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-16&\" OF \"&Pages","v":"PAGE 2 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I59","v":0},{"$f":"F59-SUM(H59:Q59)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F59*VLOOKUP(D59,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G59:Q59)","v":0},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I60","v":0},{"$f":"F60-SUM(H60:Q60)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F60*VLOOKUP(D60,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G60:Q60)","v":0},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I61","v":0},{"$f":"F61-SUM(H61:Q61)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F61*VLOOKUP(D61,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},{"$f":"SUM(G59:G61)","v":0},{"$f":"SUM(H59:H61)","v":0},{"$f":"SUM(I59:I61)","v":0},{"$f":"SUM(J59:J61)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$59:$Q$61)","v":0},{"$f":"SUM(R59:R61)","v":0},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I65","v":0},{"$f":"F65-SUM(H65:Q65)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F65*VLOOKUP(D65,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I66","v":0},{"$f":"F66-SUM(H66:Q66)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F66*VLOOKUP(D66,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G66:Q66)","v":0},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I67","v":0},{"$f":"F67-SUM(H67:Q67)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F67*VLOOKUP(D67,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":0},{"$f":"G68+G62","v":0},{"$f":"H68+H62","v":0},{"$f":"I68+I62","v":0},{"$f":"J68+J62","v":0},0,0,0,0,0,0,{"$f":"$Q$68+$Q$62","v":0},{"$f":"R68+R62","v":0},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I73","v":0},{"$f":"F73-SUM(H73:Q73)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F73*VLOOKUP(D73,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G73:Q73)","v":0},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I74","v":0},{"$f":"F74-SUM(H74:Q74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F74*VLOOKUP(D74,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G74:Q74)","v":0},{"$f":"F74-R74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I75","v":14541160},{"$f":"F75-SUM(H75:Q75)","v":13115399},1332843,17740,10760,1600,15995,3781,1018,0,40861,{"$f":"ROUND(F75*VLOOKUP(D75,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":1163},{"$f":"SUM(G75:Q75)","v":14541160},{"$f":"F75-R75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I77","v":3463460},3123869,317461,4225,2563,381,3810,900,242,0,9732,277,3463460,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I79","v":18008163},16242462,1650628,21970,13326,1981,19809,4682,1261,0,50603,1441,18008163,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I81","v":7099753},6403622,650763,8662,5254,781,7810,1846,497,0,19950,568,7099753,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I83","v":14638113},13202847,1341729,17858,10832,1610,16102,3806,1025,0,41133,1171,14638113,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I85","v":4855066},4379027,445015,5923,3593,534,5341,1262,340,0,13643,388,4855066,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I86","v":0},{"$f":"F86-SUM(H86:Q86)","v":0},{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(F86*VLOOKUP(D86,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G86:Q86)","v":0},{"$f":"F86-R86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I87","v":18249717},16460332,{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":1672769},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":22265},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":13505},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":2007},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":20075},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":4745},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":1277},{"$f":"ROUND(F87*VLOOKUP(D87,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},51282,1460,18249717,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I88","v":18185218},16186299,1643398,21822,93290,2000,134571,33097,8911,9820,50555,1455,18185218,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I89","v":23466685},12193524,9964658,0,83776,10091,463467,0,39424,59371,0,652374,23466685,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I90","v":6420933},0,0,0,0,0,0,0,0,0,6420933,0,6420933,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I92","v":11606459},9119891,1712185,10794,21356,1857,61862,4875,4875,6267,603072,{"$f":"ROUND(F92*VLOOKUP(D92,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":59425},11606459,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I93","v":0},{"$f":"F93-SUM(H93:Q93)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F93*VLOOKUP(D93,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":140534727},{"$f":"SUM(G73:G92)","v":110427272},{"$f":"SUM(H73:H92)","v":20731449},{"$f":"SUM(I73:I92)","v":131259},{"$f":"SUM(J73:J92)","v":258255},22842,748842,58994,58870,75458,7301764,{"$f":"SUM(Q73:Q92)","v":719722},{"$f":"SUM(R73:R92)","v":140534727},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":140534727},{"$f":"G94+G68","v":110427272},{"$f":"H94+H68","v":20731449},{"$f":"I94+I68","v":131259},{"$f":"J94+J68","v":258255},22842,748842,58994,58870,75458,7301764,{"$f":"Q94+$Q$68","v":719722},{"$f":"R94+R68","v":140534727},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":140534727},{"$f":"G94+G70","v":110427272},{"$f":"H94+H70","v":20731449},{"$f":"I94+I70","v":131259},{"$f":"J94+J70","v":258255},22842,748842,58994,58870,75458,7301764,{"$f":"Q94+Q70","v":719722},{"$f":"R94+R70","v":140534727},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I100","v":0},{"$f":"F100-SUM(H100:Q100)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F100*VLOOKUP(D100,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G100:Q100)","v":0},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I104","v":1665946},1502417,152701,2032,1233,183,1833,433,117,183,4681,133,1665946,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I105","v":3591852},2596011,807412,3269,6178,898,74208,27154,3771,15948,7974,49029,3591852,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I106","v":286100},258017,26224,349,212,31,315,74,20,31,804,23,286100,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":5543898},{"$f":"SUM(G100:G108)","v":4356445},{"$f":"SUM(H100:H108)","v":986337},{"$f":"SUM(I100:I108)","v":5650},{"$f":"SUM(J100:J108)","v":7623},1112,76356,27661,3908,16162,13459,{"$f":"SUM(Q100:Q108)","v":49185},{"$f":"SUM(R100:R108)","v":5543898},{"$f":"SUM(S100:S108)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I112","v":0},{"$f":"F112-SUM(H112:Q112)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F112*VLOOKUP(D112,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G112:Q112)","v":0},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I116","v":1828557},1649067,167606,2231,1353,201,2011,475,128,201,5138,146,1828557,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I117","v":3942447},2849403,886223,3588,6781,986,81451,29805,4140,17504,8752,53814,3942447,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I118","v":314026},283201,28784,383,232,35,345,82,22,35,882,25,314026,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":6085030},{"$f":"SUM(G112:G120)","v":4781671},{"$f":"SUM(H112:H120)","v":1082613},{"$f":"SUM(I112:I120)","v":6202},{"$f":"SUM(J112:J120)","v":8366},1222,83807,30362,4290,17740,14772,{"$f":"SUM(Q112:Q120)","v":53985},{"$f":"SUM(R112:R120)","v":6085030},{"$f":"SUM(S112:S120)","v":0}]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":152163655},{"$f":"G97+G109+G121","v":119565388},{"$f":"H97+H109+H121","v":22800399},{"$f":"I97+I109+I121","v":143111},{"$f":"J97+J109+J121","v":274244},25176,909005,117017,67068,109360,7329995,{"$f":"Q97+Q109+Q121","v":822892},{"$f":"R97+R109+R121","v":152163655},{"$f":"S97+S109+S121","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-15&\" OF \"&Pages","v":"PAGE 3 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I136","v":0},{"$f":"F136-SUM(H136:Q136)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G136:Q136)","v":0},{"$f":"F136-R136","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I137","v":0},{"$f":"F137-SUM(H137:Q137)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F137*VLOOKUP(D137,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G137:Q137)","v":0},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I138","v":0},{"$f":"F138-SUM(H138:Q138)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F138*VLOOKUP(D138,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G138:Q138)","v":0},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I142","v":0},{"$f":"F142-SUM(H142:Q142)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F142*VLOOKUP(D142,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I143","v":0},{"$f":"F143-SUM(H143:Q143)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F143*VLOOKUP(D143,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G143:Q143)","v":0},{"$f":"F143-R143","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I144","v":0},{"$f":"F144-SUM(H144:Q144)","v":0},{"$f":"ROUND(F136*VLOOKUP(D136,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F144*VLOOKUP(D144,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G144:Q144)","v":0},{"$f":"F144-R144","v":0}]
[11,null,"  TOTAL TRANS DEPREC RESERVE",null,null,{"$f":"SUM(F142:F144)","v":0},{"$f":"SUM(G142:G144)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R142:R144)","v":0},{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":0},{"$f":"G145+G139","v":0},{"$f":"$H$114+H139","v":0},{"$f":"$I$114+I139","v":0},{"$f":"$J$114+J139","v":0},{"$f":"$K$114+K139","v":0},{"$f":"$L$114+L139","v":0},{"$f":"$M$114+M139","v":0},{"$f":"$N$114+N139","v":0},{"$f":"$O$114+O139","v":0},{"$f":"$P$114+P139","v":0},{"$f":"$Q$114+Q139","v":0},{"$f":"SUM(G147:Q147)","v":0},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I150","v":0},{"$f":"F150-SUM(H150:Q150)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F150*VLOOKUP(D150,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G150:Q150)","v":0},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I152","v":7605060},6859384,697080,9278,5628,837,8366,1977,532,0,21370,608,7605060,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I154","v":1811397},1633789,166033,2210,1340,199,1993,471,127,0,5090,145,1811397,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I156","v":5483889},4946194,502653,6690,4058,603,6032,1426,384,0,15410,439,5483889,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I158","v":2162034},1950047,198172,2638,1600,238,2378,562,151,0,6075,173,2162034,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I160","v":4387731},3957513,402179,5353,3247,483,4827,1141,307,0,12330,351,4387731,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I162","v":1455292},1312602,133392,1775,1077,160,1601,378,102,0,4089,116,1455292,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I164","v":9547168},8611068,875093,11648,7065,1050,10502,2482,668,0,26828,764,9547168,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I165","v":10951271},9747507,989666,13142,56180,1205,81039,19931,5366,5914,30445,876,10951271,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I166","v":885005},459857,375800,0,3159,381,17479,0,1487,2239,0,24603,885005,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I167","v":4860343},0,0,0,0,0,0,0,0,0,4860343,0,4860343,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I168","v":689041},541421,101647,641,1268,110,3673,289,289,372,35803,3528,689041,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I169","v":159275},125153,23496,148,293,25,849,67,67,86,8276,815,159275,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I170","v":0},{"$f":"F170-SUM(H170:Q170)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F170*VLOOKUP(D170,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":49997506},{"$f":"SUM(G149:G169)","v":40144535},{"$f":"SUM(H149:H169)","v":4465211},{"$f":"SUM(I149:I169)","v":53523},84915,5291,138739,28724,9480,8611,5026059,32418,{"$f":"SUM(R149:R169)","v":49997506},{"$f":"SUM(S149:S169)","v":0}]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":49997506},{"$f":"G171+G145","v":40144535},4465211,53523,84915,5291,138739,28724,9480,8611,5026059,32418,{"$f":"SUM(G173:Q173)","v":49997506},{"$f":"F173-R173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":49997506},{"$f":"G147+G171","v":40144535},4465211,53523,84915,5291,138739,28724,9480,8611,5026059,32418,{"$f":"SUM(G174:Q174)","v":49997506},{"$f":"F174-R174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I177","v":0},{"$f":"F177-SUM(H177:Q177)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F177*VLOOKUP(D177,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G177:Q177)","v":0},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I181","v":929961},838677,85240,1135,688,102,1023,242,65,102,2613,74,929961,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I182","v":2005035},1449139,450712,1825,3449,501,41424,15158,2105,8902,4451,27369,2005035,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I183","v":159706},144027,14639,195,118,18,176,42,11,18,449,13,159706,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I185","v":-456340},-330916,-89128,-415,-689,-100,-7187,-2505,-379,-1497,-18600,-4924,-456340,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":2638362},{"$f":"SUM(G176:G185)","v":2100927},{"$f":"SUM(H176:H185)","v":461463},{"$f":"SUM(I176:I185)","v":2740},{"$f":"SUM(J176:J185)","v":3566},521,35436,12937,1802,7525,-11087,{"$f":"SUM(Q176:Q185)","v":22532},{"$f":"SUM(R176:R185)","v":2638362},{"$f":"SUM(S176:S185)","v":0}]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I189","v":0},{"$f":"F189-SUM(H189:Q189)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F189*VLOOKUP(D189,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G189:Q189)","v":0},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I193","v":1798129},1621622,164817,2194,1331,198,1978,468,126,198,5053,144,1798129,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I194","v":3876843},2801987,871476,3528,6668,969,80096,29309,4071,17213,8607,52919,3876843,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I195","v":308800},278486,28305,377,229,34,340,80,22,34,868,25,308800,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I197","v":-38262},-27745,-7473,-35,-58,-8,-603,-210,-32,-125,-1560,-413,-38262,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":5945510},{"$f":"SUM(G188:G197)","v":4674350},1057125,6064,{"$f":"SUM(J188:J197)","v":8170},1193,81811,29647,4187,17320,12968,52675,5945510,0]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":58581378},{"$f":"G198+G186+G171+G145+G139","v":46919812},{"$f":"H198+H186+H171+H145+H139","v":5983799},62327,96651,7005,255986,71308,15469,33456,5027940,107625,{"$f":"R198+R186+R171+R145+R139","v":58581378},{"$f":"S198+S186+S171+S145+S139","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-14&\" OF \"&Pages","v":"PAGE 4 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":0},{"$f":"G59-G136","v":0},{"$f":"H59-H136","v":0},{"$f":"I59-I136","v":0},{"$f":"J59-J136","v":0},0,0,0,0,0,0,{"$f":"Q59-Q136","v":0},{"$f":"R59-R136","v":0},{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":0},0,0,0,{"$f":"J60-J137","v":0},0,0,0,0,0,0,0,0,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":0},0,0,0,{"$f":"J61-J138","v":0},0,0,0,0,0,0,0,0,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,{"$f":"SUM(J213:J215)","v":0},0,0,0,0,0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,{"$f":"J65-J142","v":0},0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":0},0,0,0,{"$f":"J66-J143","v":0},0,0,0,0,0,0,{"$f":"Q66-Q143","v":0},{"$f":"R66-R143","v":0},{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,0,0,0,0,{"$f":"J67-J144","v":0},0,0,0,0,0,0,{"$f":"Q67-Q144","v":0},{"$f":"R67-R144","v":0},{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":0},0,0,0,{"$f":"SUM(J218:J221)","v":0},0,0,0,0,0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":0},{"$f":"G70-G147","v":0},{"$f":"H70-H147","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R70-R147","v":0},{"$f":"F224-R224","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},{"$f":"G73-G150","v":0},{"$f":"H73-H150","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R73-R150","v":0},{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},{"$f":"G74-G151","v":0},{"$f":"H74-H151","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R74-R151","v":0},{"$f":"F228-R228","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":6936100},{"$f":"G75-G152","v":6256015},635763,8462,5132,763,7629,1804,486,0,19491,555,6936100,{"$f":"F229-R229","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,0,{"$f":"G76-G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,1652063,{"$f":"G77-G154","v":1490080},151428,2015,1223,182,1817,429,115,0,4642,132,1652063,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,0,{"$f":"G78-G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,12524274,{"$f":"G79-G156","v":11296268},1147975,15280,9268,1378,13777,3256,877,0,35193,1002,12524274,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,0,{"$f":"G80-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,4937719,{"$f":"G81-G158","v":4453575},452591,6024,3654,543,5432,1284,346,0,13875,395,4937719,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,0,{"$f":"G82-G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,10250382,{"$f":"G83-G160","v":9245334},939550,12505,7585,1127,11275,2665,718,0,28803,820,10250382,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,0,{"$f":"G84-G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,3399774,{"$f":"G85-G162","v":3066425},311623,4148,2516,374,3740,884,238,0,9554,272,3399774,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,0,{"$f":"G86-G163","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F240-R240","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,8702549,{"$f":"G87-G164","v":7849264},797676,10617,6440,957,9573,2263,609,0,24454,696,8702549,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,7233947,{"$f":"G88-G165","v":6438792},{"$f":"H88-H165","v":653732},8680,37110,795,53532,13166,3545,3906,20110,579,{"$f":"R88-R165","v":7233947},0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,22581680,11733667,{"$f":"H89-H166","v":9588858},0,80617,9710,445988,0,37937,57132,0,627771,{"$f":"R89-R166","v":22581680},0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,1560590,0,{"$f":"H90-H167","v":0},0,0,0,0,0,0,0,1560590,0,{"$f":"R90-R167","v":1560590},0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-689041,-541421,{"$f":"H91-H168","v":-101647},-641,-1268,-110,-3673,-289,-289,-372,-35803,-3528,{"$f":"R91-R168","v":-689041},0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,11447184,8994738,{"$f":"H92-H169","v":1688689},10646,21063,1832,61013,4808,4808,6181,594796,58610,{"$f":"R92-R169","v":11447184},0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":90537221},{"$f":"SUM(G226:G246)","v":70282737},{"$f":"SUM(H226:H246)","v":16266238},{"$f":"SUM(I226:I246)","v":77736},{"$f":"SUM(J226:J246)","v":173340},17551,610103,30270,49390,66847,2275705,{"$f":"SUM(Q226:Q246)","v":687304},{"$f":"SUM(R226:R246)","v":90537221},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":90537221},70282737,16266238,77736,{"$f":"J96-J173","v":173340},17551,610103,30270,49390,66847,2275705,687304,90537221,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":90537221},70282737,16266238,77736,{"$f":"J97-J174","v":173340},17551,610103,30270,49390,66847,2275705,687304,90537221,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,{"$f":"J100-J177","v":0},0,0,0,0,0,0,0,0,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,{"$f":"J101-J178","v":0},0,0,0,0,0,0,0,0,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,{"$f":"J102-J179","v":0},0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":735985},663740,67461,897,545,81,810,191,52,81,2068,59,735985,{"$f":"F258-R258","v":0}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":1586817},1146872,356700,1444,{"$f":"J105-J182","v":2729},397,32784,11996,1666,7046,3523,21660,1586817,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":126394},113990,11585,154,{"$f":"J106-J183","v":94},13,139,32,9,13,355,{"$f":"Q106-Q183","v":10},{"$f":"R106-R183","v":126394},0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,{"$f":"J107-J184","v":0},0,0,0,0,0,0,{"$f":"Q107-Q184","v":0},{"$f":"R107-R184","v":0},{"$f":"F261-R261","v":0}]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":456340},330916,89128,415,{"$f":"J108-J185","v":689},100,7187,2505,379,1497,18600,4924,456340,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":2905536},2255518,524874,2910,{"$f":"SUM(J253:J262)","v":4057},591,40920,14724,2106,8637,24546,26653,2905536,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,{"$f":"J112-J189","v":0},0,0,0,0,0,0,0,0,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,{"$f":"J113-J190","v":0},0,0,0,0,0,0,0,0,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,{"$f":"J114-J191","v":0},0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":30428},27445,2789,37,22,3,33,7,2,3,85,2,30428,{"$f":"F270-R270","v":0}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":65604},47416,14747,60,{"$f":"J117-J194","v":113},17,1355,496,69,291,145,895,65604,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":5226},4715,479,6,{"$f":"J118-J195","v":3},1,{"$f":"L118-L195","v":5},2,0,1,14,{"$f":"Q118-Q195","v":0},{"$f":"R118-R195","v":5226},0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,{"$f":"J119-J196","v":0},0,0,0,0,0,0,{"$f":"Q119-Q196","v":0},{"$f":"R119-R196","v":0},{"$f":"F273-R273","v":0}]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":38262},27745,7473,35,{"$f":"J120-J197","v":58},8,603,210,32,125,1560,413,38262,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":139520},107321,25488,138,{"$f":"SUM(J265:J274)","v":196},29,1996,715,103,420,1804,1310,139520,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":93582277},{"$f":"G275+G263+G248+G222+G216","v":72645576},{"$f":"H275+H263+H248+H222+H216","v":16816600},{"$f":"I275+I263+I248+I222+I216","v":80784},{"$f":"J275+J263+J248+J222+J216","v":177593},18171,653019,45709,51599,75904,2302055,{"$f":"Q275+Q263+Q248+Q222+Q216","v":715267},{"$f":"R275+R263+R248+R222+R216","v":93582277},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-13&\" OF \"&Pages","v":"PAGE 5 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I292","v":14342552},{"$f":"F292-SUM(H292:Q292)","v":11133836},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":2577357},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":12335},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":27251},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":2725},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":100111},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":7028},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":7888},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":11617},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":352827},{"$f":"ROUND(F292*VLOOKUP(D292,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":109577},{"$f":"SUM(G292:Q292)","v":14342552},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I293","v":264580},205387,47545,228,503,50,1847,130,146,214,6509,2021,264580,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I294","v":16811140},13050320,3020289,14458,32109,3194,113307,5548,9246,12440,422632,127597,16811140,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I295","v":4192016},3254178,753305,3605,7965,796,29260,2054,2306,3396,103124,32027,4192016,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I296","v":52530},40777,9440,45,100,10,367,26,29,43,1292,401,52530,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I297","v":-1145144},-1047853,-47604,-309,-332,-11,-24289,-16261,-492,-6997,-996,0,-1145144,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I298","v":-352571},-273696,-63692,-353,-494,-71,-4964,-1788,-254,-1047,-2979,-3233,-352571,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":34165103},{"$f":"SUM(G292:G300)","v":26362949},{"$f":"SUM(H292:H300)","v":6296640},{"$f":"SUM(I292:I300)","v":30009},{"$f":"SUM(J292:J300)","v":67102},6693,215639,-3263,18869,19666,882409,{"$f":"SUM(Q292:Q300)","v":268390},{"$f":"SUM(R292:R300)","v":34165103},{"$f":"SUM(S292:S300)","v":0}]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I304","v":-746414},{"$f":"F304-SUM(H304:Q304)","v":-579424},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":-134131},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":-642},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":-1418},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":-142},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":-5210},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":-366},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":-411},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":-605},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":-18362},{"$f":"ROUND(F304*VLOOKUP(D304,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":-5703},{"$f":"SUM(G304:Q304)","v":-746414},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I305","v":1783827},1384750,320554,1534,3389,339,12451,874,981,1445,43882,13628,1783827,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I307","v":177158},137525,31835,152,337,34,1237,87,97,143,4358,1353,177158,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I310","v":91552},71071,16448,79,175,17,617,30,50,68,2302,695,91552,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I311","v":68202},49456,13321,62,103,15,1074,374,57,224,2780,736,68202,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I312","v":2822},2097,489,3,4,1,35,12,2,7,148,24,{"$f":"SUM(G312:Q312)","v":2822},{"$f":"F312-R312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I313","v":1439976},1044200,281242,1310,2174,317,22680,7905,1195,4723,58693,15537,{"$f":"SUM(G313:Q313)","v":1439976},{"$f":"F313-R313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":2817123},{"$f":"SUM(G303:G314)","v":2109675},{"$f":"SUM(H303:H314)","v":529758},{"$f":"SUM(I303:I314)","v":2498},{"$f":"SUM(J303:J314)","v":4764},581,32884,8916,1971,6005,93801,{"$f":"SUM(Q303:Q314)","v":26270},{"$f":"SUM(R303:R314)","v":2817123},{"$f":"SUM(S303:S314)","v":0}]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I318","v":20454},{"$f":"F318-SUM(H318:Q318)","v":15877},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":3676},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":18},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":39},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":4},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":143},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":10},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":11},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":17},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":503},{"$f":"ROUND(F318*VLOOKUP(D318,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":156},{"$f":"SUM(G318:Q318)","v":20454},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I319","v":0},{"$f":"F319-SUM(H319:Q319)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F319*VLOOKUP(D319,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I320","v":0},{"$f":"F320-SUM(H320:Q320)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F320*VLOOKUP(D320,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I321","v":0},{"$f":"F321-SUM(H321:Q321)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F321*VLOOKUP(D321,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":20454},{"$f":"SUM(G317:G321)","v":15877},{"$f":"SUM(H317:H321)","v":3676},{"$f":"SUM(I317:I321)","v":18},{"$f":"SUM(J317:J321)","v":39},4,143,10,11,17,503,{"$f":"SUM(Q317:Q321)","v":156},{"$f":"SUM(R317:R321)","v":20454},{"$f":"SUM(S317:S321)","v":0}]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":37002680},{"$f":"G322+G315+G301","v":28488501},{"$f":"H322+H315+H301","v":6830074},{"$f":"I322+I315+I301","v":32525},{"$f":"J322+J315+J301","v":71905},7278,248666,5663,20851,25688,976713,{"$f":"Q322+Q315+Q301","v":294816},{"$f":"R322+R315+R301","v":37002680},{"$f":"S322+S315+S301","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-12&\" OF \"&Pages","v":"PAGE 6 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I338","v":-63549},{"$f":"F338-SUM(H338:Q338)","v":-58151},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":-2642},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":-17},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":-18},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":-1},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":-1348},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":-902},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":-27},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":-388},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":-55},{"$f":"ROUND(F338*VLOOKUP(D338,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G338:Q338)","v":-63549},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I339","v":-29663},-21510,-5793,-27,-45,-7,-467,-163,-25,-97,-1209,-320,-29663,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I343","v":1692},1314,304,1,3,0,11,1,1,1,43,13,1692,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I345","v":-719045},-521416,-140437,-654,-1086,-158,-11325,-3948,-597,-2358,-29308,-7758,-719045,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I346","v":-277529},-201250,-54204,-253,-419,-61,-4371,-1524,-230,-910,-11312,-2995,-277529,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I348","v":-16180},-11733,-3160,-15,-24,-4,-255,-89,-13,-53,-659,-175,-16180,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I350","v":-21976},-15936,-4292,-20,-33,-5,-346,-121,-18,-72,-896,-237,-21976,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I352","v":-4009},-2908,-783,-4,-6,-1,-63,-22,-3,-13,-163,-43,-4009,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I353","v":-48983},-35518,-9567,-45,-74,-11,-771,-269,-41,-161,-1997,-529,-48983,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I354","v":-387687},-300954,-69667,-333,-737,-74,-2706,-190,-213,-314,-9537,-2962,-387687,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I355","v":-989},-718,-193,-1,-1,0,-16,-5,-1,-3,-40,-11,-989,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I356","v":12307},9553,2212,11,23,2,86,6,7,10,303,94,12307,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I357","v":-126287},-91577,-24665,-115,-191,-28,-1989,-693,-105,-414,-5147,-1363,-126287,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I358","v":227887},176904,40951,196,433,43,1591,112,125,185,5606,1741,227887,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I359","v":-25347},-19675,-4555,-22,-48,-5,-177,-12,-14,-21,-624,-194,-25347,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-1479358},{"$f":"SUM(G337:G360)","v":-1093575},{"$f":"SUM(H337:H360)","v":-276491},{"$f":"SUM(I337:I360)","v":-1298},{"$f":"SUM(J337:J360)","v":-2223},-310,-22146,-7819,-1154,-4608,-54995,{"$f":"SUM(Q337:Q360)","v":-14739},{"$f":"SUM(R337:R360)","v":-1479358},{"$f":"SUM(S337:S360)","v":0}]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I364","v":0},{"$f":"F364-SUM(H364:Q364)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F364*VLOOKUP(D364,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I365","v":0},{"$f":"F365-SUM(H365:Q365)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F365*VLOOKUP(D365,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I366","v":0},{"$f":"F366-SUM(H366:Q366)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F366*VLOOKUP(D366,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,{"$f":"SUM(J363:J366)","v":0},0,0,0,0,0,0,0,0,0]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I370","v":0},{"$f":"F370-SUM(H370:Q370)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F370*VLOOKUP(D370,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I371","v":0},{"$f":"F371-SUM(H371:Q371)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F371*VLOOKUP(D371,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G371:Q371)","v":0},{"$f":"F371-R371","v":0}]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I372","v":0},{"$f":"F372-SUM(H372:Q372)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F372*VLOOKUP(D372,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G372:Q372)","v":0},{"$f":"F372-R372","v":0}]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I373","v":0},{"$f":"F373-SUM(H373:Q373)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F373*VLOOKUP(D373,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G373:Q373)","v":0},{"$f":"F373-R373","v":0}]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I374","v":0},{"$f":"F374-SUM(H374:Q374)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F374*VLOOKUP(D374,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G374:Q374)","v":0},{"$f":"F374-R374","v":0}]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-1479358},{"$f":"G361+G367+G375","v":-1093575},{"$f":"H361+H367+H375","v":-276491},{"$f":"I361+I367+I375","v":-1298},{"$f":"J361+J367+J375","v":-2223},-310,-22146,-7819,-1154,-4608,-54995,{"$f":"Q361+Q367+Q375","v":-14739},{"$f":"R361+R367+R375","v":-1479358},{"$f":"S361+S367+S375","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-11&\" OF \"&Pages","v":"PAGE 7 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":55100239},{"$f":"G277-G324+G377","v":43063500},{"$f":"H277-H324+H377","v":9710035},{"$f":"I277-I324+I377","v":46961},{"$f":"J277-J324+J377","v":103465},10583,382207,32227,29594,45608,1270347,{"$f":"Q277-Q324+Q377","v":405712},{"$f":"R277-R324+R377","v":55100239},{"$f":"S277-S324+S377","v":0}]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES",{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I395","v":5775728},{"$f":"F395-SUM(H395:Q395)","v":4538624},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":1027560},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":5891},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":7971},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":1155},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":79532},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":28821},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":4043},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":16865},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":14035},{"$f":"ROUND(F395*VLOOKUP(D395,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":51231},{"$f":"SUM(G395:Q395)","v":5775728},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I396","v":0},{"$f":"F396-SUM(H396:Q396)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F396*VLOOKUP(D396,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G396:Q396)","v":0},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I397","v":0},{"$f":"F397-SUM(H397:Q397)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F397*VLOOKUP(D397,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":5775728},{"$f":"SUM(G394:G397)","v":4538624},{"$f":"SUM(H394:H397)","v":1027560},{"$f":"SUM(I394:I397)","v":5891},{"$f":"SUM(J394:J397)","v":7971},1155,79532,28821,4043,16865,14035,{"$f":"SUM(Q394:Q397)","v":51231},{"$f":"SUM(R394:R397)","v":5775728},{"$f":"SUM(S394:S397)","v":0}]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":5775728},4538624,1027560,5891,{"$f":"J398","v":7971},1155,79532,28821,4043,16865,14035,51231,5775728,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I402","v":0},{"$f":"F402-SUM(H402:Q402)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F402*VLOOKUP(D402,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I403","v":0},{"$f":"F403-SUM(H403:Q403)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F403*VLOOKUP(D403,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I404","v":0},{"$f":"F404-SUM(H404:Q404)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F404*VLOOKUP(D404,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},{"$f":"SUM(G401:G404)","v":0},{"$f":"SUM(H401:H404)","v":0},{"$f":"SUM(I401:I404)","v":0},{"$f":"SUM(J401:J404)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q401:Q404)","v":0},{"$f":"SUM(R401:R404)","v":0},{"$f":"SUM(S401:S404)","v":0}]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,{"$f":"J407","v":0},0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I411","v":0},{"$f":"F411-SUM(H411:Q411)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F411*VLOOKUP(D411,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I412","v":0},{"$f":"F412-SUM(H412:Q412)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F412*VLOOKUP(D412,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I413","v":0},{"$f":"F413-SUM(H413:Q413)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F413*VLOOKUP(D413,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},{"$f":"SUM(G410:G413)","v":0},{"$f":"SUM(H410:H413)","v":0},{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q413)","v":0},{"$f":"SUM(R410:R413)","v":0},{"$f":"SUM(S410:S413)","v":0}]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":5775728},{"$f":"G399+G405+G408+G414","v":4538624},{"$f":"H399+H405+H408+H414","v":1027560},{"$f":"I399+I405+I408+I414","v":5891},{"$f":"J399+J405+J408+J414","v":7971},1155,79532,28821,4043,16865,14035,{"$f":"Q399+Q405+Q408+Q414","v":51231},{"$f":"R399+R405+R408+R414","v":5775728},{"$f":"S399+S405+S408+S414","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-37002680},{"$f":"-G324","v":-28488501},{"$f":"-H324","v":-6830074},{"$f":"-I324","v":-32525},{"$f":"-J324","v":-71905},-7278,-248666,-5663,-20851,-25688,-976713,{"$f":"-Q324","v":-294816},{"$f":"-R324","v":-37002680},{"$f":"-S324","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-1479358},{"$f":"G377","v":-1093575},{"$f":"H377","v":-276491},{"$f":"I377","v":-1298},{"$f":"J377","v":-2223},-310,-22146,-7819,-1154,-4608,-54995,{"$f":"Q377","v":-14739},{"$f":"R377","v":-1479358},{"$f":"S377","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":5775728},{"$f":"G416","v":4538624},{"$f":"H416","v":1027560},{"$f":"I416","v":5891},{"$f":"J416","v":7971},1155,79532,28821,4043,16865,14035,{"$f":"Q416","v":51231},{"$f":"R416","v":5775728},{"$f":"S416","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-32706310},{"$f":"SUM(G417:G420)","v":-25043452},{"$f":"SUM(H417:H420)","v":-6079005},{"$f":"SUM(I417:I420)","v":-27932},{"$f":"SUM(J417:J420)","v":-66157},-6433,-191280,15339,-17962,-13431,-1017673,{"$f":"SUM(Q417:Q420)","v":-258324},{"$f":"SUM(R417:R420)","v":-32706310},{"$f":"SUM(S417:S420)","v":0}]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":93582277},{"$f":"G277","v":72645576},{"$f":"H277","v":16816600},{"$f":"I277","v":80784},{"$f":"J277","v":177593},18171,653019,45709,51599,75904,2302055,{"$f":"Q277","v":715267},{"$f":"R277","v":93582277},{"$f":"S277","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-32706310},{"$f":"G421","v":-25043452},{"$f":"H421","v":-6079005},{"$f":"I421","v":-27932},{"$f":"J421","v":-66157},-6433,-191280,15339,-17962,-13431,-1017673,{"$f":"Q421","v":-258324},{"$f":"R421","v":-32706310},{"$f":"S421","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":60875967},{"$f":"SUM(G423:G425)","v":47602124},{"$f":"SUM(H423:H425)","v":10737595},{"$f":"SUM(I423:I425)","v":52852},{"$f":"SUM(J423:J425)","v":111436},11738,461739,61048,33637,62473,1284382,{"$f":"SUM(Q423:Q425)","v":456943},{"$f":"SUM(R423:R425)","v":60875967},{"$f":"SUM(S423:S425)","v":0}]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":4316106},{"$f":"F429-SUM(H429:Q429)","v":3374992},{"$f":"ROUND(H426*H428,0)","v":761295},{"$f":"ROUND(I426*I428,0)","v":3747},{"$f":"ROUND(J426*J428,0)","v":7901},832,32737,4328,2385,4429,91063,{"$f":"ROUND(Q426*Q428,0)","v":32397},{"$f":"SUM(G429:Q429)","v":4316106},{"$f":"F429-R429","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I431","v":64755450},{"$f":"F431-SUM(H431:Q431)","v":50636174},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":11421566},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":56337},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":118502},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":12304},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":490846},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":64755},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":35615},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":66698},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":1366340},{"$f":"ROUND(F431*VLOOKUP(D431,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":486313},{"$f":"SUM(G431:Q431)","v":64755450},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":4586629},{"$f":"F433-SUM(H433:Q433)","v":3586560},{"$f":"ROUND(H431*H432,0)","v":808990},3990,8393,871,34767,4587,2523,4724,96778,34446,4586629,{"$f":"ROUND(S426*S428,0)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-10&\" OF \"&Pages","v":"PAGE 8 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I447","v":0},{"$f":"F447-SUM(H447:Q447)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F447*VLOOKUP(D447,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":0},{"$f":"SUM(G447:G452)","v":0},{"$f":"SUM(H447:H452)","v":0},{"$f":"SUM(I447:I452)","v":0},{"$f":"SUM(J447:J452)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q447:Q452)","v":0},{"$f":"SUM(R447:R452)","v":0},{"$f":"SUM(S447:S452)","v":0}]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I456","v":0},{"$f":"F456-SUM(H456:Q456)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F456*VLOOKUP(D456,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0}]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":0},{"$f":"G457+G453","v":0},0,0,{"$f":"J457+J453","v":0},0,0,0,0,0,0,0,0,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I462","v":0},{"$f":"F462-SUM(H462:Q462)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F462*VLOOKUP(D462,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I463","v":0},{"$f":"F463-SUM(H463:Q463)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F463*VLOOKUP(D463,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G463:Q463)","v":0},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I464","v":0},{"$f":"F464-SUM(H464:Q464)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F464*VLOOKUP(D464,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I465","v":0},{"$f":"F465-SUM(H465:Q465)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F465*VLOOKUP(D465,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":0},{"$f":"SUM(G462:G465)","v":0},0,0,{"$f":"SUM(J462:J465)","v":0},0,0,0,0,0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I469","v":0},{"$f":"F469-SUM(H469:Q469)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F469*VLOOKUP(D469,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G469:Q469)","v":0},{"$f":"F469-R469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":0},{"$f":"SUM(G468:G469)","v":0},{"$f":"SUM(H468:H469)","v":0},{"$f":"SUM(I468:I469)","v":0},{"$f":"SUM(J468:J469)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q468:Q469)","v":0},{"$f":"SUM(R468:R469)","v":0},{"$f":"SUM(S468:S469)","v":0}]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I473","v":0},{"$f":"F473-SUM(H473:Q473)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F473*VLOOKUP(D473,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G473:Q473)","v":0},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I476","v":989138},892154,90664,1207,732,109,1088,257,69,0,2779,79,989138,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I478","v":389969},351732,35745,476,289,43,429,101,27,0,1096,31,389969,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I480","v":160172},144467,14681,195,119,18,176,42,11,0,450,13,160172,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},"K406",null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I482","v":53125},47917,4869,65,39,6,58,14,4,0,149,4,53125,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I484","v":36574},0,0,0,0,0,0,0,0,0,36574,0,36574,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I487","v":363795},189032,154478,0,1299,156,7185,0,611,920,0,10114,363795,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I488","v":372671},0,0,0,0,0,0,0,0,0,372671,0,372671,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I491","v":19243},14937,3457,17,37,4,130,6,11,14,484,146,19243,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":2384687},{"$f":"SUM(G472:G491)","v":1640239},{"$f":"SUM(H472:H491)","v":303894},{"$f":"SUM(I472:I491)","v":1960},{"$f":"SUM(J472:J491)","v":2515},336,9066,420,733,934,414203,{"$f":"SUM(Q472:Q491)","v":10387},{"$f":"SUM(R472:R491)","v":2384687},{"$f":"SUM(S472:S491)","v":0}]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I495","v":3335314},{"$f":"F495-SUM(H495:Q495)","v":1732762},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":1408203},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":2335},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":11407},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":1534},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":65906},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":500},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":5637},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":8505},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":5403},{"$f":"ROUND(F495*VLOOKUP(D495,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":93122},{"$f":"SUM(G495:Q495)","v":3335314},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I496","v":1953489},1787518,81207,527,567,20,41434,27740,840,11936,1700,0,1953489,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I497","v":447608},232582,190068,0,1598,192,8840,0,752,1132,0,12444,447608,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I498","v":-1373773},-1257056,-57108,-371,-398,-14,-29138,-19508,-591,-8394,-1195,0,-1373773,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I499","v":-2315265},-1203035,-983131,0,-8265,-996,-45726,0,-3890,-5858,0,-64364,-2315265,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I500","v":-3838},-3462,-352,-5,-3,0,-4,-1,0,0,-11,0,-3838,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I501","v":993184},908804,41287,268,288,10,21065,14103,427,6068,864,0,993184,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I502","v":-18293},-16498,-1677,-22,-14,-2,-20,-5,-1,-2,-51,-1,-18293,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":3018426},{"$f":"SUM(G494:G502)","v":2181615},{"$f":"SUM(H494:H502)","v":678497},{"$f":"SUM(I494:I502)","v":2732},{"$f":"SUM(J494:J502)","v":5180},744,62357,22829,3174,13387,6710,{"$f":"SUM(Q494:Q502)","v":41201},{"$f":"SUM(R494:R502)","v":3018426},{"$f":"SUM(S494:S502)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-9&\" OF \"&Pages","v":"PAGE 9 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I516","v":1081198},{"$f":"F516-SUM(H516:Q516)","v":975068},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":99103},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":1319},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":800},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":119},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":1189},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":281},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":76},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":119},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":3038},{"$f":"ROUND(F516*VLOOKUP(D516,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":86},{"$f":"SUM(G516:Q516)","v":1081198},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I517","v":0},{"$f":"F517-SUM(H517:Q517)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F517*VLOOKUP(D517,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G517:Q517)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":1081198},{"$f":"SUM(G516:G517)","v":975068},99103,1319,{"$f":"SUM(J516:J517)","v":800},119,1189,281,76,119,3038,86,1081198,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I521","v":673076},{"$f":"F521-SUM(H521:Q521)","v":607008},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":61694},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":821},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":498},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":74},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":740},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":175},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":47},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":74},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":1891},{"$f":"ROUND(F521*VLOOKUP(D521,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":54},{"$f":"SUM(G521:Q521)","v":673076},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":673076},{"$f":"SUM(G520:G521)","v":607008},{"$f":"SUM(H520:H521)","v":61694},{"$f":"SUM(I520:I521)","v":821},{"$f":"SUM(J520:J521)","v":498},74,740,175,47,74,1891,{"$f":"SUM(Q520:Q521)","v":54},{"$f":"SUM(R520:R521)","v":673076},{"$f":"SUM(S520:S521)","v":0}]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I525","v":0},{"$f":"F525-SUM(H525:Q525)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F525*VLOOKUP(D525,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G525:Q525)","v":0},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I527","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G527:Q527)","v":0},{"$f":"F527-R527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I528","v":715178},491914,91142,586,751,100,2718,129,222,279,124219,3118,715178,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I529","v":2287472},1653271,514201,2082,3934,572,47259,17293,2402,10156,5078,31224,2287472,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I530","v":182203},164318,16701,222,135,20,200,47,13,20,512,15,182203,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":3184853},{"$f":"SUM(G525:G531)","v":2309503},{"$f":"SUM(H525:H531)","v":622044},{"$f":"SUM(I525:I531)","v":2890},{"$f":"SUM(J525:J531)","v":4820},692,50177,17469,2637,10455,129809,{"$f":"SUM(Q525:Q531)","v":34357},{"$f":"SUM(R525:R531)","v":3184853},{"$f":"SUM(S525:S531)","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I533","v":21111},{"$f":"F533-SUM(H533:Q533)","v":15309},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":4123},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":19},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":32},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":5},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":332},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":116},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":18},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":69},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":860},{"$f":"ROUND(F533*VLOOKUP(D533,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":228},{"$f":"SUM(G533:Q533)","v":21111},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I537","v":-14449},-10478,-2822,-13,-22,-3,-228,-79,-12,-47,-589,-156,-14449,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I540","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G540:Q540)","v":0},{"$f":"F540-R540","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I545","v":81253},58919,15870,74,123,18,1280,446,67,267,3312,877,81253,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I546","v":1094201},793460,213708,996,1652,241,17234,6007,908,3589,44600,11806,1094201,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":4366969},{"$f":"SUM(G532:G546)","v":3166713},{"$f":"SUM(H532:H546)","v":852923},{"$f":"SUM(I532:I546)","v":3966},{"$f":"SUM(J532:J546)","v":6605},953,68795,23959,3618,14333,177992,{"$f":"SUM(Q532:Q546)","v":47112},{"$f":"SUM(R532:R546)","v":4366969},{"$f":"SUM(S532:S546)","v":0}]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":11524356},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":8570643},{"$f":"H547+H522+H518+H503+H492+H470+H466+H459","v":1996111},{"$f":"I547+I522+I518+I503+I492+I470+I466+I459","v":10798},{"$f":"J547+J522+J518+J503+J492+J470+J466+J459","v":15598},2226,142147,47664,7648,28847,603834,{"$f":"Q547+Q522+Q518+Q503+Q492+Q470+Q466+Q459","v":98840},{"$f":"R547+R522+R518+R503+R492+R470+R466+R459","v":11524356},{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-8&\" OF \"&Pages","v":"PAGE 10 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I562","v":0},{"$f":"F562-SUM(H562:Q562)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F562*VLOOKUP(D562,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G562:Q562)","v":0},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},{"$f":"SUM(G562:G562)","v":0},{"$f":"SUM(H562:H562)","v":0},{"$f":"SUM(I562:I562)","v":0},{"$f":"SUM(J562:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q562:Q562)","v":0},{"$f":"SUM(R562:R562)","v":0},{"$f":"SUM(S562:S562)","v":0}]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I566","v":0},{"$f":"F566-SUM(H566:Q566)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F566*VLOOKUP(D566,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G566:Q566)","v":0},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":0},{"$f":"SUM(G566:G566)","v":0},{"$f":"SUM(H566:H566)","v":0},{"$f":"SUM(I566:I566)","v":0},{"$f":"SUM(J566:J566)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q566)","v":0},{"$f":"SUM(R566:R566)","v":0},{"$f":"SUM(S566:S566)","v":0}]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I570","v":4222807},{"$f":"F570-SUM(H570:Q570)","v":3278121},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":758670},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":3632},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":8066},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":802},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":28462},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":1394},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":2323},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":3125},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":106161},{"$f":"ROUND(F570*VLOOKUP(D570,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":32051},{"$f":"SUM(G570:Q570)","v":4222807},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":4222807},{"$f":"SUM(G570:G570)","v":3278121},{"$f":"SUM(H570:H570)","v":758670},{"$f":"SUM(I570:I570)","v":3632},{"$f":"SUM(J570:J570)","v":8066},802,28462,1394,2323,3125,106161,{"$f":"SUM(Q570:Q570)","v":32051},{"$f":"SUM(R570:R570)","v":4222807},{"$f":"SUM(S570:S570)","v":0}]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I574","v":518151},{"$f":"F574-SUM(H574:Q574)","v":402236},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":93604},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":518},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":725},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":104},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":7296},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":2627},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":373},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":1539},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":4378},{"$f":"ROUND(F574*VLOOKUP(D574,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":4751},{"$f":"SUM(G574:Q574)","v":518151},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":518151},{"$f":"SUM(G574:G574)","v":402236},{"$f":"SUM(H574:H574)","v":93604},{"$f":"SUM(I574:I574)","v":518},{"$f":"SUM(J574:J574)","v":725},104,7296,2627,373,1539,4378,{"$f":"SUM(Q574:Q574)","v":4751},{"$f":"SUM(R574:R574)","v":518151},{"$f":"SUM(S574:S574)","v":0}]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I578","v":48288},{"$f":"F578-SUM(H578:Q578)","v":37145},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":8821},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":48},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":68},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":10},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":691},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":247},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":36},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":145},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":624},{"$f":"ROUND(F578*VLOOKUP(D578,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":453},{"$f":"SUM(G578:Q578)","v":48288},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":48288},{"$f":"SUM(G578:G578)","v":37145},{"$f":"SUM(H578:H578)","v":8821},{"$f":"SUM(I578:I578)","v":48},{"$f":"SUM(J578:J578)","v":68},10,691,247,36,145,624,{"$f":"SUM(Q578:Q578)","v":453},{"$f":"SUM(R578:R578)","v":48288},{"$f":"SUM(S578:S578)","v":0}]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":4789246},{"$f":"G579+G575+G571+G567+G563","v":3717502},{"$f":"H579+H575+H571+H567+H563","v":861095},{"$f":"I579+I575+I571+I567+I563","v":4198},{"$f":"J579+J575+J571+J567+J563","v":8859},916,36449,4268,2732,4809,111163,{"$f":"Q579+Q575+Q571+Q567+Q563","v":37255},{"$f":"R579+R575+R571+R567+R563","v":4789246},{"$f":"S579+S575+S571+S567+S563","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-7&\" OF \"&Pages","v":"PAGE 11 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I596","v":1150920},{"$f":"F596-SUM(H596:Q596)","v":893436},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":206820},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":990},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":2187},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":219},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":8033},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":564},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":633},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":932},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":28313},{"$f":"ROUND(F596*VLOOKUP(D596,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":8793},{"$f":"SUM(G596:Q596)","v":1150920},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I597","v":0},{"$f":"F597-SUM(H597:Q597)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F597*VLOOKUP(D597,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":1150920},{"$f":"SUM(G596:G597)","v":893436},{"$f":"SUM(H596:H597)","v":206820},{"$f":"SUM(I596:I597)","v":990},{"$f":"SUM(J596:J597)","v":2187},219,8033,564,633,932,28313,{"$f":"SUM($Q$596:$Q$597)","v":8793},{"$f":"SUM(R596:R597)","v":1150920},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I601","v":361862},{"$f":"F601-SUM(H601:Q601)","v":262406},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":70675},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":329},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":546},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":80},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":5699},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":1987},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":300},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":1187},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":14749},{"$f":"ROUND(F601*VLOOKUP(D601,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":3904},{"$f":"SUM(G601:Q601)","v":361862},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I602","v":-6074},{"$f":"F602-SUM(H602:Q602)","v":-4404},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":-1186},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":-6},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":-9},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":-1},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":-96},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":-33},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":-5},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":-20},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":-248},{"$f":"ROUND(F602*VLOOKUP(D602,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":-66},{"$f":"SUM(G602:Q602)","v":-6074},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I603","v":0},{"$f":"F603-SUM(H603:Q603)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F603*VLOOKUP(D603,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I604","v":-2956},{"$f":"F604-SUM(H604:Q604)","v":-2144},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":-577},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":-3},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":-4},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":-1},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":-47},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":-16},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":-2},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":-10},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":-120},{"$f":"ROUND(F604*VLOOKUP(D604,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":-32},{"$f":"SUM(G604:Q604)","v":-2956},{"$f":"F604-R604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":352832},{"$f":"SUM(G601:G604)","v":255858},{"$f":"SUM(H601:H604)","v":68912},{"$f":"SUM(I601:I604)","v":320},{"$f":"SUM(J601:J604)","v":533},78,5556,1938,293,1157,14381,{"$f":"SUM($Q$601:$Q$604)","v":3806},{"$f":"SUM(R601:R604)","v":352832},{"$f":"SUM(S601:S604)","v":0}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I608","v":17005},{"$f":"F608-SUM(H608:Q608)","v":6729},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":5027},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":33},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":35},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":2},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":2565},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":1717},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":52},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":739},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":106},{"$f":"ROUND(F608*VLOOKUP(D608,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G608:Q608)","v":17005},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I609","v":0},{"$f":"F609-SUM(H609:Q609)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F609*VLOOKUP(D609,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":17005},{"$f":"SUM(G608:G609)","v":6729},{"$f":"SUM(H608:H609)","v":5027},{"$f":"SUM(I608:I609)","v":33},{"$f":"SUM(J608:J609)","v":35},2,2565,1717,52,739,106,{"$f":"SUM($Q$608:$Q$609)","v":0},{"$f":"SUM(R608:R609)","v":17005},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":1520757},{"$f":"G605+G598+G610","v":1156023},{"$f":"H605+H598+H610","v":280759},{"$f":"I605+I598+I610","v":1343},{"$f":"J605+J598+J610","v":2755},299,16154,4219,978,2828,42800,{"$f":"$Q$605+$Q$598+$Q$610","v":12599},{"$f":"R605+R598+R610","v":1520757},{"$f":"S605+S598+S610","v":0}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":11524356},{"$f":"G549","v":8570643},{"$f":"H549","v":1996111},{"$f":"I549","v":10798},{"$f":"J549","v":15598},2226,142147,47664,7648,28847,603834,{"$f":"Q549","v":98840},{"$f":"R549","v":11524356},{"$f":"S549","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":4789246},{"$f":"G582","v":3717502},{"$f":"H582","v":861095},{"$f":"I582","v":4198},{"$f":"J582","v":8859},916,36449,4268,2732,4809,111163,{"$f":"Q582","v":37255},{"$f":"R582","v":4789246},{"$f":"S582","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":1520757},{"$f":"G612","v":1156023},{"$f":"H612","v":280759},{"$f":"I612","v":1343},{"$f":"J612","v":2755},299,16154,4219,978,2828,42800,{"$f":"$Q$612","v":12599},{"$f":"R612","v":1520757},{"$f":"S612","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":17834359},{"$f":"SUM(G615:G617)","v":13444168},{"$f":"SUM(H615:H617)","v":3137965},{"$f":"SUM(I615:I617)","v":16339},{"$f":"SUM(J615:J617)","v":27212},3441,194750,56151,11358,36484,757797,{"$f":"SUM($Q$615:$Q$617)","v":148694},{"$f":"SUM(R615:R617)","v":17834359},{"$f":"SUM(S615:S617)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-6&\" OF \"&Pages","v":"PAGE 12 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I632","v":1325871},{"$f":"F632-SUM(H632:Q632)","v":1036778},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":233857},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":1154},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":2426},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":252},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":10050},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":1326},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":729},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":1366},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":27976},{"$f":"ROUND(F632*VLOOKUP(D632,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":9957},{"$f":"SUM(G632:Q632)","v":1325871},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":1325871},{"$f":"G632","v":1036778},{"$f":"H632","v":233857},{"$f":"I632","v":1154},{"$f":"J632","v":2426},252,10050,1326,729,1366,27976,{"$f":"$Q$632","v":9957},{"$f":"R632","v":1325871},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I636","v":3631486},{"$f":"F636-SUM(H636:Q636)","v":2818832},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":652941},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":3196},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":6718},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":690},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":27636},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":3232},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":2070},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":3631},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":84287},{"$f":"ROUND(F636*VLOOKUP(D636,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":28253},{"$f":"SUM(G636:Q636)","v":3631486},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I637","v":-202964},{"$f":"F637-SUM(H637:Q637)","v":-147179},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":-39641},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":-185},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":-306},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":-45},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":-3197},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":-1114},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":-168},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":-666},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":-8273},{"$f":"ROUND(F637*VLOOKUP(D637,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":-2190},{"$f":"SUM(G637:Q637)","v":-202964},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I638","v":2456196},{"$f":"F638-SUM(H638:Q638)","v":1906549},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":441624},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":2161},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":4544},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":467},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":18692},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":2186},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":1400},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":2456},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":57008},{"$f":"ROUND(F638*VLOOKUP(D638,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":19109},{"$f":"SUM(G638:Q638)","v":2456196},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":5884718},{"$f":"SUM(G636:G638)","v":4578202},{"$f":"SUM(H636:H638)","v":1054924},{"$f":"SUM(I636:I638)","v":5172},{"$f":"SUM(J636:J638)","v":10956},1112,43131,4304,3302,5421,133022,{"$f":"SUM($Q$636:$Q$638)","v":45172},{"$f":"SUM(R636:R638)","v":5884718},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":7210589},{"$f":"G639+G633","v":5614980},{"$f":"H639+H633","v":1288781},{"$f":"I639+I633","v":6326},{"$f":"J639+J633","v":13382},1364,53181,5630,4031,6787,160998,{"$f":"$Q$639+$Q$633","v":55129},{"$f":"R639+R633","v":7210589},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I644","v":1175393},{"$f":"F644-SUM(H644:Q644)","v":874139},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":203590},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":1105},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":1587},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":223},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":14493},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":4866},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":776},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":2938},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":61591},{"$f":"ROUND(F644*VLOOKUP(D644,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":10085},{"$f":"SUM(G644:Q644)","v":1175393},{"$f":"F644-R644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I645","v":0},{"$f":"F645-SUM(H645:Q645)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F645*VLOOKUP(D645,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I646","v":0},{"$f":"F646-SUM(H646:Q646)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F646*VLOOKUP(D646,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I647","v":0},{"$f":"F647-SUM(H647:Q647)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F647*VLOOKUP(D647,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G647:Q647)","v":0},{"$f":"F647-R647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I648","v":0},{"$f":"F648-SUM(H648:Q648)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F648*VLOOKUP(D648,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":1175393},{"$f":"SUM(G644:G648)","v":874139},{"$f":"SUM(H644:H648)","v":203590},{"$f":"SUM(I644:I648)","v":1105},{"$f":"SUM(J644:J648)","v":1587},223,14493,4866,776,2938,61591,{"$f":"SUM($Q$644:$Q$648)","v":10085},{"$f":"SUM(R644:R648)","v":1175393},{"$f":"SUM(S644:S648)","v":0}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I652","v":1215},{"$f":"F652-SUM(H652:Q652)","v":944},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":218},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":1},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":2},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":8},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":1},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":1},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":1},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":30},{"$f":"ROUND(F652*VLOOKUP(D652,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":9},{"$f":"SUM(G652:Q652)","v":1215},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":1215},{"$f":"SUM(G652:G652)","v":944},{"$f":"SUM(H652:H652)","v":218},{"$f":"SUM(I652:I652)","v":1},{"$f":"SUM(J652:J652)","v":2},0,8,1,1,1,30,{"$f":"SUM($Q$652:$Q$652)","v":9},{"$f":"SUM(R652:R652)","v":1215},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I656","v":0},{"$f":"F656-SUM(H656:Q656)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F656*VLOOKUP(D656,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I657","v":0},{"$f":"F657-SUM(H657:Q657)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F657*VLOOKUP(D657,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":1175393},{"$f":"G649","v":874139},{"$f":"H649","v":203590},{"$f":"I649","v":1105},{"$f":"J649","v":1587},223,14493,4866,776,2938,61591,{"$f":"$Q$649","v":10085},{"$f":"R649","v":1175393},{"$f":"S649","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-1215},{"$f":"-G653-G658","v":-944},-218,-1,{"$f":"-J653-J658","v":-2},0,-8,-1,-1,-1,-30,-9,-1215,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":1174178},{"$f":"SUM(G661:G662)","v":873195},{"$f":"SUM(H661:H662)","v":203372},{"$f":"SUM(I661:I662)","v":1104},{"$f":"SUM(J661:J662)","v":1585},223,14485,4865,775,2937,61561,{"$f":"SUM($Q$661:$Q$662)","v":10076},{"$f":"SUM(R661:R662)","v":1174178},{"$f":"SUM(S661:S662)","v":0}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":4586629},{"$f":"G433","v":3586560},{"$f":"H433","v":808990},{"$f":"I433","v":3990},{"$f":"J433","v":8393},871,34767,4587,2523,4724,96778,{"$f":"Q433","v":34446},{"$f":"R433","v":4586629},{"$f":"F666-R666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-7210589},{"$f":"-G641","v":-5614980},{"$f":"-H641","v":-1288781},{"$f":"-I641","v":-6326},{"$f":"-J641","v":-13382},-1364,-53181,-5630,-4031,-6787,-160998,{"$f":"-$Q$641","v":-55129},{"$f":"-R641","v":-7210589},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":1174178},{"$f":"G663","v":873195},{"$f":"H663","v":203372},{"$f":"I663","v":1104},{"$f":"J663","v":1585},223,14485,4865,775,2937,61561,{"$f":"$Q$663","v":10076},{"$f":"R663","v":1174178},{"$f":"F668-R668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":101161},{"$f":"G707","v":73357},{"$f":"H707","v":19758},{"$f":"I707","v":92},{"$f":"J707","v":153},22,1593,555,84,332,4123,{"$f":"Q707","v":1092},{"$f":"R707","v":101161},{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-1348621},{"$f":"SUM(G666:G670)","v":-1081868},{"$f":"SUM(H666:H670)","v":-256661},{"$f":"SUM(I666:I670)","v":-1140},{"$f":"SUM(J666:J670)","v":-3251},-248,-2336,4377,-649,1206,1464,{"$f":"SUM($Q$666:$Q$670)","v":-9515},{"$f":"SUM(R666:R670)","v":-1348621},{"$f":"SUM(S666:S670)","v":0}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"ROUND(F673*F671,0)","v":-726181},{"$f":"F674-SUM(H674:Q674)","v":-582544},{"$f":"ROUND(H671*H673,0)","v":-138202},{"$f":"ROUND(I671*I673,0)","v":-614},{"$f":"ROUND(J671*J673,0)","v":-1751},-134,-1258,2357,-349,649,788,{"$f":"ROUND($Q$671*$Q$673,0)","v":-5123},{"$f":"SUM(G674:Q674)","v":-726181},{"$f":"F674-R674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":1174178},{"$f":"G663","v":873195},{"$f":"H663","v":203372},{"$f":"I663","v":1104},{"$f":"J663","v":1585},223,14485,4865,775,2937,61561,{"$f":"$Q$663","v":10076},{"$f":"R663","v":1174178},{"$f":"F675-R675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":447997},{"$f":"SUM(G674:G675)","v":290651},{"$f":"SUM(H674:H675)","v":65170},{"$f":"SUM(I674:I675)","v":490},{"$f":"SUM(J674:J675)","v":-166},89,13227,7222,426,3586,62349,{"$f":"SUM($Q$674:$Q$675)","v":4953},{"$f":"SUM(R674:R675)","v":447997},{"$f":"SUM(S674:S675)","v":0}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-726181},{"$f":"G674","v":-582544},{"$f":"H674","v":-138202},{"$f":"I674","v":-614},{"$f":"J674","v":-1751},-134,-1258,2357,-349,649,788,{"$f":"$Q$674","v":-5123},{"$f":"R674","v":-726181},{"$f":"S674","v":0}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-726181},{"$f":"SUM(G680:G680)","v":-582544},{"$f":"SUM(H680:H680)","v":-138202},{"$f":"SUM(I680:I680)","v":-614},{"$f":"SUM(J680:J680)","v":-1751},-134,-1258,2357,-349,649,788,{"$f":"SUM($Q$680:$Q$680)","v":-5123},{"$f":"SUM(R680:R680)","v":-726181},{"$f":"SUM(S680:S680)","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-5&\" OF \"&Pages","v":"PAGE 13 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I694","v":-5980656},{"$f":"F694-SUM(H694:Q694)","v":-4642665},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":-1074724},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":-5143},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":-11363},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":-1136},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":-41745},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":-2931},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":-3289},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":-4844},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":-147124},{"$f":"ROUND(F694*VLOOKUP(D694,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":-45692},{"$f":"SUM(G694:Q694)","v":-5980656},{"$f":"F694-R694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I695","v":0},{"$f":"F695-SUM(H695:Q695)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F695*VLOOKUP(D695,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-5980656},{"$f":"SUM(G694:G695)","v":-4642665},-1074724,-5143,{"$f":"SUM(J694:J695)","v":-11363},-1136,-41745,-2931,-3289,-4844,-147124,-45692,-5980656,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I700","v":101161},{"$f":"F700-SUM(H700:Q700)","v":73357},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":19758},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":92},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":153},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":22},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":1593},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":555},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":84},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":332},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":4123},{"$f":"ROUND(F700*VLOOKUP(D700,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":1092},{"$f":"SUM(G700:Q700)","v":101161},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":101161},{"$f":"SUM(G700)","v":73357},19758,92,{"$f":"SUM(J700)","v":153},22,1593,555,84,332,4123,1092,101161,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I704","v":0},{"$f":"F704-SUM(H704:Q704)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F704*VLOOKUP(D704,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},{"$f":"SUM(H704)","v":0},{"$f":"SUM(I704)","v":0},{"$f":"SUM(J704)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704)","v":0},{"$f":"SUM(R704)","v":0},{"$f":"SUM(S704)","v":0}]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":101161},{"$f":"G705+G701","v":73357},{"$f":"H705+H701","v":19758},{"$f":"I705+I701","v":92},{"$f":"J705+J701","v":153},22,1593,555,84,332,4123,{"$f":"Q705+Q701","v":1092},{"$f":"R705+R701","v":101161},{"$f":"S705+S701","v":0}]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":4586629},{"$f":"G433","v":3586560},{"$f":"H433","v":808990},{"$f":"I433","v":3990},{"$f":"J433","v":8393},871,34767,4587,2523,4724,96778,{"$f":"Q433","v":34446},{"$f":"R433","v":4586629},{"$f":"S433","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":447997},{"$f":"G676","v":290651},{"$f":"H676","v":65170},{"$f":"I676","v":490},{"$f":"J676","v":-166},89,13227,7222,426,3586,62349,{"$f":"Q676","v":4953},{"$f":"R676","v":447997},{"$f":"S676","v":0}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-7210589},{"$f":"-G641","v":-5614980},{"$f":"-H641","v":-1288781},{"$f":"-I641","v":-6326},{"$f":"-J641","v":-13382},-1364,-53181,-5630,-4031,-6787,-160998,{"$f":"-Q641","v":-55129},{"$f":"-R641","v":-7210589},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":5980656},{"$f":"-G696","v":4642665},{"$f":"-H696","v":1074724},{"$f":"-I696","v":5143},{"$f":"-J696","v":11363},1136,41745,2931,3289,4844,147124,{"$f":"-Q696","v":45692},{"$f":"-R696","v":5980656},{"$f":"-S696","v":0}]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":101161},{"$f":"G707","v":73357},{"$f":"H707","v":19758},{"$f":"I707","v":92},{"$f":"J707","v":153},22,1593,555,84,332,4123,{"$f":"Q707","v":1092},{"$f":"R707","v":101161},{"$f":"S707","v":0}]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":3905854},{"$f":"SUM(G711:G716)","v":2978253},{"$f":"SUM(H711:H716)","v":679861},{"$f":"SUM(I711:I716)","v":3389},{"$f":"SUM(J711:J716)","v":6361},754,38151,9665,2291,6699,149376,{"$f":"SUM(Q711:Q716)","v":31054},{"$f":"SUM(R711:R716)","v":3905854},{"$f":"SUM(S711:S716)","v":0}]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":220565},{"$f":"F720-SUM(H720:Q720)","v":168184},{"$f":"ROUND(H717*H719,0)","v":38392},{"$f":"ROUND(I717*I719,0)","v":191},{"$f":"ROUND(J717*J719,0)","v":359},43,2154,546,129,378,8435,{"$f":"ROUND(Q717*Q719,0)","v":1754},{"$f":"SUM(G720:Q720)","v":220565},{"$f":"F720-R720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":101161},{"$f":"G707","v":73357},{"$f":"H707","v":19758},{"$f":"I707","v":92},{"$f":"J707","v":153},22,1593,555,84,332,4123,{"$f":"Q707","v":1092},{"$f":"SUM(G721:Q721)","v":101161},{"$f":"F721-R721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":321726},241541,58150,283,{"$f":"J721+J720","v":512},65,3747,1101,213,710,12558,2846,321726,{"$f":"S721+S720","v":0}]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":220565},{"$f":"G720","v":168184},{"$f":"H720","v":38392},{"$f":"I720","v":191},{"$f":"J720","v":359},43,2154,546,129,378,8435,{"$f":"Q720","v":1754},{"$f":"SUM(G725:Q725)","v":220565},{"$f":"F725-R725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},0,0,0,0,0,0,{"$f":"Q705","v":0},{"$f":"SUM(G726:Q726)","v":0},{"$f":"F726-R726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":220565},168184,38392,191,{"$f":"J725+J726","v":359},43,2154,546,129,378,8435,1754,220565,{"$f":"S725+S726","v":0}]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-4&\" OF \"&Pages","v":"PAGE 14 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I742","v":87297},{"$f":"F742-SUM(H742:Q742)","v":67766},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":15684},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":75},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":167},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":17},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":588},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":29},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":48},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":65},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":2195},{"$f":"ROUND(F742*VLOOKUP(D742,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":663},{"$f":"SUM(G742:Q742)","v":87297},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I743","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G743:Q743)","v":0},0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I744","v":67542},52432,12135,58,129,13,455,22,37,50,1698,513,67542,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I745","v":310451},241000,55776,267,593,59,2092,102,171,230,7805,2356,310451,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I746","v":0},{"$f":"F746-SUM(H746:Q746)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F746*VLOOKUP(D746,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I747","v":0},{"$f":"F747-SUM(H747:Q747)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F747*VLOOKUP(D747,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I748","v":0},{"$f":"F748-SUM(H748:Q748)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(F748*VLOOKUP(D748,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I749","v":4292},1700,1269,8,9,0,647,433,13,186,27,0,{"$f":"SUM(G749:Q749)","v":4292},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":469582},{"$f":"SUM(G742:G749)","v":362898},{"$f":"SUM(H742:H749)","v":84864},{"$f":"SUM(I742:I749)","v":408},{"$f":"SUM(J742:J749)","v":898},89,3782,586,269,531,11725,{"$f":"SUM($Q$742:$Q$749)","v":3532},{"$f":"SUM(R742:R749)","v":469582},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":17834359},{"$f":"G618","v":13444168},{"$f":"H618","v":3137965},{"$f":"I618","v":16339},{"$f":"J618","v":27212},3441,194750,56151,11358,36484,757797,{"$f":"$Q$618","v":148694},{"$f":"R618","v":17834359},{"$f":"S618","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":4586629},{"$f":"G433","v":3586560},{"$f":"H433","v":808990},{"$f":"I433","v":3990},{"$f":"J433","v":8393},871,34767,4587,2523,4724,96778,{"$f":"Q433","v":34446},{"$f":"R433","v":4586629},{"$f":"S433","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":447997},{"$f":"G676","v":290651},{"$f":"H676","v":65170},{"$f":"I676","v":490},{"$f":"J676","v":-166},89,13227,7222,426,3586,62349,{"$f":"$Q$676","v":4953},{"$f":"R676","v":447997},{"$f":"S676","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":321726},{"$f":"G722","v":241541},58150,283,{"$f":"J722","v":512},65,3747,1101,213,710,12558,2846,321726,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-469582},{"$f":"-G750","v":-362898},{"$f":"-H750","v":-84864},{"$f":"-I750","v":-408},{"$f":"-J750","v":-898},-89,-3782,-586,-269,-531,-11725,{"$f":"-$Q$750","v":-3532},{"$f":"-R750","v":-469582},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":22721129},{"$f":"SUM(G752:G757)","v":17200022},{"$f":"SUM(H752:H757)","v":3985411},{"$f":"SUM(I752:I757)","v":20694},{"$f":"SUM(J752:J757)","v":35053},4377,242709,68475,14251,44973,917757,{"$f":"SUM($Q$752:$Q$757)","v":187407},{"$f":"SUM(R752:R757)","v":22721129},{"$f":"R758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":469582},{"$f":"-G757","v":362898},{"$f":"-H757","v":84864},{"$f":"-I757","v":408},{"$f":"-J757","v":898},89,3782,586,269,531,11725,{"$f":"-$Q$757","v":3532},{"$f":"-R757","v":469582},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"F991","v":0},{"$f":"G991","v":0},{"$f":"H991","v":0},{"$f":"I991","v":0},{"$f":"J991","v":0},0,0,0,0,0,0,{"$f":"Q991","v":0},{"$f":"R991","v":0},{"$f":"S991","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":469582},{"$f":"G760-G761","v":362898},{"$f":"H760-H761","v":84864},{"$f":"I760-I761","v":408},{"$f":"J760-J761","v":898},89,3782,586,269,531,11725,{"$f":"$Q$760-Q761","v":3532},{"$f":"R760-R761","v":469582},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,{"$f":"ROUND(J817/(1-J817),8)","v":0},0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,{"$f":"Q766+Q765","v":0},{"$f":"R766+R765","v":0},{"$f":"S766+S765","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":22721129},17200022,3985411,20694,35053,4377,242709,68475,14251,44973,917757,187407,22721129,{"$f":"S767+S758","v":0}]
[31]
[32,"PROPOSED REVENUES",null,null,null,{"$f":"F870","v":53296955},{"$f":"G870","v":38648289},{"$f":"H870","v":10409428},{"$f":"I870","v":48500},{"$f":"J870","v":80478},11725,839427,292600,44236,174814,2172384,{"$f":"Q870","v":575074},{"$f":"R870","v":53296955},{"$f":"S870","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-22721129},{"$f":"-G770","v":-17200022},{"$f":"-H770","v":-3985411},{"$f":"-I770","v":-20694},{"$f":"-J770","v":-35053},-4377,-242709,-68475,-14251,-44973,-917757,{"$f":"-Q770","v":-187407},{"$f":"-R770","v":-22721129},{"$f":"-S770","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":30575826},{"$f":"G773+G772","v":21448267},{"$f":"H773+H772","v":6424017},{"$f":"I773+I772","v":27806},{"$f":"J773+J772","v":45425},7348,596718,224125,29985,129841,1254627,{"$f":"Q773+Q772","v":387667},{"$f":"SUM(G774:Q774)","v":30575826},{"$f":"F774-R774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,{"$f":"J729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-10 DIST Classified'!I776","v":11763860},{"$f":"F776-SUM(H776:Q776)","v":8252087},{"$f":"ROUND(H775*H774,0)","v":2471601},{"$f":"ROUND(I775*I774,0)","v":10698},{"$f":"ROUND(J775*J774,0)","v":17477},2827,229584,86231,11537,49956,482710,{"$f":"ROUND(Q775*Q774,0)","v":149152},{"$f":"SUM(G776:Q776)","v":11763860},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":18811966},{"$f":"G774-G776","v":13196180},{"$f":"H774-H776","v":3952416},{"$f":"I774-I776","v":17108},{"$f":"J774-J776","v":27948},4521,367134,137894,18448,79885,771917,{"$f":"Q774-Q776","v":238515},{"$f":"SUM(G777:Q777)","v":18811966},{"$f":"F777-R777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-3&\" OF \"&Pages","v":"PAGE 15 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-2&\" OF \"&Pages","v":"PAGE 16 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL",null,null,null,"RATE GRP"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER",null,null,null,"CHECK"]
[null,null,"Schedule 12",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEMAND ENERGY & SPEC. ASSIGN"]
[2,null,"TOTAL KW (12 COIN PEAK) - PRODUCTION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G830:Q830)","v":710084},{"$f":"F830-R830","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C831","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E831","v":"K201"},{"$f":"IF($F830=0,0,ROUND(F830/$F830,5))","v":1},{"$f":"IF(S830=0,F831-SUM(H831:Q831),ROUND(G830/F830,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H830/$F$830,5))","v":0.29422999999999999},{"$f":"IF($F$830=0,0,ROUND(I830/$F$830,5))","v":1.3600000000000001E-3},4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G831:Q831)","v":1},{"$f":"F831-R831","v":0},null,null,null,{"$f":"R831","v":1}]
[4,null,"TOTAL KW (12 COIN PEAK) - TRANSMISSION","External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D38","v":710084},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D17","v":296674},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D18+'WP FR-16(7)(v)-KW & KWH @Gen'!D31","v":208925},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D19","v":965},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D20","v":3398},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D21","v":49},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D22+'WP FR-16(7)(v)-KW & KWH @Gen'!D32","v":98906},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D23","v":67773},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D24","v":2471},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D25+'WP FR-16(7)(v)-KW & KWH @Gen'!D35","v":29879},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D26","v":1013},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!D27","v":31},{"$f":"SUM(G832:Q832)","v":710084},{"$f":"F832-R832","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C833","v":"RATIO TO TOTAL ELECTRIC"},null,"K202",{"$f":"IF($F832=0,0,ROUND(F832/$F832,5))","v":1},{"$f":"IF(S832=0,F833-SUM(H833:Q833),ROUND(G832/F832,5))","v":0.41778999999999988},{"$f":"IF($F$830=0,0,ROUND(H832/$F$830,5))","v":0.29422999999999999},1.3600000000000001E-3,4.79E-3,6.9999999999999994E-5,0.13929,9.5439999999999997E-2,3.48E-3,4.2079999999999999E-2,1.4300000000000001E-3,4.0000000000000003E-5,{"$f":"SUM(G833:Q833)","v":1},{"$f":"F833-R833","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C834","v":"DISTRIBUTION KW (NON-COIN PEAK) "},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D39","v":1503360},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D18","v":852231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D19+'WP FR-16(7)(v)-KW & KWH @Dist'!D32","v":342054},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D20","v":1125},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D21","v":22213},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D22","v":92},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D23+'WP FR-16(7)(v)-KW & KWH @Dist'!D33","v":139634},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D24+'WP FR-16(7)(v)-KW & KWH @Dist'!D34","v":90290},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D25+'WP FR-16(7)(v)-KW & KWH @Dist'!D35","v":3195},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D26+'WP FR-16(7)(v)-KW & KWH @Dist'!D36","v":46160},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D27","v":6279},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D28","v":87},{"$f":"SUM(G834:Q834)","v":1503360},{"$f":"F834-R834","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C835","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E835","v":"K203"},1,{"$f":"IF(S834=0,F835-SUM(H835:Q835),ROUND(G834/F834,5))","v":0.56686999999999999},{"$f":"IF(F834=0,0,ROUND(H834/F834,5))","v":0.22753000000000001},{"$f":"IF($F$834=0,0,ROUND(I834/$F$834,5))","v":7.5000000000000002E-4},{"$f":"IF($F$834=0,0,ROUND(J834/$F$834,5))","v":1.478E-2},6.0000000000000002E-5,9.2880000000000004E-2,6.0060000000000002E-2,2.1299999999999999E-3,3.0700000000000002E-2,4.1799999999999997E-3,{"$f":"IF(G834=0,0,ROUND(Q834/F834,5))","v":6.0000000000000002E-5},0.99999999999999978,0,null,null,null,{"$f":"R835","v":0.99999999999999978}]
[8,null,"DISTRIBUTION LINE - PRIMARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!G38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!$G$17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!$G$18+'WP FR-16(7)(v) Distlines'!$G$31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!$G$19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!$G$20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!$G$21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!$G$22+'WP FR-16(7)(v) Distlines'!$G$32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!$G$23+'WP FR-16(7)(v) Distlines'!$G$33","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!$G$24+'WP FR-16(7)(v) Distlines'!$G$34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!$G$25+'WP FR-16(7)(v) Distlines'!$G$35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!$G$26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!$G$27","v":33},717613,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C837","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E837","v":"K205"},1,{"$f":"IF(S836=0,F837-SUM(H837:Q837),ROUND(G836/F836,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H836/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I836/$F$836,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R837","v":1.0000000000000002}]
[10,null,"DISTRIBUTION LINE - SECONDARY","External",null,{"$f":"'WP FR-16(7)(v) Distlines'!K38","v":717613},{"$f":"'WP FR-16(7)(v) Distlines'!K17","v":316778},{"$f":"'WP FR-16(7)(v) Distlines'!K18+'WP FR-16(7)(v) Distlines'!K31","v":211761},{"$f":"'WP FR-16(7)(v) Distlines'!K19","v":951},{"$f":"'WP FR-16(7)(v) Distlines'!K20","v":4914},{"$f":"'WP FR-16(7)(v) Distlines'!K21","v":50},{"$f":"'WP FR-16(7)(v) Distlines'!K22+'WP FR-16(7)(v) Distlines'!K32","v":104285},{"$f":"'WP FR-16(7)(v) Distlines'!K23","v":71563},{"$f":"'WP FR-16(7)(v) Distlines'!K24+'WP FR-16(7)(v) Distlines'!K34","v":2403},{"$f":"'WP FR-16(7)(v) Distlines'!K25+'WP FR-16(7)(v) Distlines'!K35","v":0},{"$f":"'WP FR-16(7)(v) Distlines'!K26","v":4875},{"$f":"'WP FR-16(7)(v) Distlines'!K27","v":33},{"$f":"SUM(G838:Q838)","v":717613},{"$f":"F838-R838","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C839","v":"RATIO TO TOTAL ELECTRIC"},null,"K206",1,{"$f":"IF(S838=0,F839-SUM(H839:Q839),ROUND(G838/F838,5))","v":0.44142999999999999},{"$f":"IF($F$836=0,0,ROUND(H838/$F$836,5))","v":0.29509000000000002},{"$f":"IF($F$836=0,0,ROUND(I838/$F$836,5))","v":1.33E-3},{"$f":"IF($F$836=0,0,ROUND(J838/$F$836,5))","v":6.8500000000000002E-3},{"$f":"IF($F$836=0,0,ROUND(K838/$F$836,5))","v":6.9999999999999994E-5},{"$f":"IF($F$836=0,0,ROUND(L838/$F$836,5))","v":0.14532},{"$f":"IF($F$838=0,0,ROUND(M838/$F$838,5))","v":9.9720000000000003E-2},{"$f":"IF($F$838=0,0,ROUND(N838/$F$838,5))","v":3.3500000000000001E-3},{"$f":"IF($F$838=0,0,ROUND(O838/$F$838,5))","v":0},{"$f":"IF($F$838=0,0,ROUND(P838/$F$838,5))","v":6.79E-3},{"$f":"IF($F$838=0,0,ROUND(Q838/$F$838,5))","v":5.0000000000000002E-5},{"$f":"SUM(G839:Q839)","v":1.0000000000000002},{"$f":"F839-R839","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C840","v":"GROSS DISTRIBUTION PLANT EXCL. CCNC"},"External",null,{"$f":"SUM(F73:F90)","v":128928268},{"$f":"SUM(G73:G90)","v":101307381},19019264,120465,236899,20985,686980,54119,53995,69191,6698692,660297,128928268,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C841","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E841","v":"K209"},1,{"$f":"IF(S840=0,F841-SUM(H841:Q841),ROUND(G840/F840,5))","v":0.78576000000000001},{"$f":"IF($F$840=0,0,ROUND(H840/$F$840,5))","v":0.14752000000000001},{"$f":"IF($F$840=0,0,ROUND(I840/$F$840,5))","v":9.3000000000000005E-4},1.8400000000000001E-3,1.6000000000000001E-4,5.3299999999999997E-3,4.2000000000000002E-4,4.2000000000000002E-4,5.4000000000000001E-4,5.1959999999999999E-2,5.1200000000000004E-3,0.99999999999999989,0,null,null,null,{"$f":"R841","v":0.99999999999999989}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C842","v":"TOTAL DIVERSIFIED CLASS DEMANDS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L39","v":717613},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L18","v":316778},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L19+'WP FR-16(7)(v)-KW & KWH @Dist'!L32","v":211761},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L20","v":951},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L21","v":4914},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L22","v":50},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L23+'WP FR-16(7)(v)-KW & KWH @Dist'!L33","v":104285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L24","v":71563},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L25","v":2403},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L26","v":0},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L27","v":4875},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L28","v":33},717613,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C843","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E843","v":"K215"},1,{"$f":"IF(S842=0,F843-SUM(H843:Q843),ROUND(G842/F842,5))","v":0.44142999999999999},{"$f":"IF($F$842=0,0,ROUND(H842/$F$842,5))","v":0.29509000000000002},{"$f":"IF($F$842=0,0,ROUND(I842/$F$842,5))","v":1.33E-3},6.8500000000000002E-3,6.9999999999999994E-5,0.14532,9.9720000000000003E-2,3.3500000000000001E-3,0,6.79E-3,5.0000000000000002E-5,1.0000000000000002,0,null,null,null,{"$f":"R843","v":1.0000000000000002}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C844","v":"WEIGHTED CUSTOMER SERVICE"},"External",null,{"$f":"'WP FR-16(7)(v) Wtd services'!H38","v":141934},{"$f":"'WP FR-16(7)(v) Wtd services'!H17","v":126269},{"$f":"'WP FR-16(7)(v) Wtd services'!H18","v":12827},{"$f":"'WP FR-16(7)(v) Wtd services'!H19","v":171},{"$f":"'WP FR-16(7)(v) Wtd services'!H20","v":728},{"$f":"'WP FR-16(7)(v) Wtd services'!H21","v":16},{"$f":"'WP FR-16(7)(v) Wtd services'!H22","v":1050},{"$f":"'WP FR-16(7)(v) Wtd services'!H23","v":259},{"$f":"'WP FR-16(7)(v) Wtd services'!H24","v":70},{"$f":"'WP FR-16(7)(v) Wtd services'!H25","v":77},{"$f":"'WP FR-16(7)(v) Wtd services'!H26","v":394},{"$f":"'WP FR-16(7)(v) Wtd services'!H27","v":11},141872,62]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C845","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E845","v":"K217"},1,{"$f":"IF(S844=0,F845-SUM(H845:Q845),ROUND(G844/F844,5))","v":0.88963000000000003},{"$f":"IF($F$844=0,0,ROUND(H844/$F$844,5))","v":9.0370000000000006E-2},{"$f":"IF($F$844=0,0,ROUND(I844/$F$844,5))","v":1.1999999999999999E-3},5.13E-3,1.1E-4,7.4000000000000003E-3,1.82E-3,4.8999999999999998E-4,5.4000000000000001E-4,2.7799999999999999E-3,8.0000000000000007E-5,0.99954999999999994,4.5000000000006146E-4,null,null,null,{"$f":"R845","v":0.99954999999999994}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C846","v":"TOTAL KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$18+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$22+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$25+'WP FR-16(7)(v)-KW & KWH @Gen'!$F$35","v":232190426},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$F$27","v":182425},4196163573,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C847","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E847","v":"K301"},1,{"$f":"IF(S846=0,F847-SUM(H847:Q847),ROUND(G846/F846,5))","v":0.35949999999999993},{"$f":"IF($F$846=0,0,ROUND(H846/$F$846,5))","v":0.27888000000000002},{"$f":"IF($F$846=0,0,ROUND(I846/$F$846,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.5329999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R847","v":1}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C848","v":"DISTRIBUTION KWH"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F39","v":4196163573},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F18","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F19+'WP FR-16(7)(v)-KW & KWH @Dist'!F32","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F20","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F21","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F22","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F23+'WP FR-16(7)(v)-KW & KWH @Dist'!F33","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F24","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F25","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F26","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F27","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!F28","v":182425},4182913551,13250022]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C849","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E849","v":"K303"},1,{"$f":"IF(S848=0,F849-SUM(H849:Q849),ROUND(G848/F848,5))","v":0.35948999999999998},{"$f":"IF($F$848=0,0,ROUND(H848/$F$848,5))","v":0.27888000000000002},{"$f":"IF($F$848=0,0,ROUND(I848/$F$848,5))","v":1.5399999999999999E-3},4.7200000000000002E-3,6.9999999999999994E-5,0.16874,0.12261,3.8700000000000002E-3,5.2179999999999997E-2,4.7000000000000002E-3,4.0000000000000003E-5,0.99684000000000006,3.1599999999999406E-3,null,null,null,{"$f":"R849","v":0.99684000000000006}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C850","v":"TOTAL KWH LESS LIGHTING"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F38-'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":4176422231},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18+'WP FR-16(7)(v)-KW & KWH @Gen'!F31","v":1170225895},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22+'WP FR-16(7)(v)-KW & KWH @Gen'!F32","v":708045264},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25+'WP FR-16(7)(v)-KW & KWH @Gen'!F35","v":232190426},0,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},4176422231,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C851","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E851","v":"K305"},1,{"$f":"IF(S850=0,F851-SUM(H851:Q851),ROUND(G850/F850,5))","v":0.36119000000000001},{"$f":"IF($F$850=0,0,ROUND(H850/$F$850,5))","v":0.2802},{"$f":"IF($F$850=0,0,ROUND(I850/$F$850,5))","v":1.5499999999999999E-3},4.7400000000000003E-3,6.9999999999999994E-5,0.16952999999999999,0.12318999999999999,3.8899999999999998E-3,5.5599999999999997E-2,0,4.0000000000000003E-5,1,0,null,null,null,{"$f":"R851","v":1}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C852","v":"ASSIGN 100% TO RESIDENTIAL"},"External",null,1,1,0,0,0,0,0,0,0,0,0,0,1,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C853","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E853","v":"K307"},1,{"$f":"IF(S852=0,F853-SUM(H853:Q853),ROUND(G852/F852,5))","v":1},{"$f":"IF($F$852=0,0,ROUND(H852/$F$852,5))","v":0},{"$f":"IF($F$852=0,0,ROUND(I852/$F$852,5))","v":0},0,0,0,0,0,0,0,0,1,0,null,null,null,{"$f":"R853","v":1}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C854","v":"ASSIGN 100% TO LIGHTING"},"External",null,1,0,0,0,0,0,0,0,0,0,1,0,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C855","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E855","v":"K401"},1,{"$f":"IF(S854=0,F855-SUM(H855:Q855),ROUND(G854/F854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(H854/$F$854,5))","v":0},{"$f":"IF($F$854=0,0,ROUND(I854/$F$854,5))","v":0},0,0,0,0,0,0,1,0,1,0,null,null,null,{"$f":"R855","v":1}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C856","v":"DISTRIBUTION CUSTOMERS"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!H39","v":140014},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H18","v":126269},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H19+'WP FR-16(7)(v)-KW & KWH @Dist'!$H32","v":12833},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H20","v":171},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H21","v":104},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H22","v":16},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H23+'WP FR-16(7)(v)-KW & KWH @Dist'!$H33","v":154},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H24","v":37},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H25","v":10},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H26+'WP FR-16(7)(v)-KW & KWH @Dist'!$H36","v":15},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H27","v":394},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!$H28","v":11},140014,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C857","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E857","v":"K405"},1,{"$f":"IF(S856=0,F857-SUM(H857:Q857),ROUND(G856/F856,5))","v":0.90183999999999997},{"$f":"IF($F$856=0,0,ROUND(H856/$F$856,5))","v":9.1660000000000005E-2},{"$f":"IF($F$856=0,0,ROUND(I856/$F$856,5))","v":1.2199999999999999E-3},7.3999999999999999E-4,1.1E-4,1.1000000000000001E-3,2.5999999999999998E-4,6.9999999999999994E-5,1.1E-4,2.81E-3,{"$f":"IF(G856=0,0,ROUND(Q856/F856,5))","v":8.0000000000000007E-5},1,0,null,null,null,{"$f":"R857","v":1}]
[{"$f":"'FR-16(7)(v)-12 DIST Energy'!A858","v":"28A"},null,{"$f":"'FR-16(7)(v)-12 DIST Energy'!C858","v":"DISTRIBUTION CUSTOMERS"},{"$f":"'FR-16(7)(v)-12 DIST Energy'!D858","v":"External"},null,{"$f":"'FR-16(7)(v)-12 DIST Energy'!F858","v":139999},{"$f":"'FR-16(7)(v)-12 DIST Energy'!G858","v":126269},{"$f":"'FR-16(7)(v)-12 DIST Energy'!H858","v":12833},{"$f":"'FR-16(7)(v)-12 DIST Energy'!I858","v":171},{"$f":"'FR-16(7)(v)-12 DIST Energy'!J858","v":104},{"$f":"'FR-16(7)(v)-12 DIST Energy'!K858","v":16},{"$f":"'FR-16(7)(v)-12 DIST Energy'!L858","v":154},{"$f":"'FR-16(7)(v)-12 DIST Energy'!M858","v":37},{"$f":"'FR-16(7)(v)-12 DIST Energy'!N858","v":10},{"$f":"'FR-16(7)(v)-12 DIST Energy'!O858","v":0},{"$f":"'FR-16(7)(v)-12 DIST Energy'!P858","v":394},{"$f":"'FR-16(7)(v)-12 DIST Energy'!Q858","v":11},{"$f":"'FR-16(7)(v)-12 DIST Energy'!R858","v":139999},{"$f":"'FR-16(7)(v)-12 DIST Energy'!S858","v":0}]
[{"$f":"'FR-16(7)(v)-12 DIST Energy'!A859","v":"29A"},null,{"$f":"'FR-16(7)(v)-12 DIST Energy'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-12 DIST Energy'!E859","v":"K406"},{"$f":"'FR-16(7)(v)-12 DIST Energy'!F859","v":1},{"$f":"'FR-16(7)(v)-12 DIST Energy'!G859","v":0.90195000000000003},{"$f":"'FR-16(7)(v)-12 DIST Energy'!H859","v":9.1660000000000005E-2},{"$f":"'FR-16(7)(v)-12 DIST Energy'!I859","v":1.2199999999999999E-3},{"$f":"'FR-16(7)(v)-12 DIST Energy'!J859","v":7.3999999999999999E-4},{"$f":"'FR-16(7)(v)-12 DIST Energy'!K859","v":1.1E-4},{"$f":"'FR-16(7)(v)-12 DIST Energy'!L859","v":1.1000000000000001E-3},{"$f":"'FR-16(7)(v)-12 DIST Energy'!M859","v":2.5999999999999998E-4},{"$f":"'FR-16(7)(v)-12 DIST Energy'!N859","v":6.9999999999999994E-5},{"$f":"'FR-16(7)(v)-12 DIST Energy'!O859","v":0},{"$f":"'FR-16(7)(v)-12 DIST Energy'!P859","v":2.81E-3},{"$f":"'FR-16(7)(v)-12 DIST Energy'!Q859","v":8.0000000000000007E-5},{"$f":"'FR-16(7)(v)-12 DIST Energy'!R859","v":1},{"$f":"'FR-16(7)(v)-12 DIST Energy'!S859","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C858","v":"METERS"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!E40","v":6350638},{"$f":"'WP FR-16(7)(v) Meters'!$E19","v":3299927},{"$f":"'WP FR-16(7)(v) Meters'!$E20","v":2696699},{"$f":"'WP FR-16(7)(v) Meters'!$E21","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E22","v":22657},{"$f":"'WP FR-16(7)(v) Meters'!$E23","v":2715},{"$f":"'WP FR-16(7)(v) Meters'!$E24","v":125418},{"$f":"'WP FR-16(7)(v) Meters'!$E25","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E26","v":10654},{"$f":"'WP FR-16(7)(v) Meters'!$E27","v":16048},{"$f":"'WP FR-16(7)(v) Meters'!$E28","v":0},{"$f":"'WP FR-16(7)(v) Meters'!$E29","v":176520},6350638,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C859","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E859","v":"K407"},1,{"$f":"IF(S860=0,F861-SUM(H861:Q861),ROUND(G860/F860,5))","v":0.51961000000000002},{"$f":"IF($F$860=0,0,ROUND(H860/$F$860,5))","v":0.42463000000000001},{"$f":"IF($F$860=0,0,ROUND(I860/$F$860,5))","v":0},3.5699999999999998E-3,4.2999999999999999E-4,1.975E-2,0,1.6800000000000001E-3,2.5300000000000001E-3,0,2.7799999999999998E-2,1,0,null,null,null,{"$f":"R861","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C860","v":"WEIGHTED CUSTOMER"},"External",null,{"$f":"'WP FR-16(7)(v) Meters'!H40","v":243058},{"$f":"'WP FR-16(7)(v) Meters'!H19","v":126269},{"$f":"'WP FR-16(7)(v) Meters'!H20+'WP FR-16(7)(v) Meters'!H33","v":102622},{"$f":"'WP FR-16(7)(v) Meters'!H21","v":171},{"$f":"'WP FR-16(7)(v) Meters'!H22","v":832},{"$f":"'WP FR-16(7)(v) Meters'!H23","v":112},{"$f":"'WP FR-16(7)(v) Meters'!H24+'WP FR-16(7)(v) Meters'!H34","v":4804},{"$f":"'WP FR-16(7)(v) Meters'!H25+'WP FR-16(7)(v) Meters'!H35","v":37},{"$f":"'WP FR-16(7)(v) Meters'!H26+'WP FR-16(7)(v) Meters'!H36","v":410},{"$f":"'WP FR-16(7)(v) Meters'!H27+'WP FR-16(7)(v) Meters'!H37","v":620},{"$f":"'WP FR-16(7)(v) Meters'!H28","v":394},{"$f":"'WP FR-16(7)(v) Meters'!H29","v":6787},243058,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C861","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E861","v":"K409"},1,{"$f":"IF(S862=0,F863-SUM(H863:Q863),ROUND(G862/F862,5))","v":0.51951999999999998},{"$f":"IF($F$862=0,0,ROUND(H862/$F$862,5))","v":0.42220999999999997},{"$f":"IF($F$862=0,0,ROUND(I862/$F$862,5))","v":6.9999999999999999E-4},3.4199999999999999E-3,4.6000000000000001E-4,1.976E-2,1.4999999999999999E-4,1.6900000000000001E-3,2.5500000000000002E-3,1.6199999999999999E-3,2.792E-2,1,0,null,null,null,{"$f":"R863","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C862","v":"UNCOLLECTIBLE ACCOUNT 904"},"External",null,{"$f":"'WP FR-16(7)(v) CustAcct'!G31","v":1498164.3299999998},{"$f":"'WP FR-16(7)(v) CustAcct'!G17","v":1370864},{"$f":"'WP FR-16(7)(v) CustAcct'!G19","v":62282.329999999842},{"$f":"'WP FR-16(7)(v) CustAcct'!G20","v":409},{"$f":"'WP FR-16(7)(v) CustAcct'!G21","v":432},{"$f":"'WP FR-16(7)(v) CustAcct'!G22","v":20},{"$f":"'WP FR-16(7)(v) CustAcct'!G23","v":31779},{"$f":"'WP FR-16(7)(v) CustAcct'!G24","v":21269},{"$f":"'WP FR-16(7)(v) CustAcct'!G25","v":642},{"$f":"'WP FR-16(7)(v) CustAcct'!G26","v":9153},{"$f":"'WP FR-16(7)(v) CustAcct'!G27","v":1309},{"$f":"'WP FR-16(7)(v) CustAcct'!G28","v":5},1498164.3299999998,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C863","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E863","v":"K411"},1,{"$f":"IF(S864=0,F865-SUM(H865:Q865),ROUND(G864/F864,5))","v":0.91503999999999996},{"$f":"IF($F$864=0,0,ROUND(H864/$F$864,5))","v":4.1570000000000003E-2},{"$f":"IF($F$864=0,0,ROUND(I864/$F$864,5))","v":2.7E-4},2.9E-4,1.0000000000000001E-5,2.121E-2,1.4200000000000001E-2,4.2999999999999999E-4,6.11E-3,8.7000000000000001E-4,0,0.99999999999999989,0,null,null,null,{"$f":"R865","v":0.99999999999999989}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C864","v":"KWH SALES LESS RTP"},"External",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F28","v":4178319049},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F17","v":1508499412},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F18","v":1170020285},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F19","v":6457090},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F20","v":19810437},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F21","v":277908},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F22","v":703656372},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F23","v":514497482},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F24","v":16235892},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F25","v":218940404},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F26","v":19741342},{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!F27","v":182425},{"$f":"SUM(G866:Q866)","v":4178319049},{"$f":"F866-R866","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C865","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E865","v":"K302"},1,{"$f":"IF(S866=0,F867-SUM(H867:Q867),ROUND(G866/F865,5))","v":0.36102000000000001},{"$f":"IF(F866=0,0,ROUND(H866/F866,5))","v":0.28001999999999999},{"$f":"IF(F866=0,0,ROUND(I866/F866,5))","v":1.5499999999999999E-3},{"$f":"IF(F866=0,0,ROUND(J866/F866,5))","v":4.7400000000000003E-3},{"$f":"IF(F866=0,0,ROUND(K866/F866,5))","v":6.9999999999999994E-5},{"$f":"IF(F866=0,0,ROUND(L866/F866,5))","v":0.16841},{"$f":"IF(F866=0,0,ROUND(M866/F866,5))","v":0.12314},{"$f":"IF(F866=0,0,ROUND(N866/F866,5))","v":3.8899999999999998E-3},{"$f":"IF(F866=0,0,ROUND(O866/F866,5))","v":5.2400000000000002E-2},{"$f":"IF(F866=0,0,ROUND(P866/F866,5))","v":4.7200000000000002E-3},{"$f":"IF(F866=0,0,ROUND(Q866/F866,5))","v":4.0000000000000003E-5},{"$f":"SUM(G867:Q867)","v":1},{"$f":"F867-R867","v":0}]
[38]
[39,null,"PRESENT REVENUES",{"$f":"'FR-16(7)(v)-1 Functional'!$D$867","v":"CS09"},{"$f":"'FR-16(7)(v)-1 Functional'!E867","v":"R600"},{"$f":"'FR-16(7)(v)-10 DIST Classified'!I869","v":19589612},{"$f":"F869-SUM(H869:Q869)","v":14829444},{"$f":"ROUND(F869*VLOOKUP(D869,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":3436126},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Customer,I10,FALSE),0)","v":17842},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Customer,J10,FALSE),0)","v":30222},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Customer,K10,FALSE),0)","v":3774},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Customer,L10,FALSE),0)","v":209258},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Customer,M10,FALSE),0)","v":59038},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Customer,N10,FALSE),0)","v":12287},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Customer,O10,FALSE),0)","v":38775},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Customer,P10,FALSE),0)","v":791268},{"$f":"ROUND($F$869*VLOOKUP(D869,ALLOCTABLE_Distr_Customer,Q10,FALSE),0)","v":161578},{"$f":"SUM(G869:Q869)","v":19589612},{"$f":"F869-R869","v":0}]
[40,null,"PROPOSED REVENUES",{"$f":"'FR-16(7)(v)-1 Functional'!$D$868","v":"A357"},{"$f":"'FR-16(7)(v)-1 Functional'!E868","v":"R602"},{"$f":"'FR-16(7)(v)-10 DIST Classified'!I870","v":53296955},{"$f":"F870-SUM(H870:Q870)","v":38648289},{"$f":"ROUND(F870*VLOOKUP(D870,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":10409428},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Customer,I10,FALSE),0)","v":48500},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Customer,J10,FALSE),0)","v":80478},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Customer,K10,FALSE),0)","v":11725},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Customer,L10,FALSE),0)","v":839427},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Customer,M10,FALSE),0)","v":292600},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Customer,N10,FALSE),0)","v":44236},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Customer,O10,FALSE),0)","v":174814},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Customer,P10,FALSE),0)","v":2172384},{"$f":"ROUND($F$870*VLOOKUP(D870,ALLOCTABLE_Distr_Customer,Q10,FALSE),0)","v":575074},{"$f":"SUM(G870:Q870)","v":53296955},{"$f":"F870-R870","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages-1&\" OF \"&Pages","v":"PAGE 17 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.1",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,null,{"$f":"'FR-16(7)(v)-1 Functional'!C881","v":"PRESENT REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F881","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G881","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H881","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I881","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J881","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K881","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L881","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M881","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N881","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O881","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P881","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q881","v":7414},{"$f":"SUM(G883:Q883)","v":304270571},{"$f":"F883-R883","v":42207}]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C882","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E882","v":"K901"},{"$f":"IF($F883=0,0,ROUND(F883/$F883,9))","v":1},{"$f":"IF(S883=0,F884-SUM(H884:Q884),ROUND(G883/F883,5))","v":0.39562000000000003},{"$f":"IF($F$883=0,0,ROUND(H883/$F$883,9))","v":0.295641394},{"$f":"IF($F$883=0,0,ROUND(I883/$F$883,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G884:Q884)","v":0.99986525599999998},{"$f":"F884-R884","v":1.3474400000001996E-4},null,null,null,{"$f":"R884","v":0.99986525599999998}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C883","v":"PROPOSED REVENUES"},"Internal",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F883","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G883","v":120391018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H883","v":89967454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I883","v":589997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J883","v":623628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K883","v":28730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L883","v":45903624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M883","v":30722085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N883","v":926746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O883","v":13220511},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P883","v":1889364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q883","v":7414},{"$f":"SUM(G885:Q885)","v":304270571},{"$f":"F885-R885","v":42207}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C884","v":"RATIO TO TOTAL ELECTRIC"},null,{"$f":"'FR-16(7)(v)-1 Functional'!E884","v":"K902"},{"$f":"IF($F885=0,0,ROUND(F885/$F885,9))","v":1},{"$f":"IF(S885=0,F886-SUM(H886:Q886),ROUND(G885/F885,5))","v":0.39562000000000003},{"$f":"IF($F$885=0,0,ROUND(H885/$F$885,9))","v":0.295641394},{"$f":"IF($F$885=0,0,ROUND(I885/$F$885,9))","v":1.9387849999999999E-3},2.0492990000000001E-3,9.4408999999999997E-5,0.15084356400000001,0.100955619,3.0453730000000001E-3,4.3443824999999998E-2,6.2086249999999997E-3,2.4363E-5,{"$f":"SUM(G886:Q886)","v":0.99986525599999998},{"$f":"F886-R886","v":1.3474400000001996E-4}]
[5]
[6,"WEIGHTED RATIOS"]
[7,"GROSS ELECTRIC PLANT IN SERVICE"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C888","v":"WTD GROSS PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E888","v":"P129"},0,{"$f":"IF(F890=0,0,F890-SUM(H890:Q890))","v":0},{"$f":"ROUND(IF($F$62=0,0,H62/$F$62),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$62=0,0,L62/$F$62),5)","v":0},0,0,0,0,0,{"$f":"SUM(G890:Q890)","v":0},{"$f":"F890-R890","v":0},null,null,null,{"$f":"R890","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C889","v":"WTD GROSS TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E889","v":"T129"},0,0,{"$f":"ROUND(IF($F$68=0,0,H68/$F$68),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C890","v":"WTD GROSS P & T PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E890","v":"PT29"},0,0,{"$f":"ROUND(IF($F$70=0,0,H70/$F$70),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$70=0,0,L70/$F$70),5)","v":0},0,0,0,0,0,0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C891","v":"WTD GROSS DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E891","v":"D149"},1,0.78576000000000001,{"$f":"ROUND(IF($F$94=0,0,H94/$F$94),5)","v":0.14752000000000001},9.3000000000000005E-4,1.8400000000000001E-3,1.6000000000000001E-4,{"$f":"ROUND(IF($F$94=0,0,L94/$F$94),5)","v":5.3299999999999997E-3},4.2000000000000002E-4,4.2000000000000002E-4,5.4000000000000001E-4,5.1959999999999999E-2,5.1200000000000004E-3,0.99999999999999989,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C892","v":"WTD GROSS TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E892","v":"TD29"},1,0.78576000000000001,{"$f":"ROUND(IF($F$97=0,0,H97/$F$97),5)","v":0.14752000000000001},9.3000000000000005E-4,1.8400000000000001E-3,1.6000000000000001E-4,{"$f":"ROUND(IF($F$97=0,0,L97/$F$97),5)","v":5.3299999999999997E-3},4.2000000000000002E-4,4.2000000000000002E-4,5.4000000000000001E-4,5.1959999999999999E-2,5.1200000000000004E-3,0.99999999999999989,0,null,null,null,0.99999999999999989]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C893","v":"WTD GROSS PTD PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E893","v":"PD29"},1,0.78581000000000001,{"$f":"ROUND(IF($F$109=0,0,H109/$F$109),5)","v":0.17791000000000001},1.0200000000000001E-3,1.3799999999999999E-3,2.0000000000000001E-4,{"$f":"ROUND(IF($F$109=0,0,L109/$F$109),5)","v":1.3769999999999999E-2},4.9899999999999996E-3,6.9999999999999999E-4,2.9199999999999999E-3,2.4299999999999999E-3,8.8699999999999994E-3,1.0000000000000002,0,null,null,null,1.0000000000000002]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C894","v":"WTD GROSS G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E894","v":"G129"},1,0.78581000000000001,{"$f":"ROUND(IF($F$121=0,0,H121/$F$121),5)","v":0.17791000000000001},1.0200000000000001E-3,1.3699999999999999E-3,2.0000000000000001E-4,{"$f":"ROUND(IF($F$121=0,0,L121/$F$121),5)","v":1.3769999999999999E-2},4.9899999999999996E-3,7.1000000000000002E-4,2.9199999999999999E-3,2.4299999999999999E-3,8.8699999999999994E-3,1,0,null,null,null,1]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C895","v":"WTD GROSS C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E895","v":"C129"},1,0.78577000000000008,{"$f":"ROUND(IF($F$123=0,0,H123/$F$123),5)","v":0.14984},9.3999999999999997E-4,1.8E-3,1.7000000000000001E-4,{"$f":"ROUND(IF($F$123=0,0,L123/$F$123),5)","v":5.9699999999999996E-3},7.6999999999999996E-4,4.4000000000000002E-4,7.2000000000000005E-4,4.8169999999999998E-2,5.4099999999999999E-3,1.0000000000000002,0,null,null,null,1.0000000000000002]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C896","v":"WTD GROSS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E896","v":"GP19"},1,0.80293000000000003,{"$f":"ROUND(IF($F$171=0,0,H171/$F$171),5)","v":8.931E-2},1.07E-3,1.6999999999999999E-3,1.1E-4,{"$f":"ROUND(IF($F$171=0,0,L171/$F$171),5)","v":2.7699999999999999E-3},5.6999999999999998E-4,1.9000000000000001E-4,1.7000000000000001E-4,0.10052999999999999,6.4999999999999997E-4,1.0000000000000002,0,null,null,null,1.0000000000000002]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C897","v":"WTD TOTAL DEPRC RES RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E897","v":"DR19"},1,0.80092999999999992,{"$f":"ROUND(IF($F$200=0,0,H200/$F$200),5)","v":0.10215},1.06E-3,1.65E-3,1.2E-4,{"$f":"ROUND(IF($F$200=0,0,L200/$F$200),5)","v":4.3699999999999998E-3},1.2199999999999999E-3,2.5999999999999998E-4,5.6999999999999998E-4,8.5830000000000004E-2,1.8400000000000001E-3,0.99999999999999978,0,null,null,null,0.99999999999999978]
[18]
[19,"NET ELECTRIC PLANT"]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C900","v":"WTD NET PROD PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E900","v":"P229"},0,{"$f":"IF(F902=0,0,F902-SUM(H902:Q902))","v":0},{"$f":"ROUND(IF($F$216=0,0,H216/$F$216),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$216=0,0,L216/$F$216),5)","v":0},0,0,0,0,0,{"$f":"SUM(G902:Q902)","v":0},{"$f":"F902-R902","v":0},null,null,null,{"$f":"R902","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C901","v":"WTD NET TRANS PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E901","v":"T229"},0,0,{"$f":"ROUND(IF($F$222=0,0,H222/$F$222),5)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"R903","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C902","v":"WTD NET DIST LINES  - POLES, TOWERS & FIXTURES"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E902","v":"PL49"},1,0.90195000000000003,{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(H228:H231)/SUM($F$228:$F$231)),5)","v":9.1660000000000005E-2},{"$f":"ROUND(IF(SUM($F$228:$F$231)=0,0,SUM(I228:I231)/SUM($F$228:$F$231)),5)","v":1.2199999999999999E-3},7.3999999999999999E-4,1.1E-4,1.1000000000000001E-3,2.5999999999999998E-4,6.9999999999999994E-5,0,2.81E-3,8.0000000000000007E-5,1,0,null,null,null,{"$f":"R904","v":1}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C903","v":"WTD NET TOTAL DIST PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E903","v":"D249"},1,0.77629000000000004,{"$f":"ROUND(IF($F$248=0,0,H248/$F$248),5)","v":0.17965999999999999},8.5999999999999998E-4,1.91E-3,1.9000000000000001E-4,{"$f":"ROUND(IF($F$248=0,0,L248/$F$248),5)","v":6.7400000000000003E-3},3.3E-4,5.5000000000000003E-4,7.3999999999999999E-4,2.5139999999999999E-2,7.5900000000000004E-3,1.0000000000000002,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C904","v":"WTD NET TRANS & DIST RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E904","v":"NT29"},1,0.77629000000000004,{"$f":"ROUND(IF($F$251=0,0,H251/$F$251),5)","v":0.17965999999999999},8.5999999999999998E-4,1.91E-3,1.9000000000000001E-4,{"$f":"ROUND(IF($F$251=0,0,L251/$F$251),5)","v":6.7400000000000003E-3},3.3E-4,5.5000000000000003E-4,7.3999999999999999E-4,2.5139999999999999E-2,7.5900000000000004E-3,1.0000000000000002,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C905","v":"WTD NET G & I PLT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E905","v":"G229"},1,0.77628999999999992,{"$f":"ROUND(IF($F$263=0,0,H263/$F$263),5)","v":0.18065000000000001},1E-3,1.4E-3,2.0000000000000001E-4,{"$f":"ROUND(IF($F$263=0,0,L263/$F$263),5)","v":1.4080000000000001E-2},5.0699999999999999E-3,7.2000000000000005E-4,2.97E-3,8.4499999999999992E-3,9.1699999999999993E-3,0.99999999999999989,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C906","v":"WTD NET C & O PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E906","v":"C229"},1,0.76922000000000001,{"$f":"ROUND(IF($F$275=0,0,H275/$F$275),5)","v":0.18268000000000001},9.8999999999999999E-4,1.4E-3,2.1000000000000001E-4,{"$f":"ROUND(IF($F$275=0,0,L275/$F$275),5)","v":1.431E-2},5.1200000000000004E-3,7.3999999999999999E-4,3.0100000000000001E-3,1.2930000000000001E-2,9.3900000000000008E-3,1,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C907","v":"WTD NET PLANT RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E907","v":"NP29"},1,0.77627999999999997,{"$f":"ROUND(IF($F$277=0,0,H277/$F$277),5)","v":0.1797},8.5999999999999998E-4,1.9E-3,1.9000000000000001E-4,{"$f":"ROUND(IF($F$277=0,0,L277/$F$277),5)","v":6.9800000000000001E-3},4.8999999999999998E-4,5.5000000000000003E-4,8.0999999999999996E-4,2.46E-2,7.6400000000000001E-3,0.99999999999999989,0]
[28]
[29,"WORKING CAPITAL"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C910","v":"WTD MATERIAL & SUPPLY RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E910","v":"W669"},1,{"$f":"IF(F912=0,0,F912-SUM(H912:Q912))","v":0.78581000000000001},{"$f":"ROUND(IF($F$399=0,0,H399/$F$399),5)","v":0.17791000000000001},1.0200000000000001E-3,1.3799999999999999E-3,2.0000000000000001E-4,{"$f":"ROUND(IF($F$399=0,0,L399/$F$399),5)","v":1.3769999999999999E-2},4.9899999999999996E-3,6.9999999999999999E-4,2.9199999999999999E-3,2.4299999999999999E-3,8.8699999999999994E-3,{"$f":"SUM(G912:Q912)","v":1.0000000000000002},{"$f":"F912-R912","v":0},null,null,null,{"$f":"R912","v":1.0000000000000002}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C911","v":"WTD PREPAYMENTS RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E911","v":"W689"},1,{"$f":"IF(F913=0,0,F913-SUM(H913:Q913))","v":1},{"$f":"ROUND(IF($F$405=0,0,H405/$F$405),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$405=0,0,L405/$F$405),5)","v":0},0,0,0,0,0,{"$f":"SUM(G913:Q913)","v":1},{"$f":"F913-R913","v":0},null,null,null,{"$f":"R913","v":1}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C912","v":"WTD TOTAL WORKING CASH RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E912","v":"W719"},1,{"$f":"IF(F914=0,0,F914-SUM(H914:Q914))","v":1},{"$f":"ROUND(IF($F$408=0,0,H408/$F$408),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$408=0,0,L408/$F$408),5)","v":0},0,0,0,0,0,{"$f":"SUM(G914:Q914)","v":1},{"$f":"F914-R914","v":0},null,null,null,{"$f":"R914","v":1}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C913","v":"WTD TOTAL MISC WRKNG CAP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E913","v":"W749"},1,{"$f":"IF(F915=0,0,F915-SUM(H915:Q915))","v":1},{"$f":"ROUND(IF($F$414=0,0,H414/$F$414),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$414=0,0,L414/$F$414),5)","v":0},0,0,0,0,0,{"$f":"SUM(G915:Q915)","v":1},{"$f":"F915-R915","v":0},null,null,null,{"$f":"R915","v":1}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C914","v":"WTD TOTAL WRKNG CAP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E914","v":"WC79"},1,{"$f":"IF(F916=0,0,F916-SUM(H916:Q916))","v":0.78581000000000001},{"$f":"ROUND(IF($F$416=0,0,H416/$F$416),5)","v":0.17791000000000001},1.0200000000000001E-3,1.3799999999999999E-3,2.0000000000000001E-4,{"$f":"ROUND(IF($F$416=0,0,L416/$F$416),5)","v":1.3769999999999999E-2},4.9899999999999996E-3,6.9999999999999999E-4,2.9199999999999999E-3,2.4299999999999999E-3,8.8699999999999994E-3,{"$f":"SUM(G916:Q916)","v":1.0000000000000002},{"$f":"F916-R916","v":0}]
[35]
[36,"RATE BASE"]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C917","v":"WTD NET OCRB RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E917","v":"RB29"},1,{"$f":"IF(F919=0,0,F919-SUM(H919:Q919))","v":0.78154999999999997},{"$f":"ROUND(IF($F$390=0,0,H390/$F$390),5)","v":0.17621999999999999},8.4999999999999995E-4,1.8799999999999999E-3,1.9000000000000001E-4,{"$f":"ROUND(IF($F$390=0,0,L390/$F$390),5)","v":6.94E-3},5.8E-4,5.4000000000000001E-4,8.3000000000000001E-4,2.3060000000000001E-2,7.3600000000000002E-3,{"$f":"SUM(G919:Q919)","v":1},{"$f":"F919-R919","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C918","v":"WTD TOTAL RATE BASE RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E918","v":"RB99"},1,{"$f":"IF(F920=0,0,F920-SUM(H920:Q920))","v":0.78195999999999999},{"$f":"ROUND(IF($F$426=0,0,H426/$F$426),5)","v":0.17638000000000001},8.7000000000000001E-4,1.83E-3,1.9000000000000001E-4,{"$f":"ROUND(IF($F$426=0,0,L426/$F$426),5)","v":7.5799999999999999E-3},1E-3,5.5000000000000003E-4,1.0300000000000001E-3,2.1100000000000001E-2,7.5100000000000002E-3,{"$f":"SUM(G920:Q920)","v":1},{"$f":"F920-R920","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C919","v":"WTD CWIP RATIO"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E919","v":"CW29"},1,{"$f":"IF(F921=0,0,F921-SUM(H921:Q921))","v":1},{"$f":"ROUND(IF($F$375=0,0,H375/$F$375),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$375=0,0,L375/$F$375),5)","v":0},0,0,0,0,0,{"$f":"SUM(G921:Q921)","v":1},{"$f":"F921-R921","v":0},null,null,null,{"$f":"R921","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-13"}]
[{"$f":"$A$2","v":"DISTRIBUTION CUSTOMER ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages&\" OF \"&Pages","v":"PAGE 18 OF 18"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"DISTRIBUTION"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ALLOCATORS",null,"SOURCE","ALLO",{"$f":"F$9","v":"CUSTOMER"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 12.2",null,1,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"WEIGHTED O & M EXPENSE RATIOS"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C932","v":"WTD PROD DEMAND O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E932","v":"P349"},1,{"$f":"ROUND(IF($F$457=0,0,G457/$F$457),5)","v":0},{"$f":"ROUND(IF($F$457=0,0,H457/$F$457),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$457=0,0,L457/$F$457),5)","v":0},0,0,0,0,0,{"$f":"SUM(G934:Q934)","v":0},{"$f":"F934-R934","v":1},null,null,null,{"$f":"R934","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C933","v":"WTD PROD ENERGY O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E933","v":"E349"},1,{"$f":"ROUND(IF($F$453=0,0,G453/$F$453),5)","v":0},{"$f":"ROUND(IF($F$453=0,0,H453/$F$453),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$453=0,0,L453/$F$453),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R935","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C934","v":"WTD TOTAL PROD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E934","v":"P459"},1,{"$f":"ROUND(IF($F$459=0,0,G459/$F$459),5)","v":0},{"$f":"ROUND(IF($F$459=0,0,H459/$F$459),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$459=0,0,L459/$F$459),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R936","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C935","v":"WTD TRANS O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E935","v":"T349"},1,{"$f":"ROUND(IF($F$466=0,0,G466/$F$466),5)","v":0},{"$f":"ROUND(IF($F$466=0,0,H466/$F$466),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$466=0,0,L466/$F$466),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R937","v":0}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C936","v":"WTD DIST O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E936","v":"D349"},1,{"$f":"ROUND(IF($F$492=0,0,G492/$F$492),5)","v":0.68781999999999999},{"$f":"ROUND(IF($F$492=0,0,H492/$F$492),5)","v":0.12744},8.1999999999999998E-4,1.0499999999999999E-3,1.3999999999999999E-4,{"$f":"ROUND(IF($F$492=0,0,L492/$F$492),5)","v":3.8E-3},1.8000000000000001E-4,3.1E-4,3.8999999999999999E-4,0.17369000000000001,4.3600000000000002E-3,1,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C937","v":"WTD UNCOLLECTIBLE ACCOUNT O&M"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E937","v":"C311"},1,{"$f":"ROUND(IF($F$496=0,0,G496/$F$496),5)","v":0.91503999999999996},{"$f":"ROUND(IF($F$496=0,0,H496/$F$496),5)","v":4.1570000000000003E-2},2.7E-4,2.9E-4,1.0000000000000001E-5,{"$f":"ROUND(IF($F$496=0,0,L496/$F$496),5)","v":2.121E-2},1.4200000000000001E-2,4.2999999999999999E-4,6.11E-3,8.7000000000000001E-4,0,0.99999999999999989,0,null,null,null,{"$f":"R939","v":0.99999999999999989}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C938","v":"WTD CUST ACCT O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E938","v":"C319"},1,{"$f":"ROUND(IF($F$503=0,0,G503/$F$503),5)","v":0.72277000000000002},{"$f":"ROUND(IF($F$503=0,0,H503/$F$503),5)","v":0.22478999999999999},9.1E-4,1.72E-3,2.5000000000000001E-4,{"$f":"ROUND(IF($F$503=0,0,L503/$F$503),5)","v":2.0660000000000001E-2},7.5599999999999999E-3,1.0499999999999999E-3,4.4400000000000004E-3,2.2200000000000002E-3,1.3650000000000001E-2,1.0000199999999999,-1.9999999999908979E-5,null,null,null,{"$f":"R940","v":1.0000199999999999}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C939","v":"WTD CUST SERV & INFO O&M  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E939","v":"C331"},1,{"$f":"ROUND(IF($F$518=0,0,G518/$F$518),5)","v":0.90183999999999997},{"$f":"ROUND(IF($F$518=0,0,H518/$F$518),5)","v":9.1660000000000005E-2},1.2199999999999999E-3,7.3999999999999999E-4,1.1E-4,{"$f":"ROUND(IF($F$518=0,0,L518/$F$518),5)","v":1.1000000000000001E-3},2.5999999999999998E-4,6.9999999999999994E-5,1.1E-4,2.81E-3,8.0000000000000007E-5,1,0,null,null,null,{"$f":"R941","v":1}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C940","v":"WTD SALES O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E940","v":"S319"},1,{"$f":"ROUND(IF($F$522=0,0,G522/$F$522),5)","v":0.90183999999999997},{"$f":"ROUND(IF($F$522=0,0,H522/$F$522),5)","v":9.1660000000000005E-2},1.2199999999999999E-3,7.3999999999999999E-4,1.1E-4,{"$f":"ROUND(IF($F$522=0,0,L522/$F$522),5)","v":1.1000000000000001E-3},2.5999999999999998E-4,6.9999999999999994E-5,1.1E-4,2.81E-3,8.0000000000000007E-5,{"$f":"SUM(G942:Q942)","v":1},{"$f":"F942-R942","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C941","v":"WTD O&M EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E941","v":"OM39"},1,{"$f":"ROUND(IF($F$549=0,0,G549/$F$549),5)","v":0.74370000000000003},{"$f":"ROUND(IF($F$549=0,0,H549/$F$549),5)","v":0.17321},9.3999999999999997E-4,1.3500000000000001E-3,1.9000000000000001E-4,{"$f":"ROUND(IF($F$549=0,0,L549/$F$549),5)","v":1.2330000000000001E-2},4.1399999999999996E-3,6.6E-4,2.5000000000000001E-3,5.2400000000000002E-2,8.5800000000000008E-3,{"$f":"SUM(G943:Q943)","v":1},{"$f":"F943-R943","v":0}]
[12]
[13,"A & G EXPENSES"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C944","v":"WTD PROD DEMAND A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E944","v":"A300"},1,{"$f":"ROUND(IF($F$525=0,0,G525/$F$525),5)","v":0},{"$f":"ROUND(IF($F$525=0,0,H525/$F$525),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$525=0,0,L525/$F$525),5)","v":0},0,0,0,0,0,{"$f":"SUM(G946:Q946)","v":0},{"$f":"F946-R946","v":1}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C945","v":"WTD PROD ENERGY A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E945","v":"A302"},1,{"$f":"ROUND(IF($F$526=0,0,G526/$F$526),5)","v":0},{"$f":"ROUND(IF($F$526=0,0,H526/$F$526),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$526=0,0,L526/$F$526),5)","v":0},0,0,0,0,0,0,1]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C946","v":"WTD TRANS A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E946","v":"A304"},1,{"$f":"ROUND(IF($F$527=0,0,G527/$F$527),5)","v":0},{"$f":"ROUND(IF($F$527=0,0,H527/$F$527),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$527=0,0,L527/$F$527),5)","v":0},0,0,0,0,0,0,1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C947","v":"WTD DIST A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E947","v":"A306"},1,{"$f":"ROUND(IF($F$528=0,0,G528/$F$528),5)","v":0.68781999999999999},{"$f":"ROUND(IF($F$528=0,0,H528/$F$528),5)","v":0.12744},8.1999999999999998E-4,1.0499999999999999E-3,1.3999999999999999E-4,{"$f":"ROUND(IF($F$528=0,0,L528/$F$528),5)","v":3.8E-3},1.8000000000000001E-4,3.1E-4,3.8999999999999999E-4,0.17369000000000001,4.3600000000000002E-3,1,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C948","v":"WTD CUST ACCT A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E948","v":"A308"},1,{"$f":"ROUND(IF($F$529=0,0,G529/$F$529),5)","v":0.72275},{"$f":"ROUND(IF($F$529=0,0,H529/$F$529),5)","v":0.22478999999999999},9.1E-4,1.72E-3,2.5000000000000001E-4,{"$f":"ROUND(IF($F$529=0,0,L529/$F$529),5)","v":2.0660000000000001E-2},7.5599999999999999E-3,1.0499999999999999E-3,4.4400000000000004E-3,2.2200000000000002E-3,1.3650000000000001E-2,1,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C949","v":"WTD CUST SERV & INFO A&G  EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E949","v":"A310"},1,{"$f":"ROUND(IF($F$530=0,0,G530/$F$530),5)","v":0.90183999999999997},{"$f":"ROUND(IF($F$530=0,0,H530/$F$530),5)","v":9.1660000000000005E-2},1.2199999999999999E-3,7.3999999999999999E-4,1.1E-4,{"$f":"ROUND(IF($F$530=0,0,L530/$F$530),5)","v":1.1000000000000001E-3},2.5999999999999998E-4,6.9999999999999994E-5,1.1E-4,2.81E-3,8.0000000000000007E-5,1,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C950","v":"WTD SALES A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E950","v":"A312"},1,{"$f":"ROUND(IF($F$531=0,0,G531/$F$531),5)","v":0},{"$f":"ROUND(IF($F$531=0,0,H531/$F$531),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$531=0,0,L531/$F$531),5)","v":0},0,0,0,0,0,0,1]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C951","v":"WTD A&G EXPENSE UNADJUSTED"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E951","v":"A315"},1,{"$f":"ROUND(IF($F$532=0,0,G532/$F$532),5)","v":0.72514999999999996},{"$f":"ROUND(IF($F$532=0,0,H532/$F$532),5)","v":0.19531000000000001},9.1E-4,1.5100000000000001E-3,2.2000000000000001E-4,{"$f":"ROUND(IF($F$532=0,0,L532/$F$532),5)","v":1.575E-2},5.4900000000000001E-3,8.3000000000000001E-4,3.2799999999999999E-3,4.0759999999999998E-2,1.0789999999999999E-2,0.99999999999999989,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C952","v":"WTD A&G EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E952","v":"A357"},1,{"$f":"ROUND(IF($F$547=0,0,G547/$F$547),5)","v":0.72514999999999996},{"$f":"ROUND(IF($F$547=0,0,H547/$F$547),5)","v":0.19531000000000001},9.1E-4,1.5100000000000001E-3,2.2000000000000001E-4,{"$f":"ROUND(IF($F$547=0,0,L547/$F$547),5)","v":1.575E-2},5.4900000000000001E-3,8.3000000000000001E-4,3.2799999999999999E-3,4.0759999999999998E-2,1.0789999999999999E-2,0.99999999999999989,0]
[23]
[24,"DEPRECIATION EXPENSES"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C955","v":"WTD PRODUCTION DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E955","v":"P489"},1,{"$f":"ROUND(IF($F$563=0,0,G563/$F$563),5)","v":0},{"$f":"ROUND(IF($F$563=0,0,H563/$F$563),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$563=0,0,L563/$F$563),5)","v":0},0,0,0,0,0,{"$f":"SUM(G957:Q957)","v":0},{"$f":"F957-R957","v":1},null,null,null,{"$f":"R957","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C956","v":"WTD TRANS DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E956","v":"T489"},1,{"$f":"ROUND(IF($F$567=0,0,G567/$F$567),5)","v":0},{"$f":"ROUND(IF($F$567=0,0,H567/$F$567),5)","v":0},0,0,0,{"$f":"ROUND(IF($F$567=0,0,L567/$F$567),5)","v":0},0,0,0,0,0,0,1,null,null,null,{"$f":"R958","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C957","v":"WTD DIST DEPREC RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E957","v":"D489"},1,{"$f":"ROUND(IF($F$571=0,0,G571/$F$571),5)","v":0.77629000000000004},{"$f":"ROUND(IF($F$571=0,0,H571/$F$571),5)","v":0.17965999999999999},8.5999999999999998E-4,1.91E-3,1.9000000000000001E-4,{"$f":"ROUND(IF($F$571=0,0,L571/$F$571),5)","v":6.7400000000000003E-3},3.3E-4,5.5000000000000003E-4,7.3999999999999999E-4,2.5139999999999999E-2,7.5900000000000004E-3,1.0000000000000002,0,null,null,null,{"$f":"R959","v":1.0000000000000002}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C958","v":"WTD GENERAL DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E958","v":"G489"},1,{"$f":"ROUND(IF($F$575=0,0,G575/$F$575),5)","v":0.77629000000000004},{"$f":"ROUND(IF($F$575=0,0,H575/$F$575),5)","v":0.18065000000000001},1E-3,1.4E-3,2.0000000000000001E-4,{"$f":"ROUND(IF($F$575=0,0,L575/$F$575),5)","v":1.4080000000000001E-2},5.0699999999999999E-3,7.2000000000000005E-4,2.97E-3,8.4499999999999992E-3,9.1699999999999993E-3,1,0,null,null,null,{"$f":"R960","v":1}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C959","v":"WTD COM & OTHER DEP EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E959","v":"C489"},1,{"$f":"ROUND(IF($F$579=0,0,G579/$F$579),5)","v":0.76924000000000003},{"$f":"ROUND(IF($F$579=0,0,H579/$F$579),5)","v":0.18267},9.8999999999999999E-4,1.41E-3,2.1000000000000001E-4,{"$f":"ROUND(IF($F$579=0,0,L579/$F$579),5)","v":1.431E-2},5.1200000000000004E-3,7.5000000000000002E-4,3.0000000000000001E-3,1.2919999999999999E-2,9.3799999999999994E-3,1.0000000000000002,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C960","v":"WTD TOT DEPREC EXP RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E960","v":"DE49"},1,{"$f":"ROUND(IF($F$582=0,0,G582/$F$582),5)","v":0.77622000000000002},{"$f":"ROUND(IF($F$582=0,0,H582/$F$582),5)","v":0.17979999999999999},8.8000000000000003E-4,1.8500000000000001E-3,1.9000000000000001E-4,{"$f":"ROUND(IF($F$582=0,0,L582/$F$582),5)","v":7.6099999999999996E-3},8.8999999999999995E-4,5.6999999999999998E-4,1E-3,2.3210000000000001E-2,7.7799999999999996E-3,0.99999999999999989,0,null,null,null,{"$f":"R962","v":0.99999999999999989}]
[31]
[32,"OTHER TAXES & MISC EXPENSES"]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C963","v":"WTD R. E. & PROP TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E963","v":"L529"},1,{"$f":"ROUND(IF($F$598=0,0,G598/$F$598),5)","v":0.77627999999999997},{"$f":"ROUND(IF($F$598=0,0,H598/$F$598),5)","v":0.1797},8.5999999999999998E-4,1.9E-3,1.9000000000000001E-4,{"$f":"ROUND(IF($F$598=0,0,L598/$F$598),5)","v":6.9800000000000001E-3},4.8999999999999998E-4,5.5000000000000003E-4,8.0999999999999996E-4,2.46E-2,7.6400000000000001E-3,{"$f":"SUM(G965:Q965)","v":0.99999999999999989},{"$f":"F965-R965","v":0},null,null,null,{"$f":"R965","v":0.99999999999999989}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C964","v":"WTD MISC TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E964","v":"L589"},1,{"$f":"ROUND(IF($F$605=0,0,G605/$F$605),5)","v":0.72516000000000003},{"$f":"ROUND(IF($F$605=0,0,H605/$F$605),5)","v":0.19531000000000001},9.1E-4,1.5100000000000001E-3,2.2000000000000001E-4,{"$f":"ROUND(IF($F$605=0,0,L605/$F$605),5)","v":1.575E-2},5.4900000000000001E-3,8.3000000000000001E-4,3.2799999999999999E-3,4.0759999999999998E-2,1.0789999999999999E-2,{"$f":"SUM(G966:Q966)","v":1.0000100000000001},{"$f":"F966-R966","v":-1.0000000000065512E-5},null,null,null,{"$f":"R966","v":1.0000100000000001}]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C965","v":"WTD OTHER TAX RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E965","v":"L599"},1,{"$f":"ROUND(IF($F$612=0,0,G612/$F$612),5)","v":0.76015999999999995},{"$f":"ROUND(IF($F$612=0,0,H612/$F$612),5)","v":0.18462000000000001},8.8000000000000003E-4,1.81E-3,2.0000000000000001E-4,{"$f":"ROUND(IF($F$612=0,0,L612/$F$612),5)","v":1.0619999999999999E-2},2.7699999999999999E-3,6.4000000000000005E-4,1.8600000000000001E-3,2.8139999999999998E-2,8.2799999999999992E-3,{"$f":"SUM(G967:Q967)","v":0.99997999999999976},{"$f":"F967-R967","v":2.0000000000242046E-5},null,null,null,{"$f":"R967","v":0.99997999999999976}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C966","v":"WTD OP EXP EX IT & REV RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E966","v":"OP69"},1,{"$f":"ROUND(IF($F$618=0,0,G618/$F$618),5)","v":0.75383999999999995},{"$f":"ROUND(IF($F$618=0,0,H618/$F$618),5)","v":0.17595},9.2000000000000003E-4,1.5299999999999999E-3,1.9000000000000001E-4,{"$f":"ROUND(IF($F$618=0,0,L618/$F$618),5)","v":1.0919999999999999E-2},3.15E-3,6.4000000000000005E-4,2.0500000000000002E-3,4.249E-2,8.3400000000000002E-3,{"$f":"SUM(G968:Q968)","v":1.0000199999999999},{"$f":"F968-R968","v":-1.9999999999908979E-5},null,null,null,{"$f":"R968","v":1.0000199999999999}]
[37]
[38,"TOTAL COST OF SERVICE"]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C969","v":"WTD TOTAL COST OF SERVICE"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E969","v":"CS09"},1,{"$f":"ROUND(IF($F$770=0,0,G770/$F$770),9)","v":0.75700560500000003},0.17540549999999999,9.1078199999999995E-4,1.5427489999999999E-3,1.9264E-4,1.0682084E-2,3.0137150000000001E-3,6.2721399999999996E-4,1.9793469999999998E-3,4.0392227000000003E-2,8.2481380000000003E-3,{"$f":"SUM(G971:Q971)","v":1.0000000010000001},{"$f":"F971-R971","v":-1.000000082740371E-9},null,null,null,{"$f":"R971","v":1.0000000010000001}]
[40]
[41,"WAGES & SALARIES (K600-K639)"]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C972","v":"WTD RATIOS"},"Internal",{"$f":"'FR-16(7)(v)-1 Functional'!E972","v":"K669"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"REVENUE NOT TO BE INCLUDED IN REVENUE TAX CALC"]
[2,null,"GOVERNMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I985","v":0},{"$f":"F985-SUM(H985:Q985)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Customer,$H$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Customer,$I$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Customer,$J$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Customer,$K$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Customer,$L$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Customer,$M$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Customer,$N$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Customer,$O$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Customer,$P$10,FALSE),0)","v":0},{"$f":"ROUND(F985*VLOOKUP(E985,ALLOCTABLE_Distr_Customer,$Q$10,FALSE),0)","v":0},{"$f":"SUM(G985:Q985)","v":0},{"$f":"F985-R985","v":0}]
[3,null,"INTERDEPARTMENTAL",null,"A357",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I986","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,"UNCOLLECTIBLE EXPENSE",null,"A357",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,"OTHER PROD GAS ASSC COS  489050",null,"K301",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,"MISC. REV. - SALE OF MATERIAL",null,"A357",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,"RENT ASSOC. COS  49302,04,05,06,07,08,11 & 50",null,"NP29",{"$f":"'FR-16(7)(v)-10 DIST Classified'!I990","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,"TOTAL","REXC",null,{"$f":"SUM(F984:F990)","v":0},0,0,0,{"$f":"SUM(J984:J990)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Allocated COSS Check Total","index":16,"n_rows":1029,"n_cols":19,"rows_kept":1029,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-10",null,null,null,null,null,null,null,"FR-16(7)(v)-14"]
["TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["LINE",null,null,null,null,"CLASS",{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"ALLOCATED",{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G12:Q12)","v":0},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G13:Q13)","v":0},{"$f":"F13-R13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G14:Q14)","v":0},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F15-R15","v":0}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G18:Q18)","v":0},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G19:Q19)","v":0},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":9911},{"$f":"G612","v":0},{"$f":"H612","v":0},{"$f":"I612","v":0},{"$f":"J612","v":0},0,0,0,0,0,0,{"$f":"$Q$612","v":0},{"$f":"SUM(G20:Q20)","v":0},9911]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":9911},0,0,0,0,0,0,0,0,0,0,0,0,9911]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":-346.30898488452658},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"$Q$676","v":0},{"$f":"SUM(G22:Q22)","v":0},-346.30898488452658]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":-20},{"$f":"G722","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G23:Q23)","v":0},-20]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F24+'FR-16(7)(v)-4 PROD Energy'!F24+'FR-16(7)(v)-5 PROD Cust'!F24+'FR-16(7)(v)-7 TRANS Demand'!F24+'FR-16(7)(v)-8 TRANS Energy'!F24+'FR-16(7)(v)-9 TRANS Cust'!F24+'FR-16(7)(v)-11 DIST Demand'!F24+'FR-16(7)(v)-12 DIST Energy'!F24+'FR-16(7)(v)-13 DIST Cust'!F24-'FR-16(7)(v)-14 TOTAL CLASS'!F24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G24+'FR-16(7)(v)-4 PROD Energy'!G24+'FR-16(7)(v)-5 PROD Cust'!G24+'FR-16(7)(v)-7 TRANS Demand'!G24+'FR-16(7)(v)-8 TRANS Energy'!G24+'FR-16(7)(v)-9 TRANS Cust'!G24+'FR-16(7)(v)-11 DIST Demand'!G24+'FR-16(7)(v)-12 DIST Energy'!G24+'FR-16(7)(v)-13 DIST Cust'!G24-'FR-16(7)(v)-14 TOTAL CLASS'!G24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H24+'FR-16(7)(v)-4 PROD Energy'!H24+'FR-16(7)(v)-5 PROD Cust'!H24+'FR-16(7)(v)-7 TRANS Demand'!H24+'FR-16(7)(v)-8 TRANS Energy'!H24+'FR-16(7)(v)-9 TRANS Cust'!H24+'FR-16(7)(v)-11 DIST Demand'!H24+'FR-16(7)(v)-12 DIST Energy'!H24+'FR-16(7)(v)-13 DIST Cust'!H24-'FR-16(7)(v)-14 TOTAL CLASS'!H24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I24+'FR-16(7)(v)-4 PROD Energy'!I24+'FR-16(7)(v)-5 PROD Cust'!I24+'FR-16(7)(v)-7 TRANS Demand'!I24+'FR-16(7)(v)-8 TRANS Energy'!I24+'FR-16(7)(v)-9 TRANS Cust'!I24+'FR-16(7)(v)-11 DIST Demand'!I24+'FR-16(7)(v)-12 DIST Energy'!I24+'FR-16(7)(v)-13 DIST Cust'!I24-'FR-16(7)(v)-14 TOTAL CLASS'!I24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J24+'FR-16(7)(v)-4 PROD Energy'!J24+'FR-16(7)(v)-5 PROD Cust'!J24+'FR-16(7)(v)-7 TRANS Demand'!J24+'FR-16(7)(v)-8 TRANS Energy'!J24+'FR-16(7)(v)-9 TRANS Cust'!J24+'FR-16(7)(v)-11 DIST Demand'!J24+'FR-16(7)(v)-12 DIST Energy'!J24+'FR-16(7)(v)-13 DIST Cust'!J24-'FR-16(7)(v)-14 TOTAL CLASS'!J24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K24+'FR-16(7)(v)-4 PROD Energy'!K24+'FR-16(7)(v)-5 PROD Cust'!K24+'FR-16(7)(v)-7 TRANS Demand'!K24+'FR-16(7)(v)-8 TRANS Energy'!K24+'FR-16(7)(v)-9 TRANS Cust'!K24+'FR-16(7)(v)-11 DIST Demand'!K24+'FR-16(7)(v)-12 DIST Energy'!K24+'FR-16(7)(v)-13 DIST Cust'!K24-'FR-16(7)(v)-14 TOTAL CLASS'!K24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L24+'FR-16(7)(v)-4 PROD Energy'!L24+'FR-16(7)(v)-5 PROD Cust'!L24+'FR-16(7)(v)-7 TRANS Demand'!L24+'FR-16(7)(v)-8 TRANS Energy'!L24+'FR-16(7)(v)-9 TRANS Cust'!L24+'FR-16(7)(v)-11 DIST Demand'!L24+'FR-16(7)(v)-12 DIST Energy'!L24+'FR-16(7)(v)-13 DIST Cust'!L24-'FR-16(7)(v)-14 TOTAL CLASS'!L24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M24+'FR-16(7)(v)-4 PROD Energy'!M24+'FR-16(7)(v)-5 PROD Cust'!M24+'FR-16(7)(v)-7 TRANS Demand'!M24+'FR-16(7)(v)-8 TRANS Energy'!M24+'FR-16(7)(v)-9 TRANS Cust'!M24+'FR-16(7)(v)-11 DIST Demand'!M24+'FR-16(7)(v)-12 DIST Energy'!M24+'FR-16(7)(v)-13 DIST Cust'!M24-'FR-16(7)(v)-14 TOTAL CLASS'!M24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N24+'FR-16(7)(v)-4 PROD Energy'!N24+'FR-16(7)(v)-5 PROD Cust'!N24+'FR-16(7)(v)-7 TRANS Demand'!N24+'FR-16(7)(v)-8 TRANS Energy'!N24+'FR-16(7)(v)-9 TRANS Cust'!N24+'FR-16(7)(v)-11 DIST Demand'!N24+'FR-16(7)(v)-12 DIST Energy'!N24+'FR-16(7)(v)-13 DIST Cust'!N24-'FR-16(7)(v)-14 TOTAL CLASS'!N24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O24+'FR-16(7)(v)-4 PROD Energy'!O24+'FR-16(7)(v)-5 PROD Cust'!O24+'FR-16(7)(v)-7 TRANS Demand'!O24+'FR-16(7)(v)-8 TRANS Energy'!O24+'FR-16(7)(v)-9 TRANS Cust'!O24+'FR-16(7)(v)-11 DIST Demand'!O24+'FR-16(7)(v)-12 DIST Energy'!O24+'FR-16(7)(v)-13 DIST Cust'!O24-'FR-16(7)(v)-14 TOTAL CLASS'!O24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P24+'FR-16(7)(v)-4 PROD Energy'!P24+'FR-16(7)(v)-5 PROD Cust'!P24+'FR-16(7)(v)-7 TRANS Demand'!P24+'FR-16(7)(v)-8 TRANS Energy'!P24+'FR-16(7)(v)-9 TRANS Cust'!P24+'FR-16(7)(v)-11 DIST Demand'!P24+'FR-16(7)(v)-12 DIST Energy'!P24+'FR-16(7)(v)-13 DIST Cust'!P24-'FR-16(7)(v)-14 TOTAL CLASS'!P24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q24+'FR-16(7)(v)-4 PROD Energy'!Q24+'FR-16(7)(v)-5 PROD Cust'!Q24+'FR-16(7)(v)-7 TRANS Demand'!Q24+'FR-16(7)(v)-8 TRANS Energy'!Q24+'FR-16(7)(v)-9 TRANS Cust'!Q24+'FR-16(7)(v)-11 DIST Demand'!Q24+'FR-16(7)(v)-12 DIST Energy'!Q24+'FR-16(7)(v)-13 DIST Cust'!Q24-'FR-16(7)(v)-14 TOTAL CLASS'!Q24","v":0},{"$f":"SUM(G24:Q24)","v":0},0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":9544.6910151154734},{"$f":"SUM(G21:G25)","v":0},{"$f":"SUM(H21:H25)","v":0},{"$f":"SUM(I21:I25)","v":0},{"$f":"SUM(J21:J25)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q21:Q25)","v":0},{"$f":"SUM(R21:R25)","v":0},9544.6910151154734]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":2},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G28:Q28)","v":0},{"$f":"F28-R28","v":2}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":0},{"$f":"-G750","v":0},{"$f":"-H750","v":0},{"$f":"-I750","v":0},{"$f":"-J750","v":0},0,0,0,0,0,0,{"$f":"-$Q$750","v":0},{"$f":"SUM(G29:Q29)","v":0},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":9546.6910151154734},0,0,0,0,0,0,0,0,0,0,0,0,9546.6910151154734]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!H27-'WP FR-16(7)(v) Rate Incr'!I27","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!H15-'WP FR-16(7)(v) Rate Incr'!I15","v":-8583021},{"$f":"'WP FR-16(7)(v) Rate Incr'!H16-'WP FR-16(7)(v) Rate Incr'!I16","v":8046470},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H17-'WP FR-16(7)(v) Rate Incr'!$I17","v":151176},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H18-'WP FR-16(7)(v) Rate Incr'!$I18","v":-755764},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H19-'WP FR-16(7)(v) Rate Incr'!$I19","v":5373},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H20-'WP FR-16(7)(v) Rate Incr'!$I20","v":1776017},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H21-'WP FR-16(7)(v) Rate Incr'!$I21","v":-633938},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H22-'WP FR-16(7)(v) Rate Incr'!$I22","v":-97056},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H23-'WP FR-16(7)(v) Rate Incr'!$I23","v":307289},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H24-'WP FR-16(7)(v) Rate Incr'!$I24","v":-74779},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H25-'WP FR-16(7)(v) Rate Incr'!$I25","v":-141767},{"$f":"SUM(G31:Q31)","v":0},0]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":9546.6910151154734},-8583021,8046470,151176,-755764,5373,1776017,-633938,-97056,307289,-74779,-141767,0,9546.6910151154734]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"SUM(G33:Q33)","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G33+'FR-16(7)(v)-4 PROD Energy'!G33+'FR-16(7)(v)-5 PROD Cust'!G33+'FR-16(7)(v)-7 TRANS Demand'!G33+'FR-16(7)(v)-8 TRANS Energy'!G33+'FR-16(7)(v)-9 TRANS Cust'!G33+'FR-16(7)(v)-11 DIST Demand'!G33+'FR-16(7)(v)-12 DIST Energy'!G33+'FR-16(7)(v)-13 DIST Cust'!G33-'FR-16(7)(v)-14 TOTAL CLASS'!G33","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H33+'FR-16(7)(v)-4 PROD Energy'!H33+'FR-16(7)(v)-5 PROD Cust'!H33+'FR-16(7)(v)-7 TRANS Demand'!H33+'FR-16(7)(v)-8 TRANS Energy'!H33+'FR-16(7)(v)-9 TRANS Cust'!H33+'FR-16(7)(v)-11 DIST Demand'!H33+'FR-16(7)(v)-12 DIST Energy'!H33+'FR-16(7)(v)-13 DIST Cust'!H33-'FR-16(7)(v)-14 TOTAL CLASS'!H33","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I33+'FR-16(7)(v)-4 PROD Energy'!I33+'FR-16(7)(v)-5 PROD Cust'!I33+'FR-16(7)(v)-7 TRANS Demand'!I33+'FR-16(7)(v)-8 TRANS Energy'!I33+'FR-16(7)(v)-9 TRANS Cust'!I33+'FR-16(7)(v)-11 DIST Demand'!I33+'FR-16(7)(v)-12 DIST Energy'!I33+'FR-16(7)(v)-13 DIST Cust'!I33-'FR-16(7)(v)-14 TOTAL CLASS'!I33","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J33+'FR-16(7)(v)-4 PROD Energy'!J33+'FR-16(7)(v)-5 PROD Cust'!J33+'FR-16(7)(v)-7 TRANS Demand'!J33+'FR-16(7)(v)-8 TRANS Energy'!J33+'FR-16(7)(v)-9 TRANS Cust'!J33+'FR-16(7)(v)-11 DIST Demand'!J33+'FR-16(7)(v)-12 DIST Energy'!J33+'FR-16(7)(v)-13 DIST Cust'!J33-'FR-16(7)(v)-14 TOTAL CLASS'!J33","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K33+'FR-16(7)(v)-4 PROD Energy'!K33+'FR-16(7)(v)-5 PROD Cust'!K33+'FR-16(7)(v)-7 TRANS Demand'!K33+'FR-16(7)(v)-8 TRANS Energy'!K33+'FR-16(7)(v)-9 TRANS Cust'!K33+'FR-16(7)(v)-11 DIST Demand'!K33+'FR-16(7)(v)-12 DIST Energy'!K33+'FR-16(7)(v)-13 DIST Cust'!K33-'FR-16(7)(v)-14 TOTAL CLASS'!K33","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L33+'FR-16(7)(v)-4 PROD Energy'!L33+'FR-16(7)(v)-5 PROD Cust'!L33+'FR-16(7)(v)-7 TRANS Demand'!L33+'FR-16(7)(v)-8 TRANS Energy'!L33+'FR-16(7)(v)-9 TRANS Cust'!L33+'FR-16(7)(v)-11 DIST Demand'!L33+'FR-16(7)(v)-12 DIST Energy'!L33+'FR-16(7)(v)-13 DIST Cust'!L33-'FR-16(7)(v)-14 TOTAL CLASS'!L33","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M33+'FR-16(7)(v)-4 PROD Energy'!M33+'FR-16(7)(v)-5 PROD Cust'!M33+'FR-16(7)(v)-7 TRANS Demand'!M33+'FR-16(7)(v)-8 TRANS Energy'!M33+'FR-16(7)(v)-9 TRANS Cust'!M33+'FR-16(7)(v)-11 DIST Demand'!M33+'FR-16(7)(v)-12 DIST Energy'!M33+'FR-16(7)(v)-13 DIST Cust'!M33-'FR-16(7)(v)-14 TOTAL CLASS'!M33","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N33+'FR-16(7)(v)-4 PROD Energy'!N33+'FR-16(7)(v)-5 PROD Cust'!N33+'FR-16(7)(v)-7 TRANS Demand'!N33+'FR-16(7)(v)-8 TRANS Energy'!N33+'FR-16(7)(v)-9 TRANS Cust'!N33+'FR-16(7)(v)-11 DIST Demand'!N33+'FR-16(7)(v)-12 DIST Energy'!N33+'FR-16(7)(v)-13 DIST Cust'!N33-'FR-16(7)(v)-14 TOTAL CLASS'!N33","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O33+'FR-16(7)(v)-4 PROD Energy'!O33+'FR-16(7)(v)-5 PROD Cust'!O33+'FR-16(7)(v)-7 TRANS Demand'!O33+'FR-16(7)(v)-8 TRANS Energy'!O33+'FR-16(7)(v)-9 TRANS Cust'!O33+'FR-16(7)(v)-11 DIST Demand'!O33+'FR-16(7)(v)-12 DIST Energy'!O33+'FR-16(7)(v)-13 DIST Cust'!O33-'FR-16(7)(v)-14 TOTAL CLASS'!O33","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P33+'FR-16(7)(v)-4 PROD Energy'!P33+'FR-16(7)(v)-5 PROD Cust'!P33+'FR-16(7)(v)-7 TRANS Demand'!P33+'FR-16(7)(v)-8 TRANS Energy'!P33+'FR-16(7)(v)-9 TRANS Cust'!P33+'FR-16(7)(v)-11 DIST Demand'!P33+'FR-16(7)(v)-12 DIST Energy'!P33+'FR-16(7)(v)-13 DIST Cust'!P33-'FR-16(7)(v)-14 TOTAL CLASS'!P33","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q33+'FR-16(7)(v)-4 PROD Energy'!Q33+'FR-16(7)(v)-5 PROD Cust'!Q33+'FR-16(7)(v)-7 TRANS Demand'!Q33+'FR-16(7)(v)-8 TRANS Energy'!Q33+'FR-16(7)(v)-9 TRANS Cust'!Q33+'FR-16(7)(v)-11 DIST Demand'!Q33+'FR-16(7)(v)-12 DIST Energy'!Q33+'FR-16(7)(v)-13 DIST Cust'!Q33-'FR-16(7)(v)-14 TOTAL CLASS'!Q33","v":0},{"$f":"SUM(G33:Q33)","v":0},0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":9546.6910151154734},-8583021,8046470,151176,-755764,5373,1776017,-633938,-97056,307289,-74779,-141767,0,9546.6910151154734]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-9544.6910151094198},{"$f":"G777+G28","v":0},{"$f":"H777+H28","v":0},{"$f":"I777+I28","v":0},{"$f":"J777+J28","v":0},0,0,0,0,0,0,{"$f":"Q777+Q28","v":0},{"$f":"R777+R28","v":0},{"$f":"F36-R36","v":-9544.6910151094198}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(S37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-4.1927839994189982E-2},-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,-4.1927839994189982E-2,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":-4.1927839994189982E-2},{"$f":"IF(OR(Equity=0,S37=0)=TRUE,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(G793=0,0,(J38-G806-G807-G809)*G796/G793)","v":0.14501943137655962},0,0,0,0,0,0,{"$f":"IF(Equity=0,0,(Q38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,S38=0)=TRUE,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES (Schedule M)",null,null,null,{"$f":"SUM(G42:Q42)","v":304270571},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G881","v":120391018},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H881","v":89967454},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I881","v":589997},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J881","v":623628},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K881","v":28730},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L881","v":45903624},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M881","v":30722085},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N881","v":926746},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O881","v":13220511},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P881","v":1889364},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q881","v":7414},{"$f":"SUM(G42:Q42)","v":304270571},{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":-304261024.30898488},-120391018,-89967454,-589997,-623628,-28730,-45903624,-30722085,-926746,-13220511,-1889364,-7414,-304270571,9546.6910151154734]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":-0.99997000000000003},-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-304270571},-120391018,-89967454,-589997,-623628,-28730,-45903624,-30722085,-926746,-13220511,-1889364,-7414,-304270571,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-1},-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM","K201",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F59+'FR-16(7)(v)-4 PROD Energy'!F59+'FR-16(7)(v)-5 PROD Cust'!F59+'FR-16(7)(v)-7 TRANS Demand'!F59+'FR-16(7)(v)-8 TRANS Energy'!F59+'FR-16(7)(v)-9 TRANS Cust'!F59+'FR-16(7)(v)-11 DIST Demand'!F59+'FR-16(7)(v)-12 DIST Energy'!F59+'FR-16(7)(v)-13 DIST Cust'!F59-'FR-16(7)(v)-14 TOTAL CLASS'!F59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G59+'FR-16(7)(v)-4 PROD Energy'!G59+'FR-16(7)(v)-5 PROD Cust'!G59+'FR-16(7)(v)-7 TRANS Demand'!G59+'FR-16(7)(v)-8 TRANS Energy'!G59+'FR-16(7)(v)-9 TRANS Cust'!G59+'FR-16(7)(v)-11 DIST Demand'!G59+'FR-16(7)(v)-12 DIST Energy'!G59+'FR-16(7)(v)-13 DIST Cust'!G59-'FR-16(7)(v)-14 TOTAL CLASS'!G59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H59+'FR-16(7)(v)-4 PROD Energy'!H59+'FR-16(7)(v)-5 PROD Cust'!H59+'FR-16(7)(v)-7 TRANS Demand'!H59+'FR-16(7)(v)-8 TRANS Energy'!H59+'FR-16(7)(v)-9 TRANS Cust'!H59+'FR-16(7)(v)-11 DIST Demand'!H59+'FR-16(7)(v)-12 DIST Energy'!H59+'FR-16(7)(v)-13 DIST Cust'!H59-'FR-16(7)(v)-14 TOTAL CLASS'!H59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I59+'FR-16(7)(v)-4 PROD Energy'!I59+'FR-16(7)(v)-5 PROD Cust'!I59+'FR-16(7)(v)-7 TRANS Demand'!I59+'FR-16(7)(v)-8 TRANS Energy'!I59+'FR-16(7)(v)-9 TRANS Cust'!I59+'FR-16(7)(v)-11 DIST Demand'!I59+'FR-16(7)(v)-12 DIST Energy'!I59+'FR-16(7)(v)-13 DIST Cust'!I59-'FR-16(7)(v)-14 TOTAL CLASS'!I59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J59+'FR-16(7)(v)-4 PROD Energy'!J59+'FR-16(7)(v)-5 PROD Cust'!J59+'FR-16(7)(v)-7 TRANS Demand'!J59+'FR-16(7)(v)-8 TRANS Energy'!J59+'FR-16(7)(v)-9 TRANS Cust'!J59+'FR-16(7)(v)-11 DIST Demand'!J59+'FR-16(7)(v)-12 DIST Energy'!J59+'FR-16(7)(v)-13 DIST Cust'!J59-'FR-16(7)(v)-14 TOTAL CLASS'!J59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K59+'FR-16(7)(v)-4 PROD Energy'!K59+'FR-16(7)(v)-5 PROD Cust'!K59+'FR-16(7)(v)-7 TRANS Demand'!K59+'FR-16(7)(v)-8 TRANS Energy'!K59+'FR-16(7)(v)-9 TRANS Cust'!K59+'FR-16(7)(v)-11 DIST Demand'!K59+'FR-16(7)(v)-12 DIST Energy'!K59+'FR-16(7)(v)-13 DIST Cust'!K59-'FR-16(7)(v)-14 TOTAL CLASS'!K59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L59+'FR-16(7)(v)-4 PROD Energy'!L59+'FR-16(7)(v)-5 PROD Cust'!L59+'FR-16(7)(v)-7 TRANS Demand'!L59+'FR-16(7)(v)-8 TRANS Energy'!L59+'FR-16(7)(v)-9 TRANS Cust'!L59+'FR-16(7)(v)-11 DIST Demand'!L59+'FR-16(7)(v)-12 DIST Energy'!L59+'FR-16(7)(v)-13 DIST Cust'!L59-'FR-16(7)(v)-14 TOTAL CLASS'!L59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M59+'FR-16(7)(v)-4 PROD Energy'!M59+'FR-16(7)(v)-5 PROD Cust'!M59+'FR-16(7)(v)-7 TRANS Demand'!M59+'FR-16(7)(v)-8 TRANS Energy'!M59+'FR-16(7)(v)-9 TRANS Cust'!M59+'FR-16(7)(v)-11 DIST Demand'!M59+'FR-16(7)(v)-12 DIST Energy'!M59+'FR-16(7)(v)-13 DIST Cust'!M59-'FR-16(7)(v)-14 TOTAL CLASS'!M59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N59+'FR-16(7)(v)-4 PROD Energy'!N59+'FR-16(7)(v)-5 PROD Cust'!N59+'FR-16(7)(v)-7 TRANS Demand'!N59+'FR-16(7)(v)-8 TRANS Energy'!N59+'FR-16(7)(v)-9 TRANS Cust'!N59+'FR-16(7)(v)-11 DIST Demand'!N59+'FR-16(7)(v)-12 DIST Energy'!N59+'FR-16(7)(v)-13 DIST Cust'!N59-'FR-16(7)(v)-14 TOTAL CLASS'!N59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O59+'FR-16(7)(v)-4 PROD Energy'!O59+'FR-16(7)(v)-5 PROD Cust'!O59+'FR-16(7)(v)-7 TRANS Demand'!O59+'FR-16(7)(v)-8 TRANS Energy'!O59+'FR-16(7)(v)-9 TRANS Cust'!O59+'FR-16(7)(v)-11 DIST Demand'!O59+'FR-16(7)(v)-12 DIST Energy'!O59+'FR-16(7)(v)-13 DIST Cust'!O59-'FR-16(7)(v)-14 TOTAL CLASS'!O59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P59+'FR-16(7)(v)-4 PROD Energy'!P59+'FR-16(7)(v)-5 PROD Cust'!P59+'FR-16(7)(v)-7 TRANS Demand'!P59+'FR-16(7)(v)-8 TRANS Energy'!P59+'FR-16(7)(v)-9 TRANS Cust'!P59+'FR-16(7)(v)-11 DIST Demand'!P59+'FR-16(7)(v)-12 DIST Energy'!P59+'FR-16(7)(v)-13 DIST Cust'!P59-'FR-16(7)(v)-14 TOTAL CLASS'!P59","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q59+'FR-16(7)(v)-4 PROD Energy'!Q59+'FR-16(7)(v)-5 PROD Cust'!Q59+'FR-16(7)(v)-7 TRANS Demand'!Q59+'FR-16(7)(v)-8 TRANS Energy'!Q59+'FR-16(7)(v)-9 TRANS Cust'!Q59+'FR-16(7)(v)-11 DIST Demand'!Q59+'FR-16(7)(v)-12 DIST Energy'!Q59+'FR-16(7)(v)-13 DIST Cust'!Q59-'FR-16(7)(v)-14 TOTAL CLASS'!Q59","v":0},{"$f":"SUM(G59:Q59)","v":0},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER","K201",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F60+'FR-16(7)(v)-4 PROD Energy'!F60+'FR-16(7)(v)-5 PROD Cust'!F60+'FR-16(7)(v)-7 TRANS Demand'!F60+'FR-16(7)(v)-8 TRANS Energy'!F60+'FR-16(7)(v)-9 TRANS Cust'!F60+'FR-16(7)(v)-11 DIST Demand'!F60+'FR-16(7)(v)-12 DIST Energy'!F60+'FR-16(7)(v)-13 DIST Cust'!F60-'FR-16(7)(v)-14 TOTAL CLASS'!F60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G60+'FR-16(7)(v)-4 PROD Energy'!G60+'FR-16(7)(v)-5 PROD Cust'!G60+'FR-16(7)(v)-7 TRANS Demand'!G60+'FR-16(7)(v)-8 TRANS Energy'!G60+'FR-16(7)(v)-9 TRANS Cust'!G60+'FR-16(7)(v)-11 DIST Demand'!G60+'FR-16(7)(v)-12 DIST Energy'!G60+'FR-16(7)(v)-13 DIST Cust'!G60-'FR-16(7)(v)-14 TOTAL CLASS'!G60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H60+'FR-16(7)(v)-4 PROD Energy'!H60+'FR-16(7)(v)-5 PROD Cust'!H60+'FR-16(7)(v)-7 TRANS Demand'!H60+'FR-16(7)(v)-8 TRANS Energy'!H60+'FR-16(7)(v)-9 TRANS Cust'!H60+'FR-16(7)(v)-11 DIST Demand'!H60+'FR-16(7)(v)-12 DIST Energy'!H60+'FR-16(7)(v)-13 DIST Cust'!H60-'FR-16(7)(v)-14 TOTAL CLASS'!H60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I60+'FR-16(7)(v)-4 PROD Energy'!I60+'FR-16(7)(v)-5 PROD Cust'!I60+'FR-16(7)(v)-7 TRANS Demand'!I60+'FR-16(7)(v)-8 TRANS Energy'!I60+'FR-16(7)(v)-9 TRANS Cust'!I60+'FR-16(7)(v)-11 DIST Demand'!I60+'FR-16(7)(v)-12 DIST Energy'!I60+'FR-16(7)(v)-13 DIST Cust'!I60-'FR-16(7)(v)-14 TOTAL CLASS'!I60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J60+'FR-16(7)(v)-4 PROD Energy'!J60+'FR-16(7)(v)-5 PROD Cust'!J60+'FR-16(7)(v)-7 TRANS Demand'!J60+'FR-16(7)(v)-8 TRANS Energy'!J60+'FR-16(7)(v)-9 TRANS Cust'!J60+'FR-16(7)(v)-11 DIST Demand'!J60+'FR-16(7)(v)-12 DIST Energy'!J60+'FR-16(7)(v)-13 DIST Cust'!J60-'FR-16(7)(v)-14 TOTAL CLASS'!J60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K60+'FR-16(7)(v)-4 PROD Energy'!K60+'FR-16(7)(v)-5 PROD Cust'!K60+'FR-16(7)(v)-7 TRANS Demand'!K60+'FR-16(7)(v)-8 TRANS Energy'!K60+'FR-16(7)(v)-9 TRANS Cust'!K60+'FR-16(7)(v)-11 DIST Demand'!K60+'FR-16(7)(v)-12 DIST Energy'!K60+'FR-16(7)(v)-13 DIST Cust'!K60-'FR-16(7)(v)-14 TOTAL CLASS'!K60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L60+'FR-16(7)(v)-4 PROD Energy'!L60+'FR-16(7)(v)-5 PROD Cust'!L60+'FR-16(7)(v)-7 TRANS Demand'!L60+'FR-16(7)(v)-8 TRANS Energy'!L60+'FR-16(7)(v)-9 TRANS Cust'!L60+'FR-16(7)(v)-11 DIST Demand'!L60+'FR-16(7)(v)-12 DIST Energy'!L60+'FR-16(7)(v)-13 DIST Cust'!L60-'FR-16(7)(v)-14 TOTAL CLASS'!L60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M60+'FR-16(7)(v)-4 PROD Energy'!M60+'FR-16(7)(v)-5 PROD Cust'!M60+'FR-16(7)(v)-7 TRANS Demand'!M60+'FR-16(7)(v)-8 TRANS Energy'!M60+'FR-16(7)(v)-9 TRANS Cust'!M60+'FR-16(7)(v)-11 DIST Demand'!M60+'FR-16(7)(v)-12 DIST Energy'!M60+'FR-16(7)(v)-13 DIST Cust'!M60-'FR-16(7)(v)-14 TOTAL CLASS'!M60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N60+'FR-16(7)(v)-4 PROD Energy'!N60+'FR-16(7)(v)-5 PROD Cust'!N60+'FR-16(7)(v)-7 TRANS Demand'!N60+'FR-16(7)(v)-8 TRANS Energy'!N60+'FR-16(7)(v)-9 TRANS Cust'!N60+'FR-16(7)(v)-11 DIST Demand'!N60+'FR-16(7)(v)-12 DIST Energy'!N60+'FR-16(7)(v)-13 DIST Cust'!N60-'FR-16(7)(v)-14 TOTAL CLASS'!N60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O60+'FR-16(7)(v)-4 PROD Energy'!O60+'FR-16(7)(v)-5 PROD Cust'!O60+'FR-16(7)(v)-7 TRANS Demand'!O60+'FR-16(7)(v)-8 TRANS Energy'!O60+'FR-16(7)(v)-9 TRANS Cust'!O60+'FR-16(7)(v)-11 DIST Demand'!O60+'FR-16(7)(v)-12 DIST Energy'!O60+'FR-16(7)(v)-13 DIST Cust'!O60-'FR-16(7)(v)-14 TOTAL CLASS'!O60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P60+'FR-16(7)(v)-4 PROD Energy'!P60+'FR-16(7)(v)-5 PROD Cust'!P60+'FR-16(7)(v)-7 TRANS Demand'!P60+'FR-16(7)(v)-8 TRANS Energy'!P60+'FR-16(7)(v)-9 TRANS Cust'!P60+'FR-16(7)(v)-11 DIST Demand'!P60+'FR-16(7)(v)-12 DIST Energy'!P60+'FR-16(7)(v)-13 DIST Cust'!P60-'FR-16(7)(v)-14 TOTAL CLASS'!P60","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q60+'FR-16(7)(v)-4 PROD Energy'!Q60+'FR-16(7)(v)-5 PROD Cust'!Q60+'FR-16(7)(v)-7 TRANS Demand'!Q60+'FR-16(7)(v)-8 TRANS Energy'!Q60+'FR-16(7)(v)-9 TRANS Cust'!Q60+'FR-16(7)(v)-11 DIST Demand'!Q60+'FR-16(7)(v)-12 DIST Energy'!Q60+'FR-16(7)(v)-13 DIST Cust'!Q60-'FR-16(7)(v)-14 TOTAL CLASS'!Q60","v":0},{"$f":"SUM(G60:Q60)","v":0},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},"K201",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F61+'FR-16(7)(v)-4 PROD Energy'!F61+'FR-16(7)(v)-5 PROD Cust'!F61+'FR-16(7)(v)-7 TRANS Demand'!F61+'FR-16(7)(v)-8 TRANS Energy'!F61+'FR-16(7)(v)-9 TRANS Cust'!F61+'FR-16(7)(v)-11 DIST Demand'!F61+'FR-16(7)(v)-12 DIST Energy'!F61+'FR-16(7)(v)-13 DIST Cust'!F61-'FR-16(7)(v)-14 TOTAL CLASS'!F61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G61+'FR-16(7)(v)-4 PROD Energy'!G61+'FR-16(7)(v)-5 PROD Cust'!G61+'FR-16(7)(v)-7 TRANS Demand'!G61+'FR-16(7)(v)-8 TRANS Energy'!G61+'FR-16(7)(v)-9 TRANS Cust'!G61+'FR-16(7)(v)-11 DIST Demand'!G61+'FR-16(7)(v)-12 DIST Energy'!G61+'FR-16(7)(v)-13 DIST Cust'!G61-'FR-16(7)(v)-14 TOTAL CLASS'!G61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H61+'FR-16(7)(v)-4 PROD Energy'!H61+'FR-16(7)(v)-5 PROD Cust'!H61+'FR-16(7)(v)-7 TRANS Demand'!H61+'FR-16(7)(v)-8 TRANS Energy'!H61+'FR-16(7)(v)-9 TRANS Cust'!H61+'FR-16(7)(v)-11 DIST Demand'!H61+'FR-16(7)(v)-12 DIST Energy'!H61+'FR-16(7)(v)-13 DIST Cust'!H61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I61+'FR-16(7)(v)-4 PROD Energy'!I61+'FR-16(7)(v)-5 PROD Cust'!I61+'FR-16(7)(v)-7 TRANS Demand'!I61+'FR-16(7)(v)-8 TRANS Energy'!I61+'FR-16(7)(v)-9 TRANS Cust'!I61+'FR-16(7)(v)-11 DIST Demand'!I61+'FR-16(7)(v)-12 DIST Energy'!I61+'FR-16(7)(v)-13 DIST Cust'!I61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J61+'FR-16(7)(v)-4 PROD Energy'!J61+'FR-16(7)(v)-5 PROD Cust'!J61+'FR-16(7)(v)-7 TRANS Demand'!J61+'FR-16(7)(v)-8 TRANS Energy'!J61+'FR-16(7)(v)-9 TRANS Cust'!J61+'FR-16(7)(v)-11 DIST Demand'!J61+'FR-16(7)(v)-12 DIST Energy'!J61+'FR-16(7)(v)-13 DIST Cust'!J61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K61+'FR-16(7)(v)-4 PROD Energy'!K61+'FR-16(7)(v)-5 PROD Cust'!K61+'FR-16(7)(v)-7 TRANS Demand'!K61+'FR-16(7)(v)-8 TRANS Energy'!K61+'FR-16(7)(v)-9 TRANS Cust'!K61+'FR-16(7)(v)-11 DIST Demand'!K61+'FR-16(7)(v)-12 DIST Energy'!K61+'FR-16(7)(v)-13 DIST Cust'!K61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L61+'FR-16(7)(v)-4 PROD Energy'!L61+'FR-16(7)(v)-5 PROD Cust'!L61+'FR-16(7)(v)-7 TRANS Demand'!L61+'FR-16(7)(v)-8 TRANS Energy'!L61+'FR-16(7)(v)-9 TRANS Cust'!L61+'FR-16(7)(v)-11 DIST Demand'!L61+'FR-16(7)(v)-12 DIST Energy'!L61+'FR-16(7)(v)-13 DIST Cust'!L61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M61+'FR-16(7)(v)-4 PROD Energy'!M61+'FR-16(7)(v)-5 PROD Cust'!M61+'FR-16(7)(v)-7 TRANS Demand'!M61+'FR-16(7)(v)-8 TRANS Energy'!M61+'FR-16(7)(v)-9 TRANS Cust'!M61+'FR-16(7)(v)-11 DIST Demand'!M61+'FR-16(7)(v)-12 DIST Energy'!M61+'FR-16(7)(v)-13 DIST Cust'!M61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N61+'FR-16(7)(v)-4 PROD Energy'!N61+'FR-16(7)(v)-5 PROD Cust'!N61+'FR-16(7)(v)-7 TRANS Demand'!N61+'FR-16(7)(v)-8 TRANS Energy'!N61+'FR-16(7)(v)-9 TRANS Cust'!N61+'FR-16(7)(v)-11 DIST Demand'!N61+'FR-16(7)(v)-12 DIST Energy'!N61+'FR-16(7)(v)-13 DIST Cust'!N61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O61+'FR-16(7)(v)-4 PROD Energy'!O61+'FR-16(7)(v)-5 PROD Cust'!O61+'FR-16(7)(v)-7 TRANS Demand'!O61+'FR-16(7)(v)-8 TRANS Energy'!O61+'FR-16(7)(v)-9 TRANS Cust'!O61+'FR-16(7)(v)-11 DIST Demand'!O61+'FR-16(7)(v)-12 DIST Energy'!O61+'FR-16(7)(v)-13 DIST Cust'!O61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P61+'FR-16(7)(v)-4 PROD Energy'!P61+'FR-16(7)(v)-5 PROD Cust'!P61+'FR-16(7)(v)-7 TRANS Demand'!P61+'FR-16(7)(v)-8 TRANS Energy'!P61+'FR-16(7)(v)-9 TRANS Cust'!P61+'FR-16(7)(v)-11 DIST Demand'!P61+'FR-16(7)(v)-12 DIST Energy'!P61+'FR-16(7)(v)-13 DIST Cust'!P61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q61+'FR-16(7)(v)-4 PROD Energy'!Q61+'FR-16(7)(v)-5 PROD Cust'!Q61+'FR-16(7)(v)-7 TRANS Demand'!Q61+'FR-16(7)(v)-8 TRANS Energy'!Q61+'FR-16(7)(v)-9 TRANS Cust'!Q61+'FR-16(7)(v)-11 DIST Demand'!Q61+'FR-16(7)(v)-12 DIST Energy'!Q61+'FR-16(7)(v)-13 DIST Cust'!Q61","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":0},{"$f":"SUM(G59:G61)","v":0},{"$f":"SUM(H59:H61)","v":0},{"$f":"SUM(I59:I61)","v":0},{"$f":"SUM(J59:J61)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$59:$Q$61)","v":0},{"$f":"SUM(R59:R61)","v":0},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS","K201",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F65+'FR-16(7)(v)-4 PROD Energy'!F65+'FR-16(7)(v)-5 PROD Cust'!F65+'FR-16(7)(v)-7 TRANS Demand'!F65+'FR-16(7)(v)-8 TRANS Energy'!F65+'FR-16(7)(v)-9 TRANS Cust'!F65+'FR-16(7)(v)-11 DIST Demand'!F65+'FR-16(7)(v)-12 DIST Energy'!F65+'FR-16(7)(v)-13 DIST Cust'!F65-'FR-16(7)(v)-14 TOTAL CLASS'!F65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G65+'FR-16(7)(v)-4 PROD Energy'!G65+'FR-16(7)(v)-5 PROD Cust'!G65+'FR-16(7)(v)-7 TRANS Demand'!G65+'FR-16(7)(v)-8 TRANS Energy'!G65+'FR-16(7)(v)-9 TRANS Cust'!G65+'FR-16(7)(v)-11 DIST Demand'!G65+'FR-16(7)(v)-12 DIST Energy'!G65+'FR-16(7)(v)-13 DIST Cust'!G65-'FR-16(7)(v)-14 TOTAL CLASS'!G65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H65+'FR-16(7)(v)-4 PROD Energy'!H65+'FR-16(7)(v)-5 PROD Cust'!H65+'FR-16(7)(v)-7 TRANS Demand'!H65+'FR-16(7)(v)-8 TRANS Energy'!H65+'FR-16(7)(v)-9 TRANS Cust'!H65+'FR-16(7)(v)-11 DIST Demand'!H65+'FR-16(7)(v)-12 DIST Energy'!H65+'FR-16(7)(v)-13 DIST Cust'!H65-'FR-16(7)(v)-14 TOTAL CLASS'!H65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I65+'FR-16(7)(v)-4 PROD Energy'!I65+'FR-16(7)(v)-5 PROD Cust'!I65+'FR-16(7)(v)-7 TRANS Demand'!I65+'FR-16(7)(v)-8 TRANS Energy'!I65+'FR-16(7)(v)-9 TRANS Cust'!I65+'FR-16(7)(v)-11 DIST Demand'!I65+'FR-16(7)(v)-12 DIST Energy'!I65+'FR-16(7)(v)-13 DIST Cust'!I65-'FR-16(7)(v)-14 TOTAL CLASS'!I65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J65+'FR-16(7)(v)-4 PROD Energy'!J65+'FR-16(7)(v)-5 PROD Cust'!J65+'FR-16(7)(v)-7 TRANS Demand'!J65+'FR-16(7)(v)-8 TRANS Energy'!J65+'FR-16(7)(v)-9 TRANS Cust'!J65+'FR-16(7)(v)-11 DIST Demand'!J65+'FR-16(7)(v)-12 DIST Energy'!J65+'FR-16(7)(v)-13 DIST Cust'!J65-'FR-16(7)(v)-14 TOTAL CLASS'!J65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K65+'FR-16(7)(v)-4 PROD Energy'!K65+'FR-16(7)(v)-5 PROD Cust'!K65+'FR-16(7)(v)-7 TRANS Demand'!K65+'FR-16(7)(v)-8 TRANS Energy'!K65+'FR-16(7)(v)-9 TRANS Cust'!K65+'FR-16(7)(v)-11 DIST Demand'!K65+'FR-16(7)(v)-12 DIST Energy'!K65+'FR-16(7)(v)-13 DIST Cust'!K65-'FR-16(7)(v)-14 TOTAL CLASS'!K65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L65+'FR-16(7)(v)-4 PROD Energy'!L65+'FR-16(7)(v)-5 PROD Cust'!L65+'FR-16(7)(v)-7 TRANS Demand'!L65+'FR-16(7)(v)-8 TRANS Energy'!L65+'FR-16(7)(v)-9 TRANS Cust'!L65+'FR-16(7)(v)-11 DIST Demand'!L65+'FR-16(7)(v)-12 DIST Energy'!L65+'FR-16(7)(v)-13 DIST Cust'!L65-'FR-16(7)(v)-14 TOTAL CLASS'!L65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M65+'FR-16(7)(v)-4 PROD Energy'!M65+'FR-16(7)(v)-5 PROD Cust'!M65+'FR-16(7)(v)-7 TRANS Demand'!M65+'FR-16(7)(v)-8 TRANS Energy'!M65+'FR-16(7)(v)-9 TRANS Cust'!M65+'FR-16(7)(v)-11 DIST Demand'!M65+'FR-16(7)(v)-12 DIST Energy'!M65+'FR-16(7)(v)-13 DIST Cust'!M65-'FR-16(7)(v)-14 TOTAL CLASS'!M65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N65+'FR-16(7)(v)-4 PROD Energy'!N65+'FR-16(7)(v)-5 PROD Cust'!N65+'FR-16(7)(v)-7 TRANS Demand'!N65+'FR-16(7)(v)-8 TRANS Energy'!N65+'FR-16(7)(v)-9 TRANS Cust'!N65+'FR-16(7)(v)-11 DIST Demand'!N65+'FR-16(7)(v)-12 DIST Energy'!N65+'FR-16(7)(v)-13 DIST Cust'!N65-'FR-16(7)(v)-14 TOTAL CLASS'!N65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O65+'FR-16(7)(v)-4 PROD Energy'!O65+'FR-16(7)(v)-5 PROD Cust'!O65+'FR-16(7)(v)-7 TRANS Demand'!O65+'FR-16(7)(v)-8 TRANS Energy'!O65+'FR-16(7)(v)-9 TRANS Cust'!O65+'FR-16(7)(v)-11 DIST Demand'!O65+'FR-16(7)(v)-12 DIST Energy'!O65+'FR-16(7)(v)-13 DIST Cust'!O65-'FR-16(7)(v)-14 TOTAL CLASS'!O65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P65+'FR-16(7)(v)-4 PROD Energy'!P65+'FR-16(7)(v)-5 PROD Cust'!P65+'FR-16(7)(v)-7 TRANS Demand'!P65+'FR-16(7)(v)-8 TRANS Energy'!P65+'FR-16(7)(v)-9 TRANS Cust'!P65+'FR-16(7)(v)-11 DIST Demand'!P65+'FR-16(7)(v)-12 DIST Energy'!P65+'FR-16(7)(v)-13 DIST Cust'!P65-'FR-16(7)(v)-14 TOTAL CLASS'!P65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q65+'FR-16(7)(v)-4 PROD Energy'!Q65+'FR-16(7)(v)-5 PROD Cust'!Q65+'FR-16(7)(v)-7 TRANS Demand'!Q65+'FR-16(7)(v)-8 TRANS Energy'!Q65+'FR-16(7)(v)-9 TRANS Cust'!Q65+'FR-16(7)(v)-11 DIST Demand'!Q65+'FR-16(7)(v)-12 DIST Energy'!Q65+'FR-16(7)(v)-13 DIST Cust'!Q65-'FR-16(7)(v)-14 TOTAL CLASS'!Q65","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION","K201",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F66+'FR-16(7)(v)-4 PROD Energy'!F66+'FR-16(7)(v)-5 PROD Cust'!F66+'FR-16(7)(v)-7 TRANS Demand'!F66+'FR-16(7)(v)-8 TRANS Energy'!F66+'FR-16(7)(v)-9 TRANS Cust'!F66+'FR-16(7)(v)-11 DIST Demand'!F66+'FR-16(7)(v)-12 DIST Energy'!F66+'FR-16(7)(v)-13 DIST Cust'!F66-'FR-16(7)(v)-14 TOTAL CLASS'!F66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G66+'FR-16(7)(v)-4 PROD Energy'!G66+'FR-16(7)(v)-5 PROD Cust'!G66+'FR-16(7)(v)-7 TRANS Demand'!G66+'FR-16(7)(v)-8 TRANS Energy'!G66+'FR-16(7)(v)-9 TRANS Cust'!G66+'FR-16(7)(v)-11 DIST Demand'!G66+'FR-16(7)(v)-12 DIST Energy'!G66+'FR-16(7)(v)-13 DIST Cust'!G66-'FR-16(7)(v)-14 TOTAL CLASS'!G66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H66+'FR-16(7)(v)-4 PROD Energy'!H66+'FR-16(7)(v)-5 PROD Cust'!H66+'FR-16(7)(v)-7 TRANS Demand'!H66+'FR-16(7)(v)-8 TRANS Energy'!H66+'FR-16(7)(v)-9 TRANS Cust'!H66+'FR-16(7)(v)-11 DIST Demand'!H66+'FR-16(7)(v)-12 DIST Energy'!H66+'FR-16(7)(v)-13 DIST Cust'!H66-'FR-16(7)(v)-14 TOTAL CLASS'!H66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I66+'FR-16(7)(v)-4 PROD Energy'!I66+'FR-16(7)(v)-5 PROD Cust'!I66+'FR-16(7)(v)-7 TRANS Demand'!I66+'FR-16(7)(v)-8 TRANS Energy'!I66+'FR-16(7)(v)-9 TRANS Cust'!I66+'FR-16(7)(v)-11 DIST Demand'!I66+'FR-16(7)(v)-12 DIST Energy'!I66+'FR-16(7)(v)-13 DIST Cust'!I66-'FR-16(7)(v)-14 TOTAL CLASS'!I66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J66+'FR-16(7)(v)-4 PROD Energy'!J66+'FR-16(7)(v)-5 PROD Cust'!J66+'FR-16(7)(v)-7 TRANS Demand'!J66+'FR-16(7)(v)-8 TRANS Energy'!J66+'FR-16(7)(v)-9 TRANS Cust'!J66+'FR-16(7)(v)-11 DIST Demand'!J66+'FR-16(7)(v)-12 DIST Energy'!J66+'FR-16(7)(v)-13 DIST Cust'!J66-'FR-16(7)(v)-14 TOTAL CLASS'!J66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K66+'FR-16(7)(v)-4 PROD Energy'!K66+'FR-16(7)(v)-5 PROD Cust'!K66+'FR-16(7)(v)-7 TRANS Demand'!K66+'FR-16(7)(v)-8 TRANS Energy'!K66+'FR-16(7)(v)-9 TRANS Cust'!K66+'FR-16(7)(v)-11 DIST Demand'!K66+'FR-16(7)(v)-12 DIST Energy'!K66+'FR-16(7)(v)-13 DIST Cust'!K66-'FR-16(7)(v)-14 TOTAL CLASS'!K66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L66+'FR-16(7)(v)-4 PROD Energy'!L66+'FR-16(7)(v)-5 PROD Cust'!L66+'FR-16(7)(v)-7 TRANS Demand'!L66+'FR-16(7)(v)-8 TRANS Energy'!L66+'FR-16(7)(v)-9 TRANS Cust'!L66+'FR-16(7)(v)-11 DIST Demand'!L66+'FR-16(7)(v)-12 DIST Energy'!L66+'FR-16(7)(v)-13 DIST Cust'!L66-'FR-16(7)(v)-14 TOTAL CLASS'!L66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M66+'FR-16(7)(v)-4 PROD Energy'!M66+'FR-16(7)(v)-5 PROD Cust'!M66+'FR-16(7)(v)-7 TRANS Demand'!M66+'FR-16(7)(v)-8 TRANS Energy'!M66+'FR-16(7)(v)-9 TRANS Cust'!M66+'FR-16(7)(v)-11 DIST Demand'!M66+'FR-16(7)(v)-12 DIST Energy'!M66+'FR-16(7)(v)-13 DIST Cust'!M66-'FR-16(7)(v)-14 TOTAL CLASS'!M66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N66+'FR-16(7)(v)-4 PROD Energy'!N66+'FR-16(7)(v)-5 PROD Cust'!N66+'FR-16(7)(v)-7 TRANS Demand'!N66+'FR-16(7)(v)-8 TRANS Energy'!N66+'FR-16(7)(v)-9 TRANS Cust'!N66+'FR-16(7)(v)-11 DIST Demand'!N66+'FR-16(7)(v)-12 DIST Energy'!N66+'FR-16(7)(v)-13 DIST Cust'!N66-'FR-16(7)(v)-14 TOTAL CLASS'!N66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O66+'FR-16(7)(v)-4 PROD Energy'!O66+'FR-16(7)(v)-5 PROD Cust'!O66+'FR-16(7)(v)-7 TRANS Demand'!O66+'FR-16(7)(v)-8 TRANS Energy'!O66+'FR-16(7)(v)-9 TRANS Cust'!O66+'FR-16(7)(v)-11 DIST Demand'!O66+'FR-16(7)(v)-12 DIST Energy'!O66+'FR-16(7)(v)-13 DIST Cust'!O66-'FR-16(7)(v)-14 TOTAL CLASS'!O66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P66+'FR-16(7)(v)-4 PROD Energy'!P66+'FR-16(7)(v)-5 PROD Cust'!P66+'FR-16(7)(v)-7 TRANS Demand'!P66+'FR-16(7)(v)-8 TRANS Energy'!P66+'FR-16(7)(v)-9 TRANS Cust'!P66+'FR-16(7)(v)-11 DIST Demand'!P66+'FR-16(7)(v)-12 DIST Energy'!P66+'FR-16(7)(v)-13 DIST Cust'!P66-'FR-16(7)(v)-14 TOTAL CLASS'!P66","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q66+'FR-16(7)(v)-4 PROD Energy'!Q66+'FR-16(7)(v)-5 PROD Cust'!Q66+'FR-16(7)(v)-7 TRANS Demand'!Q66+'FR-16(7)(v)-8 TRANS Energy'!Q66+'FR-16(7)(v)-9 TRANS Cust'!Q66+'FR-16(7)(v)-11 DIST Demand'!Q66+'FR-16(7)(v)-12 DIST Energy'!Q66+'FR-16(7)(v)-13 DIST Cust'!Q66-'FR-16(7)(v)-14 TOTAL CLASS'!Q66","v":0},{"$f":"SUM(G66:Q66)","v":0},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT","K201",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F67+'FR-16(7)(v)-4 PROD Energy'!F67+'FR-16(7)(v)-5 PROD Cust'!F67+'FR-16(7)(v)-7 TRANS Demand'!F67+'FR-16(7)(v)-8 TRANS Energy'!F67+'FR-16(7)(v)-9 TRANS Cust'!F67+'FR-16(7)(v)-11 DIST Demand'!F67+'FR-16(7)(v)-12 DIST Energy'!F67+'FR-16(7)(v)-13 DIST Cust'!F67-'FR-16(7)(v)-14 TOTAL CLASS'!F67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G67+'FR-16(7)(v)-4 PROD Energy'!G67+'FR-16(7)(v)-5 PROD Cust'!G67+'FR-16(7)(v)-7 TRANS Demand'!G67+'FR-16(7)(v)-8 TRANS Energy'!G67+'FR-16(7)(v)-9 TRANS Cust'!G67+'FR-16(7)(v)-11 DIST Demand'!G67+'FR-16(7)(v)-12 DIST Energy'!G67+'FR-16(7)(v)-13 DIST Cust'!G67-'FR-16(7)(v)-14 TOTAL CLASS'!G67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H67+'FR-16(7)(v)-4 PROD Energy'!H67+'FR-16(7)(v)-5 PROD Cust'!H67+'FR-16(7)(v)-7 TRANS Demand'!H67+'FR-16(7)(v)-8 TRANS Energy'!H67+'FR-16(7)(v)-9 TRANS Cust'!H67+'FR-16(7)(v)-11 DIST Demand'!H67+'FR-16(7)(v)-12 DIST Energy'!H67+'FR-16(7)(v)-13 DIST Cust'!H67-'FR-16(7)(v)-14 TOTAL CLASS'!H67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I67+'FR-16(7)(v)-4 PROD Energy'!I67+'FR-16(7)(v)-5 PROD Cust'!I67+'FR-16(7)(v)-7 TRANS Demand'!I67+'FR-16(7)(v)-8 TRANS Energy'!I67+'FR-16(7)(v)-9 TRANS Cust'!I67+'FR-16(7)(v)-11 DIST Demand'!I67+'FR-16(7)(v)-12 DIST Energy'!I67+'FR-16(7)(v)-13 DIST Cust'!I67-'FR-16(7)(v)-14 TOTAL CLASS'!I67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J67+'FR-16(7)(v)-4 PROD Energy'!J67+'FR-16(7)(v)-5 PROD Cust'!J67+'FR-16(7)(v)-7 TRANS Demand'!J67+'FR-16(7)(v)-8 TRANS Energy'!J67+'FR-16(7)(v)-9 TRANS Cust'!J67+'FR-16(7)(v)-11 DIST Demand'!J67+'FR-16(7)(v)-12 DIST Energy'!J67+'FR-16(7)(v)-13 DIST Cust'!J67-'FR-16(7)(v)-14 TOTAL CLASS'!J67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K67+'FR-16(7)(v)-4 PROD Energy'!K67+'FR-16(7)(v)-5 PROD Cust'!K67+'FR-16(7)(v)-7 TRANS Demand'!K67+'FR-16(7)(v)-8 TRANS Energy'!K67+'FR-16(7)(v)-9 TRANS Cust'!K67+'FR-16(7)(v)-11 DIST Demand'!K67+'FR-16(7)(v)-12 DIST Energy'!K67+'FR-16(7)(v)-13 DIST Cust'!K67-'FR-16(7)(v)-14 TOTAL CLASS'!K67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L67+'FR-16(7)(v)-4 PROD Energy'!L67+'FR-16(7)(v)-5 PROD Cust'!L67+'FR-16(7)(v)-7 TRANS Demand'!L67+'FR-16(7)(v)-8 TRANS Energy'!L67+'FR-16(7)(v)-9 TRANS Cust'!L67+'FR-16(7)(v)-11 DIST Demand'!L67+'FR-16(7)(v)-12 DIST Energy'!L67+'FR-16(7)(v)-13 DIST Cust'!L67-'FR-16(7)(v)-14 TOTAL CLASS'!L67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M67+'FR-16(7)(v)-4 PROD Energy'!M67+'FR-16(7)(v)-5 PROD Cust'!M67+'FR-16(7)(v)-7 TRANS Demand'!M67+'FR-16(7)(v)-8 TRANS Energy'!M67+'FR-16(7)(v)-9 TRANS Cust'!M67+'FR-16(7)(v)-11 DIST Demand'!M67+'FR-16(7)(v)-12 DIST Energy'!M67+'FR-16(7)(v)-13 DIST Cust'!M67-'FR-16(7)(v)-14 TOTAL CLASS'!M67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N67+'FR-16(7)(v)-4 PROD Energy'!N67+'FR-16(7)(v)-5 PROD Cust'!N67+'FR-16(7)(v)-7 TRANS Demand'!N67+'FR-16(7)(v)-8 TRANS Energy'!N67+'FR-16(7)(v)-9 TRANS Cust'!N67+'FR-16(7)(v)-11 DIST Demand'!N67+'FR-16(7)(v)-12 DIST Energy'!N67+'FR-16(7)(v)-13 DIST Cust'!N67-'FR-16(7)(v)-14 TOTAL CLASS'!N67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O67+'FR-16(7)(v)-4 PROD Energy'!O67+'FR-16(7)(v)-5 PROD Cust'!O67+'FR-16(7)(v)-7 TRANS Demand'!O67+'FR-16(7)(v)-8 TRANS Energy'!O67+'FR-16(7)(v)-9 TRANS Cust'!O67+'FR-16(7)(v)-11 DIST Demand'!O67+'FR-16(7)(v)-12 DIST Energy'!O67+'FR-16(7)(v)-13 DIST Cust'!O67-'FR-16(7)(v)-14 TOTAL CLASS'!O67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P67+'FR-16(7)(v)-4 PROD Energy'!P67+'FR-16(7)(v)-5 PROD Cust'!P67+'FR-16(7)(v)-7 TRANS Demand'!P67+'FR-16(7)(v)-8 TRANS Energy'!P67+'FR-16(7)(v)-9 TRANS Cust'!P67+'FR-16(7)(v)-11 DIST Demand'!P67+'FR-16(7)(v)-12 DIST Energy'!P67+'FR-16(7)(v)-13 DIST Cust'!P67-'FR-16(7)(v)-14 TOTAL CLASS'!P67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q67+'FR-16(7)(v)-4 PROD Energy'!Q67+'FR-16(7)(v)-5 PROD Cust'!Q67+'FR-16(7)(v)-7 TRANS Demand'!Q67+'FR-16(7)(v)-8 TRANS Energy'!Q67+'FR-16(7)(v)-9 TRANS Cust'!Q67+'FR-16(7)(v)-11 DIST Demand'!Q67+'FR-16(7)(v)-12 DIST Energy'!Q67+'FR-16(7)(v)-13 DIST Cust'!Q67-'FR-16(7)(v)-14 TOTAL CLASS'!Q67","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":0},{"$f":"SUM(G65:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":0},{"$f":"G68+G62","v":0},{"$f":"H68+H62","v":0},{"$f":"I68+I62","v":0},{"$f":"J68+J62","v":0},0,0,0,0,0,0,{"$f":"$Q$68+$Q$62","v":0},{"$f":"R68+R62","v":0},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F73+'FR-16(7)(v)-4 PROD Energy'!F73+'FR-16(7)(v)-5 PROD Cust'!F73+'FR-16(7)(v)-7 TRANS Demand'!F73+'FR-16(7)(v)-8 TRANS Energy'!F73+'FR-16(7)(v)-9 TRANS Cust'!F73+'FR-16(7)(v)-11 DIST Demand'!F73+'FR-16(7)(v)-12 DIST Energy'!F73+'FR-16(7)(v)-13 DIST Cust'!F73-'FR-16(7)(v)-14 TOTAL CLASS'!F73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G73+'FR-16(7)(v)-4 PROD Energy'!G73+'FR-16(7)(v)-5 PROD Cust'!G73+'FR-16(7)(v)-7 TRANS Demand'!G73+'FR-16(7)(v)-8 TRANS Energy'!G73+'FR-16(7)(v)-9 TRANS Cust'!G73+'FR-16(7)(v)-11 DIST Demand'!G73+'FR-16(7)(v)-12 DIST Energy'!G73+'FR-16(7)(v)-13 DIST Cust'!G73-'FR-16(7)(v)-14 TOTAL CLASS'!G73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H73+'FR-16(7)(v)-4 PROD Energy'!H73+'FR-16(7)(v)-5 PROD Cust'!H73+'FR-16(7)(v)-7 TRANS Demand'!H73+'FR-16(7)(v)-8 TRANS Energy'!H73+'FR-16(7)(v)-9 TRANS Cust'!H73+'FR-16(7)(v)-11 DIST Demand'!H73+'FR-16(7)(v)-12 DIST Energy'!H73+'FR-16(7)(v)-13 DIST Cust'!H73-'FR-16(7)(v)-14 TOTAL CLASS'!H73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I73+'FR-16(7)(v)-4 PROD Energy'!I73+'FR-16(7)(v)-5 PROD Cust'!I73+'FR-16(7)(v)-7 TRANS Demand'!I73+'FR-16(7)(v)-8 TRANS Energy'!I73+'FR-16(7)(v)-9 TRANS Cust'!I73+'FR-16(7)(v)-11 DIST Demand'!I73+'FR-16(7)(v)-12 DIST Energy'!I73+'FR-16(7)(v)-13 DIST Cust'!I73-'FR-16(7)(v)-14 TOTAL CLASS'!I73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J73+'FR-16(7)(v)-4 PROD Energy'!J73+'FR-16(7)(v)-5 PROD Cust'!J73+'FR-16(7)(v)-7 TRANS Demand'!J73+'FR-16(7)(v)-8 TRANS Energy'!J73+'FR-16(7)(v)-9 TRANS Cust'!J73+'FR-16(7)(v)-11 DIST Demand'!J73+'FR-16(7)(v)-12 DIST Energy'!J73+'FR-16(7)(v)-13 DIST Cust'!J73-'FR-16(7)(v)-14 TOTAL CLASS'!J73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K73+'FR-16(7)(v)-4 PROD Energy'!K73+'FR-16(7)(v)-5 PROD Cust'!K73+'FR-16(7)(v)-7 TRANS Demand'!K73+'FR-16(7)(v)-8 TRANS Energy'!K73+'FR-16(7)(v)-9 TRANS Cust'!K73+'FR-16(7)(v)-11 DIST Demand'!K73+'FR-16(7)(v)-12 DIST Energy'!K73+'FR-16(7)(v)-13 DIST Cust'!K73-'FR-16(7)(v)-14 TOTAL CLASS'!K73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L73+'FR-16(7)(v)-4 PROD Energy'!L73+'FR-16(7)(v)-5 PROD Cust'!L73+'FR-16(7)(v)-7 TRANS Demand'!L73+'FR-16(7)(v)-8 TRANS Energy'!L73+'FR-16(7)(v)-9 TRANS Cust'!L73+'FR-16(7)(v)-11 DIST Demand'!L73+'FR-16(7)(v)-12 DIST Energy'!L73+'FR-16(7)(v)-13 DIST Cust'!L73-'FR-16(7)(v)-14 TOTAL CLASS'!L73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M73+'FR-16(7)(v)-4 PROD Energy'!M73+'FR-16(7)(v)-5 PROD Cust'!M73+'FR-16(7)(v)-7 TRANS Demand'!M73+'FR-16(7)(v)-8 TRANS Energy'!M73+'FR-16(7)(v)-9 TRANS Cust'!M73+'FR-16(7)(v)-11 DIST Demand'!M73+'FR-16(7)(v)-12 DIST Energy'!M73+'FR-16(7)(v)-13 DIST Cust'!M73-'FR-16(7)(v)-14 TOTAL CLASS'!M73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N73+'FR-16(7)(v)-4 PROD Energy'!N73+'FR-16(7)(v)-5 PROD Cust'!N73+'FR-16(7)(v)-7 TRANS Demand'!N73+'FR-16(7)(v)-8 TRANS Energy'!N73+'FR-16(7)(v)-9 TRANS Cust'!N73+'FR-16(7)(v)-11 DIST Demand'!N73+'FR-16(7)(v)-12 DIST Energy'!N73+'FR-16(7)(v)-13 DIST Cust'!N73-'FR-16(7)(v)-14 TOTAL CLASS'!N73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O73+'FR-16(7)(v)-4 PROD Energy'!O73+'FR-16(7)(v)-5 PROD Cust'!O73+'FR-16(7)(v)-7 TRANS Demand'!O73+'FR-16(7)(v)-8 TRANS Energy'!O73+'FR-16(7)(v)-9 TRANS Cust'!O73+'FR-16(7)(v)-11 DIST Demand'!O73+'FR-16(7)(v)-12 DIST Energy'!O73+'FR-16(7)(v)-13 DIST Cust'!O73-'FR-16(7)(v)-14 TOTAL CLASS'!O73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P73+'FR-16(7)(v)-4 PROD Energy'!P73+'FR-16(7)(v)-5 PROD Cust'!P73+'FR-16(7)(v)-7 TRANS Demand'!P73+'FR-16(7)(v)-8 TRANS Energy'!P73+'FR-16(7)(v)-9 TRANS Cust'!P73+'FR-16(7)(v)-11 DIST Demand'!P73+'FR-16(7)(v)-12 DIST Energy'!P73+'FR-16(7)(v)-13 DIST Cust'!P73-'FR-16(7)(v)-14 TOTAL CLASS'!P73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q73+'FR-16(7)(v)-4 PROD Energy'!Q73+'FR-16(7)(v)-5 PROD Cust'!Q73+'FR-16(7)(v)-7 TRANS Demand'!Q73+'FR-16(7)(v)-8 TRANS Energy'!Q73+'FR-16(7)(v)-9 TRANS Cust'!Q73+'FR-16(7)(v)-11 DIST Demand'!Q73+'FR-16(7)(v)-12 DIST Energy'!Q73+'FR-16(7)(v)-13 DIST Cust'!Q73-'FR-16(7)(v)-14 TOTAL CLASS'!Q73","v":0},{"$f":"SUM(G73:Q73)","v":0},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F74+'FR-16(7)(v)-4 PROD Energy'!F74+'FR-16(7)(v)-5 PROD Cust'!F74+'FR-16(7)(v)-7 TRANS Demand'!F74+'FR-16(7)(v)-8 TRANS Energy'!F74+'FR-16(7)(v)-9 TRANS Cust'!F74+'FR-16(7)(v)-11 DIST Demand'!F74+'FR-16(7)(v)-12 DIST Energy'!F74+'FR-16(7)(v)-13 DIST Cust'!F74-'FR-16(7)(v)-14 TOTAL CLASS'!F74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G74+'FR-16(7)(v)-4 PROD Energy'!G74+'FR-16(7)(v)-5 PROD Cust'!G74+'FR-16(7)(v)-7 TRANS Demand'!G74+'FR-16(7)(v)-8 TRANS Energy'!G74+'FR-16(7)(v)-9 TRANS Cust'!G74+'FR-16(7)(v)-11 DIST Demand'!G74+'FR-16(7)(v)-12 DIST Energy'!G74+'FR-16(7)(v)-13 DIST Cust'!G74-'FR-16(7)(v)-14 TOTAL CLASS'!G74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H74+'FR-16(7)(v)-4 PROD Energy'!H74+'FR-16(7)(v)-5 PROD Cust'!H74+'FR-16(7)(v)-7 TRANS Demand'!H74+'FR-16(7)(v)-8 TRANS Energy'!H74+'FR-16(7)(v)-9 TRANS Cust'!H74+'FR-16(7)(v)-11 DIST Demand'!H74+'FR-16(7)(v)-12 DIST Energy'!H74+'FR-16(7)(v)-13 DIST Cust'!H74-'FR-16(7)(v)-14 TOTAL CLASS'!H74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I74+'FR-16(7)(v)-4 PROD Energy'!I74+'FR-16(7)(v)-5 PROD Cust'!I74+'FR-16(7)(v)-7 TRANS Demand'!I74+'FR-16(7)(v)-8 TRANS Energy'!I74+'FR-16(7)(v)-9 TRANS Cust'!I74+'FR-16(7)(v)-11 DIST Demand'!I74+'FR-16(7)(v)-12 DIST Energy'!I74+'FR-16(7)(v)-13 DIST Cust'!I74-'FR-16(7)(v)-14 TOTAL CLASS'!I74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J74+'FR-16(7)(v)-4 PROD Energy'!J74+'FR-16(7)(v)-5 PROD Cust'!J74+'FR-16(7)(v)-7 TRANS Demand'!J74+'FR-16(7)(v)-8 TRANS Energy'!J74+'FR-16(7)(v)-9 TRANS Cust'!J74+'FR-16(7)(v)-11 DIST Demand'!J74+'FR-16(7)(v)-12 DIST Energy'!J74+'FR-16(7)(v)-13 DIST Cust'!J74-'FR-16(7)(v)-14 TOTAL CLASS'!J74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K74+'FR-16(7)(v)-4 PROD Energy'!K74+'FR-16(7)(v)-5 PROD Cust'!K74+'FR-16(7)(v)-7 TRANS Demand'!K74+'FR-16(7)(v)-8 TRANS Energy'!K74+'FR-16(7)(v)-9 TRANS Cust'!K74+'FR-16(7)(v)-11 DIST Demand'!K74+'FR-16(7)(v)-12 DIST Energy'!K74+'FR-16(7)(v)-13 DIST Cust'!K74-'FR-16(7)(v)-14 TOTAL CLASS'!K74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L74+'FR-16(7)(v)-4 PROD Energy'!L74+'FR-16(7)(v)-5 PROD Cust'!L74+'FR-16(7)(v)-7 TRANS Demand'!L74+'FR-16(7)(v)-8 TRANS Energy'!L74+'FR-16(7)(v)-9 TRANS Cust'!L74+'FR-16(7)(v)-11 DIST Demand'!L74+'FR-16(7)(v)-12 DIST Energy'!L74+'FR-16(7)(v)-13 DIST Cust'!L74-'FR-16(7)(v)-14 TOTAL CLASS'!L74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M74+'FR-16(7)(v)-4 PROD Energy'!M74+'FR-16(7)(v)-5 PROD Cust'!M74+'FR-16(7)(v)-7 TRANS Demand'!M74+'FR-16(7)(v)-8 TRANS Energy'!M74+'FR-16(7)(v)-9 TRANS Cust'!M74+'FR-16(7)(v)-11 DIST Demand'!M74+'FR-16(7)(v)-12 DIST Energy'!M74+'FR-16(7)(v)-13 DIST Cust'!M74-'FR-16(7)(v)-14 TOTAL CLASS'!M74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N74+'FR-16(7)(v)-4 PROD Energy'!N74+'FR-16(7)(v)-5 PROD Cust'!N74+'FR-16(7)(v)-7 TRANS Demand'!N74+'FR-16(7)(v)-8 TRANS Energy'!N74+'FR-16(7)(v)-9 TRANS Cust'!N74+'FR-16(7)(v)-11 DIST Demand'!N74+'FR-16(7)(v)-12 DIST Energy'!N74+'FR-16(7)(v)-13 DIST Cust'!N74-'FR-16(7)(v)-14 TOTAL CLASS'!N74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O74+'FR-16(7)(v)-4 PROD Energy'!O74+'FR-16(7)(v)-5 PROD Cust'!O74+'FR-16(7)(v)-7 TRANS Demand'!O74+'FR-16(7)(v)-8 TRANS Energy'!O74+'FR-16(7)(v)-9 TRANS Cust'!O74+'FR-16(7)(v)-11 DIST Demand'!O74+'FR-16(7)(v)-12 DIST Energy'!O74+'FR-16(7)(v)-13 DIST Cust'!O74-'FR-16(7)(v)-14 TOTAL CLASS'!O74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P74+'FR-16(7)(v)-4 PROD Energy'!P74+'FR-16(7)(v)-5 PROD Cust'!P74+'FR-16(7)(v)-7 TRANS Demand'!P74+'FR-16(7)(v)-8 TRANS Energy'!P74+'FR-16(7)(v)-9 TRANS Cust'!P74+'FR-16(7)(v)-11 DIST Demand'!P74+'FR-16(7)(v)-12 DIST Energy'!P74+'FR-16(7)(v)-13 DIST Cust'!P74-'FR-16(7)(v)-14 TOTAL CLASS'!P74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q74+'FR-16(7)(v)-4 PROD Energy'!Q74+'FR-16(7)(v)-5 PROD Cust'!Q74+'FR-16(7)(v)-7 TRANS Demand'!Q74+'FR-16(7)(v)-8 TRANS Energy'!Q74+'FR-16(7)(v)-9 TRANS Cust'!Q74+'FR-16(7)(v)-11 DIST Demand'!Q74+'FR-16(7)(v)-12 DIST Energy'!Q74+'FR-16(7)(v)-13 DIST Cust'!Q74-'FR-16(7)(v)-14 TOTAL CLASS'!Q74","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F75+'FR-16(7)(v)-4 PROD Energy'!F75+'FR-16(7)(v)-5 PROD Cust'!F75+'FR-16(7)(v)-7 TRANS Demand'!F75+'FR-16(7)(v)-8 TRANS Energy'!F75+'FR-16(7)(v)-9 TRANS Cust'!F75+'FR-16(7)(v)-11 DIST Demand'!F75+'FR-16(7)(v)-12 DIST Energy'!F75+'FR-16(7)(v)-13 DIST Cust'!F75-'FR-16(7)(v)-14 TOTAL CLASS'!F75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G75+'FR-16(7)(v)-4 PROD Energy'!G75+'FR-16(7)(v)-5 PROD Cust'!G75+'FR-16(7)(v)-7 TRANS Demand'!G75+'FR-16(7)(v)-8 TRANS Energy'!G75+'FR-16(7)(v)-9 TRANS Cust'!G75+'FR-16(7)(v)-11 DIST Demand'!G75+'FR-16(7)(v)-12 DIST Energy'!G75+'FR-16(7)(v)-13 DIST Cust'!G75-'FR-16(7)(v)-14 TOTAL CLASS'!G75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H75+'FR-16(7)(v)-4 PROD Energy'!H75+'FR-16(7)(v)-5 PROD Cust'!H75+'FR-16(7)(v)-7 TRANS Demand'!H75+'FR-16(7)(v)-8 TRANS Energy'!H75+'FR-16(7)(v)-9 TRANS Cust'!H75+'FR-16(7)(v)-11 DIST Demand'!H75+'FR-16(7)(v)-12 DIST Energy'!H75+'FR-16(7)(v)-13 DIST Cust'!H75-'FR-16(7)(v)-14 TOTAL CLASS'!H75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I75+'FR-16(7)(v)-4 PROD Energy'!I75+'FR-16(7)(v)-5 PROD Cust'!I75+'FR-16(7)(v)-7 TRANS Demand'!I75+'FR-16(7)(v)-8 TRANS Energy'!I75+'FR-16(7)(v)-9 TRANS Cust'!I75+'FR-16(7)(v)-11 DIST Demand'!I75+'FR-16(7)(v)-12 DIST Energy'!I75+'FR-16(7)(v)-13 DIST Cust'!I75-'FR-16(7)(v)-14 TOTAL CLASS'!I75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J75+'FR-16(7)(v)-4 PROD Energy'!J75+'FR-16(7)(v)-5 PROD Cust'!J75+'FR-16(7)(v)-7 TRANS Demand'!J75+'FR-16(7)(v)-8 TRANS Energy'!J75+'FR-16(7)(v)-9 TRANS Cust'!J75+'FR-16(7)(v)-11 DIST Demand'!J75+'FR-16(7)(v)-12 DIST Energy'!J75+'FR-16(7)(v)-13 DIST Cust'!J75-'FR-16(7)(v)-14 TOTAL CLASS'!J75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K75+'FR-16(7)(v)-4 PROD Energy'!K75+'FR-16(7)(v)-5 PROD Cust'!K75+'FR-16(7)(v)-7 TRANS Demand'!K75+'FR-16(7)(v)-8 TRANS Energy'!K75+'FR-16(7)(v)-9 TRANS Cust'!K75+'FR-16(7)(v)-11 DIST Demand'!K75+'FR-16(7)(v)-12 DIST Energy'!K75+'FR-16(7)(v)-13 DIST Cust'!K75-'FR-16(7)(v)-14 TOTAL CLASS'!K75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L75+'FR-16(7)(v)-4 PROD Energy'!L75+'FR-16(7)(v)-5 PROD Cust'!L75+'FR-16(7)(v)-7 TRANS Demand'!L75+'FR-16(7)(v)-8 TRANS Energy'!L75+'FR-16(7)(v)-9 TRANS Cust'!L75+'FR-16(7)(v)-11 DIST Demand'!L75+'FR-16(7)(v)-12 DIST Energy'!L75+'FR-16(7)(v)-13 DIST Cust'!L75-'FR-16(7)(v)-14 TOTAL CLASS'!L75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M75+'FR-16(7)(v)-4 PROD Energy'!M75+'FR-16(7)(v)-5 PROD Cust'!M75+'FR-16(7)(v)-7 TRANS Demand'!M75+'FR-16(7)(v)-8 TRANS Energy'!M75+'FR-16(7)(v)-9 TRANS Cust'!M75+'FR-16(7)(v)-11 DIST Demand'!M75+'FR-16(7)(v)-12 DIST Energy'!M75+'FR-16(7)(v)-13 DIST Cust'!M75-'FR-16(7)(v)-14 TOTAL CLASS'!M75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N75+'FR-16(7)(v)-4 PROD Energy'!N75+'FR-16(7)(v)-5 PROD Cust'!N75+'FR-16(7)(v)-7 TRANS Demand'!N75+'FR-16(7)(v)-8 TRANS Energy'!N75+'FR-16(7)(v)-9 TRANS Cust'!N75+'FR-16(7)(v)-11 DIST Demand'!N75+'FR-16(7)(v)-12 DIST Energy'!N75+'FR-16(7)(v)-13 DIST Cust'!N75-'FR-16(7)(v)-14 TOTAL CLASS'!N75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O75+'FR-16(7)(v)-4 PROD Energy'!O75+'FR-16(7)(v)-5 PROD Cust'!O75+'FR-16(7)(v)-7 TRANS Demand'!O75+'FR-16(7)(v)-8 TRANS Energy'!O75+'FR-16(7)(v)-9 TRANS Cust'!O75+'FR-16(7)(v)-11 DIST Demand'!O75+'FR-16(7)(v)-12 DIST Energy'!O75+'FR-16(7)(v)-13 DIST Cust'!O75-'FR-16(7)(v)-14 TOTAL CLASS'!O75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P75+'FR-16(7)(v)-4 PROD Energy'!P75+'FR-16(7)(v)-5 PROD Cust'!P75+'FR-16(7)(v)-7 TRANS Demand'!P75+'FR-16(7)(v)-8 TRANS Energy'!P75+'FR-16(7)(v)-9 TRANS Cust'!P75+'FR-16(7)(v)-11 DIST Demand'!P75+'FR-16(7)(v)-12 DIST Energy'!P75+'FR-16(7)(v)-13 DIST Cust'!P75-'FR-16(7)(v)-14 TOTAL CLASS'!P75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q75+'FR-16(7)(v)-4 PROD Energy'!Q75+'FR-16(7)(v)-5 PROD Cust'!Q75+'FR-16(7)(v)-7 TRANS Demand'!Q75+'FR-16(7)(v)-8 TRANS Energy'!Q75+'FR-16(7)(v)-9 TRANS Cust'!Q75+'FR-16(7)(v)-11 DIST Demand'!Q75+'FR-16(7)(v)-12 DIST Energy'!Q75+'FR-16(7)(v)-13 DIST Cust'!Q75-'FR-16(7)(v)-14 TOTAL CLASS'!Q75","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F76+'FR-16(7)(v)-4 PROD Energy'!F76+'FR-16(7)(v)-5 PROD Cust'!F76+'FR-16(7)(v)-7 TRANS Demand'!F76+'FR-16(7)(v)-8 TRANS Energy'!F76+'FR-16(7)(v)-9 TRANS Cust'!F76+'FR-16(7)(v)-11 DIST Demand'!F76+'FR-16(7)(v)-12 DIST Energy'!F76+'FR-16(7)(v)-13 DIST Cust'!F76-'FR-16(7)(v)-14 TOTAL CLASS'!F76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G76+'FR-16(7)(v)-4 PROD Energy'!G76+'FR-16(7)(v)-5 PROD Cust'!G76+'FR-16(7)(v)-7 TRANS Demand'!G76+'FR-16(7)(v)-8 TRANS Energy'!G76+'FR-16(7)(v)-9 TRANS Cust'!G76+'FR-16(7)(v)-11 DIST Demand'!G76+'FR-16(7)(v)-12 DIST Energy'!G76+'FR-16(7)(v)-13 DIST Cust'!G76-'FR-16(7)(v)-14 TOTAL CLASS'!G76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H76+'FR-16(7)(v)-4 PROD Energy'!H76+'FR-16(7)(v)-5 PROD Cust'!H76+'FR-16(7)(v)-7 TRANS Demand'!H76+'FR-16(7)(v)-8 TRANS Energy'!H76+'FR-16(7)(v)-9 TRANS Cust'!H76+'FR-16(7)(v)-11 DIST Demand'!H76+'FR-16(7)(v)-12 DIST Energy'!H76+'FR-16(7)(v)-13 DIST Cust'!H76-'FR-16(7)(v)-14 TOTAL CLASS'!H76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I76+'FR-16(7)(v)-4 PROD Energy'!I76+'FR-16(7)(v)-5 PROD Cust'!I76+'FR-16(7)(v)-7 TRANS Demand'!I76+'FR-16(7)(v)-8 TRANS Energy'!I76+'FR-16(7)(v)-9 TRANS Cust'!I76+'FR-16(7)(v)-11 DIST Demand'!I76+'FR-16(7)(v)-12 DIST Energy'!I76+'FR-16(7)(v)-13 DIST Cust'!I76-'FR-16(7)(v)-14 TOTAL CLASS'!I76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J76+'FR-16(7)(v)-4 PROD Energy'!J76+'FR-16(7)(v)-5 PROD Cust'!J76+'FR-16(7)(v)-7 TRANS Demand'!J76+'FR-16(7)(v)-8 TRANS Energy'!J76+'FR-16(7)(v)-9 TRANS Cust'!J76+'FR-16(7)(v)-11 DIST Demand'!J76+'FR-16(7)(v)-12 DIST Energy'!J76+'FR-16(7)(v)-13 DIST Cust'!J76-'FR-16(7)(v)-14 TOTAL CLASS'!J76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K76+'FR-16(7)(v)-4 PROD Energy'!K76+'FR-16(7)(v)-5 PROD Cust'!K76+'FR-16(7)(v)-7 TRANS Demand'!K76+'FR-16(7)(v)-8 TRANS Energy'!K76+'FR-16(7)(v)-9 TRANS Cust'!K76+'FR-16(7)(v)-11 DIST Demand'!K76+'FR-16(7)(v)-12 DIST Energy'!K76+'FR-16(7)(v)-13 DIST Cust'!K76-'FR-16(7)(v)-14 TOTAL CLASS'!K76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L76+'FR-16(7)(v)-4 PROD Energy'!L76+'FR-16(7)(v)-5 PROD Cust'!L76+'FR-16(7)(v)-7 TRANS Demand'!L76+'FR-16(7)(v)-8 TRANS Energy'!L76+'FR-16(7)(v)-9 TRANS Cust'!L76+'FR-16(7)(v)-11 DIST Demand'!L76+'FR-16(7)(v)-12 DIST Energy'!L76+'FR-16(7)(v)-13 DIST Cust'!L76-'FR-16(7)(v)-14 TOTAL CLASS'!L76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M76+'FR-16(7)(v)-4 PROD Energy'!M76+'FR-16(7)(v)-5 PROD Cust'!M76+'FR-16(7)(v)-7 TRANS Demand'!M76+'FR-16(7)(v)-8 TRANS Energy'!M76+'FR-16(7)(v)-9 TRANS Cust'!M76+'FR-16(7)(v)-11 DIST Demand'!M76+'FR-16(7)(v)-12 DIST Energy'!M76+'FR-16(7)(v)-13 DIST Cust'!M76-'FR-16(7)(v)-14 TOTAL CLASS'!M76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N76+'FR-16(7)(v)-4 PROD Energy'!N76+'FR-16(7)(v)-5 PROD Cust'!N76+'FR-16(7)(v)-7 TRANS Demand'!N76+'FR-16(7)(v)-8 TRANS Energy'!N76+'FR-16(7)(v)-9 TRANS Cust'!N76+'FR-16(7)(v)-11 DIST Demand'!N76+'FR-16(7)(v)-12 DIST Energy'!N76+'FR-16(7)(v)-13 DIST Cust'!N76-'FR-16(7)(v)-14 TOTAL CLASS'!N76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O76+'FR-16(7)(v)-4 PROD Energy'!O76+'FR-16(7)(v)-5 PROD Cust'!O76+'FR-16(7)(v)-7 TRANS Demand'!O76+'FR-16(7)(v)-8 TRANS Energy'!O76+'FR-16(7)(v)-9 TRANS Cust'!O76+'FR-16(7)(v)-11 DIST Demand'!O76+'FR-16(7)(v)-12 DIST Energy'!O76+'FR-16(7)(v)-13 DIST Cust'!O76-'FR-16(7)(v)-14 TOTAL CLASS'!O76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P76+'FR-16(7)(v)-4 PROD Energy'!P76+'FR-16(7)(v)-5 PROD Cust'!P76+'FR-16(7)(v)-7 TRANS Demand'!P76+'FR-16(7)(v)-8 TRANS Energy'!P76+'FR-16(7)(v)-9 TRANS Cust'!P76+'FR-16(7)(v)-11 DIST Demand'!P76+'FR-16(7)(v)-12 DIST Energy'!P76+'FR-16(7)(v)-13 DIST Cust'!P76-'FR-16(7)(v)-14 TOTAL CLASS'!P76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q76+'FR-16(7)(v)-4 PROD Energy'!Q76+'FR-16(7)(v)-5 PROD Cust'!Q76+'FR-16(7)(v)-7 TRANS Demand'!Q76+'FR-16(7)(v)-8 TRANS Energy'!Q76+'FR-16(7)(v)-9 TRANS Cust'!Q76+'FR-16(7)(v)-11 DIST Demand'!Q76+'FR-16(7)(v)-12 DIST Energy'!Q76+'FR-16(7)(v)-13 DIST Cust'!Q76-'FR-16(7)(v)-14 TOTAL CLASS'!Q76","v":0},0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F77+'FR-16(7)(v)-4 PROD Energy'!F77+'FR-16(7)(v)-5 PROD Cust'!F77+'FR-16(7)(v)-7 TRANS Demand'!F77+'FR-16(7)(v)-8 TRANS Energy'!F77+'FR-16(7)(v)-9 TRANS Cust'!F77+'FR-16(7)(v)-11 DIST Demand'!F77+'FR-16(7)(v)-12 DIST Energy'!F77+'FR-16(7)(v)-13 DIST Cust'!F77-'FR-16(7)(v)-14 TOTAL CLASS'!F77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G77+'FR-16(7)(v)-4 PROD Energy'!G77+'FR-16(7)(v)-5 PROD Cust'!G77+'FR-16(7)(v)-7 TRANS Demand'!G77+'FR-16(7)(v)-8 TRANS Energy'!G77+'FR-16(7)(v)-9 TRANS Cust'!G77+'FR-16(7)(v)-11 DIST Demand'!G77+'FR-16(7)(v)-12 DIST Energy'!G77+'FR-16(7)(v)-13 DIST Cust'!G77-'FR-16(7)(v)-14 TOTAL CLASS'!G77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H77+'FR-16(7)(v)-4 PROD Energy'!H77+'FR-16(7)(v)-5 PROD Cust'!H77+'FR-16(7)(v)-7 TRANS Demand'!H77+'FR-16(7)(v)-8 TRANS Energy'!H77+'FR-16(7)(v)-9 TRANS Cust'!H77+'FR-16(7)(v)-11 DIST Demand'!H77+'FR-16(7)(v)-12 DIST Energy'!H77+'FR-16(7)(v)-13 DIST Cust'!H77-'FR-16(7)(v)-14 TOTAL CLASS'!H77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I77+'FR-16(7)(v)-4 PROD Energy'!I77+'FR-16(7)(v)-5 PROD Cust'!I77+'FR-16(7)(v)-7 TRANS Demand'!I77+'FR-16(7)(v)-8 TRANS Energy'!I77+'FR-16(7)(v)-9 TRANS Cust'!I77+'FR-16(7)(v)-11 DIST Demand'!I77+'FR-16(7)(v)-12 DIST Energy'!I77+'FR-16(7)(v)-13 DIST Cust'!I77-'FR-16(7)(v)-14 TOTAL CLASS'!I77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J77+'FR-16(7)(v)-4 PROD Energy'!J77+'FR-16(7)(v)-5 PROD Cust'!J77+'FR-16(7)(v)-7 TRANS Demand'!J77+'FR-16(7)(v)-8 TRANS Energy'!J77+'FR-16(7)(v)-9 TRANS Cust'!J77+'FR-16(7)(v)-11 DIST Demand'!J77+'FR-16(7)(v)-12 DIST Energy'!J77+'FR-16(7)(v)-13 DIST Cust'!J77-'FR-16(7)(v)-14 TOTAL CLASS'!J77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K77+'FR-16(7)(v)-4 PROD Energy'!K77+'FR-16(7)(v)-5 PROD Cust'!K77+'FR-16(7)(v)-7 TRANS Demand'!K77+'FR-16(7)(v)-8 TRANS Energy'!K77+'FR-16(7)(v)-9 TRANS Cust'!K77+'FR-16(7)(v)-11 DIST Demand'!K77+'FR-16(7)(v)-12 DIST Energy'!K77+'FR-16(7)(v)-13 DIST Cust'!K77-'FR-16(7)(v)-14 TOTAL CLASS'!K77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L77+'FR-16(7)(v)-4 PROD Energy'!L77+'FR-16(7)(v)-5 PROD Cust'!L77+'FR-16(7)(v)-7 TRANS Demand'!L77+'FR-16(7)(v)-8 TRANS Energy'!L77+'FR-16(7)(v)-9 TRANS Cust'!L77+'FR-16(7)(v)-11 DIST Demand'!L77+'FR-16(7)(v)-12 DIST Energy'!L77+'FR-16(7)(v)-13 DIST Cust'!L77-'FR-16(7)(v)-14 TOTAL CLASS'!L77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M77+'FR-16(7)(v)-4 PROD Energy'!M77+'FR-16(7)(v)-5 PROD Cust'!M77+'FR-16(7)(v)-7 TRANS Demand'!M77+'FR-16(7)(v)-8 TRANS Energy'!M77+'FR-16(7)(v)-9 TRANS Cust'!M77+'FR-16(7)(v)-11 DIST Demand'!M77+'FR-16(7)(v)-12 DIST Energy'!M77+'FR-16(7)(v)-13 DIST Cust'!M77-'FR-16(7)(v)-14 TOTAL CLASS'!M77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N77+'FR-16(7)(v)-4 PROD Energy'!N77+'FR-16(7)(v)-5 PROD Cust'!N77+'FR-16(7)(v)-7 TRANS Demand'!N77+'FR-16(7)(v)-8 TRANS Energy'!N77+'FR-16(7)(v)-9 TRANS Cust'!N77+'FR-16(7)(v)-11 DIST Demand'!N77+'FR-16(7)(v)-12 DIST Energy'!N77+'FR-16(7)(v)-13 DIST Cust'!N77-'FR-16(7)(v)-14 TOTAL CLASS'!N77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O77+'FR-16(7)(v)-4 PROD Energy'!O77+'FR-16(7)(v)-5 PROD Cust'!O77+'FR-16(7)(v)-7 TRANS Demand'!O77+'FR-16(7)(v)-8 TRANS Energy'!O77+'FR-16(7)(v)-9 TRANS Cust'!O77+'FR-16(7)(v)-11 DIST Demand'!O77+'FR-16(7)(v)-12 DIST Energy'!O77+'FR-16(7)(v)-13 DIST Cust'!O77-'FR-16(7)(v)-14 TOTAL CLASS'!O77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P77+'FR-16(7)(v)-4 PROD Energy'!P77+'FR-16(7)(v)-5 PROD Cust'!P77+'FR-16(7)(v)-7 TRANS Demand'!P77+'FR-16(7)(v)-8 TRANS Energy'!P77+'FR-16(7)(v)-9 TRANS Cust'!P77+'FR-16(7)(v)-11 DIST Demand'!P77+'FR-16(7)(v)-12 DIST Energy'!P77+'FR-16(7)(v)-13 DIST Cust'!P77-'FR-16(7)(v)-14 TOTAL CLASS'!P77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q77+'FR-16(7)(v)-4 PROD Energy'!Q77+'FR-16(7)(v)-5 PROD Cust'!Q77+'FR-16(7)(v)-7 TRANS Demand'!Q77+'FR-16(7)(v)-8 TRANS Energy'!Q77+'FR-16(7)(v)-9 TRANS Cust'!Q77+'FR-16(7)(v)-11 DIST Demand'!Q77+'FR-16(7)(v)-12 DIST Energy'!Q77+'FR-16(7)(v)-13 DIST Cust'!Q77-'FR-16(7)(v)-14 TOTAL CLASS'!Q77","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F78+'FR-16(7)(v)-4 PROD Energy'!F78+'FR-16(7)(v)-5 PROD Cust'!F78+'FR-16(7)(v)-7 TRANS Demand'!F78+'FR-16(7)(v)-8 TRANS Energy'!F78+'FR-16(7)(v)-9 TRANS Cust'!F78+'FR-16(7)(v)-11 DIST Demand'!F78+'FR-16(7)(v)-12 DIST Energy'!F78+'FR-16(7)(v)-13 DIST Cust'!F78-'FR-16(7)(v)-14 TOTAL CLASS'!F78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G78+'FR-16(7)(v)-4 PROD Energy'!G78+'FR-16(7)(v)-5 PROD Cust'!G78+'FR-16(7)(v)-7 TRANS Demand'!G78+'FR-16(7)(v)-8 TRANS Energy'!G78+'FR-16(7)(v)-9 TRANS Cust'!G78+'FR-16(7)(v)-11 DIST Demand'!G78+'FR-16(7)(v)-12 DIST Energy'!G78+'FR-16(7)(v)-13 DIST Cust'!G78-'FR-16(7)(v)-14 TOTAL CLASS'!G78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H78+'FR-16(7)(v)-4 PROD Energy'!H78+'FR-16(7)(v)-5 PROD Cust'!H78+'FR-16(7)(v)-7 TRANS Demand'!H78+'FR-16(7)(v)-8 TRANS Energy'!H78+'FR-16(7)(v)-9 TRANS Cust'!H78+'FR-16(7)(v)-11 DIST Demand'!H78+'FR-16(7)(v)-12 DIST Energy'!H78+'FR-16(7)(v)-13 DIST Cust'!H78-'FR-16(7)(v)-14 TOTAL CLASS'!H78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I78+'FR-16(7)(v)-4 PROD Energy'!I78+'FR-16(7)(v)-5 PROD Cust'!I78+'FR-16(7)(v)-7 TRANS Demand'!I78+'FR-16(7)(v)-8 TRANS Energy'!I78+'FR-16(7)(v)-9 TRANS Cust'!I78+'FR-16(7)(v)-11 DIST Demand'!I78+'FR-16(7)(v)-12 DIST Energy'!I78+'FR-16(7)(v)-13 DIST Cust'!I78-'FR-16(7)(v)-14 TOTAL CLASS'!I78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J78+'FR-16(7)(v)-4 PROD Energy'!J78+'FR-16(7)(v)-5 PROD Cust'!J78+'FR-16(7)(v)-7 TRANS Demand'!J78+'FR-16(7)(v)-8 TRANS Energy'!J78+'FR-16(7)(v)-9 TRANS Cust'!J78+'FR-16(7)(v)-11 DIST Demand'!J78+'FR-16(7)(v)-12 DIST Energy'!J78+'FR-16(7)(v)-13 DIST Cust'!J78-'FR-16(7)(v)-14 TOTAL CLASS'!J78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K78+'FR-16(7)(v)-4 PROD Energy'!K78+'FR-16(7)(v)-5 PROD Cust'!K78+'FR-16(7)(v)-7 TRANS Demand'!K78+'FR-16(7)(v)-8 TRANS Energy'!K78+'FR-16(7)(v)-9 TRANS Cust'!K78+'FR-16(7)(v)-11 DIST Demand'!K78+'FR-16(7)(v)-12 DIST Energy'!K78+'FR-16(7)(v)-13 DIST Cust'!K78-'FR-16(7)(v)-14 TOTAL CLASS'!K78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L78+'FR-16(7)(v)-4 PROD Energy'!L78+'FR-16(7)(v)-5 PROD Cust'!L78+'FR-16(7)(v)-7 TRANS Demand'!L78+'FR-16(7)(v)-8 TRANS Energy'!L78+'FR-16(7)(v)-9 TRANS Cust'!L78+'FR-16(7)(v)-11 DIST Demand'!L78+'FR-16(7)(v)-12 DIST Energy'!L78+'FR-16(7)(v)-13 DIST Cust'!L78-'FR-16(7)(v)-14 TOTAL CLASS'!L78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M78+'FR-16(7)(v)-4 PROD Energy'!M78+'FR-16(7)(v)-5 PROD Cust'!M78+'FR-16(7)(v)-7 TRANS Demand'!M78+'FR-16(7)(v)-8 TRANS Energy'!M78+'FR-16(7)(v)-9 TRANS Cust'!M78+'FR-16(7)(v)-11 DIST Demand'!M78+'FR-16(7)(v)-12 DIST Energy'!M78+'FR-16(7)(v)-13 DIST Cust'!M78-'FR-16(7)(v)-14 TOTAL CLASS'!M78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N78+'FR-16(7)(v)-4 PROD Energy'!N78+'FR-16(7)(v)-5 PROD Cust'!N78+'FR-16(7)(v)-7 TRANS Demand'!N78+'FR-16(7)(v)-8 TRANS Energy'!N78+'FR-16(7)(v)-9 TRANS Cust'!N78+'FR-16(7)(v)-11 DIST Demand'!N78+'FR-16(7)(v)-12 DIST Energy'!N78+'FR-16(7)(v)-13 DIST Cust'!N78-'FR-16(7)(v)-14 TOTAL CLASS'!N78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O78+'FR-16(7)(v)-4 PROD Energy'!O78+'FR-16(7)(v)-5 PROD Cust'!O78+'FR-16(7)(v)-7 TRANS Demand'!O78+'FR-16(7)(v)-8 TRANS Energy'!O78+'FR-16(7)(v)-9 TRANS Cust'!O78+'FR-16(7)(v)-11 DIST Demand'!O78+'FR-16(7)(v)-12 DIST Energy'!O78+'FR-16(7)(v)-13 DIST Cust'!O78-'FR-16(7)(v)-14 TOTAL CLASS'!O78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P78+'FR-16(7)(v)-4 PROD Energy'!P78+'FR-16(7)(v)-5 PROD Cust'!P78+'FR-16(7)(v)-7 TRANS Demand'!P78+'FR-16(7)(v)-8 TRANS Energy'!P78+'FR-16(7)(v)-9 TRANS Cust'!P78+'FR-16(7)(v)-11 DIST Demand'!P78+'FR-16(7)(v)-12 DIST Energy'!P78+'FR-16(7)(v)-13 DIST Cust'!P78-'FR-16(7)(v)-14 TOTAL CLASS'!P78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q78+'FR-16(7)(v)-4 PROD Energy'!Q78+'FR-16(7)(v)-5 PROD Cust'!Q78+'FR-16(7)(v)-7 TRANS Demand'!Q78+'FR-16(7)(v)-8 TRANS Energy'!Q78+'FR-16(7)(v)-9 TRANS Cust'!Q78+'FR-16(7)(v)-11 DIST Demand'!Q78+'FR-16(7)(v)-12 DIST Energy'!Q78+'FR-16(7)(v)-13 DIST Cust'!Q78-'FR-16(7)(v)-14 TOTAL CLASS'!Q78","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F79+'FR-16(7)(v)-4 PROD Energy'!F79+'FR-16(7)(v)-5 PROD Cust'!F79+'FR-16(7)(v)-7 TRANS Demand'!F79+'FR-16(7)(v)-8 TRANS Energy'!F79+'FR-16(7)(v)-9 TRANS Cust'!F79+'FR-16(7)(v)-11 DIST Demand'!F79+'FR-16(7)(v)-12 DIST Energy'!F79+'FR-16(7)(v)-13 DIST Cust'!F79-'FR-16(7)(v)-14 TOTAL CLASS'!F79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G79+'FR-16(7)(v)-4 PROD Energy'!G79+'FR-16(7)(v)-5 PROD Cust'!G79+'FR-16(7)(v)-7 TRANS Demand'!G79+'FR-16(7)(v)-8 TRANS Energy'!G79+'FR-16(7)(v)-9 TRANS Cust'!G79+'FR-16(7)(v)-11 DIST Demand'!G79+'FR-16(7)(v)-12 DIST Energy'!G79+'FR-16(7)(v)-13 DIST Cust'!G79-'FR-16(7)(v)-14 TOTAL CLASS'!G79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H79+'FR-16(7)(v)-4 PROD Energy'!H79+'FR-16(7)(v)-5 PROD Cust'!H79+'FR-16(7)(v)-7 TRANS Demand'!H79+'FR-16(7)(v)-8 TRANS Energy'!H79+'FR-16(7)(v)-9 TRANS Cust'!H79+'FR-16(7)(v)-11 DIST Demand'!H79+'FR-16(7)(v)-12 DIST Energy'!H79+'FR-16(7)(v)-13 DIST Cust'!H79-'FR-16(7)(v)-14 TOTAL CLASS'!H79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I79+'FR-16(7)(v)-4 PROD Energy'!I79+'FR-16(7)(v)-5 PROD Cust'!I79+'FR-16(7)(v)-7 TRANS Demand'!I79+'FR-16(7)(v)-8 TRANS Energy'!I79+'FR-16(7)(v)-9 TRANS Cust'!I79+'FR-16(7)(v)-11 DIST Demand'!I79+'FR-16(7)(v)-12 DIST Energy'!I79+'FR-16(7)(v)-13 DIST Cust'!I79-'FR-16(7)(v)-14 TOTAL CLASS'!I79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J79+'FR-16(7)(v)-4 PROD Energy'!J79+'FR-16(7)(v)-5 PROD Cust'!J79+'FR-16(7)(v)-7 TRANS Demand'!J79+'FR-16(7)(v)-8 TRANS Energy'!J79+'FR-16(7)(v)-9 TRANS Cust'!J79+'FR-16(7)(v)-11 DIST Demand'!J79+'FR-16(7)(v)-12 DIST Energy'!J79+'FR-16(7)(v)-13 DIST Cust'!J79-'FR-16(7)(v)-14 TOTAL CLASS'!J79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K79+'FR-16(7)(v)-4 PROD Energy'!K79+'FR-16(7)(v)-5 PROD Cust'!K79+'FR-16(7)(v)-7 TRANS Demand'!K79+'FR-16(7)(v)-8 TRANS Energy'!K79+'FR-16(7)(v)-9 TRANS Cust'!K79+'FR-16(7)(v)-11 DIST Demand'!K79+'FR-16(7)(v)-12 DIST Energy'!K79+'FR-16(7)(v)-13 DIST Cust'!K79-'FR-16(7)(v)-14 TOTAL CLASS'!K79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L79+'FR-16(7)(v)-4 PROD Energy'!L79+'FR-16(7)(v)-5 PROD Cust'!L79+'FR-16(7)(v)-7 TRANS Demand'!L79+'FR-16(7)(v)-8 TRANS Energy'!L79+'FR-16(7)(v)-9 TRANS Cust'!L79+'FR-16(7)(v)-11 DIST Demand'!L79+'FR-16(7)(v)-12 DIST Energy'!L79+'FR-16(7)(v)-13 DIST Cust'!L79-'FR-16(7)(v)-14 TOTAL CLASS'!L79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M79+'FR-16(7)(v)-4 PROD Energy'!M79+'FR-16(7)(v)-5 PROD Cust'!M79+'FR-16(7)(v)-7 TRANS Demand'!M79+'FR-16(7)(v)-8 TRANS Energy'!M79+'FR-16(7)(v)-9 TRANS Cust'!M79+'FR-16(7)(v)-11 DIST Demand'!M79+'FR-16(7)(v)-12 DIST Energy'!M79+'FR-16(7)(v)-13 DIST Cust'!M79-'FR-16(7)(v)-14 TOTAL CLASS'!M79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N79+'FR-16(7)(v)-4 PROD Energy'!N79+'FR-16(7)(v)-5 PROD Cust'!N79+'FR-16(7)(v)-7 TRANS Demand'!N79+'FR-16(7)(v)-8 TRANS Energy'!N79+'FR-16(7)(v)-9 TRANS Cust'!N79+'FR-16(7)(v)-11 DIST Demand'!N79+'FR-16(7)(v)-12 DIST Energy'!N79+'FR-16(7)(v)-13 DIST Cust'!N79-'FR-16(7)(v)-14 TOTAL CLASS'!N79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O79+'FR-16(7)(v)-4 PROD Energy'!O79+'FR-16(7)(v)-5 PROD Cust'!O79+'FR-16(7)(v)-7 TRANS Demand'!O79+'FR-16(7)(v)-8 TRANS Energy'!O79+'FR-16(7)(v)-9 TRANS Cust'!O79+'FR-16(7)(v)-11 DIST Demand'!O79+'FR-16(7)(v)-12 DIST Energy'!O79+'FR-16(7)(v)-13 DIST Cust'!O79-'FR-16(7)(v)-14 TOTAL CLASS'!O79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P79+'FR-16(7)(v)-4 PROD Energy'!P79+'FR-16(7)(v)-5 PROD Cust'!P79+'FR-16(7)(v)-7 TRANS Demand'!P79+'FR-16(7)(v)-8 TRANS Energy'!P79+'FR-16(7)(v)-9 TRANS Cust'!P79+'FR-16(7)(v)-11 DIST Demand'!P79+'FR-16(7)(v)-12 DIST Energy'!P79+'FR-16(7)(v)-13 DIST Cust'!P79-'FR-16(7)(v)-14 TOTAL CLASS'!P79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q79+'FR-16(7)(v)-4 PROD Energy'!Q79+'FR-16(7)(v)-5 PROD Cust'!Q79+'FR-16(7)(v)-7 TRANS Demand'!Q79+'FR-16(7)(v)-8 TRANS Energy'!Q79+'FR-16(7)(v)-9 TRANS Cust'!Q79+'FR-16(7)(v)-11 DIST Demand'!Q79+'FR-16(7)(v)-12 DIST Energy'!Q79+'FR-16(7)(v)-13 DIST Cust'!Q79-'FR-16(7)(v)-14 TOTAL CLASS'!Q79","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F80+'FR-16(7)(v)-4 PROD Energy'!F80+'FR-16(7)(v)-5 PROD Cust'!F80+'FR-16(7)(v)-7 TRANS Demand'!F80+'FR-16(7)(v)-8 TRANS Energy'!F80+'FR-16(7)(v)-9 TRANS Cust'!F80+'FR-16(7)(v)-11 DIST Demand'!F80+'FR-16(7)(v)-12 DIST Energy'!F80+'FR-16(7)(v)-13 DIST Cust'!F80-'FR-16(7)(v)-14 TOTAL CLASS'!F80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G80+'FR-16(7)(v)-4 PROD Energy'!G80+'FR-16(7)(v)-5 PROD Cust'!G80+'FR-16(7)(v)-7 TRANS Demand'!G80+'FR-16(7)(v)-8 TRANS Energy'!G80+'FR-16(7)(v)-9 TRANS Cust'!G80+'FR-16(7)(v)-11 DIST Demand'!G80+'FR-16(7)(v)-12 DIST Energy'!G80+'FR-16(7)(v)-13 DIST Cust'!G80-'FR-16(7)(v)-14 TOTAL CLASS'!G80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H80+'FR-16(7)(v)-4 PROD Energy'!H80+'FR-16(7)(v)-5 PROD Cust'!H80+'FR-16(7)(v)-7 TRANS Demand'!H80+'FR-16(7)(v)-8 TRANS Energy'!H80+'FR-16(7)(v)-9 TRANS Cust'!H80+'FR-16(7)(v)-11 DIST Demand'!H80+'FR-16(7)(v)-12 DIST Energy'!H80+'FR-16(7)(v)-13 DIST Cust'!H80-'FR-16(7)(v)-14 TOTAL CLASS'!H80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I80+'FR-16(7)(v)-4 PROD Energy'!I80+'FR-16(7)(v)-5 PROD Cust'!I80+'FR-16(7)(v)-7 TRANS Demand'!I80+'FR-16(7)(v)-8 TRANS Energy'!I80+'FR-16(7)(v)-9 TRANS Cust'!I80+'FR-16(7)(v)-11 DIST Demand'!I80+'FR-16(7)(v)-12 DIST Energy'!I80+'FR-16(7)(v)-13 DIST Cust'!I80-'FR-16(7)(v)-14 TOTAL CLASS'!I80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J80+'FR-16(7)(v)-4 PROD Energy'!J80+'FR-16(7)(v)-5 PROD Cust'!J80+'FR-16(7)(v)-7 TRANS Demand'!J80+'FR-16(7)(v)-8 TRANS Energy'!J80+'FR-16(7)(v)-9 TRANS Cust'!J80+'FR-16(7)(v)-11 DIST Demand'!J80+'FR-16(7)(v)-12 DIST Energy'!J80+'FR-16(7)(v)-13 DIST Cust'!J80-'FR-16(7)(v)-14 TOTAL CLASS'!J80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K80+'FR-16(7)(v)-4 PROD Energy'!K80+'FR-16(7)(v)-5 PROD Cust'!K80+'FR-16(7)(v)-7 TRANS Demand'!K80+'FR-16(7)(v)-8 TRANS Energy'!K80+'FR-16(7)(v)-9 TRANS Cust'!K80+'FR-16(7)(v)-11 DIST Demand'!K80+'FR-16(7)(v)-12 DIST Energy'!K80+'FR-16(7)(v)-13 DIST Cust'!K80-'FR-16(7)(v)-14 TOTAL CLASS'!K80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L80+'FR-16(7)(v)-4 PROD Energy'!L80+'FR-16(7)(v)-5 PROD Cust'!L80+'FR-16(7)(v)-7 TRANS Demand'!L80+'FR-16(7)(v)-8 TRANS Energy'!L80+'FR-16(7)(v)-9 TRANS Cust'!L80+'FR-16(7)(v)-11 DIST Demand'!L80+'FR-16(7)(v)-12 DIST Energy'!L80+'FR-16(7)(v)-13 DIST Cust'!L80-'FR-16(7)(v)-14 TOTAL CLASS'!L80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M80+'FR-16(7)(v)-4 PROD Energy'!M80+'FR-16(7)(v)-5 PROD Cust'!M80+'FR-16(7)(v)-7 TRANS Demand'!M80+'FR-16(7)(v)-8 TRANS Energy'!M80+'FR-16(7)(v)-9 TRANS Cust'!M80+'FR-16(7)(v)-11 DIST Demand'!M80+'FR-16(7)(v)-12 DIST Energy'!M80+'FR-16(7)(v)-13 DIST Cust'!M80-'FR-16(7)(v)-14 TOTAL CLASS'!M80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N80+'FR-16(7)(v)-4 PROD Energy'!N80+'FR-16(7)(v)-5 PROD Cust'!N80+'FR-16(7)(v)-7 TRANS Demand'!N80+'FR-16(7)(v)-8 TRANS Energy'!N80+'FR-16(7)(v)-9 TRANS Cust'!N80+'FR-16(7)(v)-11 DIST Demand'!N80+'FR-16(7)(v)-12 DIST Energy'!N80+'FR-16(7)(v)-13 DIST Cust'!N80-'FR-16(7)(v)-14 TOTAL CLASS'!N80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O80+'FR-16(7)(v)-4 PROD Energy'!O80+'FR-16(7)(v)-5 PROD Cust'!O80+'FR-16(7)(v)-7 TRANS Demand'!O80+'FR-16(7)(v)-8 TRANS Energy'!O80+'FR-16(7)(v)-9 TRANS Cust'!O80+'FR-16(7)(v)-11 DIST Demand'!O80+'FR-16(7)(v)-12 DIST Energy'!O80+'FR-16(7)(v)-13 DIST Cust'!O80-'FR-16(7)(v)-14 TOTAL CLASS'!O80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P80+'FR-16(7)(v)-4 PROD Energy'!P80+'FR-16(7)(v)-5 PROD Cust'!P80+'FR-16(7)(v)-7 TRANS Demand'!P80+'FR-16(7)(v)-8 TRANS Energy'!P80+'FR-16(7)(v)-9 TRANS Cust'!P80+'FR-16(7)(v)-11 DIST Demand'!P80+'FR-16(7)(v)-12 DIST Energy'!P80+'FR-16(7)(v)-13 DIST Cust'!P80-'FR-16(7)(v)-14 TOTAL CLASS'!P80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q80+'FR-16(7)(v)-4 PROD Energy'!Q80+'FR-16(7)(v)-5 PROD Cust'!Q80+'FR-16(7)(v)-7 TRANS Demand'!Q80+'FR-16(7)(v)-8 TRANS Energy'!Q80+'FR-16(7)(v)-9 TRANS Cust'!Q80+'FR-16(7)(v)-11 DIST Demand'!Q80+'FR-16(7)(v)-12 DIST Energy'!Q80+'FR-16(7)(v)-13 DIST Cust'!Q80-'FR-16(7)(v)-14 TOTAL CLASS'!Q80","v":0},0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F81+'FR-16(7)(v)-4 PROD Energy'!F81+'FR-16(7)(v)-5 PROD Cust'!F81+'FR-16(7)(v)-7 TRANS Demand'!F81+'FR-16(7)(v)-8 TRANS Energy'!F81+'FR-16(7)(v)-9 TRANS Cust'!F81+'FR-16(7)(v)-11 DIST Demand'!F81+'FR-16(7)(v)-12 DIST Energy'!F81+'FR-16(7)(v)-13 DIST Cust'!F81-'FR-16(7)(v)-14 TOTAL CLASS'!F81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G81+'FR-16(7)(v)-4 PROD Energy'!G81+'FR-16(7)(v)-5 PROD Cust'!G81+'FR-16(7)(v)-7 TRANS Demand'!G81+'FR-16(7)(v)-8 TRANS Energy'!G81+'FR-16(7)(v)-9 TRANS Cust'!G81+'FR-16(7)(v)-11 DIST Demand'!G81+'FR-16(7)(v)-12 DIST Energy'!G81+'FR-16(7)(v)-13 DIST Cust'!G81-'FR-16(7)(v)-14 TOTAL CLASS'!G81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H81+'FR-16(7)(v)-4 PROD Energy'!H81+'FR-16(7)(v)-5 PROD Cust'!H81+'FR-16(7)(v)-7 TRANS Demand'!H81+'FR-16(7)(v)-8 TRANS Energy'!H81+'FR-16(7)(v)-9 TRANS Cust'!H81+'FR-16(7)(v)-11 DIST Demand'!H81+'FR-16(7)(v)-12 DIST Energy'!H81+'FR-16(7)(v)-13 DIST Cust'!H81-'FR-16(7)(v)-14 TOTAL CLASS'!H81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I81+'FR-16(7)(v)-4 PROD Energy'!I81+'FR-16(7)(v)-5 PROD Cust'!I81+'FR-16(7)(v)-7 TRANS Demand'!I81+'FR-16(7)(v)-8 TRANS Energy'!I81+'FR-16(7)(v)-9 TRANS Cust'!I81+'FR-16(7)(v)-11 DIST Demand'!I81+'FR-16(7)(v)-12 DIST Energy'!I81+'FR-16(7)(v)-13 DIST Cust'!I81-'FR-16(7)(v)-14 TOTAL CLASS'!I81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J81+'FR-16(7)(v)-4 PROD Energy'!J81+'FR-16(7)(v)-5 PROD Cust'!J81+'FR-16(7)(v)-7 TRANS Demand'!J81+'FR-16(7)(v)-8 TRANS Energy'!J81+'FR-16(7)(v)-9 TRANS Cust'!J81+'FR-16(7)(v)-11 DIST Demand'!J81+'FR-16(7)(v)-12 DIST Energy'!J81+'FR-16(7)(v)-13 DIST Cust'!J81-'FR-16(7)(v)-14 TOTAL CLASS'!J81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K81+'FR-16(7)(v)-4 PROD Energy'!K81+'FR-16(7)(v)-5 PROD Cust'!K81+'FR-16(7)(v)-7 TRANS Demand'!K81+'FR-16(7)(v)-8 TRANS Energy'!K81+'FR-16(7)(v)-9 TRANS Cust'!K81+'FR-16(7)(v)-11 DIST Demand'!K81+'FR-16(7)(v)-12 DIST Energy'!K81+'FR-16(7)(v)-13 DIST Cust'!K81-'FR-16(7)(v)-14 TOTAL CLASS'!K81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L81+'FR-16(7)(v)-4 PROD Energy'!L81+'FR-16(7)(v)-5 PROD Cust'!L81+'FR-16(7)(v)-7 TRANS Demand'!L81+'FR-16(7)(v)-8 TRANS Energy'!L81+'FR-16(7)(v)-9 TRANS Cust'!L81+'FR-16(7)(v)-11 DIST Demand'!L81+'FR-16(7)(v)-12 DIST Energy'!L81+'FR-16(7)(v)-13 DIST Cust'!L81-'FR-16(7)(v)-14 TOTAL CLASS'!L81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M81+'FR-16(7)(v)-4 PROD Energy'!M81+'FR-16(7)(v)-5 PROD Cust'!M81+'FR-16(7)(v)-7 TRANS Demand'!M81+'FR-16(7)(v)-8 TRANS Energy'!M81+'FR-16(7)(v)-9 TRANS Cust'!M81+'FR-16(7)(v)-11 DIST Demand'!M81+'FR-16(7)(v)-12 DIST Energy'!M81+'FR-16(7)(v)-13 DIST Cust'!M81-'FR-16(7)(v)-14 TOTAL CLASS'!M81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N81+'FR-16(7)(v)-4 PROD Energy'!N81+'FR-16(7)(v)-5 PROD Cust'!N81+'FR-16(7)(v)-7 TRANS Demand'!N81+'FR-16(7)(v)-8 TRANS Energy'!N81+'FR-16(7)(v)-9 TRANS Cust'!N81+'FR-16(7)(v)-11 DIST Demand'!N81+'FR-16(7)(v)-12 DIST Energy'!N81+'FR-16(7)(v)-13 DIST Cust'!N81-'FR-16(7)(v)-14 TOTAL CLASS'!N81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O81+'FR-16(7)(v)-4 PROD Energy'!O81+'FR-16(7)(v)-5 PROD Cust'!O81+'FR-16(7)(v)-7 TRANS Demand'!O81+'FR-16(7)(v)-8 TRANS Energy'!O81+'FR-16(7)(v)-9 TRANS Cust'!O81+'FR-16(7)(v)-11 DIST Demand'!O81+'FR-16(7)(v)-12 DIST Energy'!O81+'FR-16(7)(v)-13 DIST Cust'!O81-'FR-16(7)(v)-14 TOTAL CLASS'!O81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P81+'FR-16(7)(v)-4 PROD Energy'!P81+'FR-16(7)(v)-5 PROD Cust'!P81+'FR-16(7)(v)-7 TRANS Demand'!P81+'FR-16(7)(v)-8 TRANS Energy'!P81+'FR-16(7)(v)-9 TRANS Cust'!P81+'FR-16(7)(v)-11 DIST Demand'!P81+'FR-16(7)(v)-12 DIST Energy'!P81+'FR-16(7)(v)-13 DIST Cust'!P81-'FR-16(7)(v)-14 TOTAL CLASS'!P81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q81+'FR-16(7)(v)-4 PROD Energy'!Q81+'FR-16(7)(v)-5 PROD Cust'!Q81+'FR-16(7)(v)-7 TRANS Demand'!Q81+'FR-16(7)(v)-8 TRANS Energy'!Q81+'FR-16(7)(v)-9 TRANS Cust'!Q81+'FR-16(7)(v)-11 DIST Demand'!Q81+'FR-16(7)(v)-12 DIST Energy'!Q81+'FR-16(7)(v)-13 DIST Cust'!Q81-'FR-16(7)(v)-14 TOTAL CLASS'!Q81","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F82+'FR-16(7)(v)-4 PROD Energy'!F82+'FR-16(7)(v)-5 PROD Cust'!F82+'FR-16(7)(v)-7 TRANS Demand'!F82+'FR-16(7)(v)-8 TRANS Energy'!F82+'FR-16(7)(v)-9 TRANS Cust'!F82+'FR-16(7)(v)-11 DIST Demand'!F82+'FR-16(7)(v)-12 DIST Energy'!F82+'FR-16(7)(v)-13 DIST Cust'!F82-'FR-16(7)(v)-14 TOTAL CLASS'!F82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G82+'FR-16(7)(v)-4 PROD Energy'!G82+'FR-16(7)(v)-5 PROD Cust'!G82+'FR-16(7)(v)-7 TRANS Demand'!G82+'FR-16(7)(v)-8 TRANS Energy'!G82+'FR-16(7)(v)-9 TRANS Cust'!G82+'FR-16(7)(v)-11 DIST Demand'!G82+'FR-16(7)(v)-12 DIST Energy'!G82+'FR-16(7)(v)-13 DIST Cust'!G82-'FR-16(7)(v)-14 TOTAL CLASS'!G82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H82+'FR-16(7)(v)-4 PROD Energy'!H82+'FR-16(7)(v)-5 PROD Cust'!H82+'FR-16(7)(v)-7 TRANS Demand'!H82+'FR-16(7)(v)-8 TRANS Energy'!H82+'FR-16(7)(v)-9 TRANS Cust'!H82+'FR-16(7)(v)-11 DIST Demand'!H82+'FR-16(7)(v)-12 DIST Energy'!H82+'FR-16(7)(v)-13 DIST Cust'!H82-'FR-16(7)(v)-14 TOTAL CLASS'!H82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I82+'FR-16(7)(v)-4 PROD Energy'!I82+'FR-16(7)(v)-5 PROD Cust'!I82+'FR-16(7)(v)-7 TRANS Demand'!I82+'FR-16(7)(v)-8 TRANS Energy'!I82+'FR-16(7)(v)-9 TRANS Cust'!I82+'FR-16(7)(v)-11 DIST Demand'!I82+'FR-16(7)(v)-12 DIST Energy'!I82+'FR-16(7)(v)-13 DIST Cust'!I82-'FR-16(7)(v)-14 TOTAL CLASS'!I82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J82+'FR-16(7)(v)-4 PROD Energy'!J82+'FR-16(7)(v)-5 PROD Cust'!J82+'FR-16(7)(v)-7 TRANS Demand'!J82+'FR-16(7)(v)-8 TRANS Energy'!J82+'FR-16(7)(v)-9 TRANS Cust'!J82+'FR-16(7)(v)-11 DIST Demand'!J82+'FR-16(7)(v)-12 DIST Energy'!J82+'FR-16(7)(v)-13 DIST Cust'!J82-'FR-16(7)(v)-14 TOTAL CLASS'!J82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K82+'FR-16(7)(v)-4 PROD Energy'!K82+'FR-16(7)(v)-5 PROD Cust'!K82+'FR-16(7)(v)-7 TRANS Demand'!K82+'FR-16(7)(v)-8 TRANS Energy'!K82+'FR-16(7)(v)-9 TRANS Cust'!K82+'FR-16(7)(v)-11 DIST Demand'!K82+'FR-16(7)(v)-12 DIST Energy'!K82+'FR-16(7)(v)-13 DIST Cust'!K82-'FR-16(7)(v)-14 TOTAL CLASS'!K82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L82+'FR-16(7)(v)-4 PROD Energy'!L82+'FR-16(7)(v)-5 PROD Cust'!L82+'FR-16(7)(v)-7 TRANS Demand'!L82+'FR-16(7)(v)-8 TRANS Energy'!L82+'FR-16(7)(v)-9 TRANS Cust'!L82+'FR-16(7)(v)-11 DIST Demand'!L82+'FR-16(7)(v)-12 DIST Energy'!L82+'FR-16(7)(v)-13 DIST Cust'!L82-'FR-16(7)(v)-14 TOTAL CLASS'!L82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M82+'FR-16(7)(v)-4 PROD Energy'!M82+'FR-16(7)(v)-5 PROD Cust'!M82+'FR-16(7)(v)-7 TRANS Demand'!M82+'FR-16(7)(v)-8 TRANS Energy'!M82+'FR-16(7)(v)-9 TRANS Cust'!M82+'FR-16(7)(v)-11 DIST Demand'!M82+'FR-16(7)(v)-12 DIST Energy'!M82+'FR-16(7)(v)-13 DIST Cust'!M82-'FR-16(7)(v)-14 TOTAL CLASS'!M82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N82+'FR-16(7)(v)-4 PROD Energy'!N82+'FR-16(7)(v)-5 PROD Cust'!N82+'FR-16(7)(v)-7 TRANS Demand'!N82+'FR-16(7)(v)-8 TRANS Energy'!N82+'FR-16(7)(v)-9 TRANS Cust'!N82+'FR-16(7)(v)-11 DIST Demand'!N82+'FR-16(7)(v)-12 DIST Energy'!N82+'FR-16(7)(v)-13 DIST Cust'!N82-'FR-16(7)(v)-14 TOTAL CLASS'!N82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O82+'FR-16(7)(v)-4 PROD Energy'!O82+'FR-16(7)(v)-5 PROD Cust'!O82+'FR-16(7)(v)-7 TRANS Demand'!O82+'FR-16(7)(v)-8 TRANS Energy'!O82+'FR-16(7)(v)-9 TRANS Cust'!O82+'FR-16(7)(v)-11 DIST Demand'!O82+'FR-16(7)(v)-12 DIST Energy'!O82+'FR-16(7)(v)-13 DIST Cust'!O82-'FR-16(7)(v)-14 TOTAL CLASS'!O82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P82+'FR-16(7)(v)-4 PROD Energy'!P82+'FR-16(7)(v)-5 PROD Cust'!P82+'FR-16(7)(v)-7 TRANS Demand'!P82+'FR-16(7)(v)-8 TRANS Energy'!P82+'FR-16(7)(v)-9 TRANS Cust'!P82+'FR-16(7)(v)-11 DIST Demand'!P82+'FR-16(7)(v)-12 DIST Energy'!P82+'FR-16(7)(v)-13 DIST Cust'!P82-'FR-16(7)(v)-14 TOTAL CLASS'!P82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q82+'FR-16(7)(v)-4 PROD Energy'!Q82+'FR-16(7)(v)-5 PROD Cust'!Q82+'FR-16(7)(v)-7 TRANS Demand'!Q82+'FR-16(7)(v)-8 TRANS Energy'!Q82+'FR-16(7)(v)-9 TRANS Cust'!Q82+'FR-16(7)(v)-11 DIST Demand'!Q82+'FR-16(7)(v)-12 DIST Energy'!Q82+'FR-16(7)(v)-13 DIST Cust'!Q82-'FR-16(7)(v)-14 TOTAL CLASS'!Q82","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F83+'FR-16(7)(v)-4 PROD Energy'!F83+'FR-16(7)(v)-5 PROD Cust'!F83+'FR-16(7)(v)-7 TRANS Demand'!F83+'FR-16(7)(v)-8 TRANS Energy'!F83+'FR-16(7)(v)-9 TRANS Cust'!F83+'FR-16(7)(v)-11 DIST Demand'!F83+'FR-16(7)(v)-12 DIST Energy'!F83+'FR-16(7)(v)-13 DIST Cust'!F83-'FR-16(7)(v)-14 TOTAL CLASS'!F83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G83+'FR-16(7)(v)-4 PROD Energy'!G83+'FR-16(7)(v)-5 PROD Cust'!G83+'FR-16(7)(v)-7 TRANS Demand'!G83+'FR-16(7)(v)-8 TRANS Energy'!G83+'FR-16(7)(v)-9 TRANS Cust'!G83+'FR-16(7)(v)-11 DIST Demand'!G83+'FR-16(7)(v)-12 DIST Energy'!G83+'FR-16(7)(v)-13 DIST Cust'!G83-'FR-16(7)(v)-14 TOTAL CLASS'!G83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H83+'FR-16(7)(v)-4 PROD Energy'!H83+'FR-16(7)(v)-5 PROD Cust'!H83+'FR-16(7)(v)-7 TRANS Demand'!H83+'FR-16(7)(v)-8 TRANS Energy'!H83+'FR-16(7)(v)-9 TRANS Cust'!H83+'FR-16(7)(v)-11 DIST Demand'!H83+'FR-16(7)(v)-12 DIST Energy'!H83+'FR-16(7)(v)-13 DIST Cust'!H83-'FR-16(7)(v)-14 TOTAL CLASS'!H83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I83+'FR-16(7)(v)-4 PROD Energy'!I83+'FR-16(7)(v)-5 PROD Cust'!I83+'FR-16(7)(v)-7 TRANS Demand'!I83+'FR-16(7)(v)-8 TRANS Energy'!I83+'FR-16(7)(v)-9 TRANS Cust'!I83+'FR-16(7)(v)-11 DIST Demand'!I83+'FR-16(7)(v)-12 DIST Energy'!I83+'FR-16(7)(v)-13 DIST Cust'!I83-'FR-16(7)(v)-14 TOTAL CLASS'!I83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J83+'FR-16(7)(v)-4 PROD Energy'!J83+'FR-16(7)(v)-5 PROD Cust'!J83+'FR-16(7)(v)-7 TRANS Demand'!J83+'FR-16(7)(v)-8 TRANS Energy'!J83+'FR-16(7)(v)-9 TRANS Cust'!J83+'FR-16(7)(v)-11 DIST Demand'!J83+'FR-16(7)(v)-12 DIST Energy'!J83+'FR-16(7)(v)-13 DIST Cust'!J83-'FR-16(7)(v)-14 TOTAL CLASS'!J83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K83+'FR-16(7)(v)-4 PROD Energy'!K83+'FR-16(7)(v)-5 PROD Cust'!K83+'FR-16(7)(v)-7 TRANS Demand'!K83+'FR-16(7)(v)-8 TRANS Energy'!K83+'FR-16(7)(v)-9 TRANS Cust'!K83+'FR-16(7)(v)-11 DIST Demand'!K83+'FR-16(7)(v)-12 DIST Energy'!K83+'FR-16(7)(v)-13 DIST Cust'!K83-'FR-16(7)(v)-14 TOTAL CLASS'!K83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L83+'FR-16(7)(v)-4 PROD Energy'!L83+'FR-16(7)(v)-5 PROD Cust'!L83+'FR-16(7)(v)-7 TRANS Demand'!L83+'FR-16(7)(v)-8 TRANS Energy'!L83+'FR-16(7)(v)-9 TRANS Cust'!L83+'FR-16(7)(v)-11 DIST Demand'!L83+'FR-16(7)(v)-12 DIST Energy'!L83+'FR-16(7)(v)-13 DIST Cust'!L83-'FR-16(7)(v)-14 TOTAL CLASS'!L83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M83+'FR-16(7)(v)-4 PROD Energy'!M83+'FR-16(7)(v)-5 PROD Cust'!M83+'FR-16(7)(v)-7 TRANS Demand'!M83+'FR-16(7)(v)-8 TRANS Energy'!M83+'FR-16(7)(v)-9 TRANS Cust'!M83+'FR-16(7)(v)-11 DIST Demand'!M83+'FR-16(7)(v)-12 DIST Energy'!M83+'FR-16(7)(v)-13 DIST Cust'!M83-'FR-16(7)(v)-14 TOTAL CLASS'!M83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N83+'FR-16(7)(v)-4 PROD Energy'!N83+'FR-16(7)(v)-5 PROD Cust'!N83+'FR-16(7)(v)-7 TRANS Demand'!N83+'FR-16(7)(v)-8 TRANS Energy'!N83+'FR-16(7)(v)-9 TRANS Cust'!N83+'FR-16(7)(v)-11 DIST Demand'!N83+'FR-16(7)(v)-12 DIST Energy'!N83+'FR-16(7)(v)-13 DIST Cust'!N83-'FR-16(7)(v)-14 TOTAL CLASS'!N83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O83+'FR-16(7)(v)-4 PROD Energy'!O83+'FR-16(7)(v)-5 PROD Cust'!O83+'FR-16(7)(v)-7 TRANS Demand'!O83+'FR-16(7)(v)-8 TRANS Energy'!O83+'FR-16(7)(v)-9 TRANS Cust'!O83+'FR-16(7)(v)-11 DIST Demand'!O83+'FR-16(7)(v)-12 DIST Energy'!O83+'FR-16(7)(v)-13 DIST Cust'!O83-'FR-16(7)(v)-14 TOTAL CLASS'!O83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P83+'FR-16(7)(v)-4 PROD Energy'!P83+'FR-16(7)(v)-5 PROD Cust'!P83+'FR-16(7)(v)-7 TRANS Demand'!P83+'FR-16(7)(v)-8 TRANS Energy'!P83+'FR-16(7)(v)-9 TRANS Cust'!P83+'FR-16(7)(v)-11 DIST Demand'!P83+'FR-16(7)(v)-12 DIST Energy'!P83+'FR-16(7)(v)-13 DIST Cust'!P83-'FR-16(7)(v)-14 TOTAL CLASS'!P83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q83+'FR-16(7)(v)-4 PROD Energy'!Q83+'FR-16(7)(v)-5 PROD Cust'!Q83+'FR-16(7)(v)-7 TRANS Demand'!Q83+'FR-16(7)(v)-8 TRANS Energy'!Q83+'FR-16(7)(v)-9 TRANS Cust'!Q83+'FR-16(7)(v)-11 DIST Demand'!Q83+'FR-16(7)(v)-12 DIST Energy'!Q83+'FR-16(7)(v)-13 DIST Cust'!Q83-'FR-16(7)(v)-14 TOTAL CLASS'!Q83","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F84+'FR-16(7)(v)-4 PROD Energy'!F84+'FR-16(7)(v)-5 PROD Cust'!F84+'FR-16(7)(v)-7 TRANS Demand'!F84+'FR-16(7)(v)-8 TRANS Energy'!F84+'FR-16(7)(v)-9 TRANS Cust'!F84+'FR-16(7)(v)-11 DIST Demand'!F84+'FR-16(7)(v)-12 DIST Energy'!F84+'FR-16(7)(v)-13 DIST Cust'!F84-'FR-16(7)(v)-14 TOTAL CLASS'!F84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G84+'FR-16(7)(v)-4 PROD Energy'!G84+'FR-16(7)(v)-5 PROD Cust'!G84+'FR-16(7)(v)-7 TRANS Demand'!G84+'FR-16(7)(v)-8 TRANS Energy'!G84+'FR-16(7)(v)-9 TRANS Cust'!G84+'FR-16(7)(v)-11 DIST Demand'!G84+'FR-16(7)(v)-12 DIST Energy'!G84+'FR-16(7)(v)-13 DIST Cust'!G84-'FR-16(7)(v)-14 TOTAL CLASS'!G84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H84+'FR-16(7)(v)-4 PROD Energy'!H84+'FR-16(7)(v)-5 PROD Cust'!H84+'FR-16(7)(v)-7 TRANS Demand'!H84+'FR-16(7)(v)-8 TRANS Energy'!H84+'FR-16(7)(v)-9 TRANS Cust'!H84+'FR-16(7)(v)-11 DIST Demand'!H84+'FR-16(7)(v)-12 DIST Energy'!H84+'FR-16(7)(v)-13 DIST Cust'!H84-'FR-16(7)(v)-14 TOTAL CLASS'!H84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I84+'FR-16(7)(v)-4 PROD Energy'!I84+'FR-16(7)(v)-5 PROD Cust'!I84+'FR-16(7)(v)-7 TRANS Demand'!I84+'FR-16(7)(v)-8 TRANS Energy'!I84+'FR-16(7)(v)-9 TRANS Cust'!I84+'FR-16(7)(v)-11 DIST Demand'!I84+'FR-16(7)(v)-12 DIST Energy'!I84+'FR-16(7)(v)-13 DIST Cust'!I84-'FR-16(7)(v)-14 TOTAL CLASS'!I84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J84+'FR-16(7)(v)-4 PROD Energy'!J84+'FR-16(7)(v)-5 PROD Cust'!J84+'FR-16(7)(v)-7 TRANS Demand'!J84+'FR-16(7)(v)-8 TRANS Energy'!J84+'FR-16(7)(v)-9 TRANS Cust'!J84+'FR-16(7)(v)-11 DIST Demand'!J84+'FR-16(7)(v)-12 DIST Energy'!J84+'FR-16(7)(v)-13 DIST Cust'!J84-'FR-16(7)(v)-14 TOTAL CLASS'!J84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K84+'FR-16(7)(v)-4 PROD Energy'!K84+'FR-16(7)(v)-5 PROD Cust'!K84+'FR-16(7)(v)-7 TRANS Demand'!K84+'FR-16(7)(v)-8 TRANS Energy'!K84+'FR-16(7)(v)-9 TRANS Cust'!K84+'FR-16(7)(v)-11 DIST Demand'!K84+'FR-16(7)(v)-12 DIST Energy'!K84+'FR-16(7)(v)-13 DIST Cust'!K84-'FR-16(7)(v)-14 TOTAL CLASS'!K84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L84+'FR-16(7)(v)-4 PROD Energy'!L84+'FR-16(7)(v)-5 PROD Cust'!L84+'FR-16(7)(v)-7 TRANS Demand'!L84+'FR-16(7)(v)-8 TRANS Energy'!L84+'FR-16(7)(v)-9 TRANS Cust'!L84+'FR-16(7)(v)-11 DIST Demand'!L84+'FR-16(7)(v)-12 DIST Energy'!L84+'FR-16(7)(v)-13 DIST Cust'!L84-'FR-16(7)(v)-14 TOTAL CLASS'!L84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M84+'FR-16(7)(v)-4 PROD Energy'!M84+'FR-16(7)(v)-5 PROD Cust'!M84+'FR-16(7)(v)-7 TRANS Demand'!M84+'FR-16(7)(v)-8 TRANS Energy'!M84+'FR-16(7)(v)-9 TRANS Cust'!M84+'FR-16(7)(v)-11 DIST Demand'!M84+'FR-16(7)(v)-12 DIST Energy'!M84+'FR-16(7)(v)-13 DIST Cust'!M84-'FR-16(7)(v)-14 TOTAL CLASS'!M84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N84+'FR-16(7)(v)-4 PROD Energy'!N84+'FR-16(7)(v)-5 PROD Cust'!N84+'FR-16(7)(v)-7 TRANS Demand'!N84+'FR-16(7)(v)-8 TRANS Energy'!N84+'FR-16(7)(v)-9 TRANS Cust'!N84+'FR-16(7)(v)-11 DIST Demand'!N84+'FR-16(7)(v)-12 DIST Energy'!N84+'FR-16(7)(v)-13 DIST Cust'!N84-'FR-16(7)(v)-14 TOTAL CLASS'!N84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O84+'FR-16(7)(v)-4 PROD Energy'!O84+'FR-16(7)(v)-5 PROD Cust'!O84+'FR-16(7)(v)-7 TRANS Demand'!O84+'FR-16(7)(v)-8 TRANS Energy'!O84+'FR-16(7)(v)-9 TRANS Cust'!O84+'FR-16(7)(v)-11 DIST Demand'!O84+'FR-16(7)(v)-12 DIST Energy'!O84+'FR-16(7)(v)-13 DIST Cust'!O84-'FR-16(7)(v)-14 TOTAL CLASS'!O84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P84+'FR-16(7)(v)-4 PROD Energy'!P84+'FR-16(7)(v)-5 PROD Cust'!P84+'FR-16(7)(v)-7 TRANS Demand'!P84+'FR-16(7)(v)-8 TRANS Energy'!P84+'FR-16(7)(v)-9 TRANS Cust'!P84+'FR-16(7)(v)-11 DIST Demand'!P84+'FR-16(7)(v)-12 DIST Energy'!P84+'FR-16(7)(v)-13 DIST Cust'!P84-'FR-16(7)(v)-14 TOTAL CLASS'!P84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q84+'FR-16(7)(v)-4 PROD Energy'!Q84+'FR-16(7)(v)-5 PROD Cust'!Q84+'FR-16(7)(v)-7 TRANS Demand'!Q84+'FR-16(7)(v)-8 TRANS Energy'!Q84+'FR-16(7)(v)-9 TRANS Cust'!Q84+'FR-16(7)(v)-11 DIST Demand'!Q84+'FR-16(7)(v)-12 DIST Energy'!Q84+'FR-16(7)(v)-13 DIST Cust'!Q84-'FR-16(7)(v)-14 TOTAL CLASS'!Q84","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F85+'FR-16(7)(v)-4 PROD Energy'!F85+'FR-16(7)(v)-5 PROD Cust'!F85+'FR-16(7)(v)-7 TRANS Demand'!F85+'FR-16(7)(v)-8 TRANS Energy'!F85+'FR-16(7)(v)-9 TRANS Cust'!F85+'FR-16(7)(v)-11 DIST Demand'!F85+'FR-16(7)(v)-12 DIST Energy'!F85+'FR-16(7)(v)-13 DIST Cust'!F85-'FR-16(7)(v)-14 TOTAL CLASS'!F85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G85+'FR-16(7)(v)-4 PROD Energy'!G85+'FR-16(7)(v)-5 PROD Cust'!G85+'FR-16(7)(v)-7 TRANS Demand'!G85+'FR-16(7)(v)-8 TRANS Energy'!G85+'FR-16(7)(v)-9 TRANS Cust'!G85+'FR-16(7)(v)-11 DIST Demand'!G85+'FR-16(7)(v)-12 DIST Energy'!G85+'FR-16(7)(v)-13 DIST Cust'!G85-'FR-16(7)(v)-14 TOTAL CLASS'!G85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H85+'FR-16(7)(v)-4 PROD Energy'!H85+'FR-16(7)(v)-5 PROD Cust'!H85+'FR-16(7)(v)-7 TRANS Demand'!H85+'FR-16(7)(v)-8 TRANS Energy'!H85+'FR-16(7)(v)-9 TRANS Cust'!H85+'FR-16(7)(v)-11 DIST Demand'!H85+'FR-16(7)(v)-12 DIST Energy'!H85+'FR-16(7)(v)-13 DIST Cust'!H85-'FR-16(7)(v)-14 TOTAL CLASS'!H85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I85+'FR-16(7)(v)-4 PROD Energy'!I85+'FR-16(7)(v)-5 PROD Cust'!I85+'FR-16(7)(v)-7 TRANS Demand'!I85+'FR-16(7)(v)-8 TRANS Energy'!I85+'FR-16(7)(v)-9 TRANS Cust'!I85+'FR-16(7)(v)-11 DIST Demand'!I85+'FR-16(7)(v)-12 DIST Energy'!I85+'FR-16(7)(v)-13 DIST Cust'!I85-'FR-16(7)(v)-14 TOTAL CLASS'!I85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J85+'FR-16(7)(v)-4 PROD Energy'!J85+'FR-16(7)(v)-5 PROD Cust'!J85+'FR-16(7)(v)-7 TRANS Demand'!J85+'FR-16(7)(v)-8 TRANS Energy'!J85+'FR-16(7)(v)-9 TRANS Cust'!J85+'FR-16(7)(v)-11 DIST Demand'!J85+'FR-16(7)(v)-12 DIST Energy'!J85+'FR-16(7)(v)-13 DIST Cust'!J85-'FR-16(7)(v)-14 TOTAL CLASS'!J85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K85+'FR-16(7)(v)-4 PROD Energy'!K85+'FR-16(7)(v)-5 PROD Cust'!K85+'FR-16(7)(v)-7 TRANS Demand'!K85+'FR-16(7)(v)-8 TRANS Energy'!K85+'FR-16(7)(v)-9 TRANS Cust'!K85+'FR-16(7)(v)-11 DIST Demand'!K85+'FR-16(7)(v)-12 DIST Energy'!K85+'FR-16(7)(v)-13 DIST Cust'!K85-'FR-16(7)(v)-14 TOTAL CLASS'!K85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L85+'FR-16(7)(v)-4 PROD Energy'!L85+'FR-16(7)(v)-5 PROD Cust'!L85+'FR-16(7)(v)-7 TRANS Demand'!L85+'FR-16(7)(v)-8 TRANS Energy'!L85+'FR-16(7)(v)-9 TRANS Cust'!L85+'FR-16(7)(v)-11 DIST Demand'!L85+'FR-16(7)(v)-12 DIST Energy'!L85+'FR-16(7)(v)-13 DIST Cust'!L85-'FR-16(7)(v)-14 TOTAL CLASS'!L85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M85+'FR-16(7)(v)-4 PROD Energy'!M85+'FR-16(7)(v)-5 PROD Cust'!M85+'FR-16(7)(v)-7 TRANS Demand'!M85+'FR-16(7)(v)-8 TRANS Energy'!M85+'FR-16(7)(v)-9 TRANS Cust'!M85+'FR-16(7)(v)-11 DIST Demand'!M85+'FR-16(7)(v)-12 DIST Energy'!M85+'FR-16(7)(v)-13 DIST Cust'!M85-'FR-16(7)(v)-14 TOTAL CLASS'!M85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N85+'FR-16(7)(v)-4 PROD Energy'!N85+'FR-16(7)(v)-5 PROD Cust'!N85+'FR-16(7)(v)-7 TRANS Demand'!N85+'FR-16(7)(v)-8 TRANS Energy'!N85+'FR-16(7)(v)-9 TRANS Cust'!N85+'FR-16(7)(v)-11 DIST Demand'!N85+'FR-16(7)(v)-12 DIST Energy'!N85+'FR-16(7)(v)-13 DIST Cust'!N85-'FR-16(7)(v)-14 TOTAL CLASS'!N85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O85+'FR-16(7)(v)-4 PROD Energy'!O85+'FR-16(7)(v)-5 PROD Cust'!O85+'FR-16(7)(v)-7 TRANS Demand'!O85+'FR-16(7)(v)-8 TRANS Energy'!O85+'FR-16(7)(v)-9 TRANS Cust'!O85+'FR-16(7)(v)-11 DIST Demand'!O85+'FR-16(7)(v)-12 DIST Energy'!O85+'FR-16(7)(v)-13 DIST Cust'!O85-'FR-16(7)(v)-14 TOTAL CLASS'!O85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P85+'FR-16(7)(v)-4 PROD Energy'!P85+'FR-16(7)(v)-5 PROD Cust'!P85+'FR-16(7)(v)-7 TRANS Demand'!P85+'FR-16(7)(v)-8 TRANS Energy'!P85+'FR-16(7)(v)-9 TRANS Cust'!P85+'FR-16(7)(v)-11 DIST Demand'!P85+'FR-16(7)(v)-12 DIST Energy'!P85+'FR-16(7)(v)-13 DIST Cust'!P85-'FR-16(7)(v)-14 TOTAL CLASS'!P85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q85+'FR-16(7)(v)-4 PROD Energy'!Q85+'FR-16(7)(v)-5 PROD Cust'!Q85+'FR-16(7)(v)-7 TRANS Demand'!Q85+'FR-16(7)(v)-8 TRANS Energy'!Q85+'FR-16(7)(v)-9 TRANS Cust'!Q85+'FR-16(7)(v)-11 DIST Demand'!Q85+'FR-16(7)(v)-12 DIST Energy'!Q85+'FR-16(7)(v)-13 DIST Cust'!Q85-'FR-16(7)(v)-14 TOTAL CLASS'!Q85","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F86+'FR-16(7)(v)-4 PROD Energy'!F86+'FR-16(7)(v)-5 PROD Cust'!F86+'FR-16(7)(v)-7 TRANS Demand'!F86+'FR-16(7)(v)-8 TRANS Energy'!F86+'FR-16(7)(v)-9 TRANS Cust'!F86+'FR-16(7)(v)-11 DIST Demand'!F86+'FR-16(7)(v)-12 DIST Energy'!F86+'FR-16(7)(v)-13 DIST Cust'!F86-'FR-16(7)(v)-14 TOTAL CLASS'!F86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G86+'FR-16(7)(v)-4 PROD Energy'!G86+'FR-16(7)(v)-5 PROD Cust'!G86+'FR-16(7)(v)-7 TRANS Demand'!G86+'FR-16(7)(v)-8 TRANS Energy'!G86+'FR-16(7)(v)-9 TRANS Cust'!G86+'FR-16(7)(v)-11 DIST Demand'!G86+'FR-16(7)(v)-12 DIST Energy'!G86+'FR-16(7)(v)-13 DIST Cust'!G86-'FR-16(7)(v)-14 TOTAL CLASS'!G86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H86+'FR-16(7)(v)-4 PROD Energy'!H86+'FR-16(7)(v)-5 PROD Cust'!H86+'FR-16(7)(v)-7 TRANS Demand'!H86+'FR-16(7)(v)-8 TRANS Energy'!H86+'FR-16(7)(v)-9 TRANS Cust'!H86+'FR-16(7)(v)-11 DIST Demand'!H86+'FR-16(7)(v)-12 DIST Energy'!H86+'FR-16(7)(v)-13 DIST Cust'!H86-'FR-16(7)(v)-14 TOTAL CLASS'!H86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I86+'FR-16(7)(v)-4 PROD Energy'!I86+'FR-16(7)(v)-5 PROD Cust'!I86+'FR-16(7)(v)-7 TRANS Demand'!I86+'FR-16(7)(v)-8 TRANS Energy'!I86+'FR-16(7)(v)-9 TRANS Cust'!I86+'FR-16(7)(v)-11 DIST Demand'!I86+'FR-16(7)(v)-12 DIST Energy'!I86+'FR-16(7)(v)-13 DIST Cust'!I86-'FR-16(7)(v)-14 TOTAL CLASS'!I86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J86+'FR-16(7)(v)-4 PROD Energy'!J86+'FR-16(7)(v)-5 PROD Cust'!J86+'FR-16(7)(v)-7 TRANS Demand'!J86+'FR-16(7)(v)-8 TRANS Energy'!J86+'FR-16(7)(v)-9 TRANS Cust'!J86+'FR-16(7)(v)-11 DIST Demand'!J86+'FR-16(7)(v)-12 DIST Energy'!J86+'FR-16(7)(v)-13 DIST Cust'!J86-'FR-16(7)(v)-14 TOTAL CLASS'!J86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K86+'FR-16(7)(v)-4 PROD Energy'!K86+'FR-16(7)(v)-5 PROD Cust'!K86+'FR-16(7)(v)-7 TRANS Demand'!K86+'FR-16(7)(v)-8 TRANS Energy'!K86+'FR-16(7)(v)-9 TRANS Cust'!K86+'FR-16(7)(v)-11 DIST Demand'!K86+'FR-16(7)(v)-12 DIST Energy'!K86+'FR-16(7)(v)-13 DIST Cust'!K86-'FR-16(7)(v)-14 TOTAL CLASS'!K86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L86+'FR-16(7)(v)-4 PROD Energy'!L86+'FR-16(7)(v)-5 PROD Cust'!L86+'FR-16(7)(v)-7 TRANS Demand'!L86+'FR-16(7)(v)-8 TRANS Energy'!L86+'FR-16(7)(v)-9 TRANS Cust'!L86+'FR-16(7)(v)-11 DIST Demand'!L86+'FR-16(7)(v)-12 DIST Energy'!L86+'FR-16(7)(v)-13 DIST Cust'!L86-'FR-16(7)(v)-14 TOTAL CLASS'!L86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M86+'FR-16(7)(v)-4 PROD Energy'!M86+'FR-16(7)(v)-5 PROD Cust'!M86+'FR-16(7)(v)-7 TRANS Demand'!M86+'FR-16(7)(v)-8 TRANS Energy'!M86+'FR-16(7)(v)-9 TRANS Cust'!M86+'FR-16(7)(v)-11 DIST Demand'!M86+'FR-16(7)(v)-12 DIST Energy'!M86+'FR-16(7)(v)-13 DIST Cust'!M86-'FR-16(7)(v)-14 TOTAL CLASS'!M86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N86+'FR-16(7)(v)-4 PROD Energy'!N86+'FR-16(7)(v)-5 PROD Cust'!N86+'FR-16(7)(v)-7 TRANS Demand'!N86+'FR-16(7)(v)-8 TRANS Energy'!N86+'FR-16(7)(v)-9 TRANS Cust'!N86+'FR-16(7)(v)-11 DIST Demand'!N86+'FR-16(7)(v)-12 DIST Energy'!N86+'FR-16(7)(v)-13 DIST Cust'!N86-'FR-16(7)(v)-14 TOTAL CLASS'!N86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O86+'FR-16(7)(v)-4 PROD Energy'!O86+'FR-16(7)(v)-5 PROD Cust'!O86+'FR-16(7)(v)-7 TRANS Demand'!O86+'FR-16(7)(v)-8 TRANS Energy'!O86+'FR-16(7)(v)-9 TRANS Cust'!O86+'FR-16(7)(v)-11 DIST Demand'!O86+'FR-16(7)(v)-12 DIST Energy'!O86+'FR-16(7)(v)-13 DIST Cust'!O86-'FR-16(7)(v)-14 TOTAL CLASS'!O86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P86+'FR-16(7)(v)-4 PROD Energy'!P86+'FR-16(7)(v)-5 PROD Cust'!P86+'FR-16(7)(v)-7 TRANS Demand'!P86+'FR-16(7)(v)-8 TRANS Energy'!P86+'FR-16(7)(v)-9 TRANS Cust'!P86+'FR-16(7)(v)-11 DIST Demand'!P86+'FR-16(7)(v)-12 DIST Energy'!P86+'FR-16(7)(v)-13 DIST Cust'!P86-'FR-16(7)(v)-14 TOTAL CLASS'!P86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q86+'FR-16(7)(v)-4 PROD Energy'!Q86+'FR-16(7)(v)-5 PROD Cust'!Q86+'FR-16(7)(v)-7 TRANS Demand'!Q86+'FR-16(7)(v)-8 TRANS Energy'!Q86+'FR-16(7)(v)-9 TRANS Cust'!Q86+'FR-16(7)(v)-11 DIST Demand'!Q86+'FR-16(7)(v)-12 DIST Energy'!Q86+'FR-16(7)(v)-13 DIST Cust'!Q86-'FR-16(7)(v)-14 TOTAL CLASS'!Q86","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F87+'FR-16(7)(v)-4 PROD Energy'!F87+'FR-16(7)(v)-5 PROD Cust'!F87+'FR-16(7)(v)-7 TRANS Demand'!F87+'FR-16(7)(v)-8 TRANS Energy'!F87+'FR-16(7)(v)-9 TRANS Cust'!F87+'FR-16(7)(v)-11 DIST Demand'!F87+'FR-16(7)(v)-12 DIST Energy'!F87+'FR-16(7)(v)-13 DIST Cust'!F87-'FR-16(7)(v)-14 TOTAL CLASS'!F87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G87+'FR-16(7)(v)-4 PROD Energy'!G87+'FR-16(7)(v)-5 PROD Cust'!G87+'FR-16(7)(v)-7 TRANS Demand'!G87+'FR-16(7)(v)-8 TRANS Energy'!G87+'FR-16(7)(v)-9 TRANS Cust'!G87+'FR-16(7)(v)-11 DIST Demand'!G87+'FR-16(7)(v)-12 DIST Energy'!G87+'FR-16(7)(v)-13 DIST Cust'!G87-'FR-16(7)(v)-14 TOTAL CLASS'!G87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H87+'FR-16(7)(v)-4 PROD Energy'!H87+'FR-16(7)(v)-5 PROD Cust'!H87+'FR-16(7)(v)-7 TRANS Demand'!H87+'FR-16(7)(v)-8 TRANS Energy'!H87+'FR-16(7)(v)-9 TRANS Cust'!H87+'FR-16(7)(v)-11 DIST Demand'!H87+'FR-16(7)(v)-12 DIST Energy'!H87+'FR-16(7)(v)-13 DIST Cust'!H87-'FR-16(7)(v)-14 TOTAL CLASS'!H87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I87+'FR-16(7)(v)-4 PROD Energy'!I87+'FR-16(7)(v)-5 PROD Cust'!I87+'FR-16(7)(v)-7 TRANS Demand'!I87+'FR-16(7)(v)-8 TRANS Energy'!I87+'FR-16(7)(v)-9 TRANS Cust'!I87+'FR-16(7)(v)-11 DIST Demand'!I87+'FR-16(7)(v)-12 DIST Energy'!I87+'FR-16(7)(v)-13 DIST Cust'!I87-'FR-16(7)(v)-14 TOTAL CLASS'!I87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J87+'FR-16(7)(v)-4 PROD Energy'!J87+'FR-16(7)(v)-5 PROD Cust'!J87+'FR-16(7)(v)-7 TRANS Demand'!J87+'FR-16(7)(v)-8 TRANS Energy'!J87+'FR-16(7)(v)-9 TRANS Cust'!J87+'FR-16(7)(v)-11 DIST Demand'!J87+'FR-16(7)(v)-12 DIST Energy'!J87+'FR-16(7)(v)-13 DIST Cust'!J87-'FR-16(7)(v)-14 TOTAL CLASS'!J87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K87+'FR-16(7)(v)-4 PROD Energy'!K87+'FR-16(7)(v)-5 PROD Cust'!K87+'FR-16(7)(v)-7 TRANS Demand'!K87+'FR-16(7)(v)-8 TRANS Energy'!K87+'FR-16(7)(v)-9 TRANS Cust'!K87+'FR-16(7)(v)-11 DIST Demand'!K87+'FR-16(7)(v)-12 DIST Energy'!K87+'FR-16(7)(v)-13 DIST Cust'!K87-'FR-16(7)(v)-14 TOTAL CLASS'!K87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L87+'FR-16(7)(v)-4 PROD Energy'!L87+'FR-16(7)(v)-5 PROD Cust'!L87+'FR-16(7)(v)-7 TRANS Demand'!L87+'FR-16(7)(v)-8 TRANS Energy'!L87+'FR-16(7)(v)-9 TRANS Cust'!L87+'FR-16(7)(v)-11 DIST Demand'!L87+'FR-16(7)(v)-12 DIST Energy'!L87+'FR-16(7)(v)-13 DIST Cust'!L87-'FR-16(7)(v)-14 TOTAL CLASS'!L87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M87+'FR-16(7)(v)-4 PROD Energy'!M87+'FR-16(7)(v)-5 PROD Cust'!M87+'FR-16(7)(v)-7 TRANS Demand'!M87+'FR-16(7)(v)-8 TRANS Energy'!M87+'FR-16(7)(v)-9 TRANS Cust'!M87+'FR-16(7)(v)-11 DIST Demand'!M87+'FR-16(7)(v)-12 DIST Energy'!M87+'FR-16(7)(v)-13 DIST Cust'!M87-'FR-16(7)(v)-14 TOTAL CLASS'!M87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N87+'FR-16(7)(v)-4 PROD Energy'!N87+'FR-16(7)(v)-5 PROD Cust'!N87+'FR-16(7)(v)-7 TRANS Demand'!N87+'FR-16(7)(v)-8 TRANS Energy'!N87+'FR-16(7)(v)-9 TRANS Cust'!N87+'FR-16(7)(v)-11 DIST Demand'!N87+'FR-16(7)(v)-12 DIST Energy'!N87+'FR-16(7)(v)-13 DIST Cust'!N87-'FR-16(7)(v)-14 TOTAL CLASS'!N87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O87+'FR-16(7)(v)-4 PROD Energy'!O87+'FR-16(7)(v)-5 PROD Cust'!O87+'FR-16(7)(v)-7 TRANS Demand'!O87+'FR-16(7)(v)-8 TRANS Energy'!O87+'FR-16(7)(v)-9 TRANS Cust'!O87+'FR-16(7)(v)-11 DIST Demand'!O87+'FR-16(7)(v)-12 DIST Energy'!O87+'FR-16(7)(v)-13 DIST Cust'!O87-'FR-16(7)(v)-14 TOTAL CLASS'!O87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P87+'FR-16(7)(v)-4 PROD Energy'!P87+'FR-16(7)(v)-5 PROD Cust'!P87+'FR-16(7)(v)-7 TRANS Demand'!P87+'FR-16(7)(v)-8 TRANS Energy'!P87+'FR-16(7)(v)-9 TRANS Cust'!P87+'FR-16(7)(v)-11 DIST Demand'!P87+'FR-16(7)(v)-12 DIST Energy'!P87+'FR-16(7)(v)-13 DIST Cust'!P87-'FR-16(7)(v)-14 TOTAL CLASS'!P87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q87+'FR-16(7)(v)-4 PROD Energy'!Q87+'FR-16(7)(v)-5 PROD Cust'!Q87+'FR-16(7)(v)-7 TRANS Demand'!Q87+'FR-16(7)(v)-8 TRANS Energy'!Q87+'FR-16(7)(v)-9 TRANS Cust'!Q87+'FR-16(7)(v)-11 DIST Demand'!Q87+'FR-16(7)(v)-12 DIST Energy'!Q87+'FR-16(7)(v)-13 DIST Cust'!Q87-'FR-16(7)(v)-14 TOTAL CLASS'!Q87","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F88+'FR-16(7)(v)-4 PROD Energy'!F88+'FR-16(7)(v)-5 PROD Cust'!F88+'FR-16(7)(v)-7 TRANS Demand'!F88+'FR-16(7)(v)-8 TRANS Energy'!F88+'FR-16(7)(v)-9 TRANS Cust'!F88+'FR-16(7)(v)-11 DIST Demand'!F88+'FR-16(7)(v)-12 DIST Energy'!F88+'FR-16(7)(v)-13 DIST Cust'!F88-'FR-16(7)(v)-14 TOTAL CLASS'!F88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G88+'FR-16(7)(v)-4 PROD Energy'!G88+'FR-16(7)(v)-5 PROD Cust'!G88+'FR-16(7)(v)-7 TRANS Demand'!G88+'FR-16(7)(v)-8 TRANS Energy'!G88+'FR-16(7)(v)-9 TRANS Cust'!G88+'FR-16(7)(v)-11 DIST Demand'!G88+'FR-16(7)(v)-12 DIST Energy'!G88+'FR-16(7)(v)-13 DIST Cust'!G88-'FR-16(7)(v)-14 TOTAL CLASS'!G88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H88+'FR-16(7)(v)-4 PROD Energy'!H88+'FR-16(7)(v)-5 PROD Cust'!H88+'FR-16(7)(v)-7 TRANS Demand'!H88+'FR-16(7)(v)-8 TRANS Energy'!H88+'FR-16(7)(v)-9 TRANS Cust'!H88+'FR-16(7)(v)-11 DIST Demand'!H88+'FR-16(7)(v)-12 DIST Energy'!H88+'FR-16(7)(v)-13 DIST Cust'!H88-'FR-16(7)(v)-14 TOTAL CLASS'!H88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I88+'FR-16(7)(v)-4 PROD Energy'!I88+'FR-16(7)(v)-5 PROD Cust'!I88+'FR-16(7)(v)-7 TRANS Demand'!I88+'FR-16(7)(v)-8 TRANS Energy'!I88+'FR-16(7)(v)-9 TRANS Cust'!I88+'FR-16(7)(v)-11 DIST Demand'!I88+'FR-16(7)(v)-12 DIST Energy'!I88+'FR-16(7)(v)-13 DIST Cust'!I88-'FR-16(7)(v)-14 TOTAL CLASS'!I88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J88+'FR-16(7)(v)-4 PROD Energy'!J88+'FR-16(7)(v)-5 PROD Cust'!J88+'FR-16(7)(v)-7 TRANS Demand'!J88+'FR-16(7)(v)-8 TRANS Energy'!J88+'FR-16(7)(v)-9 TRANS Cust'!J88+'FR-16(7)(v)-11 DIST Demand'!J88+'FR-16(7)(v)-12 DIST Energy'!J88+'FR-16(7)(v)-13 DIST Cust'!J88-'FR-16(7)(v)-14 TOTAL CLASS'!J88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K88+'FR-16(7)(v)-4 PROD Energy'!K88+'FR-16(7)(v)-5 PROD Cust'!K88+'FR-16(7)(v)-7 TRANS Demand'!K88+'FR-16(7)(v)-8 TRANS Energy'!K88+'FR-16(7)(v)-9 TRANS Cust'!K88+'FR-16(7)(v)-11 DIST Demand'!K88+'FR-16(7)(v)-12 DIST Energy'!K88+'FR-16(7)(v)-13 DIST Cust'!K88-'FR-16(7)(v)-14 TOTAL CLASS'!K88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L88+'FR-16(7)(v)-4 PROD Energy'!L88+'FR-16(7)(v)-5 PROD Cust'!L88+'FR-16(7)(v)-7 TRANS Demand'!L88+'FR-16(7)(v)-8 TRANS Energy'!L88+'FR-16(7)(v)-9 TRANS Cust'!L88+'FR-16(7)(v)-11 DIST Demand'!L88+'FR-16(7)(v)-12 DIST Energy'!L88+'FR-16(7)(v)-13 DIST Cust'!L88-'FR-16(7)(v)-14 TOTAL CLASS'!L88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M88+'FR-16(7)(v)-4 PROD Energy'!M88+'FR-16(7)(v)-5 PROD Cust'!M88+'FR-16(7)(v)-7 TRANS Demand'!M88+'FR-16(7)(v)-8 TRANS Energy'!M88+'FR-16(7)(v)-9 TRANS Cust'!M88+'FR-16(7)(v)-11 DIST Demand'!M88+'FR-16(7)(v)-12 DIST Energy'!M88+'FR-16(7)(v)-13 DIST Cust'!M88-'FR-16(7)(v)-14 TOTAL CLASS'!M88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N88+'FR-16(7)(v)-4 PROD Energy'!N88+'FR-16(7)(v)-5 PROD Cust'!N88+'FR-16(7)(v)-7 TRANS Demand'!N88+'FR-16(7)(v)-8 TRANS Energy'!N88+'FR-16(7)(v)-9 TRANS Cust'!N88+'FR-16(7)(v)-11 DIST Demand'!N88+'FR-16(7)(v)-12 DIST Energy'!N88+'FR-16(7)(v)-13 DIST Cust'!N88-'FR-16(7)(v)-14 TOTAL CLASS'!N88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O88+'FR-16(7)(v)-4 PROD Energy'!O88+'FR-16(7)(v)-5 PROD Cust'!O88+'FR-16(7)(v)-7 TRANS Demand'!O88+'FR-16(7)(v)-8 TRANS Energy'!O88+'FR-16(7)(v)-9 TRANS Cust'!O88+'FR-16(7)(v)-11 DIST Demand'!O88+'FR-16(7)(v)-12 DIST Energy'!O88+'FR-16(7)(v)-13 DIST Cust'!O88-'FR-16(7)(v)-14 TOTAL CLASS'!O88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P88+'FR-16(7)(v)-4 PROD Energy'!P88+'FR-16(7)(v)-5 PROD Cust'!P88+'FR-16(7)(v)-7 TRANS Demand'!P88+'FR-16(7)(v)-8 TRANS Energy'!P88+'FR-16(7)(v)-9 TRANS Cust'!P88+'FR-16(7)(v)-11 DIST Demand'!P88+'FR-16(7)(v)-12 DIST Energy'!P88+'FR-16(7)(v)-13 DIST Cust'!P88-'FR-16(7)(v)-14 TOTAL CLASS'!P88","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q88+'FR-16(7)(v)-4 PROD Energy'!Q88+'FR-16(7)(v)-5 PROD Cust'!Q88+'FR-16(7)(v)-7 TRANS Demand'!Q88+'FR-16(7)(v)-8 TRANS Energy'!Q88+'FR-16(7)(v)-9 TRANS Cust'!Q88+'FR-16(7)(v)-11 DIST Demand'!Q88+'FR-16(7)(v)-12 DIST Energy'!Q88+'FR-16(7)(v)-13 DIST Cust'!Q88-'FR-16(7)(v)-14 TOTAL CLASS'!Q88","v":0},0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F89+'FR-16(7)(v)-4 PROD Energy'!F89+'FR-16(7)(v)-5 PROD Cust'!F89+'FR-16(7)(v)-7 TRANS Demand'!F89+'FR-16(7)(v)-8 TRANS Energy'!F89+'FR-16(7)(v)-9 TRANS Cust'!F89+'FR-16(7)(v)-11 DIST Demand'!F89+'FR-16(7)(v)-12 DIST Energy'!F89+'FR-16(7)(v)-13 DIST Cust'!F89-'FR-16(7)(v)-14 TOTAL CLASS'!F89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G89+'FR-16(7)(v)-4 PROD Energy'!G89+'FR-16(7)(v)-5 PROD Cust'!G89+'FR-16(7)(v)-7 TRANS Demand'!G89+'FR-16(7)(v)-8 TRANS Energy'!G89+'FR-16(7)(v)-9 TRANS Cust'!G89+'FR-16(7)(v)-11 DIST Demand'!G89+'FR-16(7)(v)-12 DIST Energy'!G89+'FR-16(7)(v)-13 DIST Cust'!G89-'FR-16(7)(v)-14 TOTAL CLASS'!G89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H89+'FR-16(7)(v)-4 PROD Energy'!H89+'FR-16(7)(v)-5 PROD Cust'!H89+'FR-16(7)(v)-7 TRANS Demand'!H89+'FR-16(7)(v)-8 TRANS Energy'!H89+'FR-16(7)(v)-9 TRANS Cust'!H89+'FR-16(7)(v)-11 DIST Demand'!H89+'FR-16(7)(v)-12 DIST Energy'!H89+'FR-16(7)(v)-13 DIST Cust'!H89-'FR-16(7)(v)-14 TOTAL CLASS'!H89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I89+'FR-16(7)(v)-4 PROD Energy'!I89+'FR-16(7)(v)-5 PROD Cust'!I89+'FR-16(7)(v)-7 TRANS Demand'!I89+'FR-16(7)(v)-8 TRANS Energy'!I89+'FR-16(7)(v)-9 TRANS Cust'!I89+'FR-16(7)(v)-11 DIST Demand'!I89+'FR-16(7)(v)-12 DIST Energy'!I89+'FR-16(7)(v)-13 DIST Cust'!I89-'FR-16(7)(v)-14 TOTAL CLASS'!I89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J89+'FR-16(7)(v)-4 PROD Energy'!J89+'FR-16(7)(v)-5 PROD Cust'!J89+'FR-16(7)(v)-7 TRANS Demand'!J89+'FR-16(7)(v)-8 TRANS Energy'!J89+'FR-16(7)(v)-9 TRANS Cust'!J89+'FR-16(7)(v)-11 DIST Demand'!J89+'FR-16(7)(v)-12 DIST Energy'!J89+'FR-16(7)(v)-13 DIST Cust'!J89-'FR-16(7)(v)-14 TOTAL CLASS'!J89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K89+'FR-16(7)(v)-4 PROD Energy'!K89+'FR-16(7)(v)-5 PROD Cust'!K89+'FR-16(7)(v)-7 TRANS Demand'!K89+'FR-16(7)(v)-8 TRANS Energy'!K89+'FR-16(7)(v)-9 TRANS Cust'!K89+'FR-16(7)(v)-11 DIST Demand'!K89+'FR-16(7)(v)-12 DIST Energy'!K89+'FR-16(7)(v)-13 DIST Cust'!K89-'FR-16(7)(v)-14 TOTAL CLASS'!K89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L89+'FR-16(7)(v)-4 PROD Energy'!L89+'FR-16(7)(v)-5 PROD Cust'!L89+'FR-16(7)(v)-7 TRANS Demand'!L89+'FR-16(7)(v)-8 TRANS Energy'!L89+'FR-16(7)(v)-9 TRANS Cust'!L89+'FR-16(7)(v)-11 DIST Demand'!L89+'FR-16(7)(v)-12 DIST Energy'!L89+'FR-16(7)(v)-13 DIST Cust'!L89-'FR-16(7)(v)-14 TOTAL CLASS'!L89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M89+'FR-16(7)(v)-4 PROD Energy'!M89+'FR-16(7)(v)-5 PROD Cust'!M89+'FR-16(7)(v)-7 TRANS Demand'!M89+'FR-16(7)(v)-8 TRANS Energy'!M89+'FR-16(7)(v)-9 TRANS Cust'!M89+'FR-16(7)(v)-11 DIST Demand'!M89+'FR-16(7)(v)-12 DIST Energy'!M89+'FR-16(7)(v)-13 DIST Cust'!M89-'FR-16(7)(v)-14 TOTAL CLASS'!M89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N89+'FR-16(7)(v)-4 PROD Energy'!N89+'FR-16(7)(v)-5 PROD Cust'!N89+'FR-16(7)(v)-7 TRANS Demand'!N89+'FR-16(7)(v)-8 TRANS Energy'!N89+'FR-16(7)(v)-9 TRANS Cust'!N89+'FR-16(7)(v)-11 DIST Demand'!N89+'FR-16(7)(v)-12 DIST Energy'!N89+'FR-16(7)(v)-13 DIST Cust'!N89-'FR-16(7)(v)-14 TOTAL CLASS'!N89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O89+'FR-16(7)(v)-4 PROD Energy'!O89+'FR-16(7)(v)-5 PROD Cust'!O89+'FR-16(7)(v)-7 TRANS Demand'!O89+'FR-16(7)(v)-8 TRANS Energy'!O89+'FR-16(7)(v)-9 TRANS Cust'!O89+'FR-16(7)(v)-11 DIST Demand'!O89+'FR-16(7)(v)-12 DIST Energy'!O89+'FR-16(7)(v)-13 DIST Cust'!O89-'FR-16(7)(v)-14 TOTAL CLASS'!O89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P89+'FR-16(7)(v)-4 PROD Energy'!P89+'FR-16(7)(v)-5 PROD Cust'!P89+'FR-16(7)(v)-7 TRANS Demand'!P89+'FR-16(7)(v)-8 TRANS Energy'!P89+'FR-16(7)(v)-9 TRANS Cust'!P89+'FR-16(7)(v)-11 DIST Demand'!P89+'FR-16(7)(v)-12 DIST Energy'!P89+'FR-16(7)(v)-13 DIST Cust'!P89-'FR-16(7)(v)-14 TOTAL CLASS'!P89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q89+'FR-16(7)(v)-4 PROD Energy'!Q89+'FR-16(7)(v)-5 PROD Cust'!Q89+'FR-16(7)(v)-7 TRANS Demand'!Q89+'FR-16(7)(v)-8 TRANS Energy'!Q89+'FR-16(7)(v)-9 TRANS Cust'!Q89+'FR-16(7)(v)-11 DIST Demand'!Q89+'FR-16(7)(v)-12 DIST Energy'!Q89+'FR-16(7)(v)-13 DIST Cust'!Q89-'FR-16(7)(v)-14 TOTAL CLASS'!Q89","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F90+'FR-16(7)(v)-4 PROD Energy'!F90+'FR-16(7)(v)-5 PROD Cust'!F90+'FR-16(7)(v)-7 TRANS Demand'!F90+'FR-16(7)(v)-8 TRANS Energy'!F90+'FR-16(7)(v)-9 TRANS Cust'!F90+'FR-16(7)(v)-11 DIST Demand'!F90+'FR-16(7)(v)-12 DIST Energy'!F90+'FR-16(7)(v)-13 DIST Cust'!F90-'FR-16(7)(v)-14 TOTAL CLASS'!F90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G90+'FR-16(7)(v)-4 PROD Energy'!G90+'FR-16(7)(v)-5 PROD Cust'!G90+'FR-16(7)(v)-7 TRANS Demand'!G90+'FR-16(7)(v)-8 TRANS Energy'!G90+'FR-16(7)(v)-9 TRANS Cust'!G90+'FR-16(7)(v)-11 DIST Demand'!G90+'FR-16(7)(v)-12 DIST Energy'!G90+'FR-16(7)(v)-13 DIST Cust'!G90-'FR-16(7)(v)-14 TOTAL CLASS'!G90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H90+'FR-16(7)(v)-4 PROD Energy'!H90+'FR-16(7)(v)-5 PROD Cust'!H90+'FR-16(7)(v)-7 TRANS Demand'!H90+'FR-16(7)(v)-8 TRANS Energy'!H90+'FR-16(7)(v)-9 TRANS Cust'!H90+'FR-16(7)(v)-11 DIST Demand'!H90+'FR-16(7)(v)-12 DIST Energy'!H90+'FR-16(7)(v)-13 DIST Cust'!H90-'FR-16(7)(v)-14 TOTAL CLASS'!H90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I90+'FR-16(7)(v)-4 PROD Energy'!I90+'FR-16(7)(v)-5 PROD Cust'!I90+'FR-16(7)(v)-7 TRANS Demand'!I90+'FR-16(7)(v)-8 TRANS Energy'!I90+'FR-16(7)(v)-9 TRANS Cust'!I90+'FR-16(7)(v)-11 DIST Demand'!I90+'FR-16(7)(v)-12 DIST Energy'!I90+'FR-16(7)(v)-13 DIST Cust'!I90-'FR-16(7)(v)-14 TOTAL CLASS'!I90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J90+'FR-16(7)(v)-4 PROD Energy'!J90+'FR-16(7)(v)-5 PROD Cust'!J90+'FR-16(7)(v)-7 TRANS Demand'!J90+'FR-16(7)(v)-8 TRANS Energy'!J90+'FR-16(7)(v)-9 TRANS Cust'!J90+'FR-16(7)(v)-11 DIST Demand'!J90+'FR-16(7)(v)-12 DIST Energy'!J90+'FR-16(7)(v)-13 DIST Cust'!J90-'FR-16(7)(v)-14 TOTAL CLASS'!J90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K90+'FR-16(7)(v)-4 PROD Energy'!K90+'FR-16(7)(v)-5 PROD Cust'!K90+'FR-16(7)(v)-7 TRANS Demand'!K90+'FR-16(7)(v)-8 TRANS Energy'!K90+'FR-16(7)(v)-9 TRANS Cust'!K90+'FR-16(7)(v)-11 DIST Demand'!K90+'FR-16(7)(v)-12 DIST Energy'!K90+'FR-16(7)(v)-13 DIST Cust'!K90-'FR-16(7)(v)-14 TOTAL CLASS'!K90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L90+'FR-16(7)(v)-4 PROD Energy'!L90+'FR-16(7)(v)-5 PROD Cust'!L90+'FR-16(7)(v)-7 TRANS Demand'!L90+'FR-16(7)(v)-8 TRANS Energy'!L90+'FR-16(7)(v)-9 TRANS Cust'!L90+'FR-16(7)(v)-11 DIST Demand'!L90+'FR-16(7)(v)-12 DIST Energy'!L90+'FR-16(7)(v)-13 DIST Cust'!L90-'FR-16(7)(v)-14 TOTAL CLASS'!L90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M90+'FR-16(7)(v)-4 PROD Energy'!M90+'FR-16(7)(v)-5 PROD Cust'!M90+'FR-16(7)(v)-7 TRANS Demand'!M90+'FR-16(7)(v)-8 TRANS Energy'!M90+'FR-16(7)(v)-9 TRANS Cust'!M90+'FR-16(7)(v)-11 DIST Demand'!M90+'FR-16(7)(v)-12 DIST Energy'!M90+'FR-16(7)(v)-13 DIST Cust'!M90-'FR-16(7)(v)-14 TOTAL CLASS'!M90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N90+'FR-16(7)(v)-4 PROD Energy'!N90+'FR-16(7)(v)-5 PROD Cust'!N90+'FR-16(7)(v)-7 TRANS Demand'!N90+'FR-16(7)(v)-8 TRANS Energy'!N90+'FR-16(7)(v)-9 TRANS Cust'!N90+'FR-16(7)(v)-11 DIST Demand'!N90+'FR-16(7)(v)-12 DIST Energy'!N90+'FR-16(7)(v)-13 DIST Cust'!N90-'FR-16(7)(v)-14 TOTAL CLASS'!N90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O90+'FR-16(7)(v)-4 PROD Energy'!O90+'FR-16(7)(v)-5 PROD Cust'!O90+'FR-16(7)(v)-7 TRANS Demand'!O90+'FR-16(7)(v)-8 TRANS Energy'!O90+'FR-16(7)(v)-9 TRANS Cust'!O90+'FR-16(7)(v)-11 DIST Demand'!O90+'FR-16(7)(v)-12 DIST Energy'!O90+'FR-16(7)(v)-13 DIST Cust'!O90-'FR-16(7)(v)-14 TOTAL CLASS'!O90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P90+'FR-16(7)(v)-4 PROD Energy'!P90+'FR-16(7)(v)-5 PROD Cust'!P90+'FR-16(7)(v)-7 TRANS Demand'!P90+'FR-16(7)(v)-8 TRANS Energy'!P90+'FR-16(7)(v)-9 TRANS Cust'!P90+'FR-16(7)(v)-11 DIST Demand'!P90+'FR-16(7)(v)-12 DIST Energy'!P90+'FR-16(7)(v)-13 DIST Cust'!P90-'FR-16(7)(v)-14 TOTAL CLASS'!P90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q90+'FR-16(7)(v)-4 PROD Energy'!Q90+'FR-16(7)(v)-5 PROD Cust'!Q90+'FR-16(7)(v)-7 TRANS Demand'!Q90+'FR-16(7)(v)-8 TRANS Energy'!Q90+'FR-16(7)(v)-9 TRANS Cust'!Q90+'FR-16(7)(v)-11 DIST Demand'!Q90+'FR-16(7)(v)-12 DIST Energy'!Q90+'FR-16(7)(v)-13 DIST Cust'!Q90-'FR-16(7)(v)-14 TOTAL CLASS'!Q90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F91+'FR-16(7)(v)-4 PROD Energy'!F91+'FR-16(7)(v)-5 PROD Cust'!F91+'FR-16(7)(v)-7 TRANS Demand'!F91+'FR-16(7)(v)-8 TRANS Energy'!F91+'FR-16(7)(v)-9 TRANS Cust'!F91+'FR-16(7)(v)-11 DIST Demand'!F91+'FR-16(7)(v)-12 DIST Energy'!F91+'FR-16(7)(v)-13 DIST Cust'!F91-'FR-16(7)(v)-14 TOTAL CLASS'!F91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G91+'FR-16(7)(v)-4 PROD Energy'!G91+'FR-16(7)(v)-5 PROD Cust'!G91+'FR-16(7)(v)-7 TRANS Demand'!G91+'FR-16(7)(v)-8 TRANS Energy'!G91+'FR-16(7)(v)-9 TRANS Cust'!G91+'FR-16(7)(v)-11 DIST Demand'!G91+'FR-16(7)(v)-12 DIST Energy'!G91+'FR-16(7)(v)-13 DIST Cust'!G91-'FR-16(7)(v)-14 TOTAL CLASS'!G91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H91+'FR-16(7)(v)-4 PROD Energy'!H91+'FR-16(7)(v)-5 PROD Cust'!H91+'FR-16(7)(v)-7 TRANS Demand'!H91+'FR-16(7)(v)-8 TRANS Energy'!H91+'FR-16(7)(v)-9 TRANS Cust'!H91+'FR-16(7)(v)-11 DIST Demand'!H91+'FR-16(7)(v)-12 DIST Energy'!H91+'FR-16(7)(v)-13 DIST Cust'!H91-'FR-16(7)(v)-14 TOTAL CLASS'!H91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I91+'FR-16(7)(v)-4 PROD Energy'!I91+'FR-16(7)(v)-5 PROD Cust'!I91+'FR-16(7)(v)-7 TRANS Demand'!I91+'FR-16(7)(v)-8 TRANS Energy'!I91+'FR-16(7)(v)-9 TRANS Cust'!I91+'FR-16(7)(v)-11 DIST Demand'!I91+'FR-16(7)(v)-12 DIST Energy'!I91+'FR-16(7)(v)-13 DIST Cust'!I91-'FR-16(7)(v)-14 TOTAL CLASS'!I91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J91+'FR-16(7)(v)-4 PROD Energy'!J91+'FR-16(7)(v)-5 PROD Cust'!J91+'FR-16(7)(v)-7 TRANS Demand'!J91+'FR-16(7)(v)-8 TRANS Energy'!J91+'FR-16(7)(v)-9 TRANS Cust'!J91+'FR-16(7)(v)-11 DIST Demand'!J91+'FR-16(7)(v)-12 DIST Energy'!J91+'FR-16(7)(v)-13 DIST Cust'!J91-'FR-16(7)(v)-14 TOTAL CLASS'!J91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K91+'FR-16(7)(v)-4 PROD Energy'!K91+'FR-16(7)(v)-5 PROD Cust'!K91+'FR-16(7)(v)-7 TRANS Demand'!K91+'FR-16(7)(v)-8 TRANS Energy'!K91+'FR-16(7)(v)-9 TRANS Cust'!K91+'FR-16(7)(v)-11 DIST Demand'!K91+'FR-16(7)(v)-12 DIST Energy'!K91+'FR-16(7)(v)-13 DIST Cust'!K91-'FR-16(7)(v)-14 TOTAL CLASS'!K91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L91+'FR-16(7)(v)-4 PROD Energy'!L91+'FR-16(7)(v)-5 PROD Cust'!L91+'FR-16(7)(v)-7 TRANS Demand'!L91+'FR-16(7)(v)-8 TRANS Energy'!L91+'FR-16(7)(v)-9 TRANS Cust'!L91+'FR-16(7)(v)-11 DIST Demand'!L91+'FR-16(7)(v)-12 DIST Energy'!L91+'FR-16(7)(v)-13 DIST Cust'!L91-'FR-16(7)(v)-14 TOTAL CLASS'!L91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M91+'FR-16(7)(v)-4 PROD Energy'!M91+'FR-16(7)(v)-5 PROD Cust'!M91+'FR-16(7)(v)-7 TRANS Demand'!M91+'FR-16(7)(v)-8 TRANS Energy'!M91+'FR-16(7)(v)-9 TRANS Cust'!M91+'FR-16(7)(v)-11 DIST Demand'!M91+'FR-16(7)(v)-12 DIST Energy'!M91+'FR-16(7)(v)-13 DIST Cust'!M91-'FR-16(7)(v)-14 TOTAL CLASS'!M91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N91+'FR-16(7)(v)-4 PROD Energy'!N91+'FR-16(7)(v)-5 PROD Cust'!N91+'FR-16(7)(v)-7 TRANS Demand'!N91+'FR-16(7)(v)-8 TRANS Energy'!N91+'FR-16(7)(v)-9 TRANS Cust'!N91+'FR-16(7)(v)-11 DIST Demand'!N91+'FR-16(7)(v)-12 DIST Energy'!N91+'FR-16(7)(v)-13 DIST Cust'!N91-'FR-16(7)(v)-14 TOTAL CLASS'!N91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O91+'FR-16(7)(v)-4 PROD Energy'!O91+'FR-16(7)(v)-5 PROD Cust'!O91+'FR-16(7)(v)-7 TRANS Demand'!O91+'FR-16(7)(v)-8 TRANS Energy'!O91+'FR-16(7)(v)-9 TRANS Cust'!O91+'FR-16(7)(v)-11 DIST Demand'!O91+'FR-16(7)(v)-12 DIST Energy'!O91+'FR-16(7)(v)-13 DIST Cust'!O91-'FR-16(7)(v)-14 TOTAL CLASS'!O91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P91+'FR-16(7)(v)-4 PROD Energy'!P91+'FR-16(7)(v)-5 PROD Cust'!P91+'FR-16(7)(v)-7 TRANS Demand'!P91+'FR-16(7)(v)-8 TRANS Energy'!P91+'FR-16(7)(v)-9 TRANS Cust'!P91+'FR-16(7)(v)-11 DIST Demand'!P91+'FR-16(7)(v)-12 DIST Energy'!P91+'FR-16(7)(v)-13 DIST Cust'!P91-'FR-16(7)(v)-14 TOTAL CLASS'!P91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q91+'FR-16(7)(v)-4 PROD Energy'!Q91+'FR-16(7)(v)-5 PROD Cust'!Q91+'FR-16(7)(v)-7 TRANS Demand'!Q91+'FR-16(7)(v)-8 TRANS Energy'!Q91+'FR-16(7)(v)-9 TRANS Cust'!Q91+'FR-16(7)(v)-11 DIST Demand'!Q91+'FR-16(7)(v)-12 DIST Energy'!Q91+'FR-16(7)(v)-13 DIST Cust'!Q91-'FR-16(7)(v)-14 TOTAL CLASS'!Q91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F92+'FR-16(7)(v)-4 PROD Energy'!F92+'FR-16(7)(v)-5 PROD Cust'!F92+'FR-16(7)(v)-7 TRANS Demand'!F92+'FR-16(7)(v)-8 TRANS Energy'!F92+'FR-16(7)(v)-9 TRANS Cust'!F92+'FR-16(7)(v)-11 DIST Demand'!F92+'FR-16(7)(v)-12 DIST Energy'!F92+'FR-16(7)(v)-13 DIST Cust'!F92-'FR-16(7)(v)-14 TOTAL CLASS'!F92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G92+'FR-16(7)(v)-4 PROD Energy'!G92+'FR-16(7)(v)-5 PROD Cust'!G92+'FR-16(7)(v)-7 TRANS Demand'!G92+'FR-16(7)(v)-8 TRANS Energy'!G92+'FR-16(7)(v)-9 TRANS Cust'!G92+'FR-16(7)(v)-11 DIST Demand'!G92+'FR-16(7)(v)-12 DIST Energy'!G92+'FR-16(7)(v)-13 DIST Cust'!G92-'FR-16(7)(v)-14 TOTAL CLASS'!G92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H92+'FR-16(7)(v)-4 PROD Energy'!H92+'FR-16(7)(v)-5 PROD Cust'!H92+'FR-16(7)(v)-7 TRANS Demand'!H92+'FR-16(7)(v)-8 TRANS Energy'!H92+'FR-16(7)(v)-9 TRANS Cust'!H92+'FR-16(7)(v)-11 DIST Demand'!H92+'FR-16(7)(v)-12 DIST Energy'!H92+'FR-16(7)(v)-13 DIST Cust'!H92-'FR-16(7)(v)-14 TOTAL CLASS'!H92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I92+'FR-16(7)(v)-4 PROD Energy'!I92+'FR-16(7)(v)-5 PROD Cust'!I92+'FR-16(7)(v)-7 TRANS Demand'!I92+'FR-16(7)(v)-8 TRANS Energy'!I92+'FR-16(7)(v)-9 TRANS Cust'!I92+'FR-16(7)(v)-11 DIST Demand'!I92+'FR-16(7)(v)-12 DIST Energy'!I92+'FR-16(7)(v)-13 DIST Cust'!I92-'FR-16(7)(v)-14 TOTAL CLASS'!I92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J92+'FR-16(7)(v)-4 PROD Energy'!J92+'FR-16(7)(v)-5 PROD Cust'!J92+'FR-16(7)(v)-7 TRANS Demand'!J92+'FR-16(7)(v)-8 TRANS Energy'!J92+'FR-16(7)(v)-9 TRANS Cust'!J92+'FR-16(7)(v)-11 DIST Demand'!J92+'FR-16(7)(v)-12 DIST Energy'!J92+'FR-16(7)(v)-13 DIST Cust'!J92-'FR-16(7)(v)-14 TOTAL CLASS'!J92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K92+'FR-16(7)(v)-4 PROD Energy'!K92+'FR-16(7)(v)-5 PROD Cust'!K92+'FR-16(7)(v)-7 TRANS Demand'!K92+'FR-16(7)(v)-8 TRANS Energy'!K92+'FR-16(7)(v)-9 TRANS Cust'!K92+'FR-16(7)(v)-11 DIST Demand'!K92+'FR-16(7)(v)-12 DIST Energy'!K92+'FR-16(7)(v)-13 DIST Cust'!K92-'FR-16(7)(v)-14 TOTAL CLASS'!K92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L92+'FR-16(7)(v)-4 PROD Energy'!L92+'FR-16(7)(v)-5 PROD Cust'!L92+'FR-16(7)(v)-7 TRANS Demand'!L92+'FR-16(7)(v)-8 TRANS Energy'!L92+'FR-16(7)(v)-9 TRANS Cust'!L92+'FR-16(7)(v)-11 DIST Demand'!L92+'FR-16(7)(v)-12 DIST Energy'!L92+'FR-16(7)(v)-13 DIST Cust'!L92-'FR-16(7)(v)-14 TOTAL CLASS'!L92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M92+'FR-16(7)(v)-4 PROD Energy'!M92+'FR-16(7)(v)-5 PROD Cust'!M92+'FR-16(7)(v)-7 TRANS Demand'!M92+'FR-16(7)(v)-8 TRANS Energy'!M92+'FR-16(7)(v)-9 TRANS Cust'!M92+'FR-16(7)(v)-11 DIST Demand'!M92+'FR-16(7)(v)-12 DIST Energy'!M92+'FR-16(7)(v)-13 DIST Cust'!M92-'FR-16(7)(v)-14 TOTAL CLASS'!M92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N92+'FR-16(7)(v)-4 PROD Energy'!N92+'FR-16(7)(v)-5 PROD Cust'!N92+'FR-16(7)(v)-7 TRANS Demand'!N92+'FR-16(7)(v)-8 TRANS Energy'!N92+'FR-16(7)(v)-9 TRANS Cust'!N92+'FR-16(7)(v)-11 DIST Demand'!N92+'FR-16(7)(v)-12 DIST Energy'!N92+'FR-16(7)(v)-13 DIST Cust'!N92-'FR-16(7)(v)-14 TOTAL CLASS'!N92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O92+'FR-16(7)(v)-4 PROD Energy'!O92+'FR-16(7)(v)-5 PROD Cust'!O92+'FR-16(7)(v)-7 TRANS Demand'!O92+'FR-16(7)(v)-8 TRANS Energy'!O92+'FR-16(7)(v)-9 TRANS Cust'!O92+'FR-16(7)(v)-11 DIST Demand'!O92+'FR-16(7)(v)-12 DIST Energy'!O92+'FR-16(7)(v)-13 DIST Cust'!O92-'FR-16(7)(v)-14 TOTAL CLASS'!O92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P92+'FR-16(7)(v)-4 PROD Energy'!P92+'FR-16(7)(v)-5 PROD Cust'!P92+'FR-16(7)(v)-7 TRANS Demand'!P92+'FR-16(7)(v)-8 TRANS Energy'!P92+'FR-16(7)(v)-9 TRANS Cust'!P92+'FR-16(7)(v)-11 DIST Demand'!P92+'FR-16(7)(v)-12 DIST Energy'!P92+'FR-16(7)(v)-13 DIST Cust'!P92-'FR-16(7)(v)-14 TOTAL CLASS'!P92","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q92+'FR-16(7)(v)-4 PROD Energy'!Q92+'FR-16(7)(v)-5 PROD Cust'!Q92+'FR-16(7)(v)-7 TRANS Demand'!Q92+'FR-16(7)(v)-8 TRANS Energy'!Q92+'FR-16(7)(v)-9 TRANS Cust'!Q92+'FR-16(7)(v)-11 DIST Demand'!Q92+'FR-16(7)(v)-12 DIST Energy'!Q92+'FR-16(7)(v)-13 DIST Cust'!Q92-'FR-16(7)(v)-14 TOTAL CLASS'!Q92","v":0},0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F93+'FR-16(7)(v)-4 PROD Energy'!F93+'FR-16(7)(v)-5 PROD Cust'!F93+'FR-16(7)(v)-7 TRANS Demand'!F93+'FR-16(7)(v)-8 TRANS Energy'!F93+'FR-16(7)(v)-9 TRANS Cust'!F93+'FR-16(7)(v)-11 DIST Demand'!F93+'FR-16(7)(v)-12 DIST Energy'!F93+'FR-16(7)(v)-13 DIST Cust'!F93-'FR-16(7)(v)-14 TOTAL CLASS'!F93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G93+'FR-16(7)(v)-4 PROD Energy'!G93+'FR-16(7)(v)-5 PROD Cust'!G93+'FR-16(7)(v)-7 TRANS Demand'!G93+'FR-16(7)(v)-8 TRANS Energy'!G93+'FR-16(7)(v)-9 TRANS Cust'!G93+'FR-16(7)(v)-11 DIST Demand'!G93+'FR-16(7)(v)-12 DIST Energy'!G93+'FR-16(7)(v)-13 DIST Cust'!G93-'FR-16(7)(v)-14 TOTAL CLASS'!G93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H93+'FR-16(7)(v)-4 PROD Energy'!H93+'FR-16(7)(v)-5 PROD Cust'!H93+'FR-16(7)(v)-7 TRANS Demand'!H93+'FR-16(7)(v)-8 TRANS Energy'!H93+'FR-16(7)(v)-9 TRANS Cust'!H93+'FR-16(7)(v)-11 DIST Demand'!H93+'FR-16(7)(v)-12 DIST Energy'!H93+'FR-16(7)(v)-13 DIST Cust'!H93-'FR-16(7)(v)-14 TOTAL CLASS'!H93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I93+'FR-16(7)(v)-4 PROD Energy'!I93+'FR-16(7)(v)-5 PROD Cust'!I93+'FR-16(7)(v)-7 TRANS Demand'!I93+'FR-16(7)(v)-8 TRANS Energy'!I93+'FR-16(7)(v)-9 TRANS Cust'!I93+'FR-16(7)(v)-11 DIST Demand'!I93+'FR-16(7)(v)-12 DIST Energy'!I93+'FR-16(7)(v)-13 DIST Cust'!I93-'FR-16(7)(v)-14 TOTAL CLASS'!I93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J93+'FR-16(7)(v)-4 PROD Energy'!J93+'FR-16(7)(v)-5 PROD Cust'!J93+'FR-16(7)(v)-7 TRANS Demand'!J93+'FR-16(7)(v)-8 TRANS Energy'!J93+'FR-16(7)(v)-9 TRANS Cust'!J93+'FR-16(7)(v)-11 DIST Demand'!J93+'FR-16(7)(v)-12 DIST Energy'!J93+'FR-16(7)(v)-13 DIST Cust'!J93-'FR-16(7)(v)-14 TOTAL CLASS'!J93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K93+'FR-16(7)(v)-4 PROD Energy'!K93+'FR-16(7)(v)-5 PROD Cust'!K93+'FR-16(7)(v)-7 TRANS Demand'!K93+'FR-16(7)(v)-8 TRANS Energy'!K93+'FR-16(7)(v)-9 TRANS Cust'!K93+'FR-16(7)(v)-11 DIST Demand'!K93+'FR-16(7)(v)-12 DIST Energy'!K93+'FR-16(7)(v)-13 DIST Cust'!K93-'FR-16(7)(v)-14 TOTAL CLASS'!K93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":0},{"$f":"SUM(G73:G92)","v":0},{"$f":"SUM(H73:H92)","v":0},{"$f":"SUM(I73:I92)","v":0},{"$f":"SUM(J73:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q73:Q92)","v":0},{"$f":"SUM(R73:R92)","v":0},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":0},{"$f":"G94+G68","v":0},{"$f":"H94+H68","v":0},{"$f":"I94+I68","v":0},{"$f":"J94+J68","v":0},0,0,0,0,0,0,{"$f":"Q94+$Q$68","v":0},{"$f":"R94+R68","v":0},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":0},{"$f":"G94+G70","v":0},{"$f":"H94+H70","v":0},{"$f":"I94+I70","v":0},{"$f":"J94+J70","v":0},0,0,0,0,0,0,{"$f":"Q94+Q70","v":0},{"$f":"R94+R70","v":0},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F100+'FR-16(7)(v)-4 PROD Energy'!F100+'FR-16(7)(v)-5 PROD Cust'!F100+'FR-16(7)(v)-7 TRANS Demand'!F100+'FR-16(7)(v)-8 TRANS Energy'!F100+'FR-16(7)(v)-9 TRANS Cust'!F100+'FR-16(7)(v)-11 DIST Demand'!F100+'FR-16(7)(v)-12 DIST Energy'!F100+'FR-16(7)(v)-13 DIST Cust'!F100-'FR-16(7)(v)-14 TOTAL CLASS'!F100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G100+'FR-16(7)(v)-4 PROD Energy'!G100+'FR-16(7)(v)-5 PROD Cust'!G100+'FR-16(7)(v)-7 TRANS Demand'!G100+'FR-16(7)(v)-8 TRANS Energy'!G100+'FR-16(7)(v)-9 TRANS Cust'!G100+'FR-16(7)(v)-11 DIST Demand'!G100+'FR-16(7)(v)-12 DIST Energy'!G100+'FR-16(7)(v)-13 DIST Cust'!G100-'FR-16(7)(v)-14 TOTAL CLASS'!G100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H100+'FR-16(7)(v)-4 PROD Energy'!H100+'FR-16(7)(v)-5 PROD Cust'!H100+'FR-16(7)(v)-7 TRANS Demand'!H100+'FR-16(7)(v)-8 TRANS Energy'!H100+'FR-16(7)(v)-9 TRANS Cust'!H100+'FR-16(7)(v)-11 DIST Demand'!H100+'FR-16(7)(v)-12 DIST Energy'!H100+'FR-16(7)(v)-13 DIST Cust'!H100-'FR-16(7)(v)-14 TOTAL CLASS'!H100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I100+'FR-16(7)(v)-4 PROD Energy'!I100+'FR-16(7)(v)-5 PROD Cust'!I100+'FR-16(7)(v)-7 TRANS Demand'!I100+'FR-16(7)(v)-8 TRANS Energy'!I100+'FR-16(7)(v)-9 TRANS Cust'!I100+'FR-16(7)(v)-11 DIST Demand'!I100+'FR-16(7)(v)-12 DIST Energy'!I100+'FR-16(7)(v)-13 DIST Cust'!I100-'FR-16(7)(v)-14 TOTAL CLASS'!I100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J100+'FR-16(7)(v)-4 PROD Energy'!J100+'FR-16(7)(v)-5 PROD Cust'!J100+'FR-16(7)(v)-7 TRANS Demand'!J100+'FR-16(7)(v)-8 TRANS Energy'!J100+'FR-16(7)(v)-9 TRANS Cust'!J100+'FR-16(7)(v)-11 DIST Demand'!J100+'FR-16(7)(v)-12 DIST Energy'!J100+'FR-16(7)(v)-13 DIST Cust'!J100-'FR-16(7)(v)-14 TOTAL CLASS'!J100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K100+'FR-16(7)(v)-4 PROD Energy'!K100+'FR-16(7)(v)-5 PROD Cust'!K100+'FR-16(7)(v)-7 TRANS Demand'!K100+'FR-16(7)(v)-8 TRANS Energy'!K100+'FR-16(7)(v)-9 TRANS Cust'!K100+'FR-16(7)(v)-11 DIST Demand'!K100+'FR-16(7)(v)-12 DIST Energy'!K100+'FR-16(7)(v)-13 DIST Cust'!K100-'FR-16(7)(v)-14 TOTAL CLASS'!K100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L100+'FR-16(7)(v)-4 PROD Energy'!L100+'FR-16(7)(v)-5 PROD Cust'!L100+'FR-16(7)(v)-7 TRANS Demand'!L100+'FR-16(7)(v)-8 TRANS Energy'!L100+'FR-16(7)(v)-9 TRANS Cust'!L100+'FR-16(7)(v)-11 DIST Demand'!L100+'FR-16(7)(v)-12 DIST Energy'!L100+'FR-16(7)(v)-13 DIST Cust'!L100-'FR-16(7)(v)-14 TOTAL CLASS'!L100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M100+'FR-16(7)(v)-4 PROD Energy'!M100+'FR-16(7)(v)-5 PROD Cust'!M100+'FR-16(7)(v)-7 TRANS Demand'!M100+'FR-16(7)(v)-8 TRANS Energy'!M100+'FR-16(7)(v)-9 TRANS Cust'!M100+'FR-16(7)(v)-11 DIST Demand'!M100+'FR-16(7)(v)-12 DIST Energy'!M100+'FR-16(7)(v)-13 DIST Cust'!M100-'FR-16(7)(v)-14 TOTAL CLASS'!M100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N100+'FR-16(7)(v)-4 PROD Energy'!N100+'FR-16(7)(v)-5 PROD Cust'!N100+'FR-16(7)(v)-7 TRANS Demand'!N100+'FR-16(7)(v)-8 TRANS Energy'!N100+'FR-16(7)(v)-9 TRANS Cust'!N100+'FR-16(7)(v)-11 DIST Demand'!N100+'FR-16(7)(v)-12 DIST Energy'!N100+'FR-16(7)(v)-13 DIST Cust'!N100-'FR-16(7)(v)-14 TOTAL CLASS'!N100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O100+'FR-16(7)(v)-4 PROD Energy'!O100+'FR-16(7)(v)-5 PROD Cust'!O100+'FR-16(7)(v)-7 TRANS Demand'!O100+'FR-16(7)(v)-8 TRANS Energy'!O100+'FR-16(7)(v)-9 TRANS Cust'!O100+'FR-16(7)(v)-11 DIST Demand'!O100+'FR-16(7)(v)-12 DIST Energy'!O100+'FR-16(7)(v)-13 DIST Cust'!O100-'FR-16(7)(v)-14 TOTAL CLASS'!O100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P100+'FR-16(7)(v)-4 PROD Energy'!P100+'FR-16(7)(v)-5 PROD Cust'!P100+'FR-16(7)(v)-7 TRANS Demand'!P100+'FR-16(7)(v)-8 TRANS Energy'!P100+'FR-16(7)(v)-9 TRANS Cust'!P100+'FR-16(7)(v)-11 DIST Demand'!P100+'FR-16(7)(v)-12 DIST Energy'!P100+'FR-16(7)(v)-13 DIST Cust'!P100-'FR-16(7)(v)-14 TOTAL CLASS'!P100","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q100+'FR-16(7)(v)-4 PROD Energy'!Q100+'FR-16(7)(v)-5 PROD Cust'!Q100+'FR-16(7)(v)-7 TRANS Demand'!Q100+'FR-16(7)(v)-8 TRANS Energy'!Q100+'FR-16(7)(v)-9 TRANS Cust'!Q100+'FR-16(7)(v)-11 DIST Demand'!Q100+'FR-16(7)(v)-12 DIST Energy'!Q100+'FR-16(7)(v)-13 DIST Cust'!Q100-'FR-16(7)(v)-14 TOTAL CLASS'!Q100","v":0},{"$f":"SUM(G100:Q100)","v":0},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F101+'FR-16(7)(v)-4 PROD Energy'!F101+'FR-16(7)(v)-5 PROD Cust'!F101+'FR-16(7)(v)-7 TRANS Demand'!F101+'FR-16(7)(v)-8 TRANS Energy'!F101+'FR-16(7)(v)-9 TRANS Cust'!F101+'FR-16(7)(v)-11 DIST Demand'!F101+'FR-16(7)(v)-12 DIST Energy'!F101+'FR-16(7)(v)-13 DIST Cust'!F101-'FR-16(7)(v)-14 TOTAL CLASS'!F101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G101+'FR-16(7)(v)-4 PROD Energy'!G101+'FR-16(7)(v)-5 PROD Cust'!G101+'FR-16(7)(v)-7 TRANS Demand'!G101+'FR-16(7)(v)-8 TRANS Energy'!G101+'FR-16(7)(v)-9 TRANS Cust'!G101+'FR-16(7)(v)-11 DIST Demand'!G101+'FR-16(7)(v)-12 DIST Energy'!G101+'FR-16(7)(v)-13 DIST Cust'!G101-'FR-16(7)(v)-14 TOTAL CLASS'!G101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H101+'FR-16(7)(v)-4 PROD Energy'!H101+'FR-16(7)(v)-5 PROD Cust'!H101+'FR-16(7)(v)-7 TRANS Demand'!H101+'FR-16(7)(v)-8 TRANS Energy'!H101+'FR-16(7)(v)-9 TRANS Cust'!H101+'FR-16(7)(v)-11 DIST Demand'!H101+'FR-16(7)(v)-12 DIST Energy'!H101+'FR-16(7)(v)-13 DIST Cust'!H101-'FR-16(7)(v)-14 TOTAL CLASS'!H101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I101+'FR-16(7)(v)-4 PROD Energy'!I101+'FR-16(7)(v)-5 PROD Cust'!I101+'FR-16(7)(v)-7 TRANS Demand'!I101+'FR-16(7)(v)-8 TRANS Energy'!I101+'FR-16(7)(v)-9 TRANS Cust'!I101+'FR-16(7)(v)-11 DIST Demand'!I101+'FR-16(7)(v)-12 DIST Energy'!I101+'FR-16(7)(v)-13 DIST Cust'!I101-'FR-16(7)(v)-14 TOTAL CLASS'!I101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J101+'FR-16(7)(v)-4 PROD Energy'!J101+'FR-16(7)(v)-5 PROD Cust'!J101+'FR-16(7)(v)-7 TRANS Demand'!J101+'FR-16(7)(v)-8 TRANS Energy'!J101+'FR-16(7)(v)-9 TRANS Cust'!J101+'FR-16(7)(v)-11 DIST Demand'!J101+'FR-16(7)(v)-12 DIST Energy'!J101+'FR-16(7)(v)-13 DIST Cust'!J101-'FR-16(7)(v)-14 TOTAL CLASS'!J101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K101+'FR-16(7)(v)-4 PROD Energy'!K101+'FR-16(7)(v)-5 PROD Cust'!K101+'FR-16(7)(v)-7 TRANS Demand'!K101+'FR-16(7)(v)-8 TRANS Energy'!K101+'FR-16(7)(v)-9 TRANS Cust'!K101+'FR-16(7)(v)-11 DIST Demand'!K101+'FR-16(7)(v)-12 DIST Energy'!K101+'FR-16(7)(v)-13 DIST Cust'!K101-'FR-16(7)(v)-14 TOTAL CLASS'!K101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L101+'FR-16(7)(v)-4 PROD Energy'!L101+'FR-16(7)(v)-5 PROD Cust'!L101+'FR-16(7)(v)-7 TRANS Demand'!L101+'FR-16(7)(v)-8 TRANS Energy'!L101+'FR-16(7)(v)-9 TRANS Cust'!L101+'FR-16(7)(v)-11 DIST Demand'!L101+'FR-16(7)(v)-12 DIST Energy'!L101+'FR-16(7)(v)-13 DIST Cust'!L101-'FR-16(7)(v)-14 TOTAL CLASS'!L101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M101+'FR-16(7)(v)-4 PROD Energy'!M101+'FR-16(7)(v)-5 PROD Cust'!M101+'FR-16(7)(v)-7 TRANS Demand'!M101+'FR-16(7)(v)-8 TRANS Energy'!M101+'FR-16(7)(v)-9 TRANS Cust'!M101+'FR-16(7)(v)-11 DIST Demand'!M101+'FR-16(7)(v)-12 DIST Energy'!M101+'FR-16(7)(v)-13 DIST Cust'!M101-'FR-16(7)(v)-14 TOTAL CLASS'!M101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N101+'FR-16(7)(v)-4 PROD Energy'!N101+'FR-16(7)(v)-5 PROD Cust'!N101+'FR-16(7)(v)-7 TRANS Demand'!N101+'FR-16(7)(v)-8 TRANS Energy'!N101+'FR-16(7)(v)-9 TRANS Cust'!N101+'FR-16(7)(v)-11 DIST Demand'!N101+'FR-16(7)(v)-12 DIST Energy'!N101+'FR-16(7)(v)-13 DIST Cust'!N101-'FR-16(7)(v)-14 TOTAL CLASS'!N101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O101+'FR-16(7)(v)-4 PROD Energy'!O101+'FR-16(7)(v)-5 PROD Cust'!O101+'FR-16(7)(v)-7 TRANS Demand'!O101+'FR-16(7)(v)-8 TRANS Energy'!O101+'FR-16(7)(v)-9 TRANS Cust'!O101+'FR-16(7)(v)-11 DIST Demand'!O101+'FR-16(7)(v)-12 DIST Energy'!O101+'FR-16(7)(v)-13 DIST Cust'!O101-'FR-16(7)(v)-14 TOTAL CLASS'!O101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P101+'FR-16(7)(v)-4 PROD Energy'!P101+'FR-16(7)(v)-5 PROD Cust'!P101+'FR-16(7)(v)-7 TRANS Demand'!P101+'FR-16(7)(v)-8 TRANS Energy'!P101+'FR-16(7)(v)-9 TRANS Cust'!P101+'FR-16(7)(v)-11 DIST Demand'!P101+'FR-16(7)(v)-12 DIST Energy'!P101+'FR-16(7)(v)-13 DIST Cust'!P101-'FR-16(7)(v)-14 TOTAL CLASS'!P101","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q101+'FR-16(7)(v)-4 PROD Energy'!Q101+'FR-16(7)(v)-5 PROD Cust'!Q101+'FR-16(7)(v)-7 TRANS Demand'!Q101+'FR-16(7)(v)-8 TRANS Energy'!Q101+'FR-16(7)(v)-9 TRANS Cust'!Q101+'FR-16(7)(v)-11 DIST Demand'!Q101+'FR-16(7)(v)-12 DIST Energy'!Q101+'FR-16(7)(v)-13 DIST Cust'!Q101-'FR-16(7)(v)-14 TOTAL CLASS'!Q101","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F102+'FR-16(7)(v)-4 PROD Energy'!F102+'FR-16(7)(v)-5 PROD Cust'!F102+'FR-16(7)(v)-7 TRANS Demand'!F102+'FR-16(7)(v)-8 TRANS Energy'!F102+'FR-16(7)(v)-9 TRANS Cust'!F102+'FR-16(7)(v)-11 DIST Demand'!F102+'FR-16(7)(v)-12 DIST Energy'!F102+'FR-16(7)(v)-13 DIST Cust'!F102-'FR-16(7)(v)-14 TOTAL CLASS'!F102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G102+'FR-16(7)(v)-4 PROD Energy'!G102+'FR-16(7)(v)-5 PROD Cust'!G102+'FR-16(7)(v)-7 TRANS Demand'!G102+'FR-16(7)(v)-8 TRANS Energy'!G102+'FR-16(7)(v)-9 TRANS Cust'!G102+'FR-16(7)(v)-11 DIST Demand'!G102+'FR-16(7)(v)-12 DIST Energy'!G102+'FR-16(7)(v)-13 DIST Cust'!G102-'FR-16(7)(v)-14 TOTAL CLASS'!G102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H102+'FR-16(7)(v)-4 PROD Energy'!H102+'FR-16(7)(v)-5 PROD Cust'!H102+'FR-16(7)(v)-7 TRANS Demand'!H102+'FR-16(7)(v)-8 TRANS Energy'!H102+'FR-16(7)(v)-9 TRANS Cust'!H102+'FR-16(7)(v)-11 DIST Demand'!H102+'FR-16(7)(v)-12 DIST Energy'!H102+'FR-16(7)(v)-13 DIST Cust'!H102-'FR-16(7)(v)-14 TOTAL CLASS'!H102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I102+'FR-16(7)(v)-4 PROD Energy'!I102+'FR-16(7)(v)-5 PROD Cust'!I102+'FR-16(7)(v)-7 TRANS Demand'!I102+'FR-16(7)(v)-8 TRANS Energy'!I102+'FR-16(7)(v)-9 TRANS Cust'!I102+'FR-16(7)(v)-11 DIST Demand'!I102+'FR-16(7)(v)-12 DIST Energy'!I102+'FR-16(7)(v)-13 DIST Cust'!I102-'FR-16(7)(v)-14 TOTAL CLASS'!I102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J102+'FR-16(7)(v)-4 PROD Energy'!J102+'FR-16(7)(v)-5 PROD Cust'!J102+'FR-16(7)(v)-7 TRANS Demand'!J102+'FR-16(7)(v)-8 TRANS Energy'!J102+'FR-16(7)(v)-9 TRANS Cust'!J102+'FR-16(7)(v)-11 DIST Demand'!J102+'FR-16(7)(v)-12 DIST Energy'!J102+'FR-16(7)(v)-13 DIST Cust'!J102-'FR-16(7)(v)-14 TOTAL CLASS'!J102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K102+'FR-16(7)(v)-4 PROD Energy'!K102+'FR-16(7)(v)-5 PROD Cust'!K102+'FR-16(7)(v)-7 TRANS Demand'!K102+'FR-16(7)(v)-8 TRANS Energy'!K102+'FR-16(7)(v)-9 TRANS Cust'!K102+'FR-16(7)(v)-11 DIST Demand'!K102+'FR-16(7)(v)-12 DIST Energy'!K102+'FR-16(7)(v)-13 DIST Cust'!K102-'FR-16(7)(v)-14 TOTAL CLASS'!K102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L102+'FR-16(7)(v)-4 PROD Energy'!L102+'FR-16(7)(v)-5 PROD Cust'!L102+'FR-16(7)(v)-7 TRANS Demand'!L102+'FR-16(7)(v)-8 TRANS Energy'!L102+'FR-16(7)(v)-9 TRANS Cust'!L102+'FR-16(7)(v)-11 DIST Demand'!L102+'FR-16(7)(v)-12 DIST Energy'!L102+'FR-16(7)(v)-13 DIST Cust'!L102-'FR-16(7)(v)-14 TOTAL CLASS'!L102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M102+'FR-16(7)(v)-4 PROD Energy'!M102+'FR-16(7)(v)-5 PROD Cust'!M102+'FR-16(7)(v)-7 TRANS Demand'!M102+'FR-16(7)(v)-8 TRANS Energy'!M102+'FR-16(7)(v)-9 TRANS Cust'!M102+'FR-16(7)(v)-11 DIST Demand'!M102+'FR-16(7)(v)-12 DIST Energy'!M102+'FR-16(7)(v)-13 DIST Cust'!M102-'FR-16(7)(v)-14 TOTAL CLASS'!M102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N102+'FR-16(7)(v)-4 PROD Energy'!N102+'FR-16(7)(v)-5 PROD Cust'!N102+'FR-16(7)(v)-7 TRANS Demand'!N102+'FR-16(7)(v)-8 TRANS Energy'!N102+'FR-16(7)(v)-9 TRANS Cust'!N102+'FR-16(7)(v)-11 DIST Demand'!N102+'FR-16(7)(v)-12 DIST Energy'!N102+'FR-16(7)(v)-13 DIST Cust'!N102-'FR-16(7)(v)-14 TOTAL CLASS'!N102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O102+'FR-16(7)(v)-4 PROD Energy'!O102+'FR-16(7)(v)-5 PROD Cust'!O102+'FR-16(7)(v)-7 TRANS Demand'!O102+'FR-16(7)(v)-8 TRANS Energy'!O102+'FR-16(7)(v)-9 TRANS Cust'!O102+'FR-16(7)(v)-11 DIST Demand'!O102+'FR-16(7)(v)-12 DIST Energy'!O102+'FR-16(7)(v)-13 DIST Cust'!O102-'FR-16(7)(v)-14 TOTAL CLASS'!O102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P102+'FR-16(7)(v)-4 PROD Energy'!P102+'FR-16(7)(v)-5 PROD Cust'!P102+'FR-16(7)(v)-7 TRANS Demand'!P102+'FR-16(7)(v)-8 TRANS Energy'!P102+'FR-16(7)(v)-9 TRANS Cust'!P102+'FR-16(7)(v)-11 DIST Demand'!P102+'FR-16(7)(v)-12 DIST Energy'!P102+'FR-16(7)(v)-13 DIST Cust'!P102-'FR-16(7)(v)-14 TOTAL CLASS'!P102","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q102+'FR-16(7)(v)-4 PROD Energy'!Q102+'FR-16(7)(v)-5 PROD Cust'!Q102+'FR-16(7)(v)-7 TRANS Demand'!Q102+'FR-16(7)(v)-8 TRANS Energy'!Q102+'FR-16(7)(v)-9 TRANS Cust'!Q102+'FR-16(7)(v)-11 DIST Demand'!Q102+'FR-16(7)(v)-12 DIST Energy'!Q102+'FR-16(7)(v)-13 DIST Cust'!Q102-'FR-16(7)(v)-14 TOTAL CLASS'!Q102","v":0},0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F103+'FR-16(7)(v)-4 PROD Energy'!F103+'FR-16(7)(v)-5 PROD Cust'!F103+'FR-16(7)(v)-7 TRANS Demand'!F103+'FR-16(7)(v)-8 TRANS Energy'!F103+'FR-16(7)(v)-9 TRANS Cust'!F103+'FR-16(7)(v)-11 DIST Demand'!F103+'FR-16(7)(v)-12 DIST Energy'!F103+'FR-16(7)(v)-13 DIST Cust'!F103-'FR-16(7)(v)-14 TOTAL CLASS'!F103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G103+'FR-16(7)(v)-4 PROD Energy'!G103+'FR-16(7)(v)-5 PROD Cust'!G103+'FR-16(7)(v)-7 TRANS Demand'!G103+'FR-16(7)(v)-8 TRANS Energy'!G103+'FR-16(7)(v)-9 TRANS Cust'!G103+'FR-16(7)(v)-11 DIST Demand'!G103+'FR-16(7)(v)-12 DIST Energy'!G103+'FR-16(7)(v)-13 DIST Cust'!G103-'FR-16(7)(v)-14 TOTAL CLASS'!G103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H103+'FR-16(7)(v)-4 PROD Energy'!H103+'FR-16(7)(v)-5 PROD Cust'!H103+'FR-16(7)(v)-7 TRANS Demand'!H103+'FR-16(7)(v)-8 TRANS Energy'!H103+'FR-16(7)(v)-9 TRANS Cust'!H103+'FR-16(7)(v)-11 DIST Demand'!H103+'FR-16(7)(v)-12 DIST Energy'!H103+'FR-16(7)(v)-13 DIST Cust'!H103-'FR-16(7)(v)-14 TOTAL CLASS'!H103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I103+'FR-16(7)(v)-4 PROD Energy'!I103+'FR-16(7)(v)-5 PROD Cust'!I103+'FR-16(7)(v)-7 TRANS Demand'!I103+'FR-16(7)(v)-8 TRANS Energy'!I103+'FR-16(7)(v)-9 TRANS Cust'!I103+'FR-16(7)(v)-11 DIST Demand'!I103+'FR-16(7)(v)-12 DIST Energy'!I103+'FR-16(7)(v)-13 DIST Cust'!I103-'FR-16(7)(v)-14 TOTAL CLASS'!I103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J103+'FR-16(7)(v)-4 PROD Energy'!J103+'FR-16(7)(v)-5 PROD Cust'!J103+'FR-16(7)(v)-7 TRANS Demand'!J103+'FR-16(7)(v)-8 TRANS Energy'!J103+'FR-16(7)(v)-9 TRANS Cust'!J103+'FR-16(7)(v)-11 DIST Demand'!J103+'FR-16(7)(v)-12 DIST Energy'!J103+'FR-16(7)(v)-13 DIST Cust'!J103-'FR-16(7)(v)-14 TOTAL CLASS'!J103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K103+'FR-16(7)(v)-4 PROD Energy'!K103+'FR-16(7)(v)-5 PROD Cust'!K103+'FR-16(7)(v)-7 TRANS Demand'!K103+'FR-16(7)(v)-8 TRANS Energy'!K103+'FR-16(7)(v)-9 TRANS Cust'!K103+'FR-16(7)(v)-11 DIST Demand'!K103+'FR-16(7)(v)-12 DIST Energy'!K103+'FR-16(7)(v)-13 DIST Cust'!K103-'FR-16(7)(v)-14 TOTAL CLASS'!K103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L103+'FR-16(7)(v)-4 PROD Energy'!L103+'FR-16(7)(v)-5 PROD Cust'!L103+'FR-16(7)(v)-7 TRANS Demand'!L103+'FR-16(7)(v)-8 TRANS Energy'!L103+'FR-16(7)(v)-9 TRANS Cust'!L103+'FR-16(7)(v)-11 DIST Demand'!L103+'FR-16(7)(v)-12 DIST Energy'!L103+'FR-16(7)(v)-13 DIST Cust'!L103-'FR-16(7)(v)-14 TOTAL CLASS'!L103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M103+'FR-16(7)(v)-4 PROD Energy'!M103+'FR-16(7)(v)-5 PROD Cust'!M103+'FR-16(7)(v)-7 TRANS Demand'!M103+'FR-16(7)(v)-8 TRANS Energy'!M103+'FR-16(7)(v)-9 TRANS Cust'!M103+'FR-16(7)(v)-11 DIST Demand'!M103+'FR-16(7)(v)-12 DIST Energy'!M103+'FR-16(7)(v)-13 DIST Cust'!M103-'FR-16(7)(v)-14 TOTAL CLASS'!M103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N103+'FR-16(7)(v)-4 PROD Energy'!N103+'FR-16(7)(v)-5 PROD Cust'!N103+'FR-16(7)(v)-7 TRANS Demand'!N103+'FR-16(7)(v)-8 TRANS Energy'!N103+'FR-16(7)(v)-9 TRANS Cust'!N103+'FR-16(7)(v)-11 DIST Demand'!N103+'FR-16(7)(v)-12 DIST Energy'!N103+'FR-16(7)(v)-13 DIST Cust'!N103-'FR-16(7)(v)-14 TOTAL CLASS'!N103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O103+'FR-16(7)(v)-4 PROD Energy'!O103+'FR-16(7)(v)-5 PROD Cust'!O103+'FR-16(7)(v)-7 TRANS Demand'!O103+'FR-16(7)(v)-8 TRANS Energy'!O103+'FR-16(7)(v)-9 TRANS Cust'!O103+'FR-16(7)(v)-11 DIST Demand'!O103+'FR-16(7)(v)-12 DIST Energy'!O103+'FR-16(7)(v)-13 DIST Cust'!O103-'FR-16(7)(v)-14 TOTAL CLASS'!O103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P103+'FR-16(7)(v)-4 PROD Energy'!P103+'FR-16(7)(v)-5 PROD Cust'!P103+'FR-16(7)(v)-7 TRANS Demand'!P103+'FR-16(7)(v)-8 TRANS Energy'!P103+'FR-16(7)(v)-9 TRANS Cust'!P103+'FR-16(7)(v)-11 DIST Demand'!P103+'FR-16(7)(v)-12 DIST Energy'!P103+'FR-16(7)(v)-13 DIST Cust'!P103-'FR-16(7)(v)-14 TOTAL CLASS'!P103","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q103+'FR-16(7)(v)-4 PROD Energy'!Q103+'FR-16(7)(v)-5 PROD Cust'!Q103+'FR-16(7)(v)-7 TRANS Demand'!Q103+'FR-16(7)(v)-8 TRANS Energy'!Q103+'FR-16(7)(v)-9 TRANS Cust'!Q103+'FR-16(7)(v)-11 DIST Demand'!Q103+'FR-16(7)(v)-12 DIST Energy'!Q103+'FR-16(7)(v)-13 DIST Cust'!Q103-'FR-16(7)(v)-14 TOTAL CLASS'!Q103","v":0},0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F104+'FR-16(7)(v)-4 PROD Energy'!F104+'FR-16(7)(v)-5 PROD Cust'!F104+'FR-16(7)(v)-7 TRANS Demand'!F104+'FR-16(7)(v)-8 TRANS Energy'!F104+'FR-16(7)(v)-9 TRANS Cust'!F104+'FR-16(7)(v)-11 DIST Demand'!F104+'FR-16(7)(v)-12 DIST Energy'!F104+'FR-16(7)(v)-13 DIST Cust'!F104-'FR-16(7)(v)-14 TOTAL CLASS'!F104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G104+'FR-16(7)(v)-4 PROD Energy'!G104+'FR-16(7)(v)-5 PROD Cust'!G104+'FR-16(7)(v)-7 TRANS Demand'!G104+'FR-16(7)(v)-8 TRANS Energy'!G104+'FR-16(7)(v)-9 TRANS Cust'!G104+'FR-16(7)(v)-11 DIST Demand'!G104+'FR-16(7)(v)-12 DIST Energy'!G104+'FR-16(7)(v)-13 DIST Cust'!G104-'FR-16(7)(v)-14 TOTAL CLASS'!G104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H104+'FR-16(7)(v)-4 PROD Energy'!H104+'FR-16(7)(v)-5 PROD Cust'!H104+'FR-16(7)(v)-7 TRANS Demand'!H104+'FR-16(7)(v)-8 TRANS Energy'!H104+'FR-16(7)(v)-9 TRANS Cust'!H104+'FR-16(7)(v)-11 DIST Demand'!H104+'FR-16(7)(v)-12 DIST Energy'!H104+'FR-16(7)(v)-13 DIST Cust'!H104-'FR-16(7)(v)-14 TOTAL CLASS'!H104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I104+'FR-16(7)(v)-4 PROD Energy'!I104+'FR-16(7)(v)-5 PROD Cust'!I104+'FR-16(7)(v)-7 TRANS Demand'!I104+'FR-16(7)(v)-8 TRANS Energy'!I104+'FR-16(7)(v)-9 TRANS Cust'!I104+'FR-16(7)(v)-11 DIST Demand'!I104+'FR-16(7)(v)-12 DIST Energy'!I104+'FR-16(7)(v)-13 DIST Cust'!I104-'FR-16(7)(v)-14 TOTAL CLASS'!I104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J104+'FR-16(7)(v)-4 PROD Energy'!J104+'FR-16(7)(v)-5 PROD Cust'!J104+'FR-16(7)(v)-7 TRANS Demand'!J104+'FR-16(7)(v)-8 TRANS Energy'!J104+'FR-16(7)(v)-9 TRANS Cust'!J104+'FR-16(7)(v)-11 DIST Demand'!J104+'FR-16(7)(v)-12 DIST Energy'!J104+'FR-16(7)(v)-13 DIST Cust'!J104-'FR-16(7)(v)-14 TOTAL CLASS'!J104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K104+'FR-16(7)(v)-4 PROD Energy'!K104+'FR-16(7)(v)-5 PROD Cust'!K104+'FR-16(7)(v)-7 TRANS Demand'!K104+'FR-16(7)(v)-8 TRANS Energy'!K104+'FR-16(7)(v)-9 TRANS Cust'!K104+'FR-16(7)(v)-11 DIST Demand'!K104+'FR-16(7)(v)-12 DIST Energy'!K104+'FR-16(7)(v)-13 DIST Cust'!K104-'FR-16(7)(v)-14 TOTAL CLASS'!K104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L104+'FR-16(7)(v)-4 PROD Energy'!L104+'FR-16(7)(v)-5 PROD Cust'!L104+'FR-16(7)(v)-7 TRANS Demand'!L104+'FR-16(7)(v)-8 TRANS Energy'!L104+'FR-16(7)(v)-9 TRANS Cust'!L104+'FR-16(7)(v)-11 DIST Demand'!L104+'FR-16(7)(v)-12 DIST Energy'!L104+'FR-16(7)(v)-13 DIST Cust'!L104-'FR-16(7)(v)-14 TOTAL CLASS'!L104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M104+'FR-16(7)(v)-4 PROD Energy'!M104+'FR-16(7)(v)-5 PROD Cust'!M104+'FR-16(7)(v)-7 TRANS Demand'!M104+'FR-16(7)(v)-8 TRANS Energy'!M104+'FR-16(7)(v)-9 TRANS Cust'!M104+'FR-16(7)(v)-11 DIST Demand'!M104+'FR-16(7)(v)-12 DIST Energy'!M104+'FR-16(7)(v)-13 DIST Cust'!M104-'FR-16(7)(v)-14 TOTAL CLASS'!M104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N104+'FR-16(7)(v)-4 PROD Energy'!N104+'FR-16(7)(v)-5 PROD Cust'!N104+'FR-16(7)(v)-7 TRANS Demand'!N104+'FR-16(7)(v)-8 TRANS Energy'!N104+'FR-16(7)(v)-9 TRANS Cust'!N104+'FR-16(7)(v)-11 DIST Demand'!N104+'FR-16(7)(v)-12 DIST Energy'!N104+'FR-16(7)(v)-13 DIST Cust'!N104-'FR-16(7)(v)-14 TOTAL CLASS'!N104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O104+'FR-16(7)(v)-4 PROD Energy'!O104+'FR-16(7)(v)-5 PROD Cust'!O104+'FR-16(7)(v)-7 TRANS Demand'!O104+'FR-16(7)(v)-8 TRANS Energy'!O104+'FR-16(7)(v)-9 TRANS Cust'!O104+'FR-16(7)(v)-11 DIST Demand'!O104+'FR-16(7)(v)-12 DIST Energy'!O104+'FR-16(7)(v)-13 DIST Cust'!O104-'FR-16(7)(v)-14 TOTAL CLASS'!O104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P104+'FR-16(7)(v)-4 PROD Energy'!P104+'FR-16(7)(v)-5 PROD Cust'!P104+'FR-16(7)(v)-7 TRANS Demand'!P104+'FR-16(7)(v)-8 TRANS Energy'!P104+'FR-16(7)(v)-9 TRANS Cust'!P104+'FR-16(7)(v)-11 DIST Demand'!P104+'FR-16(7)(v)-12 DIST Energy'!P104+'FR-16(7)(v)-13 DIST Cust'!P104-'FR-16(7)(v)-14 TOTAL CLASS'!P104","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q104+'FR-16(7)(v)-4 PROD Energy'!Q104+'FR-16(7)(v)-5 PROD Cust'!Q104+'FR-16(7)(v)-7 TRANS Demand'!Q104+'FR-16(7)(v)-8 TRANS Energy'!Q104+'FR-16(7)(v)-9 TRANS Cust'!Q104+'FR-16(7)(v)-11 DIST Demand'!Q104+'FR-16(7)(v)-12 DIST Energy'!Q104+'FR-16(7)(v)-13 DIST Cust'!Q104-'FR-16(7)(v)-14 TOTAL CLASS'!Q104","v":0},0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F105+'FR-16(7)(v)-4 PROD Energy'!F105+'FR-16(7)(v)-5 PROD Cust'!F105+'FR-16(7)(v)-7 TRANS Demand'!F105+'FR-16(7)(v)-8 TRANS Energy'!F105+'FR-16(7)(v)-9 TRANS Cust'!F105+'FR-16(7)(v)-11 DIST Demand'!F105+'FR-16(7)(v)-12 DIST Energy'!F105+'FR-16(7)(v)-13 DIST Cust'!F105-'FR-16(7)(v)-14 TOTAL CLASS'!F105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G105+'FR-16(7)(v)-4 PROD Energy'!G105+'FR-16(7)(v)-5 PROD Cust'!G105+'FR-16(7)(v)-7 TRANS Demand'!G105+'FR-16(7)(v)-8 TRANS Energy'!G105+'FR-16(7)(v)-9 TRANS Cust'!G105+'FR-16(7)(v)-11 DIST Demand'!G105+'FR-16(7)(v)-12 DIST Energy'!G105+'FR-16(7)(v)-13 DIST Cust'!G105-'FR-16(7)(v)-14 TOTAL CLASS'!G105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H105+'FR-16(7)(v)-4 PROD Energy'!H105+'FR-16(7)(v)-5 PROD Cust'!H105+'FR-16(7)(v)-7 TRANS Demand'!H105+'FR-16(7)(v)-8 TRANS Energy'!H105+'FR-16(7)(v)-9 TRANS Cust'!H105+'FR-16(7)(v)-11 DIST Demand'!H105+'FR-16(7)(v)-12 DIST Energy'!H105+'FR-16(7)(v)-13 DIST Cust'!H105-'FR-16(7)(v)-14 TOTAL CLASS'!H105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I105+'FR-16(7)(v)-4 PROD Energy'!I105+'FR-16(7)(v)-5 PROD Cust'!I105+'FR-16(7)(v)-7 TRANS Demand'!I105+'FR-16(7)(v)-8 TRANS Energy'!I105+'FR-16(7)(v)-9 TRANS Cust'!I105+'FR-16(7)(v)-11 DIST Demand'!I105+'FR-16(7)(v)-12 DIST Energy'!I105+'FR-16(7)(v)-13 DIST Cust'!I105-'FR-16(7)(v)-14 TOTAL CLASS'!I105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J105+'FR-16(7)(v)-4 PROD Energy'!J105+'FR-16(7)(v)-5 PROD Cust'!J105+'FR-16(7)(v)-7 TRANS Demand'!J105+'FR-16(7)(v)-8 TRANS Energy'!J105+'FR-16(7)(v)-9 TRANS Cust'!J105+'FR-16(7)(v)-11 DIST Demand'!J105+'FR-16(7)(v)-12 DIST Energy'!J105+'FR-16(7)(v)-13 DIST Cust'!J105-'FR-16(7)(v)-14 TOTAL CLASS'!J105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K105+'FR-16(7)(v)-4 PROD Energy'!K105+'FR-16(7)(v)-5 PROD Cust'!K105+'FR-16(7)(v)-7 TRANS Demand'!K105+'FR-16(7)(v)-8 TRANS Energy'!K105+'FR-16(7)(v)-9 TRANS Cust'!K105+'FR-16(7)(v)-11 DIST Demand'!K105+'FR-16(7)(v)-12 DIST Energy'!K105+'FR-16(7)(v)-13 DIST Cust'!K105-'FR-16(7)(v)-14 TOTAL CLASS'!K105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L105+'FR-16(7)(v)-4 PROD Energy'!L105+'FR-16(7)(v)-5 PROD Cust'!L105+'FR-16(7)(v)-7 TRANS Demand'!L105+'FR-16(7)(v)-8 TRANS Energy'!L105+'FR-16(7)(v)-9 TRANS Cust'!L105+'FR-16(7)(v)-11 DIST Demand'!L105+'FR-16(7)(v)-12 DIST Energy'!L105+'FR-16(7)(v)-13 DIST Cust'!L105-'FR-16(7)(v)-14 TOTAL CLASS'!L105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M105+'FR-16(7)(v)-4 PROD Energy'!M105+'FR-16(7)(v)-5 PROD Cust'!M105+'FR-16(7)(v)-7 TRANS Demand'!M105+'FR-16(7)(v)-8 TRANS Energy'!M105+'FR-16(7)(v)-9 TRANS Cust'!M105+'FR-16(7)(v)-11 DIST Demand'!M105+'FR-16(7)(v)-12 DIST Energy'!M105+'FR-16(7)(v)-13 DIST Cust'!M105-'FR-16(7)(v)-14 TOTAL CLASS'!M105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N105+'FR-16(7)(v)-4 PROD Energy'!N105+'FR-16(7)(v)-5 PROD Cust'!N105+'FR-16(7)(v)-7 TRANS Demand'!N105+'FR-16(7)(v)-8 TRANS Energy'!N105+'FR-16(7)(v)-9 TRANS Cust'!N105+'FR-16(7)(v)-11 DIST Demand'!N105+'FR-16(7)(v)-12 DIST Energy'!N105+'FR-16(7)(v)-13 DIST Cust'!N105-'FR-16(7)(v)-14 TOTAL CLASS'!N105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O105+'FR-16(7)(v)-4 PROD Energy'!O105+'FR-16(7)(v)-5 PROD Cust'!O105+'FR-16(7)(v)-7 TRANS Demand'!O105+'FR-16(7)(v)-8 TRANS Energy'!O105+'FR-16(7)(v)-9 TRANS Cust'!O105+'FR-16(7)(v)-11 DIST Demand'!O105+'FR-16(7)(v)-12 DIST Energy'!O105+'FR-16(7)(v)-13 DIST Cust'!O105-'FR-16(7)(v)-14 TOTAL CLASS'!O105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P105+'FR-16(7)(v)-4 PROD Energy'!P105+'FR-16(7)(v)-5 PROD Cust'!P105+'FR-16(7)(v)-7 TRANS Demand'!P105+'FR-16(7)(v)-8 TRANS Energy'!P105+'FR-16(7)(v)-9 TRANS Cust'!P105+'FR-16(7)(v)-11 DIST Demand'!P105+'FR-16(7)(v)-12 DIST Energy'!P105+'FR-16(7)(v)-13 DIST Cust'!P105-'FR-16(7)(v)-14 TOTAL CLASS'!P105","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q105+'FR-16(7)(v)-4 PROD Energy'!Q105+'FR-16(7)(v)-5 PROD Cust'!Q105+'FR-16(7)(v)-7 TRANS Demand'!Q105+'FR-16(7)(v)-8 TRANS Energy'!Q105+'FR-16(7)(v)-9 TRANS Cust'!Q105+'FR-16(7)(v)-11 DIST Demand'!Q105+'FR-16(7)(v)-12 DIST Energy'!Q105+'FR-16(7)(v)-13 DIST Cust'!Q105-'FR-16(7)(v)-14 TOTAL CLASS'!Q105","v":0},0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F106+'FR-16(7)(v)-4 PROD Energy'!F106+'FR-16(7)(v)-5 PROD Cust'!F106+'FR-16(7)(v)-7 TRANS Demand'!F106+'FR-16(7)(v)-8 TRANS Energy'!F106+'FR-16(7)(v)-9 TRANS Cust'!F106+'FR-16(7)(v)-11 DIST Demand'!F106+'FR-16(7)(v)-12 DIST Energy'!F106+'FR-16(7)(v)-13 DIST Cust'!F106-'FR-16(7)(v)-14 TOTAL CLASS'!F106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G106+'FR-16(7)(v)-4 PROD Energy'!G106+'FR-16(7)(v)-5 PROD Cust'!G106+'FR-16(7)(v)-7 TRANS Demand'!G106+'FR-16(7)(v)-8 TRANS Energy'!G106+'FR-16(7)(v)-9 TRANS Cust'!G106+'FR-16(7)(v)-11 DIST Demand'!G106+'FR-16(7)(v)-12 DIST Energy'!G106+'FR-16(7)(v)-13 DIST Cust'!G106-'FR-16(7)(v)-14 TOTAL CLASS'!G106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H106+'FR-16(7)(v)-4 PROD Energy'!H106+'FR-16(7)(v)-5 PROD Cust'!H106+'FR-16(7)(v)-7 TRANS Demand'!H106+'FR-16(7)(v)-8 TRANS Energy'!H106+'FR-16(7)(v)-9 TRANS Cust'!H106+'FR-16(7)(v)-11 DIST Demand'!H106+'FR-16(7)(v)-12 DIST Energy'!H106+'FR-16(7)(v)-13 DIST Cust'!H106-'FR-16(7)(v)-14 TOTAL CLASS'!H106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I106+'FR-16(7)(v)-4 PROD Energy'!I106+'FR-16(7)(v)-5 PROD Cust'!I106+'FR-16(7)(v)-7 TRANS Demand'!I106+'FR-16(7)(v)-8 TRANS Energy'!I106+'FR-16(7)(v)-9 TRANS Cust'!I106+'FR-16(7)(v)-11 DIST Demand'!I106+'FR-16(7)(v)-12 DIST Energy'!I106+'FR-16(7)(v)-13 DIST Cust'!I106-'FR-16(7)(v)-14 TOTAL CLASS'!I106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J106+'FR-16(7)(v)-4 PROD Energy'!J106+'FR-16(7)(v)-5 PROD Cust'!J106+'FR-16(7)(v)-7 TRANS Demand'!J106+'FR-16(7)(v)-8 TRANS Energy'!J106+'FR-16(7)(v)-9 TRANS Cust'!J106+'FR-16(7)(v)-11 DIST Demand'!J106+'FR-16(7)(v)-12 DIST Energy'!J106+'FR-16(7)(v)-13 DIST Cust'!J106-'FR-16(7)(v)-14 TOTAL CLASS'!J106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K106+'FR-16(7)(v)-4 PROD Energy'!K106+'FR-16(7)(v)-5 PROD Cust'!K106+'FR-16(7)(v)-7 TRANS Demand'!K106+'FR-16(7)(v)-8 TRANS Energy'!K106+'FR-16(7)(v)-9 TRANS Cust'!K106+'FR-16(7)(v)-11 DIST Demand'!K106+'FR-16(7)(v)-12 DIST Energy'!K106+'FR-16(7)(v)-13 DIST Cust'!K106-'FR-16(7)(v)-14 TOTAL CLASS'!K106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L106+'FR-16(7)(v)-4 PROD Energy'!L106+'FR-16(7)(v)-5 PROD Cust'!L106+'FR-16(7)(v)-7 TRANS Demand'!L106+'FR-16(7)(v)-8 TRANS Energy'!L106+'FR-16(7)(v)-9 TRANS Cust'!L106+'FR-16(7)(v)-11 DIST Demand'!L106+'FR-16(7)(v)-12 DIST Energy'!L106+'FR-16(7)(v)-13 DIST Cust'!L106-'FR-16(7)(v)-14 TOTAL CLASS'!L106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M106+'FR-16(7)(v)-4 PROD Energy'!M106+'FR-16(7)(v)-5 PROD Cust'!M106+'FR-16(7)(v)-7 TRANS Demand'!M106+'FR-16(7)(v)-8 TRANS Energy'!M106+'FR-16(7)(v)-9 TRANS Cust'!M106+'FR-16(7)(v)-11 DIST Demand'!M106+'FR-16(7)(v)-12 DIST Energy'!M106+'FR-16(7)(v)-13 DIST Cust'!M106-'FR-16(7)(v)-14 TOTAL CLASS'!M106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N106+'FR-16(7)(v)-4 PROD Energy'!N106+'FR-16(7)(v)-5 PROD Cust'!N106+'FR-16(7)(v)-7 TRANS Demand'!N106+'FR-16(7)(v)-8 TRANS Energy'!N106+'FR-16(7)(v)-9 TRANS Cust'!N106+'FR-16(7)(v)-11 DIST Demand'!N106+'FR-16(7)(v)-12 DIST Energy'!N106+'FR-16(7)(v)-13 DIST Cust'!N106-'FR-16(7)(v)-14 TOTAL CLASS'!N106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O106+'FR-16(7)(v)-4 PROD Energy'!O106+'FR-16(7)(v)-5 PROD Cust'!O106+'FR-16(7)(v)-7 TRANS Demand'!O106+'FR-16(7)(v)-8 TRANS Energy'!O106+'FR-16(7)(v)-9 TRANS Cust'!O106+'FR-16(7)(v)-11 DIST Demand'!O106+'FR-16(7)(v)-12 DIST Energy'!O106+'FR-16(7)(v)-13 DIST Cust'!O106-'FR-16(7)(v)-14 TOTAL CLASS'!O106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P106+'FR-16(7)(v)-4 PROD Energy'!P106+'FR-16(7)(v)-5 PROD Cust'!P106+'FR-16(7)(v)-7 TRANS Demand'!P106+'FR-16(7)(v)-8 TRANS Energy'!P106+'FR-16(7)(v)-9 TRANS Cust'!P106+'FR-16(7)(v)-11 DIST Demand'!P106+'FR-16(7)(v)-12 DIST Energy'!P106+'FR-16(7)(v)-13 DIST Cust'!P106-'FR-16(7)(v)-14 TOTAL CLASS'!P106","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q106+'FR-16(7)(v)-4 PROD Energy'!Q106+'FR-16(7)(v)-5 PROD Cust'!Q106+'FR-16(7)(v)-7 TRANS Demand'!Q106+'FR-16(7)(v)-8 TRANS Energy'!Q106+'FR-16(7)(v)-9 TRANS Cust'!Q106+'FR-16(7)(v)-11 DIST Demand'!Q106+'FR-16(7)(v)-12 DIST Energy'!Q106+'FR-16(7)(v)-13 DIST Cust'!Q106-'FR-16(7)(v)-14 TOTAL CLASS'!Q106","v":0},0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F107+'FR-16(7)(v)-4 PROD Energy'!F107+'FR-16(7)(v)-5 PROD Cust'!F107+'FR-16(7)(v)-7 TRANS Demand'!F107+'FR-16(7)(v)-8 TRANS Energy'!F107+'FR-16(7)(v)-9 TRANS Cust'!F107+'FR-16(7)(v)-11 DIST Demand'!F107+'FR-16(7)(v)-12 DIST Energy'!F107+'FR-16(7)(v)-13 DIST Cust'!F107-'FR-16(7)(v)-14 TOTAL CLASS'!F107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G107+'FR-16(7)(v)-4 PROD Energy'!G107+'FR-16(7)(v)-5 PROD Cust'!G107+'FR-16(7)(v)-7 TRANS Demand'!G107+'FR-16(7)(v)-8 TRANS Energy'!G107+'FR-16(7)(v)-9 TRANS Cust'!G107+'FR-16(7)(v)-11 DIST Demand'!G107+'FR-16(7)(v)-12 DIST Energy'!G107+'FR-16(7)(v)-13 DIST Cust'!G107-'FR-16(7)(v)-14 TOTAL CLASS'!G107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H107+'FR-16(7)(v)-4 PROD Energy'!H107+'FR-16(7)(v)-5 PROD Cust'!H107+'FR-16(7)(v)-7 TRANS Demand'!H107+'FR-16(7)(v)-8 TRANS Energy'!H107+'FR-16(7)(v)-9 TRANS Cust'!H107+'FR-16(7)(v)-11 DIST Demand'!H107+'FR-16(7)(v)-12 DIST Energy'!H107+'FR-16(7)(v)-13 DIST Cust'!H107-'FR-16(7)(v)-14 TOTAL CLASS'!H107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I107+'FR-16(7)(v)-4 PROD Energy'!I107+'FR-16(7)(v)-5 PROD Cust'!I107+'FR-16(7)(v)-7 TRANS Demand'!I107+'FR-16(7)(v)-8 TRANS Energy'!I107+'FR-16(7)(v)-9 TRANS Cust'!I107+'FR-16(7)(v)-11 DIST Demand'!I107+'FR-16(7)(v)-12 DIST Energy'!I107+'FR-16(7)(v)-13 DIST Cust'!I107-'FR-16(7)(v)-14 TOTAL CLASS'!I107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J107+'FR-16(7)(v)-4 PROD Energy'!J107+'FR-16(7)(v)-5 PROD Cust'!J107+'FR-16(7)(v)-7 TRANS Demand'!J107+'FR-16(7)(v)-8 TRANS Energy'!J107+'FR-16(7)(v)-9 TRANS Cust'!J107+'FR-16(7)(v)-11 DIST Demand'!J107+'FR-16(7)(v)-12 DIST Energy'!J107+'FR-16(7)(v)-13 DIST Cust'!J107-'FR-16(7)(v)-14 TOTAL CLASS'!J107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K107+'FR-16(7)(v)-4 PROD Energy'!K107+'FR-16(7)(v)-5 PROD Cust'!K107+'FR-16(7)(v)-7 TRANS Demand'!K107+'FR-16(7)(v)-8 TRANS Energy'!K107+'FR-16(7)(v)-9 TRANS Cust'!K107+'FR-16(7)(v)-11 DIST Demand'!K107+'FR-16(7)(v)-12 DIST Energy'!K107+'FR-16(7)(v)-13 DIST Cust'!K107-'FR-16(7)(v)-14 TOTAL CLASS'!K107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L107+'FR-16(7)(v)-4 PROD Energy'!L107+'FR-16(7)(v)-5 PROD Cust'!L107+'FR-16(7)(v)-7 TRANS Demand'!L107+'FR-16(7)(v)-8 TRANS Energy'!L107+'FR-16(7)(v)-9 TRANS Cust'!L107+'FR-16(7)(v)-11 DIST Demand'!L107+'FR-16(7)(v)-12 DIST Energy'!L107+'FR-16(7)(v)-13 DIST Cust'!L107-'FR-16(7)(v)-14 TOTAL CLASS'!L107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M107+'FR-16(7)(v)-4 PROD Energy'!M107+'FR-16(7)(v)-5 PROD Cust'!M107+'FR-16(7)(v)-7 TRANS Demand'!M107+'FR-16(7)(v)-8 TRANS Energy'!M107+'FR-16(7)(v)-9 TRANS Cust'!M107+'FR-16(7)(v)-11 DIST Demand'!M107+'FR-16(7)(v)-12 DIST Energy'!M107+'FR-16(7)(v)-13 DIST Cust'!M107-'FR-16(7)(v)-14 TOTAL CLASS'!M107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N107+'FR-16(7)(v)-4 PROD Energy'!N107+'FR-16(7)(v)-5 PROD Cust'!N107+'FR-16(7)(v)-7 TRANS Demand'!N107+'FR-16(7)(v)-8 TRANS Energy'!N107+'FR-16(7)(v)-9 TRANS Cust'!N107+'FR-16(7)(v)-11 DIST Demand'!N107+'FR-16(7)(v)-12 DIST Energy'!N107+'FR-16(7)(v)-13 DIST Cust'!N107-'FR-16(7)(v)-14 TOTAL CLASS'!N107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O107+'FR-16(7)(v)-4 PROD Energy'!O107+'FR-16(7)(v)-5 PROD Cust'!O107+'FR-16(7)(v)-7 TRANS Demand'!O107+'FR-16(7)(v)-8 TRANS Energy'!O107+'FR-16(7)(v)-9 TRANS Cust'!O107+'FR-16(7)(v)-11 DIST Demand'!O107+'FR-16(7)(v)-12 DIST Energy'!O107+'FR-16(7)(v)-13 DIST Cust'!O107-'FR-16(7)(v)-14 TOTAL CLASS'!O107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P107+'FR-16(7)(v)-4 PROD Energy'!P107+'FR-16(7)(v)-5 PROD Cust'!P107+'FR-16(7)(v)-7 TRANS Demand'!P107+'FR-16(7)(v)-8 TRANS Energy'!P107+'FR-16(7)(v)-9 TRANS Cust'!P107+'FR-16(7)(v)-11 DIST Demand'!P107+'FR-16(7)(v)-12 DIST Energy'!P107+'FR-16(7)(v)-13 DIST Cust'!P107-'FR-16(7)(v)-14 TOTAL CLASS'!P107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q107+'FR-16(7)(v)-4 PROD Energy'!Q107+'FR-16(7)(v)-5 PROD Cust'!Q107+'FR-16(7)(v)-7 TRANS Demand'!Q107+'FR-16(7)(v)-8 TRANS Energy'!Q107+'FR-16(7)(v)-9 TRANS Cust'!Q107+'FR-16(7)(v)-11 DIST Demand'!Q107+'FR-16(7)(v)-12 DIST Energy'!Q107+'FR-16(7)(v)-13 DIST Cust'!Q107-'FR-16(7)(v)-14 TOTAL CLASS'!Q107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F108+'FR-16(7)(v)-4 PROD Energy'!F108+'FR-16(7)(v)-5 PROD Cust'!F108+'FR-16(7)(v)-7 TRANS Demand'!F108+'FR-16(7)(v)-8 TRANS Energy'!F108+'FR-16(7)(v)-9 TRANS Cust'!F108+'FR-16(7)(v)-11 DIST Demand'!F108+'FR-16(7)(v)-12 DIST Energy'!F108+'FR-16(7)(v)-13 DIST Cust'!F108-'FR-16(7)(v)-14 TOTAL CLASS'!F108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G108+'FR-16(7)(v)-4 PROD Energy'!G108+'FR-16(7)(v)-5 PROD Cust'!G108+'FR-16(7)(v)-7 TRANS Demand'!G108+'FR-16(7)(v)-8 TRANS Energy'!G108+'FR-16(7)(v)-9 TRANS Cust'!G108+'FR-16(7)(v)-11 DIST Demand'!G108+'FR-16(7)(v)-12 DIST Energy'!G108+'FR-16(7)(v)-13 DIST Cust'!G108-'FR-16(7)(v)-14 TOTAL CLASS'!G108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H108+'FR-16(7)(v)-4 PROD Energy'!H108+'FR-16(7)(v)-5 PROD Cust'!H108+'FR-16(7)(v)-7 TRANS Demand'!H108+'FR-16(7)(v)-8 TRANS Energy'!H108+'FR-16(7)(v)-9 TRANS Cust'!H108+'FR-16(7)(v)-11 DIST Demand'!H108+'FR-16(7)(v)-12 DIST Energy'!H108+'FR-16(7)(v)-13 DIST Cust'!H108-'FR-16(7)(v)-14 TOTAL CLASS'!H108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I108+'FR-16(7)(v)-4 PROD Energy'!I108+'FR-16(7)(v)-5 PROD Cust'!I108+'FR-16(7)(v)-7 TRANS Demand'!I108+'FR-16(7)(v)-8 TRANS Energy'!I108+'FR-16(7)(v)-9 TRANS Cust'!I108+'FR-16(7)(v)-11 DIST Demand'!I108+'FR-16(7)(v)-12 DIST Energy'!I108+'FR-16(7)(v)-13 DIST Cust'!I108-'FR-16(7)(v)-14 TOTAL CLASS'!I108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J108+'FR-16(7)(v)-4 PROD Energy'!J108+'FR-16(7)(v)-5 PROD Cust'!J108+'FR-16(7)(v)-7 TRANS Demand'!J108+'FR-16(7)(v)-8 TRANS Energy'!J108+'FR-16(7)(v)-9 TRANS Cust'!J108+'FR-16(7)(v)-11 DIST Demand'!J108+'FR-16(7)(v)-12 DIST Energy'!J108+'FR-16(7)(v)-13 DIST Cust'!J108-'FR-16(7)(v)-14 TOTAL CLASS'!J108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K108+'FR-16(7)(v)-4 PROD Energy'!K108+'FR-16(7)(v)-5 PROD Cust'!K108+'FR-16(7)(v)-7 TRANS Demand'!K108+'FR-16(7)(v)-8 TRANS Energy'!K108+'FR-16(7)(v)-9 TRANS Cust'!K108+'FR-16(7)(v)-11 DIST Demand'!K108+'FR-16(7)(v)-12 DIST Energy'!K108+'FR-16(7)(v)-13 DIST Cust'!K108-'FR-16(7)(v)-14 TOTAL CLASS'!K108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L108+'FR-16(7)(v)-4 PROD Energy'!L108+'FR-16(7)(v)-5 PROD Cust'!L108+'FR-16(7)(v)-7 TRANS Demand'!L108+'FR-16(7)(v)-8 TRANS Energy'!L108+'FR-16(7)(v)-9 TRANS Cust'!L108+'FR-16(7)(v)-11 DIST Demand'!L108+'FR-16(7)(v)-12 DIST Energy'!L108+'FR-16(7)(v)-13 DIST Cust'!L108-'FR-16(7)(v)-14 TOTAL CLASS'!L108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M108+'FR-16(7)(v)-4 PROD Energy'!M108+'FR-16(7)(v)-5 PROD Cust'!M108+'FR-16(7)(v)-7 TRANS Demand'!M108+'FR-16(7)(v)-8 TRANS Energy'!M108+'FR-16(7)(v)-9 TRANS Cust'!M108+'FR-16(7)(v)-11 DIST Demand'!M108+'FR-16(7)(v)-12 DIST Energy'!M108+'FR-16(7)(v)-13 DIST Cust'!M108-'FR-16(7)(v)-14 TOTAL CLASS'!M108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N108+'FR-16(7)(v)-4 PROD Energy'!N108+'FR-16(7)(v)-5 PROD Cust'!N108+'FR-16(7)(v)-7 TRANS Demand'!N108+'FR-16(7)(v)-8 TRANS Energy'!N108+'FR-16(7)(v)-9 TRANS Cust'!N108+'FR-16(7)(v)-11 DIST Demand'!N108+'FR-16(7)(v)-12 DIST Energy'!N108+'FR-16(7)(v)-13 DIST Cust'!N108-'FR-16(7)(v)-14 TOTAL CLASS'!N108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O108+'FR-16(7)(v)-4 PROD Energy'!O108+'FR-16(7)(v)-5 PROD Cust'!O108+'FR-16(7)(v)-7 TRANS Demand'!O108+'FR-16(7)(v)-8 TRANS Energy'!O108+'FR-16(7)(v)-9 TRANS Cust'!O108+'FR-16(7)(v)-11 DIST Demand'!O108+'FR-16(7)(v)-12 DIST Energy'!O108+'FR-16(7)(v)-13 DIST Cust'!O108-'FR-16(7)(v)-14 TOTAL CLASS'!O108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P108+'FR-16(7)(v)-4 PROD Energy'!P108+'FR-16(7)(v)-5 PROD Cust'!P108+'FR-16(7)(v)-7 TRANS Demand'!P108+'FR-16(7)(v)-8 TRANS Energy'!P108+'FR-16(7)(v)-9 TRANS Cust'!P108+'FR-16(7)(v)-11 DIST Demand'!P108+'FR-16(7)(v)-12 DIST Energy'!P108+'FR-16(7)(v)-13 DIST Cust'!P108-'FR-16(7)(v)-14 TOTAL CLASS'!P108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q108+'FR-16(7)(v)-4 PROD Energy'!Q108+'FR-16(7)(v)-5 PROD Cust'!Q108+'FR-16(7)(v)-7 TRANS Demand'!Q108+'FR-16(7)(v)-8 TRANS Energy'!Q108+'FR-16(7)(v)-9 TRANS Cust'!Q108+'FR-16(7)(v)-11 DIST Demand'!Q108+'FR-16(7)(v)-12 DIST Energy'!Q108+'FR-16(7)(v)-13 DIST Cust'!Q108-'FR-16(7)(v)-14 TOTAL CLASS'!Q108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":0},{"$f":"SUM(G100:G108)","v":0},0,0,{"$f":"SUM(J100:J108)","v":0},0,0,0,0,0,0,0,0,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F112+'FR-16(7)(v)-4 PROD Energy'!F112+'FR-16(7)(v)-5 PROD Cust'!F112+'FR-16(7)(v)-7 TRANS Demand'!F112+'FR-16(7)(v)-8 TRANS Energy'!F112+'FR-16(7)(v)-9 TRANS Cust'!F112+'FR-16(7)(v)-11 DIST Demand'!F112+'FR-16(7)(v)-12 DIST Energy'!F112+'FR-16(7)(v)-13 DIST Cust'!F112-'FR-16(7)(v)-14 TOTAL CLASS'!F112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G112+'FR-16(7)(v)-4 PROD Energy'!G112+'FR-16(7)(v)-5 PROD Cust'!G112+'FR-16(7)(v)-7 TRANS Demand'!G112+'FR-16(7)(v)-8 TRANS Energy'!G112+'FR-16(7)(v)-9 TRANS Cust'!G112+'FR-16(7)(v)-11 DIST Demand'!G112+'FR-16(7)(v)-12 DIST Energy'!G112+'FR-16(7)(v)-13 DIST Cust'!G112-'FR-16(7)(v)-14 TOTAL CLASS'!G112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H112+'FR-16(7)(v)-4 PROD Energy'!H112+'FR-16(7)(v)-5 PROD Cust'!H112+'FR-16(7)(v)-7 TRANS Demand'!H112+'FR-16(7)(v)-8 TRANS Energy'!H112+'FR-16(7)(v)-9 TRANS Cust'!H112+'FR-16(7)(v)-11 DIST Demand'!H112+'FR-16(7)(v)-12 DIST Energy'!H112+'FR-16(7)(v)-13 DIST Cust'!H112-'FR-16(7)(v)-14 TOTAL CLASS'!H112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I112+'FR-16(7)(v)-4 PROD Energy'!I112+'FR-16(7)(v)-5 PROD Cust'!I112+'FR-16(7)(v)-7 TRANS Demand'!I112+'FR-16(7)(v)-8 TRANS Energy'!I112+'FR-16(7)(v)-9 TRANS Cust'!I112+'FR-16(7)(v)-11 DIST Demand'!I112+'FR-16(7)(v)-12 DIST Energy'!I112+'FR-16(7)(v)-13 DIST Cust'!I112-'FR-16(7)(v)-14 TOTAL CLASS'!I112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J112+'FR-16(7)(v)-4 PROD Energy'!J112+'FR-16(7)(v)-5 PROD Cust'!J112+'FR-16(7)(v)-7 TRANS Demand'!J112+'FR-16(7)(v)-8 TRANS Energy'!J112+'FR-16(7)(v)-9 TRANS Cust'!J112+'FR-16(7)(v)-11 DIST Demand'!J112+'FR-16(7)(v)-12 DIST Energy'!J112+'FR-16(7)(v)-13 DIST Cust'!J112-'FR-16(7)(v)-14 TOTAL CLASS'!J112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K112+'FR-16(7)(v)-4 PROD Energy'!K112+'FR-16(7)(v)-5 PROD Cust'!K112+'FR-16(7)(v)-7 TRANS Demand'!K112+'FR-16(7)(v)-8 TRANS Energy'!K112+'FR-16(7)(v)-9 TRANS Cust'!K112+'FR-16(7)(v)-11 DIST Demand'!K112+'FR-16(7)(v)-12 DIST Energy'!K112+'FR-16(7)(v)-13 DIST Cust'!K112-'FR-16(7)(v)-14 TOTAL CLASS'!K112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L112+'FR-16(7)(v)-4 PROD Energy'!L112+'FR-16(7)(v)-5 PROD Cust'!L112+'FR-16(7)(v)-7 TRANS Demand'!L112+'FR-16(7)(v)-8 TRANS Energy'!L112+'FR-16(7)(v)-9 TRANS Cust'!L112+'FR-16(7)(v)-11 DIST Demand'!L112+'FR-16(7)(v)-12 DIST Energy'!L112+'FR-16(7)(v)-13 DIST Cust'!L112-'FR-16(7)(v)-14 TOTAL CLASS'!L112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M112+'FR-16(7)(v)-4 PROD Energy'!M112+'FR-16(7)(v)-5 PROD Cust'!M112+'FR-16(7)(v)-7 TRANS Demand'!M112+'FR-16(7)(v)-8 TRANS Energy'!M112+'FR-16(7)(v)-9 TRANS Cust'!M112+'FR-16(7)(v)-11 DIST Demand'!M112+'FR-16(7)(v)-12 DIST Energy'!M112+'FR-16(7)(v)-13 DIST Cust'!M112-'FR-16(7)(v)-14 TOTAL CLASS'!M112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N112+'FR-16(7)(v)-4 PROD Energy'!N112+'FR-16(7)(v)-5 PROD Cust'!N112+'FR-16(7)(v)-7 TRANS Demand'!N112+'FR-16(7)(v)-8 TRANS Energy'!N112+'FR-16(7)(v)-9 TRANS Cust'!N112+'FR-16(7)(v)-11 DIST Demand'!N112+'FR-16(7)(v)-12 DIST Energy'!N112+'FR-16(7)(v)-13 DIST Cust'!N112-'FR-16(7)(v)-14 TOTAL CLASS'!N112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O112+'FR-16(7)(v)-4 PROD Energy'!O112+'FR-16(7)(v)-5 PROD Cust'!O112+'FR-16(7)(v)-7 TRANS Demand'!O112+'FR-16(7)(v)-8 TRANS Energy'!O112+'FR-16(7)(v)-9 TRANS Cust'!O112+'FR-16(7)(v)-11 DIST Demand'!O112+'FR-16(7)(v)-12 DIST Energy'!O112+'FR-16(7)(v)-13 DIST Cust'!O112-'FR-16(7)(v)-14 TOTAL CLASS'!O112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P112+'FR-16(7)(v)-4 PROD Energy'!P112+'FR-16(7)(v)-5 PROD Cust'!P112+'FR-16(7)(v)-7 TRANS Demand'!P112+'FR-16(7)(v)-8 TRANS Energy'!P112+'FR-16(7)(v)-9 TRANS Cust'!P112+'FR-16(7)(v)-11 DIST Demand'!P112+'FR-16(7)(v)-12 DIST Energy'!P112+'FR-16(7)(v)-13 DIST Cust'!P112-'FR-16(7)(v)-14 TOTAL CLASS'!P112","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q112+'FR-16(7)(v)-4 PROD Energy'!Q112+'FR-16(7)(v)-5 PROD Cust'!Q112+'FR-16(7)(v)-7 TRANS Demand'!Q112+'FR-16(7)(v)-8 TRANS Energy'!Q112+'FR-16(7)(v)-9 TRANS Cust'!Q112+'FR-16(7)(v)-11 DIST Demand'!Q112+'FR-16(7)(v)-12 DIST Energy'!Q112+'FR-16(7)(v)-13 DIST Cust'!Q112-'FR-16(7)(v)-14 TOTAL CLASS'!Q112","v":0},{"$f":"SUM(G112:Q112)","v":0},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F113+'FR-16(7)(v)-4 PROD Energy'!F113+'FR-16(7)(v)-5 PROD Cust'!F113+'FR-16(7)(v)-7 TRANS Demand'!F113+'FR-16(7)(v)-8 TRANS Energy'!F113+'FR-16(7)(v)-9 TRANS Cust'!F113+'FR-16(7)(v)-11 DIST Demand'!F113+'FR-16(7)(v)-12 DIST Energy'!F113+'FR-16(7)(v)-13 DIST Cust'!F113-'FR-16(7)(v)-14 TOTAL CLASS'!F113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G113+'FR-16(7)(v)-4 PROD Energy'!G113+'FR-16(7)(v)-5 PROD Cust'!G113+'FR-16(7)(v)-7 TRANS Demand'!G113+'FR-16(7)(v)-8 TRANS Energy'!G113+'FR-16(7)(v)-9 TRANS Cust'!G113+'FR-16(7)(v)-11 DIST Demand'!G113+'FR-16(7)(v)-12 DIST Energy'!G113+'FR-16(7)(v)-13 DIST Cust'!G113-'FR-16(7)(v)-14 TOTAL CLASS'!G113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H113+'FR-16(7)(v)-4 PROD Energy'!H113+'FR-16(7)(v)-5 PROD Cust'!H113+'FR-16(7)(v)-7 TRANS Demand'!H113+'FR-16(7)(v)-8 TRANS Energy'!H113+'FR-16(7)(v)-9 TRANS Cust'!H113+'FR-16(7)(v)-11 DIST Demand'!H113+'FR-16(7)(v)-12 DIST Energy'!H113+'FR-16(7)(v)-13 DIST Cust'!H113-'FR-16(7)(v)-14 TOTAL CLASS'!H113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I113+'FR-16(7)(v)-4 PROD Energy'!I113+'FR-16(7)(v)-5 PROD Cust'!I113+'FR-16(7)(v)-7 TRANS Demand'!I113+'FR-16(7)(v)-8 TRANS Energy'!I113+'FR-16(7)(v)-9 TRANS Cust'!I113+'FR-16(7)(v)-11 DIST Demand'!I113+'FR-16(7)(v)-12 DIST Energy'!I113+'FR-16(7)(v)-13 DIST Cust'!I113-'FR-16(7)(v)-14 TOTAL CLASS'!I113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J113+'FR-16(7)(v)-4 PROD Energy'!J113+'FR-16(7)(v)-5 PROD Cust'!J113+'FR-16(7)(v)-7 TRANS Demand'!J113+'FR-16(7)(v)-8 TRANS Energy'!J113+'FR-16(7)(v)-9 TRANS Cust'!J113+'FR-16(7)(v)-11 DIST Demand'!J113+'FR-16(7)(v)-12 DIST Energy'!J113+'FR-16(7)(v)-13 DIST Cust'!J113-'FR-16(7)(v)-14 TOTAL CLASS'!J113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K113+'FR-16(7)(v)-4 PROD Energy'!K113+'FR-16(7)(v)-5 PROD Cust'!K113+'FR-16(7)(v)-7 TRANS Demand'!K113+'FR-16(7)(v)-8 TRANS Energy'!K113+'FR-16(7)(v)-9 TRANS Cust'!K113+'FR-16(7)(v)-11 DIST Demand'!K113+'FR-16(7)(v)-12 DIST Energy'!K113+'FR-16(7)(v)-13 DIST Cust'!K113-'FR-16(7)(v)-14 TOTAL CLASS'!K113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L113+'FR-16(7)(v)-4 PROD Energy'!L113+'FR-16(7)(v)-5 PROD Cust'!L113+'FR-16(7)(v)-7 TRANS Demand'!L113+'FR-16(7)(v)-8 TRANS Energy'!L113+'FR-16(7)(v)-9 TRANS Cust'!L113+'FR-16(7)(v)-11 DIST Demand'!L113+'FR-16(7)(v)-12 DIST Energy'!L113+'FR-16(7)(v)-13 DIST Cust'!L113-'FR-16(7)(v)-14 TOTAL CLASS'!L113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M113+'FR-16(7)(v)-4 PROD Energy'!M113+'FR-16(7)(v)-5 PROD Cust'!M113+'FR-16(7)(v)-7 TRANS Demand'!M113+'FR-16(7)(v)-8 TRANS Energy'!M113+'FR-16(7)(v)-9 TRANS Cust'!M113+'FR-16(7)(v)-11 DIST Demand'!M113+'FR-16(7)(v)-12 DIST Energy'!M113+'FR-16(7)(v)-13 DIST Cust'!M113-'FR-16(7)(v)-14 TOTAL CLASS'!M113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N113+'FR-16(7)(v)-4 PROD Energy'!N113+'FR-16(7)(v)-5 PROD Cust'!N113+'FR-16(7)(v)-7 TRANS Demand'!N113+'FR-16(7)(v)-8 TRANS Energy'!N113+'FR-16(7)(v)-9 TRANS Cust'!N113+'FR-16(7)(v)-11 DIST Demand'!N113+'FR-16(7)(v)-12 DIST Energy'!N113+'FR-16(7)(v)-13 DIST Cust'!N113-'FR-16(7)(v)-14 TOTAL CLASS'!N113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O113+'FR-16(7)(v)-4 PROD Energy'!O113+'FR-16(7)(v)-5 PROD Cust'!O113+'FR-16(7)(v)-7 TRANS Demand'!O113+'FR-16(7)(v)-8 TRANS Energy'!O113+'FR-16(7)(v)-9 TRANS Cust'!O113+'FR-16(7)(v)-11 DIST Demand'!O113+'FR-16(7)(v)-12 DIST Energy'!O113+'FR-16(7)(v)-13 DIST Cust'!O113-'FR-16(7)(v)-14 TOTAL CLASS'!O113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P113+'FR-16(7)(v)-4 PROD Energy'!P113+'FR-16(7)(v)-5 PROD Cust'!P113+'FR-16(7)(v)-7 TRANS Demand'!P113+'FR-16(7)(v)-8 TRANS Energy'!P113+'FR-16(7)(v)-9 TRANS Cust'!P113+'FR-16(7)(v)-11 DIST Demand'!P113+'FR-16(7)(v)-12 DIST Energy'!P113+'FR-16(7)(v)-13 DIST Cust'!P113-'FR-16(7)(v)-14 TOTAL CLASS'!P113","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q113+'FR-16(7)(v)-4 PROD Energy'!Q113+'FR-16(7)(v)-5 PROD Cust'!Q113+'FR-16(7)(v)-7 TRANS Demand'!Q113+'FR-16(7)(v)-8 TRANS Energy'!Q113+'FR-16(7)(v)-9 TRANS Cust'!Q113+'FR-16(7)(v)-11 DIST Demand'!Q113+'FR-16(7)(v)-12 DIST Energy'!Q113+'FR-16(7)(v)-13 DIST Cust'!Q113-'FR-16(7)(v)-14 TOTAL CLASS'!Q113","v":0},0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F114+'FR-16(7)(v)-4 PROD Energy'!F114+'FR-16(7)(v)-5 PROD Cust'!F114+'FR-16(7)(v)-7 TRANS Demand'!F114+'FR-16(7)(v)-8 TRANS Energy'!F114+'FR-16(7)(v)-9 TRANS Cust'!F114+'FR-16(7)(v)-11 DIST Demand'!F114+'FR-16(7)(v)-12 DIST Energy'!F114+'FR-16(7)(v)-13 DIST Cust'!F114-'FR-16(7)(v)-14 TOTAL CLASS'!F114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G114+'FR-16(7)(v)-4 PROD Energy'!G114+'FR-16(7)(v)-5 PROD Cust'!G114+'FR-16(7)(v)-7 TRANS Demand'!G114+'FR-16(7)(v)-8 TRANS Energy'!G114+'FR-16(7)(v)-9 TRANS Cust'!G114+'FR-16(7)(v)-11 DIST Demand'!G114+'FR-16(7)(v)-12 DIST Energy'!G114+'FR-16(7)(v)-13 DIST Cust'!G114-'FR-16(7)(v)-14 TOTAL CLASS'!G114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H114+'FR-16(7)(v)-4 PROD Energy'!H114+'FR-16(7)(v)-5 PROD Cust'!H114+'FR-16(7)(v)-7 TRANS Demand'!H114+'FR-16(7)(v)-8 TRANS Energy'!H114+'FR-16(7)(v)-9 TRANS Cust'!H114+'FR-16(7)(v)-11 DIST Demand'!H114+'FR-16(7)(v)-12 DIST Energy'!H114+'FR-16(7)(v)-13 DIST Cust'!H114-'FR-16(7)(v)-14 TOTAL CLASS'!H114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I114+'FR-16(7)(v)-4 PROD Energy'!I114+'FR-16(7)(v)-5 PROD Cust'!I114+'FR-16(7)(v)-7 TRANS Demand'!I114+'FR-16(7)(v)-8 TRANS Energy'!I114+'FR-16(7)(v)-9 TRANS Cust'!I114+'FR-16(7)(v)-11 DIST Demand'!I114+'FR-16(7)(v)-12 DIST Energy'!I114+'FR-16(7)(v)-13 DIST Cust'!I114-'FR-16(7)(v)-14 TOTAL CLASS'!I114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J114+'FR-16(7)(v)-4 PROD Energy'!J114+'FR-16(7)(v)-5 PROD Cust'!J114+'FR-16(7)(v)-7 TRANS Demand'!J114+'FR-16(7)(v)-8 TRANS Energy'!J114+'FR-16(7)(v)-9 TRANS Cust'!J114+'FR-16(7)(v)-11 DIST Demand'!J114+'FR-16(7)(v)-12 DIST Energy'!J114+'FR-16(7)(v)-13 DIST Cust'!J114-'FR-16(7)(v)-14 TOTAL CLASS'!J114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K114+'FR-16(7)(v)-4 PROD Energy'!K114+'FR-16(7)(v)-5 PROD Cust'!K114+'FR-16(7)(v)-7 TRANS Demand'!K114+'FR-16(7)(v)-8 TRANS Energy'!K114+'FR-16(7)(v)-9 TRANS Cust'!K114+'FR-16(7)(v)-11 DIST Demand'!K114+'FR-16(7)(v)-12 DIST Energy'!K114+'FR-16(7)(v)-13 DIST Cust'!K114-'FR-16(7)(v)-14 TOTAL CLASS'!K114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L114+'FR-16(7)(v)-4 PROD Energy'!L114+'FR-16(7)(v)-5 PROD Cust'!L114+'FR-16(7)(v)-7 TRANS Demand'!L114+'FR-16(7)(v)-8 TRANS Energy'!L114+'FR-16(7)(v)-9 TRANS Cust'!L114+'FR-16(7)(v)-11 DIST Demand'!L114+'FR-16(7)(v)-12 DIST Energy'!L114+'FR-16(7)(v)-13 DIST Cust'!L114-'FR-16(7)(v)-14 TOTAL CLASS'!L114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M114+'FR-16(7)(v)-4 PROD Energy'!M114+'FR-16(7)(v)-5 PROD Cust'!M114+'FR-16(7)(v)-7 TRANS Demand'!M114+'FR-16(7)(v)-8 TRANS Energy'!M114+'FR-16(7)(v)-9 TRANS Cust'!M114+'FR-16(7)(v)-11 DIST Demand'!M114+'FR-16(7)(v)-12 DIST Energy'!M114+'FR-16(7)(v)-13 DIST Cust'!M114-'FR-16(7)(v)-14 TOTAL CLASS'!M114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N114+'FR-16(7)(v)-4 PROD Energy'!N114+'FR-16(7)(v)-5 PROD Cust'!N114+'FR-16(7)(v)-7 TRANS Demand'!N114+'FR-16(7)(v)-8 TRANS Energy'!N114+'FR-16(7)(v)-9 TRANS Cust'!N114+'FR-16(7)(v)-11 DIST Demand'!N114+'FR-16(7)(v)-12 DIST Energy'!N114+'FR-16(7)(v)-13 DIST Cust'!N114-'FR-16(7)(v)-14 TOTAL CLASS'!N114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O114+'FR-16(7)(v)-4 PROD Energy'!O114+'FR-16(7)(v)-5 PROD Cust'!O114+'FR-16(7)(v)-7 TRANS Demand'!O114+'FR-16(7)(v)-8 TRANS Energy'!O114+'FR-16(7)(v)-9 TRANS Cust'!O114+'FR-16(7)(v)-11 DIST Demand'!O114+'FR-16(7)(v)-12 DIST Energy'!O114+'FR-16(7)(v)-13 DIST Cust'!O114-'FR-16(7)(v)-14 TOTAL CLASS'!O114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P114+'FR-16(7)(v)-4 PROD Energy'!P114+'FR-16(7)(v)-5 PROD Cust'!P114+'FR-16(7)(v)-7 TRANS Demand'!P114+'FR-16(7)(v)-8 TRANS Energy'!P114+'FR-16(7)(v)-9 TRANS Cust'!P114+'FR-16(7)(v)-11 DIST Demand'!P114+'FR-16(7)(v)-12 DIST Energy'!P114+'FR-16(7)(v)-13 DIST Cust'!P114-'FR-16(7)(v)-14 TOTAL CLASS'!P114","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q114+'FR-16(7)(v)-4 PROD Energy'!Q114+'FR-16(7)(v)-5 PROD Cust'!Q114+'FR-16(7)(v)-7 TRANS Demand'!Q114+'FR-16(7)(v)-8 TRANS Energy'!Q114+'FR-16(7)(v)-9 TRANS Cust'!Q114+'FR-16(7)(v)-11 DIST Demand'!Q114+'FR-16(7)(v)-12 DIST Energy'!Q114+'FR-16(7)(v)-13 DIST Cust'!Q114-'FR-16(7)(v)-14 TOTAL CLASS'!Q114","v":0},0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F115+'FR-16(7)(v)-4 PROD Energy'!F115+'FR-16(7)(v)-5 PROD Cust'!F115+'FR-16(7)(v)-7 TRANS Demand'!F115+'FR-16(7)(v)-8 TRANS Energy'!F115+'FR-16(7)(v)-9 TRANS Cust'!F115+'FR-16(7)(v)-11 DIST Demand'!F115+'FR-16(7)(v)-12 DIST Energy'!F115+'FR-16(7)(v)-13 DIST Cust'!F115-'FR-16(7)(v)-14 TOTAL CLASS'!F115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G115+'FR-16(7)(v)-4 PROD Energy'!G115+'FR-16(7)(v)-5 PROD Cust'!G115+'FR-16(7)(v)-7 TRANS Demand'!G115+'FR-16(7)(v)-8 TRANS Energy'!G115+'FR-16(7)(v)-9 TRANS Cust'!G115+'FR-16(7)(v)-11 DIST Demand'!G115+'FR-16(7)(v)-12 DIST Energy'!G115+'FR-16(7)(v)-13 DIST Cust'!G115-'FR-16(7)(v)-14 TOTAL CLASS'!G115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H115+'FR-16(7)(v)-4 PROD Energy'!H115+'FR-16(7)(v)-5 PROD Cust'!H115+'FR-16(7)(v)-7 TRANS Demand'!H115+'FR-16(7)(v)-8 TRANS Energy'!H115+'FR-16(7)(v)-9 TRANS Cust'!H115+'FR-16(7)(v)-11 DIST Demand'!H115+'FR-16(7)(v)-12 DIST Energy'!H115+'FR-16(7)(v)-13 DIST Cust'!H115-'FR-16(7)(v)-14 TOTAL CLASS'!H115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I115+'FR-16(7)(v)-4 PROD Energy'!I115+'FR-16(7)(v)-5 PROD Cust'!I115+'FR-16(7)(v)-7 TRANS Demand'!I115+'FR-16(7)(v)-8 TRANS Energy'!I115+'FR-16(7)(v)-9 TRANS Cust'!I115+'FR-16(7)(v)-11 DIST Demand'!I115+'FR-16(7)(v)-12 DIST Energy'!I115+'FR-16(7)(v)-13 DIST Cust'!I115-'FR-16(7)(v)-14 TOTAL CLASS'!I115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J115+'FR-16(7)(v)-4 PROD Energy'!J115+'FR-16(7)(v)-5 PROD Cust'!J115+'FR-16(7)(v)-7 TRANS Demand'!J115+'FR-16(7)(v)-8 TRANS Energy'!J115+'FR-16(7)(v)-9 TRANS Cust'!J115+'FR-16(7)(v)-11 DIST Demand'!J115+'FR-16(7)(v)-12 DIST Energy'!J115+'FR-16(7)(v)-13 DIST Cust'!J115-'FR-16(7)(v)-14 TOTAL CLASS'!J115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K115+'FR-16(7)(v)-4 PROD Energy'!K115+'FR-16(7)(v)-5 PROD Cust'!K115+'FR-16(7)(v)-7 TRANS Demand'!K115+'FR-16(7)(v)-8 TRANS Energy'!K115+'FR-16(7)(v)-9 TRANS Cust'!K115+'FR-16(7)(v)-11 DIST Demand'!K115+'FR-16(7)(v)-12 DIST Energy'!K115+'FR-16(7)(v)-13 DIST Cust'!K115-'FR-16(7)(v)-14 TOTAL CLASS'!K115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L115+'FR-16(7)(v)-4 PROD Energy'!L115+'FR-16(7)(v)-5 PROD Cust'!L115+'FR-16(7)(v)-7 TRANS Demand'!L115+'FR-16(7)(v)-8 TRANS Energy'!L115+'FR-16(7)(v)-9 TRANS Cust'!L115+'FR-16(7)(v)-11 DIST Demand'!L115+'FR-16(7)(v)-12 DIST Energy'!L115+'FR-16(7)(v)-13 DIST Cust'!L115-'FR-16(7)(v)-14 TOTAL CLASS'!L115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M115+'FR-16(7)(v)-4 PROD Energy'!M115+'FR-16(7)(v)-5 PROD Cust'!M115+'FR-16(7)(v)-7 TRANS Demand'!M115+'FR-16(7)(v)-8 TRANS Energy'!M115+'FR-16(7)(v)-9 TRANS Cust'!M115+'FR-16(7)(v)-11 DIST Demand'!M115+'FR-16(7)(v)-12 DIST Energy'!M115+'FR-16(7)(v)-13 DIST Cust'!M115-'FR-16(7)(v)-14 TOTAL CLASS'!M115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N115+'FR-16(7)(v)-4 PROD Energy'!N115+'FR-16(7)(v)-5 PROD Cust'!N115+'FR-16(7)(v)-7 TRANS Demand'!N115+'FR-16(7)(v)-8 TRANS Energy'!N115+'FR-16(7)(v)-9 TRANS Cust'!N115+'FR-16(7)(v)-11 DIST Demand'!N115+'FR-16(7)(v)-12 DIST Energy'!N115+'FR-16(7)(v)-13 DIST Cust'!N115-'FR-16(7)(v)-14 TOTAL CLASS'!N115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O115+'FR-16(7)(v)-4 PROD Energy'!O115+'FR-16(7)(v)-5 PROD Cust'!O115+'FR-16(7)(v)-7 TRANS Demand'!O115+'FR-16(7)(v)-8 TRANS Energy'!O115+'FR-16(7)(v)-9 TRANS Cust'!O115+'FR-16(7)(v)-11 DIST Demand'!O115+'FR-16(7)(v)-12 DIST Energy'!O115+'FR-16(7)(v)-13 DIST Cust'!O115-'FR-16(7)(v)-14 TOTAL CLASS'!O115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P115+'FR-16(7)(v)-4 PROD Energy'!P115+'FR-16(7)(v)-5 PROD Cust'!P115+'FR-16(7)(v)-7 TRANS Demand'!P115+'FR-16(7)(v)-8 TRANS Energy'!P115+'FR-16(7)(v)-9 TRANS Cust'!P115+'FR-16(7)(v)-11 DIST Demand'!P115+'FR-16(7)(v)-12 DIST Energy'!P115+'FR-16(7)(v)-13 DIST Cust'!P115-'FR-16(7)(v)-14 TOTAL CLASS'!P115","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q115+'FR-16(7)(v)-4 PROD Energy'!Q115+'FR-16(7)(v)-5 PROD Cust'!Q115+'FR-16(7)(v)-7 TRANS Demand'!Q115+'FR-16(7)(v)-8 TRANS Energy'!Q115+'FR-16(7)(v)-9 TRANS Cust'!Q115+'FR-16(7)(v)-11 DIST Demand'!Q115+'FR-16(7)(v)-12 DIST Energy'!Q115+'FR-16(7)(v)-13 DIST Cust'!Q115-'FR-16(7)(v)-14 TOTAL CLASS'!Q115","v":0},0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F116+'FR-16(7)(v)-4 PROD Energy'!F116+'FR-16(7)(v)-5 PROD Cust'!F116+'FR-16(7)(v)-7 TRANS Demand'!F116+'FR-16(7)(v)-8 TRANS Energy'!F116+'FR-16(7)(v)-9 TRANS Cust'!F116+'FR-16(7)(v)-11 DIST Demand'!F116+'FR-16(7)(v)-12 DIST Energy'!F116+'FR-16(7)(v)-13 DIST Cust'!F116-'FR-16(7)(v)-14 TOTAL CLASS'!F116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G116+'FR-16(7)(v)-4 PROD Energy'!G116+'FR-16(7)(v)-5 PROD Cust'!G116+'FR-16(7)(v)-7 TRANS Demand'!G116+'FR-16(7)(v)-8 TRANS Energy'!G116+'FR-16(7)(v)-9 TRANS Cust'!G116+'FR-16(7)(v)-11 DIST Demand'!G116+'FR-16(7)(v)-12 DIST Energy'!G116+'FR-16(7)(v)-13 DIST Cust'!G116-'FR-16(7)(v)-14 TOTAL CLASS'!G116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H116+'FR-16(7)(v)-4 PROD Energy'!H116+'FR-16(7)(v)-5 PROD Cust'!H116+'FR-16(7)(v)-7 TRANS Demand'!H116+'FR-16(7)(v)-8 TRANS Energy'!H116+'FR-16(7)(v)-9 TRANS Cust'!H116+'FR-16(7)(v)-11 DIST Demand'!H116+'FR-16(7)(v)-12 DIST Energy'!H116+'FR-16(7)(v)-13 DIST Cust'!H116-'FR-16(7)(v)-14 TOTAL CLASS'!H116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I116+'FR-16(7)(v)-4 PROD Energy'!I116+'FR-16(7)(v)-5 PROD Cust'!I116+'FR-16(7)(v)-7 TRANS Demand'!I116+'FR-16(7)(v)-8 TRANS Energy'!I116+'FR-16(7)(v)-9 TRANS Cust'!I116+'FR-16(7)(v)-11 DIST Demand'!I116+'FR-16(7)(v)-12 DIST Energy'!I116+'FR-16(7)(v)-13 DIST Cust'!I116-'FR-16(7)(v)-14 TOTAL CLASS'!I116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J116+'FR-16(7)(v)-4 PROD Energy'!J116+'FR-16(7)(v)-5 PROD Cust'!J116+'FR-16(7)(v)-7 TRANS Demand'!J116+'FR-16(7)(v)-8 TRANS Energy'!J116+'FR-16(7)(v)-9 TRANS Cust'!J116+'FR-16(7)(v)-11 DIST Demand'!J116+'FR-16(7)(v)-12 DIST Energy'!J116+'FR-16(7)(v)-13 DIST Cust'!J116-'FR-16(7)(v)-14 TOTAL CLASS'!J116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K116+'FR-16(7)(v)-4 PROD Energy'!K116+'FR-16(7)(v)-5 PROD Cust'!K116+'FR-16(7)(v)-7 TRANS Demand'!K116+'FR-16(7)(v)-8 TRANS Energy'!K116+'FR-16(7)(v)-9 TRANS Cust'!K116+'FR-16(7)(v)-11 DIST Demand'!K116+'FR-16(7)(v)-12 DIST Energy'!K116+'FR-16(7)(v)-13 DIST Cust'!K116-'FR-16(7)(v)-14 TOTAL CLASS'!K116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L116+'FR-16(7)(v)-4 PROD Energy'!L116+'FR-16(7)(v)-5 PROD Cust'!L116+'FR-16(7)(v)-7 TRANS Demand'!L116+'FR-16(7)(v)-8 TRANS Energy'!L116+'FR-16(7)(v)-9 TRANS Cust'!L116+'FR-16(7)(v)-11 DIST Demand'!L116+'FR-16(7)(v)-12 DIST Energy'!L116+'FR-16(7)(v)-13 DIST Cust'!L116-'FR-16(7)(v)-14 TOTAL CLASS'!L116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M116+'FR-16(7)(v)-4 PROD Energy'!M116+'FR-16(7)(v)-5 PROD Cust'!M116+'FR-16(7)(v)-7 TRANS Demand'!M116+'FR-16(7)(v)-8 TRANS Energy'!M116+'FR-16(7)(v)-9 TRANS Cust'!M116+'FR-16(7)(v)-11 DIST Demand'!M116+'FR-16(7)(v)-12 DIST Energy'!M116+'FR-16(7)(v)-13 DIST Cust'!M116-'FR-16(7)(v)-14 TOTAL CLASS'!M116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N116+'FR-16(7)(v)-4 PROD Energy'!N116+'FR-16(7)(v)-5 PROD Cust'!N116+'FR-16(7)(v)-7 TRANS Demand'!N116+'FR-16(7)(v)-8 TRANS Energy'!N116+'FR-16(7)(v)-9 TRANS Cust'!N116+'FR-16(7)(v)-11 DIST Demand'!N116+'FR-16(7)(v)-12 DIST Energy'!N116+'FR-16(7)(v)-13 DIST Cust'!N116-'FR-16(7)(v)-14 TOTAL CLASS'!N116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O116+'FR-16(7)(v)-4 PROD Energy'!O116+'FR-16(7)(v)-5 PROD Cust'!O116+'FR-16(7)(v)-7 TRANS Demand'!O116+'FR-16(7)(v)-8 TRANS Energy'!O116+'FR-16(7)(v)-9 TRANS Cust'!O116+'FR-16(7)(v)-11 DIST Demand'!O116+'FR-16(7)(v)-12 DIST Energy'!O116+'FR-16(7)(v)-13 DIST Cust'!O116-'FR-16(7)(v)-14 TOTAL CLASS'!O116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P116+'FR-16(7)(v)-4 PROD Energy'!P116+'FR-16(7)(v)-5 PROD Cust'!P116+'FR-16(7)(v)-7 TRANS Demand'!P116+'FR-16(7)(v)-8 TRANS Energy'!P116+'FR-16(7)(v)-9 TRANS Cust'!P116+'FR-16(7)(v)-11 DIST Demand'!P116+'FR-16(7)(v)-12 DIST Energy'!P116+'FR-16(7)(v)-13 DIST Cust'!P116-'FR-16(7)(v)-14 TOTAL CLASS'!P116","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q116+'FR-16(7)(v)-4 PROD Energy'!Q116+'FR-16(7)(v)-5 PROD Cust'!Q116+'FR-16(7)(v)-7 TRANS Demand'!Q116+'FR-16(7)(v)-8 TRANS Energy'!Q116+'FR-16(7)(v)-9 TRANS Cust'!Q116+'FR-16(7)(v)-11 DIST Demand'!Q116+'FR-16(7)(v)-12 DIST Energy'!Q116+'FR-16(7)(v)-13 DIST Cust'!Q116-'FR-16(7)(v)-14 TOTAL CLASS'!Q116","v":0},0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F117+'FR-16(7)(v)-4 PROD Energy'!F117+'FR-16(7)(v)-5 PROD Cust'!F117+'FR-16(7)(v)-7 TRANS Demand'!F117+'FR-16(7)(v)-8 TRANS Energy'!F117+'FR-16(7)(v)-9 TRANS Cust'!F117+'FR-16(7)(v)-11 DIST Demand'!F117+'FR-16(7)(v)-12 DIST Energy'!F117+'FR-16(7)(v)-13 DIST Cust'!F117-'FR-16(7)(v)-14 TOTAL CLASS'!F117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G117+'FR-16(7)(v)-4 PROD Energy'!G117+'FR-16(7)(v)-5 PROD Cust'!G117+'FR-16(7)(v)-7 TRANS Demand'!G117+'FR-16(7)(v)-8 TRANS Energy'!G117+'FR-16(7)(v)-9 TRANS Cust'!G117+'FR-16(7)(v)-11 DIST Demand'!G117+'FR-16(7)(v)-12 DIST Energy'!G117+'FR-16(7)(v)-13 DIST Cust'!G117-'FR-16(7)(v)-14 TOTAL CLASS'!G117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H117+'FR-16(7)(v)-4 PROD Energy'!H117+'FR-16(7)(v)-5 PROD Cust'!H117+'FR-16(7)(v)-7 TRANS Demand'!H117+'FR-16(7)(v)-8 TRANS Energy'!H117+'FR-16(7)(v)-9 TRANS Cust'!H117+'FR-16(7)(v)-11 DIST Demand'!H117+'FR-16(7)(v)-12 DIST Energy'!H117+'FR-16(7)(v)-13 DIST Cust'!H117-'FR-16(7)(v)-14 TOTAL CLASS'!H117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I117+'FR-16(7)(v)-4 PROD Energy'!I117+'FR-16(7)(v)-5 PROD Cust'!I117+'FR-16(7)(v)-7 TRANS Demand'!I117+'FR-16(7)(v)-8 TRANS Energy'!I117+'FR-16(7)(v)-9 TRANS Cust'!I117+'FR-16(7)(v)-11 DIST Demand'!I117+'FR-16(7)(v)-12 DIST Energy'!I117+'FR-16(7)(v)-13 DIST Cust'!I117-'FR-16(7)(v)-14 TOTAL CLASS'!I117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J117+'FR-16(7)(v)-4 PROD Energy'!J117+'FR-16(7)(v)-5 PROD Cust'!J117+'FR-16(7)(v)-7 TRANS Demand'!J117+'FR-16(7)(v)-8 TRANS Energy'!J117+'FR-16(7)(v)-9 TRANS Cust'!J117+'FR-16(7)(v)-11 DIST Demand'!J117+'FR-16(7)(v)-12 DIST Energy'!J117+'FR-16(7)(v)-13 DIST Cust'!J117-'FR-16(7)(v)-14 TOTAL CLASS'!J117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K117+'FR-16(7)(v)-4 PROD Energy'!K117+'FR-16(7)(v)-5 PROD Cust'!K117+'FR-16(7)(v)-7 TRANS Demand'!K117+'FR-16(7)(v)-8 TRANS Energy'!K117+'FR-16(7)(v)-9 TRANS Cust'!K117+'FR-16(7)(v)-11 DIST Demand'!K117+'FR-16(7)(v)-12 DIST Energy'!K117+'FR-16(7)(v)-13 DIST Cust'!K117-'FR-16(7)(v)-14 TOTAL CLASS'!K117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L117+'FR-16(7)(v)-4 PROD Energy'!L117+'FR-16(7)(v)-5 PROD Cust'!L117+'FR-16(7)(v)-7 TRANS Demand'!L117+'FR-16(7)(v)-8 TRANS Energy'!L117+'FR-16(7)(v)-9 TRANS Cust'!L117+'FR-16(7)(v)-11 DIST Demand'!L117+'FR-16(7)(v)-12 DIST Energy'!L117+'FR-16(7)(v)-13 DIST Cust'!L117-'FR-16(7)(v)-14 TOTAL CLASS'!L117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M117+'FR-16(7)(v)-4 PROD Energy'!M117+'FR-16(7)(v)-5 PROD Cust'!M117+'FR-16(7)(v)-7 TRANS Demand'!M117+'FR-16(7)(v)-8 TRANS Energy'!M117+'FR-16(7)(v)-9 TRANS Cust'!M117+'FR-16(7)(v)-11 DIST Demand'!M117+'FR-16(7)(v)-12 DIST Energy'!M117+'FR-16(7)(v)-13 DIST Cust'!M117-'FR-16(7)(v)-14 TOTAL CLASS'!M117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N117+'FR-16(7)(v)-4 PROD Energy'!N117+'FR-16(7)(v)-5 PROD Cust'!N117+'FR-16(7)(v)-7 TRANS Demand'!N117+'FR-16(7)(v)-8 TRANS Energy'!N117+'FR-16(7)(v)-9 TRANS Cust'!N117+'FR-16(7)(v)-11 DIST Demand'!N117+'FR-16(7)(v)-12 DIST Energy'!N117+'FR-16(7)(v)-13 DIST Cust'!N117-'FR-16(7)(v)-14 TOTAL CLASS'!N117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O117+'FR-16(7)(v)-4 PROD Energy'!O117+'FR-16(7)(v)-5 PROD Cust'!O117+'FR-16(7)(v)-7 TRANS Demand'!O117+'FR-16(7)(v)-8 TRANS Energy'!O117+'FR-16(7)(v)-9 TRANS Cust'!O117+'FR-16(7)(v)-11 DIST Demand'!O117+'FR-16(7)(v)-12 DIST Energy'!O117+'FR-16(7)(v)-13 DIST Cust'!O117-'FR-16(7)(v)-14 TOTAL CLASS'!O117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P117+'FR-16(7)(v)-4 PROD Energy'!P117+'FR-16(7)(v)-5 PROD Cust'!P117+'FR-16(7)(v)-7 TRANS Demand'!P117+'FR-16(7)(v)-8 TRANS Energy'!P117+'FR-16(7)(v)-9 TRANS Cust'!P117+'FR-16(7)(v)-11 DIST Demand'!P117+'FR-16(7)(v)-12 DIST Energy'!P117+'FR-16(7)(v)-13 DIST Cust'!P117-'FR-16(7)(v)-14 TOTAL CLASS'!P117","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q117+'FR-16(7)(v)-4 PROD Energy'!Q117+'FR-16(7)(v)-5 PROD Cust'!Q117+'FR-16(7)(v)-7 TRANS Demand'!Q117+'FR-16(7)(v)-8 TRANS Energy'!Q117+'FR-16(7)(v)-9 TRANS Cust'!Q117+'FR-16(7)(v)-11 DIST Demand'!Q117+'FR-16(7)(v)-12 DIST Energy'!Q117+'FR-16(7)(v)-13 DIST Cust'!Q117-'FR-16(7)(v)-14 TOTAL CLASS'!Q117","v":0},0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F118+'FR-16(7)(v)-4 PROD Energy'!F118+'FR-16(7)(v)-5 PROD Cust'!F118+'FR-16(7)(v)-7 TRANS Demand'!F118+'FR-16(7)(v)-8 TRANS Energy'!F118+'FR-16(7)(v)-9 TRANS Cust'!F118+'FR-16(7)(v)-11 DIST Demand'!F118+'FR-16(7)(v)-12 DIST Energy'!F118+'FR-16(7)(v)-13 DIST Cust'!F118-'FR-16(7)(v)-14 TOTAL CLASS'!F118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G118+'FR-16(7)(v)-4 PROD Energy'!G118+'FR-16(7)(v)-5 PROD Cust'!G118+'FR-16(7)(v)-7 TRANS Demand'!G118+'FR-16(7)(v)-8 TRANS Energy'!G118+'FR-16(7)(v)-9 TRANS Cust'!G118+'FR-16(7)(v)-11 DIST Demand'!G118+'FR-16(7)(v)-12 DIST Energy'!G118+'FR-16(7)(v)-13 DIST Cust'!G118-'FR-16(7)(v)-14 TOTAL CLASS'!G118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H118+'FR-16(7)(v)-4 PROD Energy'!H118+'FR-16(7)(v)-5 PROD Cust'!H118+'FR-16(7)(v)-7 TRANS Demand'!H118+'FR-16(7)(v)-8 TRANS Energy'!H118+'FR-16(7)(v)-9 TRANS Cust'!H118+'FR-16(7)(v)-11 DIST Demand'!H118+'FR-16(7)(v)-12 DIST Energy'!H118+'FR-16(7)(v)-13 DIST Cust'!H118-'FR-16(7)(v)-14 TOTAL CLASS'!H118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I118+'FR-16(7)(v)-4 PROD Energy'!I118+'FR-16(7)(v)-5 PROD Cust'!I118+'FR-16(7)(v)-7 TRANS Demand'!I118+'FR-16(7)(v)-8 TRANS Energy'!I118+'FR-16(7)(v)-9 TRANS Cust'!I118+'FR-16(7)(v)-11 DIST Demand'!I118+'FR-16(7)(v)-12 DIST Energy'!I118+'FR-16(7)(v)-13 DIST Cust'!I118-'FR-16(7)(v)-14 TOTAL CLASS'!I118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J118+'FR-16(7)(v)-4 PROD Energy'!J118+'FR-16(7)(v)-5 PROD Cust'!J118+'FR-16(7)(v)-7 TRANS Demand'!J118+'FR-16(7)(v)-8 TRANS Energy'!J118+'FR-16(7)(v)-9 TRANS Cust'!J118+'FR-16(7)(v)-11 DIST Demand'!J118+'FR-16(7)(v)-12 DIST Energy'!J118+'FR-16(7)(v)-13 DIST Cust'!J118-'FR-16(7)(v)-14 TOTAL CLASS'!J118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K118+'FR-16(7)(v)-4 PROD Energy'!K118+'FR-16(7)(v)-5 PROD Cust'!K118+'FR-16(7)(v)-7 TRANS Demand'!K118+'FR-16(7)(v)-8 TRANS Energy'!K118+'FR-16(7)(v)-9 TRANS Cust'!K118+'FR-16(7)(v)-11 DIST Demand'!K118+'FR-16(7)(v)-12 DIST Energy'!K118+'FR-16(7)(v)-13 DIST Cust'!K118-'FR-16(7)(v)-14 TOTAL CLASS'!K118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L118+'FR-16(7)(v)-4 PROD Energy'!L118+'FR-16(7)(v)-5 PROD Cust'!L118+'FR-16(7)(v)-7 TRANS Demand'!L118+'FR-16(7)(v)-8 TRANS Energy'!L118+'FR-16(7)(v)-9 TRANS Cust'!L118+'FR-16(7)(v)-11 DIST Demand'!L118+'FR-16(7)(v)-12 DIST Energy'!L118+'FR-16(7)(v)-13 DIST Cust'!L118-'FR-16(7)(v)-14 TOTAL CLASS'!L118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M118+'FR-16(7)(v)-4 PROD Energy'!M118+'FR-16(7)(v)-5 PROD Cust'!M118+'FR-16(7)(v)-7 TRANS Demand'!M118+'FR-16(7)(v)-8 TRANS Energy'!M118+'FR-16(7)(v)-9 TRANS Cust'!M118+'FR-16(7)(v)-11 DIST Demand'!M118+'FR-16(7)(v)-12 DIST Energy'!M118+'FR-16(7)(v)-13 DIST Cust'!M118-'FR-16(7)(v)-14 TOTAL CLASS'!M118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N118+'FR-16(7)(v)-4 PROD Energy'!N118+'FR-16(7)(v)-5 PROD Cust'!N118+'FR-16(7)(v)-7 TRANS Demand'!N118+'FR-16(7)(v)-8 TRANS Energy'!N118+'FR-16(7)(v)-9 TRANS Cust'!N118+'FR-16(7)(v)-11 DIST Demand'!N118+'FR-16(7)(v)-12 DIST Energy'!N118+'FR-16(7)(v)-13 DIST Cust'!N118-'FR-16(7)(v)-14 TOTAL CLASS'!N118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O118+'FR-16(7)(v)-4 PROD Energy'!O118+'FR-16(7)(v)-5 PROD Cust'!O118+'FR-16(7)(v)-7 TRANS Demand'!O118+'FR-16(7)(v)-8 TRANS Energy'!O118+'FR-16(7)(v)-9 TRANS Cust'!O118+'FR-16(7)(v)-11 DIST Demand'!O118+'FR-16(7)(v)-12 DIST Energy'!O118+'FR-16(7)(v)-13 DIST Cust'!O118-'FR-16(7)(v)-14 TOTAL CLASS'!O118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P118+'FR-16(7)(v)-4 PROD Energy'!P118+'FR-16(7)(v)-5 PROD Cust'!P118+'FR-16(7)(v)-7 TRANS Demand'!P118+'FR-16(7)(v)-8 TRANS Energy'!P118+'FR-16(7)(v)-9 TRANS Cust'!P118+'FR-16(7)(v)-11 DIST Demand'!P118+'FR-16(7)(v)-12 DIST Energy'!P118+'FR-16(7)(v)-13 DIST Cust'!P118-'FR-16(7)(v)-14 TOTAL CLASS'!P118","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q118+'FR-16(7)(v)-4 PROD Energy'!Q118+'FR-16(7)(v)-5 PROD Cust'!Q118+'FR-16(7)(v)-7 TRANS Demand'!Q118+'FR-16(7)(v)-8 TRANS Energy'!Q118+'FR-16(7)(v)-9 TRANS Cust'!Q118+'FR-16(7)(v)-11 DIST Demand'!Q118+'FR-16(7)(v)-12 DIST Energy'!Q118+'FR-16(7)(v)-13 DIST Cust'!Q118-'FR-16(7)(v)-14 TOTAL CLASS'!Q118","v":0},0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F119+'FR-16(7)(v)-4 PROD Energy'!F119+'FR-16(7)(v)-5 PROD Cust'!F119+'FR-16(7)(v)-7 TRANS Demand'!F119+'FR-16(7)(v)-8 TRANS Energy'!F119+'FR-16(7)(v)-9 TRANS Cust'!F119+'FR-16(7)(v)-11 DIST Demand'!F119+'FR-16(7)(v)-12 DIST Energy'!F119+'FR-16(7)(v)-13 DIST Cust'!F119-'FR-16(7)(v)-14 TOTAL CLASS'!F119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G119+'FR-16(7)(v)-4 PROD Energy'!G119+'FR-16(7)(v)-5 PROD Cust'!G119+'FR-16(7)(v)-7 TRANS Demand'!G119+'FR-16(7)(v)-8 TRANS Energy'!G119+'FR-16(7)(v)-9 TRANS Cust'!G119+'FR-16(7)(v)-11 DIST Demand'!G119+'FR-16(7)(v)-12 DIST Energy'!G119+'FR-16(7)(v)-13 DIST Cust'!G119-'FR-16(7)(v)-14 TOTAL CLASS'!G119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H119+'FR-16(7)(v)-4 PROD Energy'!H119+'FR-16(7)(v)-5 PROD Cust'!H119+'FR-16(7)(v)-7 TRANS Demand'!H119+'FR-16(7)(v)-8 TRANS Energy'!H119+'FR-16(7)(v)-9 TRANS Cust'!H119+'FR-16(7)(v)-11 DIST Demand'!H119+'FR-16(7)(v)-12 DIST Energy'!H119+'FR-16(7)(v)-13 DIST Cust'!H119-'FR-16(7)(v)-14 TOTAL CLASS'!H119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I119+'FR-16(7)(v)-4 PROD Energy'!I119+'FR-16(7)(v)-5 PROD Cust'!I119+'FR-16(7)(v)-7 TRANS Demand'!I119+'FR-16(7)(v)-8 TRANS Energy'!I119+'FR-16(7)(v)-9 TRANS Cust'!I119+'FR-16(7)(v)-11 DIST Demand'!I119+'FR-16(7)(v)-12 DIST Energy'!I119+'FR-16(7)(v)-13 DIST Cust'!I119-'FR-16(7)(v)-14 TOTAL CLASS'!I119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J119+'FR-16(7)(v)-4 PROD Energy'!J119+'FR-16(7)(v)-5 PROD Cust'!J119+'FR-16(7)(v)-7 TRANS Demand'!J119+'FR-16(7)(v)-8 TRANS Energy'!J119+'FR-16(7)(v)-9 TRANS Cust'!J119+'FR-16(7)(v)-11 DIST Demand'!J119+'FR-16(7)(v)-12 DIST Energy'!J119+'FR-16(7)(v)-13 DIST Cust'!J119-'FR-16(7)(v)-14 TOTAL CLASS'!J119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K119+'FR-16(7)(v)-4 PROD Energy'!K119+'FR-16(7)(v)-5 PROD Cust'!K119+'FR-16(7)(v)-7 TRANS Demand'!K119+'FR-16(7)(v)-8 TRANS Energy'!K119+'FR-16(7)(v)-9 TRANS Cust'!K119+'FR-16(7)(v)-11 DIST Demand'!K119+'FR-16(7)(v)-12 DIST Energy'!K119+'FR-16(7)(v)-13 DIST Cust'!K119-'FR-16(7)(v)-14 TOTAL CLASS'!K119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L119+'FR-16(7)(v)-4 PROD Energy'!L119+'FR-16(7)(v)-5 PROD Cust'!L119+'FR-16(7)(v)-7 TRANS Demand'!L119+'FR-16(7)(v)-8 TRANS Energy'!L119+'FR-16(7)(v)-9 TRANS Cust'!L119+'FR-16(7)(v)-11 DIST Demand'!L119+'FR-16(7)(v)-12 DIST Energy'!L119+'FR-16(7)(v)-13 DIST Cust'!L119-'FR-16(7)(v)-14 TOTAL CLASS'!L119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M119+'FR-16(7)(v)-4 PROD Energy'!M119+'FR-16(7)(v)-5 PROD Cust'!M119+'FR-16(7)(v)-7 TRANS Demand'!M119+'FR-16(7)(v)-8 TRANS Energy'!M119+'FR-16(7)(v)-9 TRANS Cust'!M119+'FR-16(7)(v)-11 DIST Demand'!M119+'FR-16(7)(v)-12 DIST Energy'!M119+'FR-16(7)(v)-13 DIST Cust'!M119-'FR-16(7)(v)-14 TOTAL CLASS'!M119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N119+'FR-16(7)(v)-4 PROD Energy'!N119+'FR-16(7)(v)-5 PROD Cust'!N119+'FR-16(7)(v)-7 TRANS Demand'!N119+'FR-16(7)(v)-8 TRANS Energy'!N119+'FR-16(7)(v)-9 TRANS Cust'!N119+'FR-16(7)(v)-11 DIST Demand'!N119+'FR-16(7)(v)-12 DIST Energy'!N119+'FR-16(7)(v)-13 DIST Cust'!N119-'FR-16(7)(v)-14 TOTAL CLASS'!N119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O119+'FR-16(7)(v)-4 PROD Energy'!O119+'FR-16(7)(v)-5 PROD Cust'!O119+'FR-16(7)(v)-7 TRANS Demand'!O119+'FR-16(7)(v)-8 TRANS Energy'!O119+'FR-16(7)(v)-9 TRANS Cust'!O119+'FR-16(7)(v)-11 DIST Demand'!O119+'FR-16(7)(v)-12 DIST Energy'!O119+'FR-16(7)(v)-13 DIST Cust'!O119-'FR-16(7)(v)-14 TOTAL CLASS'!O119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P119+'FR-16(7)(v)-4 PROD Energy'!P119+'FR-16(7)(v)-5 PROD Cust'!P119+'FR-16(7)(v)-7 TRANS Demand'!P119+'FR-16(7)(v)-8 TRANS Energy'!P119+'FR-16(7)(v)-9 TRANS Cust'!P119+'FR-16(7)(v)-11 DIST Demand'!P119+'FR-16(7)(v)-12 DIST Energy'!P119+'FR-16(7)(v)-13 DIST Cust'!P119-'FR-16(7)(v)-14 TOTAL CLASS'!P119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q119+'FR-16(7)(v)-4 PROD Energy'!Q119+'FR-16(7)(v)-5 PROD Cust'!Q119+'FR-16(7)(v)-7 TRANS Demand'!Q119+'FR-16(7)(v)-8 TRANS Energy'!Q119+'FR-16(7)(v)-9 TRANS Cust'!Q119+'FR-16(7)(v)-11 DIST Demand'!Q119+'FR-16(7)(v)-12 DIST Energy'!Q119+'FR-16(7)(v)-13 DIST Cust'!Q119-'FR-16(7)(v)-14 TOTAL CLASS'!Q119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F120+'FR-16(7)(v)-4 PROD Energy'!F120+'FR-16(7)(v)-5 PROD Cust'!F120+'FR-16(7)(v)-7 TRANS Demand'!F120+'FR-16(7)(v)-8 TRANS Energy'!F120+'FR-16(7)(v)-9 TRANS Cust'!F120+'FR-16(7)(v)-11 DIST Demand'!F120+'FR-16(7)(v)-12 DIST Energy'!F120+'FR-16(7)(v)-13 DIST Cust'!F120-'FR-16(7)(v)-14 TOTAL CLASS'!F120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G120+'FR-16(7)(v)-4 PROD Energy'!G120+'FR-16(7)(v)-5 PROD Cust'!G120+'FR-16(7)(v)-7 TRANS Demand'!G120+'FR-16(7)(v)-8 TRANS Energy'!G120+'FR-16(7)(v)-9 TRANS Cust'!G120+'FR-16(7)(v)-11 DIST Demand'!G120+'FR-16(7)(v)-12 DIST Energy'!G120+'FR-16(7)(v)-13 DIST Cust'!G120-'FR-16(7)(v)-14 TOTAL CLASS'!G120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H120+'FR-16(7)(v)-4 PROD Energy'!H120+'FR-16(7)(v)-5 PROD Cust'!H120+'FR-16(7)(v)-7 TRANS Demand'!H120+'FR-16(7)(v)-8 TRANS Energy'!H120+'FR-16(7)(v)-9 TRANS Cust'!H120+'FR-16(7)(v)-11 DIST Demand'!H120+'FR-16(7)(v)-12 DIST Energy'!H120+'FR-16(7)(v)-13 DIST Cust'!H120-'FR-16(7)(v)-14 TOTAL CLASS'!H120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I120+'FR-16(7)(v)-4 PROD Energy'!I120+'FR-16(7)(v)-5 PROD Cust'!I120+'FR-16(7)(v)-7 TRANS Demand'!I120+'FR-16(7)(v)-8 TRANS Energy'!I120+'FR-16(7)(v)-9 TRANS Cust'!I120+'FR-16(7)(v)-11 DIST Demand'!I120+'FR-16(7)(v)-12 DIST Energy'!I120+'FR-16(7)(v)-13 DIST Cust'!I120-'FR-16(7)(v)-14 TOTAL CLASS'!I120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J120+'FR-16(7)(v)-4 PROD Energy'!J120+'FR-16(7)(v)-5 PROD Cust'!J120+'FR-16(7)(v)-7 TRANS Demand'!J120+'FR-16(7)(v)-8 TRANS Energy'!J120+'FR-16(7)(v)-9 TRANS Cust'!J120+'FR-16(7)(v)-11 DIST Demand'!J120+'FR-16(7)(v)-12 DIST Energy'!J120+'FR-16(7)(v)-13 DIST Cust'!J120-'FR-16(7)(v)-14 TOTAL CLASS'!J120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K120+'FR-16(7)(v)-4 PROD Energy'!K120+'FR-16(7)(v)-5 PROD Cust'!K120+'FR-16(7)(v)-7 TRANS Demand'!K120+'FR-16(7)(v)-8 TRANS Energy'!K120+'FR-16(7)(v)-9 TRANS Cust'!K120+'FR-16(7)(v)-11 DIST Demand'!K120+'FR-16(7)(v)-12 DIST Energy'!K120+'FR-16(7)(v)-13 DIST Cust'!K120-'FR-16(7)(v)-14 TOTAL CLASS'!K120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L120+'FR-16(7)(v)-4 PROD Energy'!L120+'FR-16(7)(v)-5 PROD Cust'!L120+'FR-16(7)(v)-7 TRANS Demand'!L120+'FR-16(7)(v)-8 TRANS Energy'!L120+'FR-16(7)(v)-9 TRANS Cust'!L120+'FR-16(7)(v)-11 DIST Demand'!L120+'FR-16(7)(v)-12 DIST Energy'!L120+'FR-16(7)(v)-13 DIST Cust'!L120-'FR-16(7)(v)-14 TOTAL CLASS'!L120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M120+'FR-16(7)(v)-4 PROD Energy'!M120+'FR-16(7)(v)-5 PROD Cust'!M120+'FR-16(7)(v)-7 TRANS Demand'!M120+'FR-16(7)(v)-8 TRANS Energy'!M120+'FR-16(7)(v)-9 TRANS Cust'!M120+'FR-16(7)(v)-11 DIST Demand'!M120+'FR-16(7)(v)-12 DIST Energy'!M120+'FR-16(7)(v)-13 DIST Cust'!M120-'FR-16(7)(v)-14 TOTAL CLASS'!M120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N120+'FR-16(7)(v)-4 PROD Energy'!N120+'FR-16(7)(v)-5 PROD Cust'!N120+'FR-16(7)(v)-7 TRANS Demand'!N120+'FR-16(7)(v)-8 TRANS Energy'!N120+'FR-16(7)(v)-9 TRANS Cust'!N120+'FR-16(7)(v)-11 DIST Demand'!N120+'FR-16(7)(v)-12 DIST Energy'!N120+'FR-16(7)(v)-13 DIST Cust'!N120-'FR-16(7)(v)-14 TOTAL CLASS'!N120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O120+'FR-16(7)(v)-4 PROD Energy'!O120+'FR-16(7)(v)-5 PROD Cust'!O120+'FR-16(7)(v)-7 TRANS Demand'!O120+'FR-16(7)(v)-8 TRANS Energy'!O120+'FR-16(7)(v)-9 TRANS Cust'!O120+'FR-16(7)(v)-11 DIST Demand'!O120+'FR-16(7)(v)-12 DIST Energy'!O120+'FR-16(7)(v)-13 DIST Cust'!O120-'FR-16(7)(v)-14 TOTAL CLASS'!O120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P120+'FR-16(7)(v)-4 PROD Energy'!P120+'FR-16(7)(v)-5 PROD Cust'!P120+'FR-16(7)(v)-7 TRANS Demand'!P120+'FR-16(7)(v)-8 TRANS Energy'!P120+'FR-16(7)(v)-9 TRANS Cust'!P120+'FR-16(7)(v)-11 DIST Demand'!P120+'FR-16(7)(v)-12 DIST Energy'!P120+'FR-16(7)(v)-13 DIST Cust'!P120-'FR-16(7)(v)-14 TOTAL CLASS'!P120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q120+'FR-16(7)(v)-4 PROD Energy'!Q120+'FR-16(7)(v)-5 PROD Cust'!Q120+'FR-16(7)(v)-7 TRANS Demand'!Q120+'FR-16(7)(v)-8 TRANS Energy'!Q120+'FR-16(7)(v)-9 TRANS Cust'!Q120+'FR-16(7)(v)-11 DIST Demand'!Q120+'FR-16(7)(v)-12 DIST Energy'!Q120+'FR-16(7)(v)-13 DIST Cust'!Q120-'FR-16(7)(v)-14 TOTAL CLASS'!Q120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":0},{"$f":"SUM(G112:G120)","v":0},0,0,{"$f":"SUM(J112:J120)","v":0},0,0,0,0,0,0,0,0,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":0},{"$f":"G97+G109+G121","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F136+'FR-16(7)(v)-4 PROD Energy'!F136+'FR-16(7)(v)-5 PROD Cust'!F136+'FR-16(7)(v)-7 TRANS Demand'!F136+'FR-16(7)(v)-8 TRANS Energy'!F136+'FR-16(7)(v)-9 TRANS Cust'!F136+'FR-16(7)(v)-11 DIST Demand'!F136+'FR-16(7)(v)-12 DIST Energy'!F136+'FR-16(7)(v)-13 DIST Cust'!F136-'FR-16(7)(v)-14 TOTAL CLASS'!F136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G136+'FR-16(7)(v)-4 PROD Energy'!G136+'FR-16(7)(v)-5 PROD Cust'!G136+'FR-16(7)(v)-7 TRANS Demand'!G136+'FR-16(7)(v)-8 TRANS Energy'!G136+'FR-16(7)(v)-9 TRANS Cust'!G136+'FR-16(7)(v)-11 DIST Demand'!G136+'FR-16(7)(v)-12 DIST Energy'!G136+'FR-16(7)(v)-13 DIST Cust'!G136-'FR-16(7)(v)-14 TOTAL CLASS'!G136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H136+'FR-16(7)(v)-4 PROD Energy'!H136+'FR-16(7)(v)-5 PROD Cust'!H136+'FR-16(7)(v)-7 TRANS Demand'!H136+'FR-16(7)(v)-8 TRANS Energy'!H136+'FR-16(7)(v)-9 TRANS Cust'!H136+'FR-16(7)(v)-11 DIST Demand'!H136+'FR-16(7)(v)-12 DIST Energy'!H136+'FR-16(7)(v)-13 DIST Cust'!H136-'FR-16(7)(v)-14 TOTAL CLASS'!H136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I136+'FR-16(7)(v)-4 PROD Energy'!I136+'FR-16(7)(v)-5 PROD Cust'!I136+'FR-16(7)(v)-7 TRANS Demand'!I136+'FR-16(7)(v)-8 TRANS Energy'!I136+'FR-16(7)(v)-9 TRANS Cust'!I136+'FR-16(7)(v)-11 DIST Demand'!I136+'FR-16(7)(v)-12 DIST Energy'!I136+'FR-16(7)(v)-13 DIST Cust'!I136-'FR-16(7)(v)-14 TOTAL CLASS'!I136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J136+'FR-16(7)(v)-4 PROD Energy'!J136+'FR-16(7)(v)-5 PROD Cust'!J136+'FR-16(7)(v)-7 TRANS Demand'!J136+'FR-16(7)(v)-8 TRANS Energy'!J136+'FR-16(7)(v)-9 TRANS Cust'!J136+'FR-16(7)(v)-11 DIST Demand'!J136+'FR-16(7)(v)-12 DIST Energy'!J136+'FR-16(7)(v)-13 DIST Cust'!J136-'FR-16(7)(v)-14 TOTAL CLASS'!J136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K136+'FR-16(7)(v)-4 PROD Energy'!K136+'FR-16(7)(v)-5 PROD Cust'!K136+'FR-16(7)(v)-7 TRANS Demand'!K136+'FR-16(7)(v)-8 TRANS Energy'!K136+'FR-16(7)(v)-9 TRANS Cust'!K136+'FR-16(7)(v)-11 DIST Demand'!K136+'FR-16(7)(v)-12 DIST Energy'!K136+'FR-16(7)(v)-13 DIST Cust'!K136-'FR-16(7)(v)-14 TOTAL CLASS'!K136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L136+'FR-16(7)(v)-4 PROD Energy'!L136+'FR-16(7)(v)-5 PROD Cust'!L136+'FR-16(7)(v)-7 TRANS Demand'!L136+'FR-16(7)(v)-8 TRANS Energy'!L136+'FR-16(7)(v)-9 TRANS Cust'!L136+'FR-16(7)(v)-11 DIST Demand'!L136+'FR-16(7)(v)-12 DIST Energy'!L136+'FR-16(7)(v)-13 DIST Cust'!L136-'FR-16(7)(v)-14 TOTAL CLASS'!L136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M136+'FR-16(7)(v)-4 PROD Energy'!M136+'FR-16(7)(v)-5 PROD Cust'!M136+'FR-16(7)(v)-7 TRANS Demand'!M136+'FR-16(7)(v)-8 TRANS Energy'!M136+'FR-16(7)(v)-9 TRANS Cust'!M136+'FR-16(7)(v)-11 DIST Demand'!M136+'FR-16(7)(v)-12 DIST Energy'!M136+'FR-16(7)(v)-13 DIST Cust'!M136-'FR-16(7)(v)-14 TOTAL CLASS'!M136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N136+'FR-16(7)(v)-4 PROD Energy'!N136+'FR-16(7)(v)-5 PROD Cust'!N136+'FR-16(7)(v)-7 TRANS Demand'!N136+'FR-16(7)(v)-8 TRANS Energy'!N136+'FR-16(7)(v)-9 TRANS Cust'!N136+'FR-16(7)(v)-11 DIST Demand'!N136+'FR-16(7)(v)-12 DIST Energy'!N136+'FR-16(7)(v)-13 DIST Cust'!N136-'FR-16(7)(v)-14 TOTAL CLASS'!N136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O136+'FR-16(7)(v)-4 PROD Energy'!O136+'FR-16(7)(v)-5 PROD Cust'!O136+'FR-16(7)(v)-7 TRANS Demand'!O136+'FR-16(7)(v)-8 TRANS Energy'!O136+'FR-16(7)(v)-9 TRANS Cust'!O136+'FR-16(7)(v)-11 DIST Demand'!O136+'FR-16(7)(v)-12 DIST Energy'!O136+'FR-16(7)(v)-13 DIST Cust'!O136-'FR-16(7)(v)-14 TOTAL CLASS'!O136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P136+'FR-16(7)(v)-4 PROD Energy'!P136+'FR-16(7)(v)-5 PROD Cust'!P136+'FR-16(7)(v)-7 TRANS Demand'!P136+'FR-16(7)(v)-8 TRANS Energy'!P136+'FR-16(7)(v)-9 TRANS Cust'!P136+'FR-16(7)(v)-11 DIST Demand'!P136+'FR-16(7)(v)-12 DIST Energy'!P136+'FR-16(7)(v)-13 DIST Cust'!P136-'FR-16(7)(v)-14 TOTAL CLASS'!P136","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q136+'FR-16(7)(v)-4 PROD Energy'!Q136+'FR-16(7)(v)-5 PROD Cust'!Q136+'FR-16(7)(v)-7 TRANS Demand'!Q136+'FR-16(7)(v)-8 TRANS Energy'!Q136+'FR-16(7)(v)-9 TRANS Cust'!Q136+'FR-16(7)(v)-11 DIST Demand'!Q136+'FR-16(7)(v)-12 DIST Energy'!Q136+'FR-16(7)(v)-13 DIST Cust'!Q136-'FR-16(7)(v)-14 TOTAL CLASS'!Q136","v":0},{"$f":"SUM(G136:Q136)","v":0},{"$f":"F136-R136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F137+'FR-16(7)(v)-4 PROD Energy'!F137+'FR-16(7)(v)-5 PROD Cust'!F137+'FR-16(7)(v)-7 TRANS Demand'!F137+'FR-16(7)(v)-8 TRANS Energy'!F137+'FR-16(7)(v)-9 TRANS Cust'!F137+'FR-16(7)(v)-11 DIST Demand'!F137+'FR-16(7)(v)-12 DIST Energy'!F137+'FR-16(7)(v)-13 DIST Cust'!F137-'FR-16(7)(v)-14 TOTAL CLASS'!F137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G137+'FR-16(7)(v)-4 PROD Energy'!G137+'FR-16(7)(v)-5 PROD Cust'!G137+'FR-16(7)(v)-7 TRANS Demand'!G137+'FR-16(7)(v)-8 TRANS Energy'!G137+'FR-16(7)(v)-9 TRANS Cust'!G137+'FR-16(7)(v)-11 DIST Demand'!G137+'FR-16(7)(v)-12 DIST Energy'!G137+'FR-16(7)(v)-13 DIST Cust'!G137-'FR-16(7)(v)-14 TOTAL CLASS'!G137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H137+'FR-16(7)(v)-4 PROD Energy'!H137+'FR-16(7)(v)-5 PROD Cust'!H137+'FR-16(7)(v)-7 TRANS Demand'!H137+'FR-16(7)(v)-8 TRANS Energy'!H137+'FR-16(7)(v)-9 TRANS Cust'!H137+'FR-16(7)(v)-11 DIST Demand'!H137+'FR-16(7)(v)-12 DIST Energy'!H137+'FR-16(7)(v)-13 DIST Cust'!H137-'FR-16(7)(v)-14 TOTAL CLASS'!H137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I137+'FR-16(7)(v)-4 PROD Energy'!I137+'FR-16(7)(v)-5 PROD Cust'!I137+'FR-16(7)(v)-7 TRANS Demand'!I137+'FR-16(7)(v)-8 TRANS Energy'!I137+'FR-16(7)(v)-9 TRANS Cust'!I137+'FR-16(7)(v)-11 DIST Demand'!I137+'FR-16(7)(v)-12 DIST Energy'!I137+'FR-16(7)(v)-13 DIST Cust'!I137-'FR-16(7)(v)-14 TOTAL CLASS'!I137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J137+'FR-16(7)(v)-4 PROD Energy'!J137+'FR-16(7)(v)-5 PROD Cust'!J137+'FR-16(7)(v)-7 TRANS Demand'!J137+'FR-16(7)(v)-8 TRANS Energy'!J137+'FR-16(7)(v)-9 TRANS Cust'!J137+'FR-16(7)(v)-11 DIST Demand'!J137+'FR-16(7)(v)-12 DIST Energy'!J137+'FR-16(7)(v)-13 DIST Cust'!J137-'FR-16(7)(v)-14 TOTAL CLASS'!J137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K137+'FR-16(7)(v)-4 PROD Energy'!K137+'FR-16(7)(v)-5 PROD Cust'!K137+'FR-16(7)(v)-7 TRANS Demand'!K137+'FR-16(7)(v)-8 TRANS Energy'!K137+'FR-16(7)(v)-9 TRANS Cust'!K137+'FR-16(7)(v)-11 DIST Demand'!K137+'FR-16(7)(v)-12 DIST Energy'!K137+'FR-16(7)(v)-13 DIST Cust'!K137-'FR-16(7)(v)-14 TOTAL CLASS'!K137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L137+'FR-16(7)(v)-4 PROD Energy'!L137+'FR-16(7)(v)-5 PROD Cust'!L137+'FR-16(7)(v)-7 TRANS Demand'!L137+'FR-16(7)(v)-8 TRANS Energy'!L137+'FR-16(7)(v)-9 TRANS Cust'!L137+'FR-16(7)(v)-11 DIST Demand'!L137+'FR-16(7)(v)-12 DIST Energy'!L137+'FR-16(7)(v)-13 DIST Cust'!L137-'FR-16(7)(v)-14 TOTAL CLASS'!L137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M137+'FR-16(7)(v)-4 PROD Energy'!M137+'FR-16(7)(v)-5 PROD Cust'!M137+'FR-16(7)(v)-7 TRANS Demand'!M137+'FR-16(7)(v)-8 TRANS Energy'!M137+'FR-16(7)(v)-9 TRANS Cust'!M137+'FR-16(7)(v)-11 DIST Demand'!M137+'FR-16(7)(v)-12 DIST Energy'!M137+'FR-16(7)(v)-13 DIST Cust'!M137-'FR-16(7)(v)-14 TOTAL CLASS'!M137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N137+'FR-16(7)(v)-4 PROD Energy'!N137+'FR-16(7)(v)-5 PROD Cust'!N137+'FR-16(7)(v)-7 TRANS Demand'!N137+'FR-16(7)(v)-8 TRANS Energy'!N137+'FR-16(7)(v)-9 TRANS Cust'!N137+'FR-16(7)(v)-11 DIST Demand'!N137+'FR-16(7)(v)-12 DIST Energy'!N137+'FR-16(7)(v)-13 DIST Cust'!N137-'FR-16(7)(v)-14 TOTAL CLASS'!N137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O137+'FR-16(7)(v)-4 PROD Energy'!O137+'FR-16(7)(v)-5 PROD Cust'!O137+'FR-16(7)(v)-7 TRANS Demand'!O137+'FR-16(7)(v)-8 TRANS Energy'!O137+'FR-16(7)(v)-9 TRANS Cust'!O137+'FR-16(7)(v)-11 DIST Demand'!O137+'FR-16(7)(v)-12 DIST Energy'!O137+'FR-16(7)(v)-13 DIST Cust'!O137-'FR-16(7)(v)-14 TOTAL CLASS'!O137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P137+'FR-16(7)(v)-4 PROD Energy'!P137+'FR-16(7)(v)-5 PROD Cust'!P137+'FR-16(7)(v)-7 TRANS Demand'!P137+'FR-16(7)(v)-8 TRANS Energy'!P137+'FR-16(7)(v)-9 TRANS Cust'!P137+'FR-16(7)(v)-11 DIST Demand'!P137+'FR-16(7)(v)-12 DIST Energy'!P137+'FR-16(7)(v)-13 DIST Cust'!P137-'FR-16(7)(v)-14 TOTAL CLASS'!P137","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q137+'FR-16(7)(v)-4 PROD Energy'!Q137+'FR-16(7)(v)-5 PROD Cust'!Q137+'FR-16(7)(v)-7 TRANS Demand'!Q137+'FR-16(7)(v)-8 TRANS Energy'!Q137+'FR-16(7)(v)-9 TRANS Cust'!Q137+'FR-16(7)(v)-11 DIST Demand'!Q137+'FR-16(7)(v)-12 DIST Energy'!Q137+'FR-16(7)(v)-13 DIST Cust'!Q137-'FR-16(7)(v)-14 TOTAL CLASS'!Q137","v":0},{"$f":"SUM(G137:Q137)","v":0},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F138+'FR-16(7)(v)-4 PROD Energy'!F138+'FR-16(7)(v)-5 PROD Cust'!F138+'FR-16(7)(v)-7 TRANS Demand'!F138+'FR-16(7)(v)-8 TRANS Energy'!F138+'FR-16(7)(v)-9 TRANS Cust'!F138+'FR-16(7)(v)-11 DIST Demand'!F138+'FR-16(7)(v)-12 DIST Energy'!F138+'FR-16(7)(v)-13 DIST Cust'!F138-'FR-16(7)(v)-14 TOTAL CLASS'!F138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G138+'FR-16(7)(v)-4 PROD Energy'!G138+'FR-16(7)(v)-5 PROD Cust'!G138+'FR-16(7)(v)-7 TRANS Demand'!G138+'FR-16(7)(v)-8 TRANS Energy'!G138+'FR-16(7)(v)-9 TRANS Cust'!G138+'FR-16(7)(v)-11 DIST Demand'!G138+'FR-16(7)(v)-12 DIST Energy'!G138+'FR-16(7)(v)-13 DIST Cust'!G138-'FR-16(7)(v)-14 TOTAL CLASS'!G138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H138+'FR-16(7)(v)-4 PROD Energy'!H138+'FR-16(7)(v)-5 PROD Cust'!H138+'FR-16(7)(v)-7 TRANS Demand'!H138+'FR-16(7)(v)-8 TRANS Energy'!H138+'FR-16(7)(v)-9 TRANS Cust'!H138+'FR-16(7)(v)-11 DIST Demand'!H138+'FR-16(7)(v)-12 DIST Energy'!H138+'FR-16(7)(v)-13 DIST Cust'!H138-'FR-16(7)(v)-14 TOTAL CLASS'!H138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I138+'FR-16(7)(v)-4 PROD Energy'!I138+'FR-16(7)(v)-5 PROD Cust'!I138+'FR-16(7)(v)-7 TRANS Demand'!I138+'FR-16(7)(v)-8 TRANS Energy'!I138+'FR-16(7)(v)-9 TRANS Cust'!I138+'FR-16(7)(v)-11 DIST Demand'!I138+'FR-16(7)(v)-12 DIST Energy'!I138+'FR-16(7)(v)-13 DIST Cust'!I138-'FR-16(7)(v)-14 TOTAL CLASS'!I138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J138+'FR-16(7)(v)-4 PROD Energy'!J138+'FR-16(7)(v)-5 PROD Cust'!J138+'FR-16(7)(v)-7 TRANS Demand'!J138+'FR-16(7)(v)-8 TRANS Energy'!J138+'FR-16(7)(v)-9 TRANS Cust'!J138+'FR-16(7)(v)-11 DIST Demand'!J138+'FR-16(7)(v)-12 DIST Energy'!J138+'FR-16(7)(v)-13 DIST Cust'!J138-'FR-16(7)(v)-14 TOTAL CLASS'!J138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K138+'FR-16(7)(v)-4 PROD Energy'!K138+'FR-16(7)(v)-5 PROD Cust'!K138+'FR-16(7)(v)-7 TRANS Demand'!K138+'FR-16(7)(v)-8 TRANS Energy'!K138+'FR-16(7)(v)-9 TRANS Cust'!K138+'FR-16(7)(v)-11 DIST Demand'!K138+'FR-16(7)(v)-12 DIST Energy'!K138+'FR-16(7)(v)-13 DIST Cust'!K138-'FR-16(7)(v)-14 TOTAL CLASS'!K138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L138+'FR-16(7)(v)-4 PROD Energy'!L138+'FR-16(7)(v)-5 PROD Cust'!L138+'FR-16(7)(v)-7 TRANS Demand'!L138+'FR-16(7)(v)-8 TRANS Energy'!L138+'FR-16(7)(v)-9 TRANS Cust'!L138+'FR-16(7)(v)-11 DIST Demand'!L138+'FR-16(7)(v)-12 DIST Energy'!L138+'FR-16(7)(v)-13 DIST Cust'!L138-'FR-16(7)(v)-14 TOTAL CLASS'!L138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M138+'FR-16(7)(v)-4 PROD Energy'!M138+'FR-16(7)(v)-5 PROD Cust'!M138+'FR-16(7)(v)-7 TRANS Demand'!M138+'FR-16(7)(v)-8 TRANS Energy'!M138+'FR-16(7)(v)-9 TRANS Cust'!M138+'FR-16(7)(v)-11 DIST Demand'!M138+'FR-16(7)(v)-12 DIST Energy'!M138+'FR-16(7)(v)-13 DIST Cust'!M138-'FR-16(7)(v)-14 TOTAL CLASS'!M138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N138+'FR-16(7)(v)-4 PROD Energy'!N138+'FR-16(7)(v)-5 PROD Cust'!N138+'FR-16(7)(v)-7 TRANS Demand'!N138+'FR-16(7)(v)-8 TRANS Energy'!N138+'FR-16(7)(v)-9 TRANS Cust'!N138+'FR-16(7)(v)-11 DIST Demand'!N138+'FR-16(7)(v)-12 DIST Energy'!N138+'FR-16(7)(v)-13 DIST Cust'!N138-'FR-16(7)(v)-14 TOTAL CLASS'!N138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O138+'FR-16(7)(v)-4 PROD Energy'!O138+'FR-16(7)(v)-5 PROD Cust'!O138+'FR-16(7)(v)-7 TRANS Demand'!O138+'FR-16(7)(v)-8 TRANS Energy'!O138+'FR-16(7)(v)-9 TRANS Cust'!O138+'FR-16(7)(v)-11 DIST Demand'!O138+'FR-16(7)(v)-12 DIST Energy'!O138+'FR-16(7)(v)-13 DIST Cust'!O138-'FR-16(7)(v)-14 TOTAL CLASS'!O138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P138+'FR-16(7)(v)-4 PROD Energy'!P138+'FR-16(7)(v)-5 PROD Cust'!P138+'FR-16(7)(v)-7 TRANS Demand'!P138+'FR-16(7)(v)-8 TRANS Energy'!P138+'FR-16(7)(v)-9 TRANS Cust'!P138+'FR-16(7)(v)-11 DIST Demand'!P138+'FR-16(7)(v)-12 DIST Energy'!P138+'FR-16(7)(v)-13 DIST Cust'!P138-'FR-16(7)(v)-14 TOTAL CLASS'!P138","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q138+'FR-16(7)(v)-4 PROD Energy'!Q138+'FR-16(7)(v)-5 PROD Cust'!Q138+'FR-16(7)(v)-7 TRANS Demand'!Q138+'FR-16(7)(v)-8 TRANS Energy'!Q138+'FR-16(7)(v)-9 TRANS Cust'!Q138+'FR-16(7)(v)-11 DIST Demand'!Q138+'FR-16(7)(v)-12 DIST Energy'!Q138+'FR-16(7)(v)-13 DIST Cust'!Q138-'FR-16(7)(v)-14 TOTAL CLASS'!Q138","v":0},{"$f":"SUM(G138:Q138)","v":0},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":0},{"$f":"SUM(G136:G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F142+'FR-16(7)(v)-4 PROD Energy'!F142+'FR-16(7)(v)-5 PROD Cust'!F142+'FR-16(7)(v)-7 TRANS Demand'!F142+'FR-16(7)(v)-8 TRANS Energy'!F142+'FR-16(7)(v)-9 TRANS Cust'!F142+'FR-16(7)(v)-11 DIST Demand'!F142+'FR-16(7)(v)-12 DIST Energy'!F142+'FR-16(7)(v)-13 DIST Cust'!F142-'FR-16(7)(v)-14 TOTAL CLASS'!F142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G142+'FR-16(7)(v)-4 PROD Energy'!G142+'FR-16(7)(v)-5 PROD Cust'!G142+'FR-16(7)(v)-7 TRANS Demand'!G142+'FR-16(7)(v)-8 TRANS Energy'!G142+'FR-16(7)(v)-9 TRANS Cust'!G142+'FR-16(7)(v)-11 DIST Demand'!G142+'FR-16(7)(v)-12 DIST Energy'!G142+'FR-16(7)(v)-13 DIST Cust'!G142-'FR-16(7)(v)-14 TOTAL CLASS'!G142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H142+'FR-16(7)(v)-4 PROD Energy'!H142+'FR-16(7)(v)-5 PROD Cust'!H142+'FR-16(7)(v)-7 TRANS Demand'!H142+'FR-16(7)(v)-8 TRANS Energy'!H142+'FR-16(7)(v)-9 TRANS Cust'!H142+'FR-16(7)(v)-11 DIST Demand'!H142+'FR-16(7)(v)-12 DIST Energy'!H142+'FR-16(7)(v)-13 DIST Cust'!H142-'FR-16(7)(v)-14 TOTAL CLASS'!H142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I142+'FR-16(7)(v)-4 PROD Energy'!I142+'FR-16(7)(v)-5 PROD Cust'!I142+'FR-16(7)(v)-7 TRANS Demand'!I142+'FR-16(7)(v)-8 TRANS Energy'!I142+'FR-16(7)(v)-9 TRANS Cust'!I142+'FR-16(7)(v)-11 DIST Demand'!I142+'FR-16(7)(v)-12 DIST Energy'!I142+'FR-16(7)(v)-13 DIST Cust'!I142-'FR-16(7)(v)-14 TOTAL CLASS'!I142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J142+'FR-16(7)(v)-4 PROD Energy'!J142+'FR-16(7)(v)-5 PROD Cust'!J142+'FR-16(7)(v)-7 TRANS Demand'!J142+'FR-16(7)(v)-8 TRANS Energy'!J142+'FR-16(7)(v)-9 TRANS Cust'!J142+'FR-16(7)(v)-11 DIST Demand'!J142+'FR-16(7)(v)-12 DIST Energy'!J142+'FR-16(7)(v)-13 DIST Cust'!J142-'FR-16(7)(v)-14 TOTAL CLASS'!J142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K142+'FR-16(7)(v)-4 PROD Energy'!K142+'FR-16(7)(v)-5 PROD Cust'!K142+'FR-16(7)(v)-7 TRANS Demand'!K142+'FR-16(7)(v)-8 TRANS Energy'!K142+'FR-16(7)(v)-9 TRANS Cust'!K142+'FR-16(7)(v)-11 DIST Demand'!K142+'FR-16(7)(v)-12 DIST Energy'!K142+'FR-16(7)(v)-13 DIST Cust'!K142-'FR-16(7)(v)-14 TOTAL CLASS'!K142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L142+'FR-16(7)(v)-4 PROD Energy'!L142+'FR-16(7)(v)-5 PROD Cust'!L142+'FR-16(7)(v)-7 TRANS Demand'!L142+'FR-16(7)(v)-8 TRANS Energy'!L142+'FR-16(7)(v)-9 TRANS Cust'!L142+'FR-16(7)(v)-11 DIST Demand'!L142+'FR-16(7)(v)-12 DIST Energy'!L142+'FR-16(7)(v)-13 DIST Cust'!L142-'FR-16(7)(v)-14 TOTAL CLASS'!L142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M142+'FR-16(7)(v)-4 PROD Energy'!M142+'FR-16(7)(v)-5 PROD Cust'!M142+'FR-16(7)(v)-7 TRANS Demand'!M142+'FR-16(7)(v)-8 TRANS Energy'!M142+'FR-16(7)(v)-9 TRANS Cust'!M142+'FR-16(7)(v)-11 DIST Demand'!M142+'FR-16(7)(v)-12 DIST Energy'!M142+'FR-16(7)(v)-13 DIST Cust'!M142-'FR-16(7)(v)-14 TOTAL CLASS'!M142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N142+'FR-16(7)(v)-4 PROD Energy'!N142+'FR-16(7)(v)-5 PROD Cust'!N142+'FR-16(7)(v)-7 TRANS Demand'!N142+'FR-16(7)(v)-8 TRANS Energy'!N142+'FR-16(7)(v)-9 TRANS Cust'!N142+'FR-16(7)(v)-11 DIST Demand'!N142+'FR-16(7)(v)-12 DIST Energy'!N142+'FR-16(7)(v)-13 DIST Cust'!N142-'FR-16(7)(v)-14 TOTAL CLASS'!N142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O142+'FR-16(7)(v)-4 PROD Energy'!O142+'FR-16(7)(v)-5 PROD Cust'!O142+'FR-16(7)(v)-7 TRANS Demand'!O142+'FR-16(7)(v)-8 TRANS Energy'!O142+'FR-16(7)(v)-9 TRANS Cust'!O142+'FR-16(7)(v)-11 DIST Demand'!O142+'FR-16(7)(v)-12 DIST Energy'!O142+'FR-16(7)(v)-13 DIST Cust'!O142-'FR-16(7)(v)-14 TOTAL CLASS'!O142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P142+'FR-16(7)(v)-4 PROD Energy'!P142+'FR-16(7)(v)-5 PROD Cust'!P142+'FR-16(7)(v)-7 TRANS Demand'!P142+'FR-16(7)(v)-8 TRANS Energy'!P142+'FR-16(7)(v)-9 TRANS Cust'!P142+'FR-16(7)(v)-11 DIST Demand'!P142+'FR-16(7)(v)-12 DIST Energy'!P142+'FR-16(7)(v)-13 DIST Cust'!P142-'FR-16(7)(v)-14 TOTAL CLASS'!P142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q142+'FR-16(7)(v)-4 PROD Energy'!Q142+'FR-16(7)(v)-5 PROD Cust'!Q142+'FR-16(7)(v)-7 TRANS Demand'!Q142+'FR-16(7)(v)-8 TRANS Energy'!Q142+'FR-16(7)(v)-9 TRANS Cust'!Q142+'FR-16(7)(v)-11 DIST Demand'!Q142+'FR-16(7)(v)-12 DIST Energy'!Q142+'FR-16(7)(v)-13 DIST Cust'!Q142-'FR-16(7)(v)-14 TOTAL CLASS'!Q142","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F143+'FR-16(7)(v)-4 PROD Energy'!F143+'FR-16(7)(v)-5 PROD Cust'!F143+'FR-16(7)(v)-7 TRANS Demand'!F143+'FR-16(7)(v)-8 TRANS Energy'!F143+'FR-16(7)(v)-9 TRANS Cust'!F143+'FR-16(7)(v)-11 DIST Demand'!F143+'FR-16(7)(v)-12 DIST Energy'!F143+'FR-16(7)(v)-13 DIST Cust'!F143-'FR-16(7)(v)-14 TOTAL CLASS'!F143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G143+'FR-16(7)(v)-4 PROD Energy'!G143+'FR-16(7)(v)-5 PROD Cust'!G143+'FR-16(7)(v)-7 TRANS Demand'!G143+'FR-16(7)(v)-8 TRANS Energy'!G143+'FR-16(7)(v)-9 TRANS Cust'!G143+'FR-16(7)(v)-11 DIST Demand'!G143+'FR-16(7)(v)-12 DIST Energy'!G143+'FR-16(7)(v)-13 DIST Cust'!G143-'FR-16(7)(v)-14 TOTAL CLASS'!G143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H143+'FR-16(7)(v)-4 PROD Energy'!H143+'FR-16(7)(v)-5 PROD Cust'!H143+'FR-16(7)(v)-7 TRANS Demand'!H143+'FR-16(7)(v)-8 TRANS Energy'!H143+'FR-16(7)(v)-9 TRANS Cust'!H143+'FR-16(7)(v)-11 DIST Demand'!H143+'FR-16(7)(v)-12 DIST Energy'!H143+'FR-16(7)(v)-13 DIST Cust'!H143-'FR-16(7)(v)-14 TOTAL CLASS'!H143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I143+'FR-16(7)(v)-4 PROD Energy'!I143+'FR-16(7)(v)-5 PROD Cust'!I143+'FR-16(7)(v)-7 TRANS Demand'!I143+'FR-16(7)(v)-8 TRANS Energy'!I143+'FR-16(7)(v)-9 TRANS Cust'!I143+'FR-16(7)(v)-11 DIST Demand'!I143+'FR-16(7)(v)-12 DIST Energy'!I143+'FR-16(7)(v)-13 DIST Cust'!I143-'FR-16(7)(v)-14 TOTAL CLASS'!I143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J143+'FR-16(7)(v)-4 PROD Energy'!J143+'FR-16(7)(v)-5 PROD Cust'!J143+'FR-16(7)(v)-7 TRANS Demand'!J143+'FR-16(7)(v)-8 TRANS Energy'!J143+'FR-16(7)(v)-9 TRANS Cust'!J143+'FR-16(7)(v)-11 DIST Demand'!J143+'FR-16(7)(v)-12 DIST Energy'!J143+'FR-16(7)(v)-13 DIST Cust'!J143-'FR-16(7)(v)-14 TOTAL CLASS'!J143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K143+'FR-16(7)(v)-4 PROD Energy'!K143+'FR-16(7)(v)-5 PROD Cust'!K143+'FR-16(7)(v)-7 TRANS Demand'!K143+'FR-16(7)(v)-8 TRANS Energy'!K143+'FR-16(7)(v)-9 TRANS Cust'!K143+'FR-16(7)(v)-11 DIST Demand'!K143+'FR-16(7)(v)-12 DIST Energy'!K143+'FR-16(7)(v)-13 DIST Cust'!K143-'FR-16(7)(v)-14 TOTAL CLASS'!K143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L143+'FR-16(7)(v)-4 PROD Energy'!L143+'FR-16(7)(v)-5 PROD Cust'!L143+'FR-16(7)(v)-7 TRANS Demand'!L143+'FR-16(7)(v)-8 TRANS Energy'!L143+'FR-16(7)(v)-9 TRANS Cust'!L143+'FR-16(7)(v)-11 DIST Demand'!L143+'FR-16(7)(v)-12 DIST Energy'!L143+'FR-16(7)(v)-13 DIST Cust'!L143-'FR-16(7)(v)-14 TOTAL CLASS'!L143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M143+'FR-16(7)(v)-4 PROD Energy'!M143+'FR-16(7)(v)-5 PROD Cust'!M143+'FR-16(7)(v)-7 TRANS Demand'!M143+'FR-16(7)(v)-8 TRANS Energy'!M143+'FR-16(7)(v)-9 TRANS Cust'!M143+'FR-16(7)(v)-11 DIST Demand'!M143+'FR-16(7)(v)-12 DIST Energy'!M143+'FR-16(7)(v)-13 DIST Cust'!M143-'FR-16(7)(v)-14 TOTAL CLASS'!M143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N143+'FR-16(7)(v)-4 PROD Energy'!N143+'FR-16(7)(v)-5 PROD Cust'!N143+'FR-16(7)(v)-7 TRANS Demand'!N143+'FR-16(7)(v)-8 TRANS Energy'!N143+'FR-16(7)(v)-9 TRANS Cust'!N143+'FR-16(7)(v)-11 DIST Demand'!N143+'FR-16(7)(v)-12 DIST Energy'!N143+'FR-16(7)(v)-13 DIST Cust'!N143-'FR-16(7)(v)-14 TOTAL CLASS'!N143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O143+'FR-16(7)(v)-4 PROD Energy'!O143+'FR-16(7)(v)-5 PROD Cust'!O143+'FR-16(7)(v)-7 TRANS Demand'!O143+'FR-16(7)(v)-8 TRANS Energy'!O143+'FR-16(7)(v)-9 TRANS Cust'!O143+'FR-16(7)(v)-11 DIST Demand'!O143+'FR-16(7)(v)-12 DIST Energy'!O143+'FR-16(7)(v)-13 DIST Cust'!O143-'FR-16(7)(v)-14 TOTAL CLASS'!O143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P143+'FR-16(7)(v)-4 PROD Energy'!P143+'FR-16(7)(v)-5 PROD Cust'!P143+'FR-16(7)(v)-7 TRANS Demand'!P143+'FR-16(7)(v)-8 TRANS Energy'!P143+'FR-16(7)(v)-9 TRANS Cust'!P143+'FR-16(7)(v)-11 DIST Demand'!P143+'FR-16(7)(v)-12 DIST Energy'!P143+'FR-16(7)(v)-13 DIST Cust'!P143-'FR-16(7)(v)-14 TOTAL CLASS'!P143","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q143+'FR-16(7)(v)-4 PROD Energy'!Q143+'FR-16(7)(v)-5 PROD Cust'!Q143+'FR-16(7)(v)-7 TRANS Demand'!Q143+'FR-16(7)(v)-8 TRANS Energy'!Q143+'FR-16(7)(v)-9 TRANS Cust'!Q143+'FR-16(7)(v)-11 DIST Demand'!Q143+'FR-16(7)(v)-12 DIST Energy'!Q143+'FR-16(7)(v)-13 DIST Cust'!Q143-'FR-16(7)(v)-14 TOTAL CLASS'!Q143","v":0},{"$f":"SUM(G143:Q143)","v":0},{"$f":"F143-R143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F144+'FR-16(7)(v)-4 PROD Energy'!F144+'FR-16(7)(v)-5 PROD Cust'!F144+'FR-16(7)(v)-7 TRANS Demand'!F144+'FR-16(7)(v)-8 TRANS Energy'!F144+'FR-16(7)(v)-9 TRANS Cust'!F144+'FR-16(7)(v)-11 DIST Demand'!F144+'FR-16(7)(v)-12 DIST Energy'!F144+'FR-16(7)(v)-13 DIST Cust'!F144-'FR-16(7)(v)-14 TOTAL CLASS'!F144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G144+'FR-16(7)(v)-4 PROD Energy'!G144+'FR-16(7)(v)-5 PROD Cust'!G144+'FR-16(7)(v)-7 TRANS Demand'!G144+'FR-16(7)(v)-8 TRANS Energy'!G144+'FR-16(7)(v)-9 TRANS Cust'!G144+'FR-16(7)(v)-11 DIST Demand'!G144+'FR-16(7)(v)-12 DIST Energy'!G144+'FR-16(7)(v)-13 DIST Cust'!G144-'FR-16(7)(v)-14 TOTAL CLASS'!G144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H144+'FR-16(7)(v)-4 PROD Energy'!H144+'FR-16(7)(v)-5 PROD Cust'!H144+'FR-16(7)(v)-7 TRANS Demand'!H144+'FR-16(7)(v)-8 TRANS Energy'!H144+'FR-16(7)(v)-9 TRANS Cust'!H144+'FR-16(7)(v)-11 DIST Demand'!H144+'FR-16(7)(v)-12 DIST Energy'!H144+'FR-16(7)(v)-13 DIST Cust'!H144-'FR-16(7)(v)-14 TOTAL CLASS'!H144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I144+'FR-16(7)(v)-4 PROD Energy'!I144+'FR-16(7)(v)-5 PROD Cust'!I144+'FR-16(7)(v)-7 TRANS Demand'!I144+'FR-16(7)(v)-8 TRANS Energy'!I144+'FR-16(7)(v)-9 TRANS Cust'!I144+'FR-16(7)(v)-11 DIST Demand'!I144+'FR-16(7)(v)-12 DIST Energy'!I144+'FR-16(7)(v)-13 DIST Cust'!I144-'FR-16(7)(v)-14 TOTAL CLASS'!I144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J144+'FR-16(7)(v)-4 PROD Energy'!J144+'FR-16(7)(v)-5 PROD Cust'!J144+'FR-16(7)(v)-7 TRANS Demand'!J144+'FR-16(7)(v)-8 TRANS Energy'!J144+'FR-16(7)(v)-9 TRANS Cust'!J144+'FR-16(7)(v)-11 DIST Demand'!J144+'FR-16(7)(v)-12 DIST Energy'!J144+'FR-16(7)(v)-13 DIST Cust'!J144-'FR-16(7)(v)-14 TOTAL CLASS'!J144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K144+'FR-16(7)(v)-4 PROD Energy'!K144+'FR-16(7)(v)-5 PROD Cust'!K144+'FR-16(7)(v)-7 TRANS Demand'!K144+'FR-16(7)(v)-8 TRANS Energy'!K144+'FR-16(7)(v)-9 TRANS Cust'!K144+'FR-16(7)(v)-11 DIST Demand'!K144+'FR-16(7)(v)-12 DIST Energy'!K144+'FR-16(7)(v)-13 DIST Cust'!K144-'FR-16(7)(v)-14 TOTAL CLASS'!K144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L144+'FR-16(7)(v)-4 PROD Energy'!L144+'FR-16(7)(v)-5 PROD Cust'!L144+'FR-16(7)(v)-7 TRANS Demand'!L144+'FR-16(7)(v)-8 TRANS Energy'!L144+'FR-16(7)(v)-9 TRANS Cust'!L144+'FR-16(7)(v)-11 DIST Demand'!L144+'FR-16(7)(v)-12 DIST Energy'!L144+'FR-16(7)(v)-13 DIST Cust'!L144-'FR-16(7)(v)-14 TOTAL CLASS'!L144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M144+'FR-16(7)(v)-4 PROD Energy'!M144+'FR-16(7)(v)-5 PROD Cust'!M144+'FR-16(7)(v)-7 TRANS Demand'!M144+'FR-16(7)(v)-8 TRANS Energy'!M144+'FR-16(7)(v)-9 TRANS Cust'!M144+'FR-16(7)(v)-11 DIST Demand'!M144+'FR-16(7)(v)-12 DIST Energy'!M144+'FR-16(7)(v)-13 DIST Cust'!M144-'FR-16(7)(v)-14 TOTAL CLASS'!M144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N144+'FR-16(7)(v)-4 PROD Energy'!N144+'FR-16(7)(v)-5 PROD Cust'!N144+'FR-16(7)(v)-7 TRANS Demand'!N144+'FR-16(7)(v)-8 TRANS Energy'!N144+'FR-16(7)(v)-9 TRANS Cust'!N144+'FR-16(7)(v)-11 DIST Demand'!N144+'FR-16(7)(v)-12 DIST Energy'!N144+'FR-16(7)(v)-13 DIST Cust'!N144-'FR-16(7)(v)-14 TOTAL CLASS'!N144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O144+'FR-16(7)(v)-4 PROD Energy'!O144+'FR-16(7)(v)-5 PROD Cust'!O144+'FR-16(7)(v)-7 TRANS Demand'!O144+'FR-16(7)(v)-8 TRANS Energy'!O144+'FR-16(7)(v)-9 TRANS Cust'!O144+'FR-16(7)(v)-11 DIST Demand'!O144+'FR-16(7)(v)-12 DIST Energy'!O144+'FR-16(7)(v)-13 DIST Cust'!O144-'FR-16(7)(v)-14 TOTAL CLASS'!O144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P144+'FR-16(7)(v)-4 PROD Energy'!P144+'FR-16(7)(v)-5 PROD Cust'!P144+'FR-16(7)(v)-7 TRANS Demand'!P144+'FR-16(7)(v)-8 TRANS Energy'!P144+'FR-16(7)(v)-9 TRANS Cust'!P144+'FR-16(7)(v)-11 DIST Demand'!P144+'FR-16(7)(v)-12 DIST Energy'!P144+'FR-16(7)(v)-13 DIST Cust'!P144-'FR-16(7)(v)-14 TOTAL CLASS'!P144","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q144+'FR-16(7)(v)-4 PROD Energy'!Q144+'FR-16(7)(v)-5 PROD Cust'!Q144+'FR-16(7)(v)-7 TRANS Demand'!Q144+'FR-16(7)(v)-8 TRANS Energy'!Q144+'FR-16(7)(v)-9 TRANS Cust'!Q144+'FR-16(7)(v)-11 DIST Demand'!Q144+'FR-16(7)(v)-12 DIST Energy'!Q144+'FR-16(7)(v)-13 DIST Cust'!Q144-'FR-16(7)(v)-14 TOTAL CLASS'!Q144","v":0},{"$f":"SUM(G144:Q144)","v":0},{"$f":"F144-R144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":0},{"$f":"SUM(G142:G144)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":0},{"$f":"G145+G139","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G147:Q147)","v":0},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F150+'FR-16(7)(v)-4 PROD Energy'!F150+'FR-16(7)(v)-5 PROD Cust'!F150+'FR-16(7)(v)-7 TRANS Demand'!F150+'FR-16(7)(v)-8 TRANS Energy'!F150+'FR-16(7)(v)-9 TRANS Cust'!F150+'FR-16(7)(v)-11 DIST Demand'!F150+'FR-16(7)(v)-12 DIST Energy'!F150+'FR-16(7)(v)-13 DIST Cust'!F150-'FR-16(7)(v)-14 TOTAL CLASS'!F150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G150+'FR-16(7)(v)-4 PROD Energy'!G150+'FR-16(7)(v)-5 PROD Cust'!G150+'FR-16(7)(v)-7 TRANS Demand'!G150+'FR-16(7)(v)-8 TRANS Energy'!G150+'FR-16(7)(v)-9 TRANS Cust'!G150+'FR-16(7)(v)-11 DIST Demand'!G150+'FR-16(7)(v)-12 DIST Energy'!G150+'FR-16(7)(v)-13 DIST Cust'!G150-'FR-16(7)(v)-14 TOTAL CLASS'!G150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H150+'FR-16(7)(v)-4 PROD Energy'!H150+'FR-16(7)(v)-5 PROD Cust'!H150+'FR-16(7)(v)-7 TRANS Demand'!H150+'FR-16(7)(v)-8 TRANS Energy'!H150+'FR-16(7)(v)-9 TRANS Cust'!H150+'FR-16(7)(v)-11 DIST Demand'!H150+'FR-16(7)(v)-12 DIST Energy'!H150+'FR-16(7)(v)-13 DIST Cust'!H150-'FR-16(7)(v)-14 TOTAL CLASS'!H150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I150+'FR-16(7)(v)-4 PROD Energy'!I150+'FR-16(7)(v)-5 PROD Cust'!I150+'FR-16(7)(v)-7 TRANS Demand'!I150+'FR-16(7)(v)-8 TRANS Energy'!I150+'FR-16(7)(v)-9 TRANS Cust'!I150+'FR-16(7)(v)-11 DIST Demand'!I150+'FR-16(7)(v)-12 DIST Energy'!I150+'FR-16(7)(v)-13 DIST Cust'!I150-'FR-16(7)(v)-14 TOTAL CLASS'!I150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J150+'FR-16(7)(v)-4 PROD Energy'!J150+'FR-16(7)(v)-5 PROD Cust'!J150+'FR-16(7)(v)-7 TRANS Demand'!J150+'FR-16(7)(v)-8 TRANS Energy'!J150+'FR-16(7)(v)-9 TRANS Cust'!J150+'FR-16(7)(v)-11 DIST Demand'!J150+'FR-16(7)(v)-12 DIST Energy'!J150+'FR-16(7)(v)-13 DIST Cust'!J150-'FR-16(7)(v)-14 TOTAL CLASS'!J150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K150+'FR-16(7)(v)-4 PROD Energy'!K150+'FR-16(7)(v)-5 PROD Cust'!K150+'FR-16(7)(v)-7 TRANS Demand'!K150+'FR-16(7)(v)-8 TRANS Energy'!K150+'FR-16(7)(v)-9 TRANS Cust'!K150+'FR-16(7)(v)-11 DIST Demand'!K150+'FR-16(7)(v)-12 DIST Energy'!K150+'FR-16(7)(v)-13 DIST Cust'!K150-'FR-16(7)(v)-14 TOTAL CLASS'!K150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L150+'FR-16(7)(v)-4 PROD Energy'!L150+'FR-16(7)(v)-5 PROD Cust'!L150+'FR-16(7)(v)-7 TRANS Demand'!L150+'FR-16(7)(v)-8 TRANS Energy'!L150+'FR-16(7)(v)-9 TRANS Cust'!L150+'FR-16(7)(v)-11 DIST Demand'!L150+'FR-16(7)(v)-12 DIST Energy'!L150+'FR-16(7)(v)-13 DIST Cust'!L150-'FR-16(7)(v)-14 TOTAL CLASS'!L150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M150+'FR-16(7)(v)-4 PROD Energy'!M150+'FR-16(7)(v)-5 PROD Cust'!M150+'FR-16(7)(v)-7 TRANS Demand'!M150+'FR-16(7)(v)-8 TRANS Energy'!M150+'FR-16(7)(v)-9 TRANS Cust'!M150+'FR-16(7)(v)-11 DIST Demand'!M150+'FR-16(7)(v)-12 DIST Energy'!M150+'FR-16(7)(v)-13 DIST Cust'!M150-'FR-16(7)(v)-14 TOTAL CLASS'!M150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N150+'FR-16(7)(v)-4 PROD Energy'!N150+'FR-16(7)(v)-5 PROD Cust'!N150+'FR-16(7)(v)-7 TRANS Demand'!N150+'FR-16(7)(v)-8 TRANS Energy'!N150+'FR-16(7)(v)-9 TRANS Cust'!N150+'FR-16(7)(v)-11 DIST Demand'!N150+'FR-16(7)(v)-12 DIST Energy'!N150+'FR-16(7)(v)-13 DIST Cust'!N150-'FR-16(7)(v)-14 TOTAL CLASS'!N150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O150+'FR-16(7)(v)-4 PROD Energy'!O150+'FR-16(7)(v)-5 PROD Cust'!O150+'FR-16(7)(v)-7 TRANS Demand'!O150+'FR-16(7)(v)-8 TRANS Energy'!O150+'FR-16(7)(v)-9 TRANS Cust'!O150+'FR-16(7)(v)-11 DIST Demand'!O150+'FR-16(7)(v)-12 DIST Energy'!O150+'FR-16(7)(v)-13 DIST Cust'!O150-'FR-16(7)(v)-14 TOTAL CLASS'!O150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P150+'FR-16(7)(v)-4 PROD Energy'!P150+'FR-16(7)(v)-5 PROD Cust'!P150+'FR-16(7)(v)-7 TRANS Demand'!P150+'FR-16(7)(v)-8 TRANS Energy'!P150+'FR-16(7)(v)-9 TRANS Cust'!P150+'FR-16(7)(v)-11 DIST Demand'!P150+'FR-16(7)(v)-12 DIST Energy'!P150+'FR-16(7)(v)-13 DIST Cust'!P150-'FR-16(7)(v)-14 TOTAL CLASS'!P150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q150+'FR-16(7)(v)-4 PROD Energy'!Q150+'FR-16(7)(v)-5 PROD Cust'!Q150+'FR-16(7)(v)-7 TRANS Demand'!Q150+'FR-16(7)(v)-8 TRANS Energy'!Q150+'FR-16(7)(v)-9 TRANS Cust'!Q150+'FR-16(7)(v)-11 DIST Demand'!Q150+'FR-16(7)(v)-12 DIST Energy'!Q150+'FR-16(7)(v)-13 DIST Cust'!Q150-'FR-16(7)(v)-14 TOTAL CLASS'!Q150","v":0},{"$f":"SUM(G150:Q150)","v":0},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F151+'FR-16(7)(v)-4 PROD Energy'!F151+'FR-16(7)(v)-5 PROD Cust'!F151+'FR-16(7)(v)-7 TRANS Demand'!F151+'FR-16(7)(v)-8 TRANS Energy'!F151+'FR-16(7)(v)-9 TRANS Cust'!F151+'FR-16(7)(v)-11 DIST Demand'!F151+'FR-16(7)(v)-12 DIST Energy'!F151+'FR-16(7)(v)-13 DIST Cust'!F151-'FR-16(7)(v)-14 TOTAL CLASS'!F151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G151+'FR-16(7)(v)-4 PROD Energy'!G151+'FR-16(7)(v)-5 PROD Cust'!G151+'FR-16(7)(v)-7 TRANS Demand'!G151+'FR-16(7)(v)-8 TRANS Energy'!G151+'FR-16(7)(v)-9 TRANS Cust'!G151+'FR-16(7)(v)-11 DIST Demand'!G151+'FR-16(7)(v)-12 DIST Energy'!G151+'FR-16(7)(v)-13 DIST Cust'!G151-'FR-16(7)(v)-14 TOTAL CLASS'!G151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H151+'FR-16(7)(v)-4 PROD Energy'!H151+'FR-16(7)(v)-5 PROD Cust'!H151+'FR-16(7)(v)-7 TRANS Demand'!H151+'FR-16(7)(v)-8 TRANS Energy'!H151+'FR-16(7)(v)-9 TRANS Cust'!H151+'FR-16(7)(v)-11 DIST Demand'!H151+'FR-16(7)(v)-12 DIST Energy'!H151+'FR-16(7)(v)-13 DIST Cust'!H151-'FR-16(7)(v)-14 TOTAL CLASS'!H151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I151+'FR-16(7)(v)-4 PROD Energy'!I151+'FR-16(7)(v)-5 PROD Cust'!I151+'FR-16(7)(v)-7 TRANS Demand'!I151+'FR-16(7)(v)-8 TRANS Energy'!I151+'FR-16(7)(v)-9 TRANS Cust'!I151+'FR-16(7)(v)-11 DIST Demand'!I151+'FR-16(7)(v)-12 DIST Energy'!I151+'FR-16(7)(v)-13 DIST Cust'!I151-'FR-16(7)(v)-14 TOTAL CLASS'!I151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J151+'FR-16(7)(v)-4 PROD Energy'!J151+'FR-16(7)(v)-5 PROD Cust'!J151+'FR-16(7)(v)-7 TRANS Demand'!J151+'FR-16(7)(v)-8 TRANS Energy'!J151+'FR-16(7)(v)-9 TRANS Cust'!J151+'FR-16(7)(v)-11 DIST Demand'!J151+'FR-16(7)(v)-12 DIST Energy'!J151+'FR-16(7)(v)-13 DIST Cust'!J151-'FR-16(7)(v)-14 TOTAL CLASS'!J151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K151+'FR-16(7)(v)-4 PROD Energy'!K151+'FR-16(7)(v)-5 PROD Cust'!K151+'FR-16(7)(v)-7 TRANS Demand'!K151+'FR-16(7)(v)-8 TRANS Energy'!K151+'FR-16(7)(v)-9 TRANS Cust'!K151+'FR-16(7)(v)-11 DIST Demand'!K151+'FR-16(7)(v)-12 DIST Energy'!K151+'FR-16(7)(v)-13 DIST Cust'!K151-'FR-16(7)(v)-14 TOTAL CLASS'!K151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L151+'FR-16(7)(v)-4 PROD Energy'!L151+'FR-16(7)(v)-5 PROD Cust'!L151+'FR-16(7)(v)-7 TRANS Demand'!L151+'FR-16(7)(v)-8 TRANS Energy'!L151+'FR-16(7)(v)-9 TRANS Cust'!L151+'FR-16(7)(v)-11 DIST Demand'!L151+'FR-16(7)(v)-12 DIST Energy'!L151+'FR-16(7)(v)-13 DIST Cust'!L151-'FR-16(7)(v)-14 TOTAL CLASS'!L151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M151+'FR-16(7)(v)-4 PROD Energy'!M151+'FR-16(7)(v)-5 PROD Cust'!M151+'FR-16(7)(v)-7 TRANS Demand'!M151+'FR-16(7)(v)-8 TRANS Energy'!M151+'FR-16(7)(v)-9 TRANS Cust'!M151+'FR-16(7)(v)-11 DIST Demand'!M151+'FR-16(7)(v)-12 DIST Energy'!M151+'FR-16(7)(v)-13 DIST Cust'!M151-'FR-16(7)(v)-14 TOTAL CLASS'!M151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N151+'FR-16(7)(v)-4 PROD Energy'!N151+'FR-16(7)(v)-5 PROD Cust'!N151+'FR-16(7)(v)-7 TRANS Demand'!N151+'FR-16(7)(v)-8 TRANS Energy'!N151+'FR-16(7)(v)-9 TRANS Cust'!N151+'FR-16(7)(v)-11 DIST Demand'!N151+'FR-16(7)(v)-12 DIST Energy'!N151+'FR-16(7)(v)-13 DIST Cust'!N151-'FR-16(7)(v)-14 TOTAL CLASS'!N151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O151+'FR-16(7)(v)-4 PROD Energy'!O151+'FR-16(7)(v)-5 PROD Cust'!O151+'FR-16(7)(v)-7 TRANS Demand'!O151+'FR-16(7)(v)-8 TRANS Energy'!O151+'FR-16(7)(v)-9 TRANS Cust'!O151+'FR-16(7)(v)-11 DIST Demand'!O151+'FR-16(7)(v)-12 DIST Energy'!O151+'FR-16(7)(v)-13 DIST Cust'!O151-'FR-16(7)(v)-14 TOTAL CLASS'!O151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P151+'FR-16(7)(v)-4 PROD Energy'!P151+'FR-16(7)(v)-5 PROD Cust'!P151+'FR-16(7)(v)-7 TRANS Demand'!P151+'FR-16(7)(v)-8 TRANS Energy'!P151+'FR-16(7)(v)-9 TRANS Cust'!P151+'FR-16(7)(v)-11 DIST Demand'!P151+'FR-16(7)(v)-12 DIST Energy'!P151+'FR-16(7)(v)-13 DIST Cust'!P151-'FR-16(7)(v)-14 TOTAL CLASS'!P151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q151+'FR-16(7)(v)-4 PROD Energy'!Q151+'FR-16(7)(v)-5 PROD Cust'!Q151+'FR-16(7)(v)-7 TRANS Demand'!Q151+'FR-16(7)(v)-8 TRANS Energy'!Q151+'FR-16(7)(v)-9 TRANS Cust'!Q151+'FR-16(7)(v)-11 DIST Demand'!Q151+'FR-16(7)(v)-12 DIST Energy'!Q151+'FR-16(7)(v)-13 DIST Cust'!Q151-'FR-16(7)(v)-14 TOTAL CLASS'!Q151","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F152+'FR-16(7)(v)-4 PROD Energy'!F152+'FR-16(7)(v)-5 PROD Cust'!F152+'FR-16(7)(v)-7 TRANS Demand'!F152+'FR-16(7)(v)-8 TRANS Energy'!F152+'FR-16(7)(v)-9 TRANS Cust'!F152+'FR-16(7)(v)-11 DIST Demand'!F152+'FR-16(7)(v)-12 DIST Energy'!F152+'FR-16(7)(v)-13 DIST Cust'!F152-'FR-16(7)(v)-14 TOTAL CLASS'!F152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G152+'FR-16(7)(v)-4 PROD Energy'!G152+'FR-16(7)(v)-5 PROD Cust'!G152+'FR-16(7)(v)-7 TRANS Demand'!G152+'FR-16(7)(v)-8 TRANS Energy'!G152+'FR-16(7)(v)-9 TRANS Cust'!G152+'FR-16(7)(v)-11 DIST Demand'!G152+'FR-16(7)(v)-12 DIST Energy'!G152+'FR-16(7)(v)-13 DIST Cust'!G152-'FR-16(7)(v)-14 TOTAL CLASS'!G152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H152+'FR-16(7)(v)-4 PROD Energy'!H152+'FR-16(7)(v)-5 PROD Cust'!H152+'FR-16(7)(v)-7 TRANS Demand'!H152+'FR-16(7)(v)-8 TRANS Energy'!H152+'FR-16(7)(v)-9 TRANS Cust'!H152+'FR-16(7)(v)-11 DIST Demand'!H152+'FR-16(7)(v)-12 DIST Energy'!H152+'FR-16(7)(v)-13 DIST Cust'!H152-'FR-16(7)(v)-14 TOTAL CLASS'!H152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I152+'FR-16(7)(v)-4 PROD Energy'!I152+'FR-16(7)(v)-5 PROD Cust'!I152+'FR-16(7)(v)-7 TRANS Demand'!I152+'FR-16(7)(v)-8 TRANS Energy'!I152+'FR-16(7)(v)-9 TRANS Cust'!I152+'FR-16(7)(v)-11 DIST Demand'!I152+'FR-16(7)(v)-12 DIST Energy'!I152+'FR-16(7)(v)-13 DIST Cust'!I152-'FR-16(7)(v)-14 TOTAL CLASS'!I152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J152+'FR-16(7)(v)-4 PROD Energy'!J152+'FR-16(7)(v)-5 PROD Cust'!J152+'FR-16(7)(v)-7 TRANS Demand'!J152+'FR-16(7)(v)-8 TRANS Energy'!J152+'FR-16(7)(v)-9 TRANS Cust'!J152+'FR-16(7)(v)-11 DIST Demand'!J152+'FR-16(7)(v)-12 DIST Energy'!J152+'FR-16(7)(v)-13 DIST Cust'!J152-'FR-16(7)(v)-14 TOTAL CLASS'!J152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K152+'FR-16(7)(v)-4 PROD Energy'!K152+'FR-16(7)(v)-5 PROD Cust'!K152+'FR-16(7)(v)-7 TRANS Demand'!K152+'FR-16(7)(v)-8 TRANS Energy'!K152+'FR-16(7)(v)-9 TRANS Cust'!K152+'FR-16(7)(v)-11 DIST Demand'!K152+'FR-16(7)(v)-12 DIST Energy'!K152+'FR-16(7)(v)-13 DIST Cust'!K152-'FR-16(7)(v)-14 TOTAL CLASS'!K152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L152+'FR-16(7)(v)-4 PROD Energy'!L152+'FR-16(7)(v)-5 PROD Cust'!L152+'FR-16(7)(v)-7 TRANS Demand'!L152+'FR-16(7)(v)-8 TRANS Energy'!L152+'FR-16(7)(v)-9 TRANS Cust'!L152+'FR-16(7)(v)-11 DIST Demand'!L152+'FR-16(7)(v)-12 DIST Energy'!L152+'FR-16(7)(v)-13 DIST Cust'!L152-'FR-16(7)(v)-14 TOTAL CLASS'!L152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M152+'FR-16(7)(v)-4 PROD Energy'!M152+'FR-16(7)(v)-5 PROD Cust'!M152+'FR-16(7)(v)-7 TRANS Demand'!M152+'FR-16(7)(v)-8 TRANS Energy'!M152+'FR-16(7)(v)-9 TRANS Cust'!M152+'FR-16(7)(v)-11 DIST Demand'!M152+'FR-16(7)(v)-12 DIST Energy'!M152+'FR-16(7)(v)-13 DIST Cust'!M152-'FR-16(7)(v)-14 TOTAL CLASS'!M152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N152+'FR-16(7)(v)-4 PROD Energy'!N152+'FR-16(7)(v)-5 PROD Cust'!N152+'FR-16(7)(v)-7 TRANS Demand'!N152+'FR-16(7)(v)-8 TRANS Energy'!N152+'FR-16(7)(v)-9 TRANS Cust'!N152+'FR-16(7)(v)-11 DIST Demand'!N152+'FR-16(7)(v)-12 DIST Energy'!N152+'FR-16(7)(v)-13 DIST Cust'!N152-'FR-16(7)(v)-14 TOTAL CLASS'!N152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O152+'FR-16(7)(v)-4 PROD Energy'!O152+'FR-16(7)(v)-5 PROD Cust'!O152+'FR-16(7)(v)-7 TRANS Demand'!O152+'FR-16(7)(v)-8 TRANS Energy'!O152+'FR-16(7)(v)-9 TRANS Cust'!O152+'FR-16(7)(v)-11 DIST Demand'!O152+'FR-16(7)(v)-12 DIST Energy'!O152+'FR-16(7)(v)-13 DIST Cust'!O152-'FR-16(7)(v)-14 TOTAL CLASS'!O152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P152+'FR-16(7)(v)-4 PROD Energy'!P152+'FR-16(7)(v)-5 PROD Cust'!P152+'FR-16(7)(v)-7 TRANS Demand'!P152+'FR-16(7)(v)-8 TRANS Energy'!P152+'FR-16(7)(v)-9 TRANS Cust'!P152+'FR-16(7)(v)-11 DIST Demand'!P152+'FR-16(7)(v)-12 DIST Energy'!P152+'FR-16(7)(v)-13 DIST Cust'!P152-'FR-16(7)(v)-14 TOTAL CLASS'!P152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q152+'FR-16(7)(v)-4 PROD Energy'!Q152+'FR-16(7)(v)-5 PROD Cust'!Q152+'FR-16(7)(v)-7 TRANS Demand'!Q152+'FR-16(7)(v)-8 TRANS Energy'!Q152+'FR-16(7)(v)-9 TRANS Cust'!Q152+'FR-16(7)(v)-11 DIST Demand'!Q152+'FR-16(7)(v)-12 DIST Energy'!Q152+'FR-16(7)(v)-13 DIST Cust'!Q152-'FR-16(7)(v)-14 TOTAL CLASS'!Q152","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F153+'FR-16(7)(v)-4 PROD Energy'!F153+'FR-16(7)(v)-5 PROD Cust'!F153+'FR-16(7)(v)-7 TRANS Demand'!F153+'FR-16(7)(v)-8 TRANS Energy'!F153+'FR-16(7)(v)-9 TRANS Cust'!F153+'FR-16(7)(v)-11 DIST Demand'!F153+'FR-16(7)(v)-12 DIST Energy'!F153+'FR-16(7)(v)-13 DIST Cust'!F153-'FR-16(7)(v)-14 TOTAL CLASS'!F153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G153+'FR-16(7)(v)-4 PROD Energy'!G153+'FR-16(7)(v)-5 PROD Cust'!G153+'FR-16(7)(v)-7 TRANS Demand'!G153+'FR-16(7)(v)-8 TRANS Energy'!G153+'FR-16(7)(v)-9 TRANS Cust'!G153+'FR-16(7)(v)-11 DIST Demand'!G153+'FR-16(7)(v)-12 DIST Energy'!G153+'FR-16(7)(v)-13 DIST Cust'!G153-'FR-16(7)(v)-14 TOTAL CLASS'!G153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H153+'FR-16(7)(v)-4 PROD Energy'!H153+'FR-16(7)(v)-5 PROD Cust'!H153+'FR-16(7)(v)-7 TRANS Demand'!H153+'FR-16(7)(v)-8 TRANS Energy'!H153+'FR-16(7)(v)-9 TRANS Cust'!H153+'FR-16(7)(v)-11 DIST Demand'!H153+'FR-16(7)(v)-12 DIST Energy'!H153+'FR-16(7)(v)-13 DIST Cust'!H153-'FR-16(7)(v)-14 TOTAL CLASS'!H153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I153+'FR-16(7)(v)-4 PROD Energy'!I153+'FR-16(7)(v)-5 PROD Cust'!I153+'FR-16(7)(v)-7 TRANS Demand'!I153+'FR-16(7)(v)-8 TRANS Energy'!I153+'FR-16(7)(v)-9 TRANS Cust'!I153+'FR-16(7)(v)-11 DIST Demand'!I153+'FR-16(7)(v)-12 DIST Energy'!I153+'FR-16(7)(v)-13 DIST Cust'!I153-'FR-16(7)(v)-14 TOTAL CLASS'!I153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J153+'FR-16(7)(v)-4 PROD Energy'!J153+'FR-16(7)(v)-5 PROD Cust'!J153+'FR-16(7)(v)-7 TRANS Demand'!J153+'FR-16(7)(v)-8 TRANS Energy'!J153+'FR-16(7)(v)-9 TRANS Cust'!J153+'FR-16(7)(v)-11 DIST Demand'!J153+'FR-16(7)(v)-12 DIST Energy'!J153+'FR-16(7)(v)-13 DIST Cust'!J153-'FR-16(7)(v)-14 TOTAL CLASS'!J153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K153+'FR-16(7)(v)-4 PROD Energy'!K153+'FR-16(7)(v)-5 PROD Cust'!K153+'FR-16(7)(v)-7 TRANS Demand'!K153+'FR-16(7)(v)-8 TRANS Energy'!K153+'FR-16(7)(v)-9 TRANS Cust'!K153+'FR-16(7)(v)-11 DIST Demand'!K153+'FR-16(7)(v)-12 DIST Energy'!K153+'FR-16(7)(v)-13 DIST Cust'!K153-'FR-16(7)(v)-14 TOTAL CLASS'!K153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L153+'FR-16(7)(v)-4 PROD Energy'!L153+'FR-16(7)(v)-5 PROD Cust'!L153+'FR-16(7)(v)-7 TRANS Demand'!L153+'FR-16(7)(v)-8 TRANS Energy'!L153+'FR-16(7)(v)-9 TRANS Cust'!L153+'FR-16(7)(v)-11 DIST Demand'!L153+'FR-16(7)(v)-12 DIST Energy'!L153+'FR-16(7)(v)-13 DIST Cust'!L153-'FR-16(7)(v)-14 TOTAL CLASS'!L153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M153+'FR-16(7)(v)-4 PROD Energy'!M153+'FR-16(7)(v)-5 PROD Cust'!M153+'FR-16(7)(v)-7 TRANS Demand'!M153+'FR-16(7)(v)-8 TRANS Energy'!M153+'FR-16(7)(v)-9 TRANS Cust'!M153+'FR-16(7)(v)-11 DIST Demand'!M153+'FR-16(7)(v)-12 DIST Energy'!M153+'FR-16(7)(v)-13 DIST Cust'!M153-'FR-16(7)(v)-14 TOTAL CLASS'!M153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N153+'FR-16(7)(v)-4 PROD Energy'!N153+'FR-16(7)(v)-5 PROD Cust'!N153+'FR-16(7)(v)-7 TRANS Demand'!N153+'FR-16(7)(v)-8 TRANS Energy'!N153+'FR-16(7)(v)-9 TRANS Cust'!N153+'FR-16(7)(v)-11 DIST Demand'!N153+'FR-16(7)(v)-12 DIST Energy'!N153+'FR-16(7)(v)-13 DIST Cust'!N153-'FR-16(7)(v)-14 TOTAL CLASS'!N153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O153+'FR-16(7)(v)-4 PROD Energy'!O153+'FR-16(7)(v)-5 PROD Cust'!O153+'FR-16(7)(v)-7 TRANS Demand'!O153+'FR-16(7)(v)-8 TRANS Energy'!O153+'FR-16(7)(v)-9 TRANS Cust'!O153+'FR-16(7)(v)-11 DIST Demand'!O153+'FR-16(7)(v)-12 DIST Energy'!O153+'FR-16(7)(v)-13 DIST Cust'!O153-'FR-16(7)(v)-14 TOTAL CLASS'!O153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P153+'FR-16(7)(v)-4 PROD Energy'!P153+'FR-16(7)(v)-5 PROD Cust'!P153+'FR-16(7)(v)-7 TRANS Demand'!P153+'FR-16(7)(v)-8 TRANS Energy'!P153+'FR-16(7)(v)-9 TRANS Cust'!P153+'FR-16(7)(v)-11 DIST Demand'!P153+'FR-16(7)(v)-12 DIST Energy'!P153+'FR-16(7)(v)-13 DIST Cust'!P153-'FR-16(7)(v)-14 TOTAL CLASS'!P153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q153+'FR-16(7)(v)-4 PROD Energy'!Q153+'FR-16(7)(v)-5 PROD Cust'!Q153+'FR-16(7)(v)-7 TRANS Demand'!Q153+'FR-16(7)(v)-8 TRANS Energy'!Q153+'FR-16(7)(v)-9 TRANS Cust'!Q153+'FR-16(7)(v)-11 DIST Demand'!Q153+'FR-16(7)(v)-12 DIST Energy'!Q153+'FR-16(7)(v)-13 DIST Cust'!Q153-'FR-16(7)(v)-14 TOTAL CLASS'!Q153","v":0},0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F154+'FR-16(7)(v)-4 PROD Energy'!F154+'FR-16(7)(v)-5 PROD Cust'!F154+'FR-16(7)(v)-7 TRANS Demand'!F154+'FR-16(7)(v)-8 TRANS Energy'!F154+'FR-16(7)(v)-9 TRANS Cust'!F154+'FR-16(7)(v)-11 DIST Demand'!F154+'FR-16(7)(v)-12 DIST Energy'!F154+'FR-16(7)(v)-13 DIST Cust'!F154-'FR-16(7)(v)-14 TOTAL CLASS'!F154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G154+'FR-16(7)(v)-4 PROD Energy'!G154+'FR-16(7)(v)-5 PROD Cust'!G154+'FR-16(7)(v)-7 TRANS Demand'!G154+'FR-16(7)(v)-8 TRANS Energy'!G154+'FR-16(7)(v)-9 TRANS Cust'!G154+'FR-16(7)(v)-11 DIST Demand'!G154+'FR-16(7)(v)-12 DIST Energy'!G154+'FR-16(7)(v)-13 DIST Cust'!G154-'FR-16(7)(v)-14 TOTAL CLASS'!G154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H154+'FR-16(7)(v)-4 PROD Energy'!H154+'FR-16(7)(v)-5 PROD Cust'!H154+'FR-16(7)(v)-7 TRANS Demand'!H154+'FR-16(7)(v)-8 TRANS Energy'!H154+'FR-16(7)(v)-9 TRANS Cust'!H154+'FR-16(7)(v)-11 DIST Demand'!H154+'FR-16(7)(v)-12 DIST Energy'!H154+'FR-16(7)(v)-13 DIST Cust'!H154-'FR-16(7)(v)-14 TOTAL CLASS'!H154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I154+'FR-16(7)(v)-4 PROD Energy'!I154+'FR-16(7)(v)-5 PROD Cust'!I154+'FR-16(7)(v)-7 TRANS Demand'!I154+'FR-16(7)(v)-8 TRANS Energy'!I154+'FR-16(7)(v)-9 TRANS Cust'!I154+'FR-16(7)(v)-11 DIST Demand'!I154+'FR-16(7)(v)-12 DIST Energy'!I154+'FR-16(7)(v)-13 DIST Cust'!I154-'FR-16(7)(v)-14 TOTAL CLASS'!I154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J154+'FR-16(7)(v)-4 PROD Energy'!J154+'FR-16(7)(v)-5 PROD Cust'!J154+'FR-16(7)(v)-7 TRANS Demand'!J154+'FR-16(7)(v)-8 TRANS Energy'!J154+'FR-16(7)(v)-9 TRANS Cust'!J154+'FR-16(7)(v)-11 DIST Demand'!J154+'FR-16(7)(v)-12 DIST Energy'!J154+'FR-16(7)(v)-13 DIST Cust'!J154-'FR-16(7)(v)-14 TOTAL CLASS'!J154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K154+'FR-16(7)(v)-4 PROD Energy'!K154+'FR-16(7)(v)-5 PROD Cust'!K154+'FR-16(7)(v)-7 TRANS Demand'!K154+'FR-16(7)(v)-8 TRANS Energy'!K154+'FR-16(7)(v)-9 TRANS Cust'!K154+'FR-16(7)(v)-11 DIST Demand'!K154+'FR-16(7)(v)-12 DIST Energy'!K154+'FR-16(7)(v)-13 DIST Cust'!K154-'FR-16(7)(v)-14 TOTAL CLASS'!K154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L154+'FR-16(7)(v)-4 PROD Energy'!L154+'FR-16(7)(v)-5 PROD Cust'!L154+'FR-16(7)(v)-7 TRANS Demand'!L154+'FR-16(7)(v)-8 TRANS Energy'!L154+'FR-16(7)(v)-9 TRANS Cust'!L154+'FR-16(7)(v)-11 DIST Demand'!L154+'FR-16(7)(v)-12 DIST Energy'!L154+'FR-16(7)(v)-13 DIST Cust'!L154-'FR-16(7)(v)-14 TOTAL CLASS'!L154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M154+'FR-16(7)(v)-4 PROD Energy'!M154+'FR-16(7)(v)-5 PROD Cust'!M154+'FR-16(7)(v)-7 TRANS Demand'!M154+'FR-16(7)(v)-8 TRANS Energy'!M154+'FR-16(7)(v)-9 TRANS Cust'!M154+'FR-16(7)(v)-11 DIST Demand'!M154+'FR-16(7)(v)-12 DIST Energy'!M154+'FR-16(7)(v)-13 DIST Cust'!M154-'FR-16(7)(v)-14 TOTAL CLASS'!M154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N154+'FR-16(7)(v)-4 PROD Energy'!N154+'FR-16(7)(v)-5 PROD Cust'!N154+'FR-16(7)(v)-7 TRANS Demand'!N154+'FR-16(7)(v)-8 TRANS Energy'!N154+'FR-16(7)(v)-9 TRANS Cust'!N154+'FR-16(7)(v)-11 DIST Demand'!N154+'FR-16(7)(v)-12 DIST Energy'!N154+'FR-16(7)(v)-13 DIST Cust'!N154-'FR-16(7)(v)-14 TOTAL CLASS'!N154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O154+'FR-16(7)(v)-4 PROD Energy'!O154+'FR-16(7)(v)-5 PROD Cust'!O154+'FR-16(7)(v)-7 TRANS Demand'!O154+'FR-16(7)(v)-8 TRANS Energy'!O154+'FR-16(7)(v)-9 TRANS Cust'!O154+'FR-16(7)(v)-11 DIST Demand'!O154+'FR-16(7)(v)-12 DIST Energy'!O154+'FR-16(7)(v)-13 DIST Cust'!O154-'FR-16(7)(v)-14 TOTAL CLASS'!O154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P154+'FR-16(7)(v)-4 PROD Energy'!P154+'FR-16(7)(v)-5 PROD Cust'!P154+'FR-16(7)(v)-7 TRANS Demand'!P154+'FR-16(7)(v)-8 TRANS Energy'!P154+'FR-16(7)(v)-9 TRANS Cust'!P154+'FR-16(7)(v)-11 DIST Demand'!P154+'FR-16(7)(v)-12 DIST Energy'!P154+'FR-16(7)(v)-13 DIST Cust'!P154-'FR-16(7)(v)-14 TOTAL CLASS'!P154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q154+'FR-16(7)(v)-4 PROD Energy'!Q154+'FR-16(7)(v)-5 PROD Cust'!Q154+'FR-16(7)(v)-7 TRANS Demand'!Q154+'FR-16(7)(v)-8 TRANS Energy'!Q154+'FR-16(7)(v)-9 TRANS Cust'!Q154+'FR-16(7)(v)-11 DIST Demand'!Q154+'FR-16(7)(v)-12 DIST Energy'!Q154+'FR-16(7)(v)-13 DIST Cust'!Q154-'FR-16(7)(v)-14 TOTAL CLASS'!Q154","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F155+'FR-16(7)(v)-4 PROD Energy'!F155+'FR-16(7)(v)-5 PROD Cust'!F155+'FR-16(7)(v)-7 TRANS Demand'!F155+'FR-16(7)(v)-8 TRANS Energy'!F155+'FR-16(7)(v)-9 TRANS Cust'!F155+'FR-16(7)(v)-11 DIST Demand'!F155+'FR-16(7)(v)-12 DIST Energy'!F155+'FR-16(7)(v)-13 DIST Cust'!F155-'FR-16(7)(v)-14 TOTAL CLASS'!F155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G155+'FR-16(7)(v)-4 PROD Energy'!G155+'FR-16(7)(v)-5 PROD Cust'!G155+'FR-16(7)(v)-7 TRANS Demand'!G155+'FR-16(7)(v)-8 TRANS Energy'!G155+'FR-16(7)(v)-9 TRANS Cust'!G155+'FR-16(7)(v)-11 DIST Demand'!G155+'FR-16(7)(v)-12 DIST Energy'!G155+'FR-16(7)(v)-13 DIST Cust'!G155-'FR-16(7)(v)-14 TOTAL CLASS'!G155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H155+'FR-16(7)(v)-4 PROD Energy'!H155+'FR-16(7)(v)-5 PROD Cust'!H155+'FR-16(7)(v)-7 TRANS Demand'!H155+'FR-16(7)(v)-8 TRANS Energy'!H155+'FR-16(7)(v)-9 TRANS Cust'!H155+'FR-16(7)(v)-11 DIST Demand'!H155+'FR-16(7)(v)-12 DIST Energy'!H155+'FR-16(7)(v)-13 DIST Cust'!H155-'FR-16(7)(v)-14 TOTAL CLASS'!H155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I155+'FR-16(7)(v)-4 PROD Energy'!I155+'FR-16(7)(v)-5 PROD Cust'!I155+'FR-16(7)(v)-7 TRANS Demand'!I155+'FR-16(7)(v)-8 TRANS Energy'!I155+'FR-16(7)(v)-9 TRANS Cust'!I155+'FR-16(7)(v)-11 DIST Demand'!I155+'FR-16(7)(v)-12 DIST Energy'!I155+'FR-16(7)(v)-13 DIST Cust'!I155-'FR-16(7)(v)-14 TOTAL CLASS'!I155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J155+'FR-16(7)(v)-4 PROD Energy'!J155+'FR-16(7)(v)-5 PROD Cust'!J155+'FR-16(7)(v)-7 TRANS Demand'!J155+'FR-16(7)(v)-8 TRANS Energy'!J155+'FR-16(7)(v)-9 TRANS Cust'!J155+'FR-16(7)(v)-11 DIST Demand'!J155+'FR-16(7)(v)-12 DIST Energy'!J155+'FR-16(7)(v)-13 DIST Cust'!J155-'FR-16(7)(v)-14 TOTAL CLASS'!J155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K155+'FR-16(7)(v)-4 PROD Energy'!K155+'FR-16(7)(v)-5 PROD Cust'!K155+'FR-16(7)(v)-7 TRANS Demand'!K155+'FR-16(7)(v)-8 TRANS Energy'!K155+'FR-16(7)(v)-9 TRANS Cust'!K155+'FR-16(7)(v)-11 DIST Demand'!K155+'FR-16(7)(v)-12 DIST Energy'!K155+'FR-16(7)(v)-13 DIST Cust'!K155-'FR-16(7)(v)-14 TOTAL CLASS'!K155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L155+'FR-16(7)(v)-4 PROD Energy'!L155+'FR-16(7)(v)-5 PROD Cust'!L155+'FR-16(7)(v)-7 TRANS Demand'!L155+'FR-16(7)(v)-8 TRANS Energy'!L155+'FR-16(7)(v)-9 TRANS Cust'!L155+'FR-16(7)(v)-11 DIST Demand'!L155+'FR-16(7)(v)-12 DIST Energy'!L155+'FR-16(7)(v)-13 DIST Cust'!L155-'FR-16(7)(v)-14 TOTAL CLASS'!L155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M155+'FR-16(7)(v)-4 PROD Energy'!M155+'FR-16(7)(v)-5 PROD Cust'!M155+'FR-16(7)(v)-7 TRANS Demand'!M155+'FR-16(7)(v)-8 TRANS Energy'!M155+'FR-16(7)(v)-9 TRANS Cust'!M155+'FR-16(7)(v)-11 DIST Demand'!M155+'FR-16(7)(v)-12 DIST Energy'!M155+'FR-16(7)(v)-13 DIST Cust'!M155-'FR-16(7)(v)-14 TOTAL CLASS'!M155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N155+'FR-16(7)(v)-4 PROD Energy'!N155+'FR-16(7)(v)-5 PROD Cust'!N155+'FR-16(7)(v)-7 TRANS Demand'!N155+'FR-16(7)(v)-8 TRANS Energy'!N155+'FR-16(7)(v)-9 TRANS Cust'!N155+'FR-16(7)(v)-11 DIST Demand'!N155+'FR-16(7)(v)-12 DIST Energy'!N155+'FR-16(7)(v)-13 DIST Cust'!N155-'FR-16(7)(v)-14 TOTAL CLASS'!N155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O155+'FR-16(7)(v)-4 PROD Energy'!O155+'FR-16(7)(v)-5 PROD Cust'!O155+'FR-16(7)(v)-7 TRANS Demand'!O155+'FR-16(7)(v)-8 TRANS Energy'!O155+'FR-16(7)(v)-9 TRANS Cust'!O155+'FR-16(7)(v)-11 DIST Demand'!O155+'FR-16(7)(v)-12 DIST Energy'!O155+'FR-16(7)(v)-13 DIST Cust'!O155-'FR-16(7)(v)-14 TOTAL CLASS'!O155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P155+'FR-16(7)(v)-4 PROD Energy'!P155+'FR-16(7)(v)-5 PROD Cust'!P155+'FR-16(7)(v)-7 TRANS Demand'!P155+'FR-16(7)(v)-8 TRANS Energy'!P155+'FR-16(7)(v)-9 TRANS Cust'!P155+'FR-16(7)(v)-11 DIST Demand'!P155+'FR-16(7)(v)-12 DIST Energy'!P155+'FR-16(7)(v)-13 DIST Cust'!P155-'FR-16(7)(v)-14 TOTAL CLASS'!P155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q155+'FR-16(7)(v)-4 PROD Energy'!Q155+'FR-16(7)(v)-5 PROD Cust'!Q155+'FR-16(7)(v)-7 TRANS Demand'!Q155+'FR-16(7)(v)-8 TRANS Energy'!Q155+'FR-16(7)(v)-9 TRANS Cust'!Q155+'FR-16(7)(v)-11 DIST Demand'!Q155+'FR-16(7)(v)-12 DIST Energy'!Q155+'FR-16(7)(v)-13 DIST Cust'!Q155-'FR-16(7)(v)-14 TOTAL CLASS'!Q155","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F156+'FR-16(7)(v)-4 PROD Energy'!F156+'FR-16(7)(v)-5 PROD Cust'!F156+'FR-16(7)(v)-7 TRANS Demand'!F156+'FR-16(7)(v)-8 TRANS Energy'!F156+'FR-16(7)(v)-9 TRANS Cust'!F156+'FR-16(7)(v)-11 DIST Demand'!F156+'FR-16(7)(v)-12 DIST Energy'!F156+'FR-16(7)(v)-13 DIST Cust'!F156-'FR-16(7)(v)-14 TOTAL CLASS'!F156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G156+'FR-16(7)(v)-4 PROD Energy'!G156+'FR-16(7)(v)-5 PROD Cust'!G156+'FR-16(7)(v)-7 TRANS Demand'!G156+'FR-16(7)(v)-8 TRANS Energy'!G156+'FR-16(7)(v)-9 TRANS Cust'!G156+'FR-16(7)(v)-11 DIST Demand'!G156+'FR-16(7)(v)-12 DIST Energy'!G156+'FR-16(7)(v)-13 DIST Cust'!G156-'FR-16(7)(v)-14 TOTAL CLASS'!G156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H156+'FR-16(7)(v)-4 PROD Energy'!H156+'FR-16(7)(v)-5 PROD Cust'!H156+'FR-16(7)(v)-7 TRANS Demand'!H156+'FR-16(7)(v)-8 TRANS Energy'!H156+'FR-16(7)(v)-9 TRANS Cust'!H156+'FR-16(7)(v)-11 DIST Demand'!H156+'FR-16(7)(v)-12 DIST Energy'!H156+'FR-16(7)(v)-13 DIST Cust'!H156-'FR-16(7)(v)-14 TOTAL CLASS'!H156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I156+'FR-16(7)(v)-4 PROD Energy'!I156+'FR-16(7)(v)-5 PROD Cust'!I156+'FR-16(7)(v)-7 TRANS Demand'!I156+'FR-16(7)(v)-8 TRANS Energy'!I156+'FR-16(7)(v)-9 TRANS Cust'!I156+'FR-16(7)(v)-11 DIST Demand'!I156+'FR-16(7)(v)-12 DIST Energy'!I156+'FR-16(7)(v)-13 DIST Cust'!I156-'FR-16(7)(v)-14 TOTAL CLASS'!I156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J156+'FR-16(7)(v)-4 PROD Energy'!J156+'FR-16(7)(v)-5 PROD Cust'!J156+'FR-16(7)(v)-7 TRANS Demand'!J156+'FR-16(7)(v)-8 TRANS Energy'!J156+'FR-16(7)(v)-9 TRANS Cust'!J156+'FR-16(7)(v)-11 DIST Demand'!J156+'FR-16(7)(v)-12 DIST Energy'!J156+'FR-16(7)(v)-13 DIST Cust'!J156-'FR-16(7)(v)-14 TOTAL CLASS'!J156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K156+'FR-16(7)(v)-4 PROD Energy'!K156+'FR-16(7)(v)-5 PROD Cust'!K156+'FR-16(7)(v)-7 TRANS Demand'!K156+'FR-16(7)(v)-8 TRANS Energy'!K156+'FR-16(7)(v)-9 TRANS Cust'!K156+'FR-16(7)(v)-11 DIST Demand'!K156+'FR-16(7)(v)-12 DIST Energy'!K156+'FR-16(7)(v)-13 DIST Cust'!K156-'FR-16(7)(v)-14 TOTAL CLASS'!K156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L156+'FR-16(7)(v)-4 PROD Energy'!L156+'FR-16(7)(v)-5 PROD Cust'!L156+'FR-16(7)(v)-7 TRANS Demand'!L156+'FR-16(7)(v)-8 TRANS Energy'!L156+'FR-16(7)(v)-9 TRANS Cust'!L156+'FR-16(7)(v)-11 DIST Demand'!L156+'FR-16(7)(v)-12 DIST Energy'!L156+'FR-16(7)(v)-13 DIST Cust'!L156-'FR-16(7)(v)-14 TOTAL CLASS'!L156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M156+'FR-16(7)(v)-4 PROD Energy'!M156+'FR-16(7)(v)-5 PROD Cust'!M156+'FR-16(7)(v)-7 TRANS Demand'!M156+'FR-16(7)(v)-8 TRANS Energy'!M156+'FR-16(7)(v)-9 TRANS Cust'!M156+'FR-16(7)(v)-11 DIST Demand'!M156+'FR-16(7)(v)-12 DIST Energy'!M156+'FR-16(7)(v)-13 DIST Cust'!M156-'FR-16(7)(v)-14 TOTAL CLASS'!M156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N156+'FR-16(7)(v)-4 PROD Energy'!N156+'FR-16(7)(v)-5 PROD Cust'!N156+'FR-16(7)(v)-7 TRANS Demand'!N156+'FR-16(7)(v)-8 TRANS Energy'!N156+'FR-16(7)(v)-9 TRANS Cust'!N156+'FR-16(7)(v)-11 DIST Demand'!N156+'FR-16(7)(v)-12 DIST Energy'!N156+'FR-16(7)(v)-13 DIST Cust'!N156-'FR-16(7)(v)-14 TOTAL CLASS'!N156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O156+'FR-16(7)(v)-4 PROD Energy'!O156+'FR-16(7)(v)-5 PROD Cust'!O156+'FR-16(7)(v)-7 TRANS Demand'!O156+'FR-16(7)(v)-8 TRANS Energy'!O156+'FR-16(7)(v)-9 TRANS Cust'!O156+'FR-16(7)(v)-11 DIST Demand'!O156+'FR-16(7)(v)-12 DIST Energy'!O156+'FR-16(7)(v)-13 DIST Cust'!O156-'FR-16(7)(v)-14 TOTAL CLASS'!O156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P156+'FR-16(7)(v)-4 PROD Energy'!P156+'FR-16(7)(v)-5 PROD Cust'!P156+'FR-16(7)(v)-7 TRANS Demand'!P156+'FR-16(7)(v)-8 TRANS Energy'!P156+'FR-16(7)(v)-9 TRANS Cust'!P156+'FR-16(7)(v)-11 DIST Demand'!P156+'FR-16(7)(v)-12 DIST Energy'!P156+'FR-16(7)(v)-13 DIST Cust'!P156-'FR-16(7)(v)-14 TOTAL CLASS'!P156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q156+'FR-16(7)(v)-4 PROD Energy'!Q156+'FR-16(7)(v)-5 PROD Cust'!Q156+'FR-16(7)(v)-7 TRANS Demand'!Q156+'FR-16(7)(v)-8 TRANS Energy'!Q156+'FR-16(7)(v)-9 TRANS Cust'!Q156+'FR-16(7)(v)-11 DIST Demand'!Q156+'FR-16(7)(v)-12 DIST Energy'!Q156+'FR-16(7)(v)-13 DIST Cust'!Q156-'FR-16(7)(v)-14 TOTAL CLASS'!Q156","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F157+'FR-16(7)(v)-4 PROD Energy'!F157+'FR-16(7)(v)-5 PROD Cust'!F157+'FR-16(7)(v)-7 TRANS Demand'!F157+'FR-16(7)(v)-8 TRANS Energy'!F157+'FR-16(7)(v)-9 TRANS Cust'!F157+'FR-16(7)(v)-11 DIST Demand'!F157+'FR-16(7)(v)-12 DIST Energy'!F157+'FR-16(7)(v)-13 DIST Cust'!F157-'FR-16(7)(v)-14 TOTAL CLASS'!F157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G157+'FR-16(7)(v)-4 PROD Energy'!G157+'FR-16(7)(v)-5 PROD Cust'!G157+'FR-16(7)(v)-7 TRANS Demand'!G157+'FR-16(7)(v)-8 TRANS Energy'!G157+'FR-16(7)(v)-9 TRANS Cust'!G157+'FR-16(7)(v)-11 DIST Demand'!G157+'FR-16(7)(v)-12 DIST Energy'!G157+'FR-16(7)(v)-13 DIST Cust'!G157-'FR-16(7)(v)-14 TOTAL CLASS'!G157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H157+'FR-16(7)(v)-4 PROD Energy'!H157+'FR-16(7)(v)-5 PROD Cust'!H157+'FR-16(7)(v)-7 TRANS Demand'!H157+'FR-16(7)(v)-8 TRANS Energy'!H157+'FR-16(7)(v)-9 TRANS Cust'!H157+'FR-16(7)(v)-11 DIST Demand'!H157+'FR-16(7)(v)-12 DIST Energy'!H157+'FR-16(7)(v)-13 DIST Cust'!H157-'FR-16(7)(v)-14 TOTAL CLASS'!H157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I157+'FR-16(7)(v)-4 PROD Energy'!I157+'FR-16(7)(v)-5 PROD Cust'!I157+'FR-16(7)(v)-7 TRANS Demand'!I157+'FR-16(7)(v)-8 TRANS Energy'!I157+'FR-16(7)(v)-9 TRANS Cust'!I157+'FR-16(7)(v)-11 DIST Demand'!I157+'FR-16(7)(v)-12 DIST Energy'!I157+'FR-16(7)(v)-13 DIST Cust'!I157-'FR-16(7)(v)-14 TOTAL CLASS'!I157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J157+'FR-16(7)(v)-4 PROD Energy'!J157+'FR-16(7)(v)-5 PROD Cust'!J157+'FR-16(7)(v)-7 TRANS Demand'!J157+'FR-16(7)(v)-8 TRANS Energy'!J157+'FR-16(7)(v)-9 TRANS Cust'!J157+'FR-16(7)(v)-11 DIST Demand'!J157+'FR-16(7)(v)-12 DIST Energy'!J157+'FR-16(7)(v)-13 DIST Cust'!J157-'FR-16(7)(v)-14 TOTAL CLASS'!J157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K157+'FR-16(7)(v)-4 PROD Energy'!K157+'FR-16(7)(v)-5 PROD Cust'!K157+'FR-16(7)(v)-7 TRANS Demand'!K157+'FR-16(7)(v)-8 TRANS Energy'!K157+'FR-16(7)(v)-9 TRANS Cust'!K157+'FR-16(7)(v)-11 DIST Demand'!K157+'FR-16(7)(v)-12 DIST Energy'!K157+'FR-16(7)(v)-13 DIST Cust'!K157-'FR-16(7)(v)-14 TOTAL CLASS'!K157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L157+'FR-16(7)(v)-4 PROD Energy'!L157+'FR-16(7)(v)-5 PROD Cust'!L157+'FR-16(7)(v)-7 TRANS Demand'!L157+'FR-16(7)(v)-8 TRANS Energy'!L157+'FR-16(7)(v)-9 TRANS Cust'!L157+'FR-16(7)(v)-11 DIST Demand'!L157+'FR-16(7)(v)-12 DIST Energy'!L157+'FR-16(7)(v)-13 DIST Cust'!L157-'FR-16(7)(v)-14 TOTAL CLASS'!L157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M157+'FR-16(7)(v)-4 PROD Energy'!M157+'FR-16(7)(v)-5 PROD Cust'!M157+'FR-16(7)(v)-7 TRANS Demand'!M157+'FR-16(7)(v)-8 TRANS Energy'!M157+'FR-16(7)(v)-9 TRANS Cust'!M157+'FR-16(7)(v)-11 DIST Demand'!M157+'FR-16(7)(v)-12 DIST Energy'!M157+'FR-16(7)(v)-13 DIST Cust'!M157-'FR-16(7)(v)-14 TOTAL CLASS'!M157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N157+'FR-16(7)(v)-4 PROD Energy'!N157+'FR-16(7)(v)-5 PROD Cust'!N157+'FR-16(7)(v)-7 TRANS Demand'!N157+'FR-16(7)(v)-8 TRANS Energy'!N157+'FR-16(7)(v)-9 TRANS Cust'!N157+'FR-16(7)(v)-11 DIST Demand'!N157+'FR-16(7)(v)-12 DIST Energy'!N157+'FR-16(7)(v)-13 DIST Cust'!N157-'FR-16(7)(v)-14 TOTAL CLASS'!N157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O157+'FR-16(7)(v)-4 PROD Energy'!O157+'FR-16(7)(v)-5 PROD Cust'!O157+'FR-16(7)(v)-7 TRANS Demand'!O157+'FR-16(7)(v)-8 TRANS Energy'!O157+'FR-16(7)(v)-9 TRANS Cust'!O157+'FR-16(7)(v)-11 DIST Demand'!O157+'FR-16(7)(v)-12 DIST Energy'!O157+'FR-16(7)(v)-13 DIST Cust'!O157-'FR-16(7)(v)-14 TOTAL CLASS'!O157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P157+'FR-16(7)(v)-4 PROD Energy'!P157+'FR-16(7)(v)-5 PROD Cust'!P157+'FR-16(7)(v)-7 TRANS Demand'!P157+'FR-16(7)(v)-8 TRANS Energy'!P157+'FR-16(7)(v)-9 TRANS Cust'!P157+'FR-16(7)(v)-11 DIST Demand'!P157+'FR-16(7)(v)-12 DIST Energy'!P157+'FR-16(7)(v)-13 DIST Cust'!P157-'FR-16(7)(v)-14 TOTAL CLASS'!P157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q157+'FR-16(7)(v)-4 PROD Energy'!Q157+'FR-16(7)(v)-5 PROD Cust'!Q157+'FR-16(7)(v)-7 TRANS Demand'!Q157+'FR-16(7)(v)-8 TRANS Energy'!Q157+'FR-16(7)(v)-9 TRANS Cust'!Q157+'FR-16(7)(v)-11 DIST Demand'!Q157+'FR-16(7)(v)-12 DIST Energy'!Q157+'FR-16(7)(v)-13 DIST Cust'!Q157-'FR-16(7)(v)-14 TOTAL CLASS'!Q157","v":0},0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F158+'FR-16(7)(v)-4 PROD Energy'!F158+'FR-16(7)(v)-5 PROD Cust'!F158+'FR-16(7)(v)-7 TRANS Demand'!F158+'FR-16(7)(v)-8 TRANS Energy'!F158+'FR-16(7)(v)-9 TRANS Cust'!F158+'FR-16(7)(v)-11 DIST Demand'!F158+'FR-16(7)(v)-12 DIST Energy'!F158+'FR-16(7)(v)-13 DIST Cust'!F158-'FR-16(7)(v)-14 TOTAL CLASS'!F158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G158+'FR-16(7)(v)-4 PROD Energy'!G158+'FR-16(7)(v)-5 PROD Cust'!G158+'FR-16(7)(v)-7 TRANS Demand'!G158+'FR-16(7)(v)-8 TRANS Energy'!G158+'FR-16(7)(v)-9 TRANS Cust'!G158+'FR-16(7)(v)-11 DIST Demand'!G158+'FR-16(7)(v)-12 DIST Energy'!G158+'FR-16(7)(v)-13 DIST Cust'!G158-'FR-16(7)(v)-14 TOTAL CLASS'!G158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H158+'FR-16(7)(v)-4 PROD Energy'!H158+'FR-16(7)(v)-5 PROD Cust'!H158+'FR-16(7)(v)-7 TRANS Demand'!H158+'FR-16(7)(v)-8 TRANS Energy'!H158+'FR-16(7)(v)-9 TRANS Cust'!H158+'FR-16(7)(v)-11 DIST Demand'!H158+'FR-16(7)(v)-12 DIST Energy'!H158+'FR-16(7)(v)-13 DIST Cust'!H158-'FR-16(7)(v)-14 TOTAL CLASS'!H158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I158+'FR-16(7)(v)-4 PROD Energy'!I158+'FR-16(7)(v)-5 PROD Cust'!I158+'FR-16(7)(v)-7 TRANS Demand'!I158+'FR-16(7)(v)-8 TRANS Energy'!I158+'FR-16(7)(v)-9 TRANS Cust'!I158+'FR-16(7)(v)-11 DIST Demand'!I158+'FR-16(7)(v)-12 DIST Energy'!I158+'FR-16(7)(v)-13 DIST Cust'!I158-'FR-16(7)(v)-14 TOTAL CLASS'!I158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J158+'FR-16(7)(v)-4 PROD Energy'!J158+'FR-16(7)(v)-5 PROD Cust'!J158+'FR-16(7)(v)-7 TRANS Demand'!J158+'FR-16(7)(v)-8 TRANS Energy'!J158+'FR-16(7)(v)-9 TRANS Cust'!J158+'FR-16(7)(v)-11 DIST Demand'!J158+'FR-16(7)(v)-12 DIST Energy'!J158+'FR-16(7)(v)-13 DIST Cust'!J158-'FR-16(7)(v)-14 TOTAL CLASS'!J158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K158+'FR-16(7)(v)-4 PROD Energy'!K158+'FR-16(7)(v)-5 PROD Cust'!K158+'FR-16(7)(v)-7 TRANS Demand'!K158+'FR-16(7)(v)-8 TRANS Energy'!K158+'FR-16(7)(v)-9 TRANS Cust'!K158+'FR-16(7)(v)-11 DIST Demand'!K158+'FR-16(7)(v)-12 DIST Energy'!K158+'FR-16(7)(v)-13 DIST Cust'!K158-'FR-16(7)(v)-14 TOTAL CLASS'!K158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L158+'FR-16(7)(v)-4 PROD Energy'!L158+'FR-16(7)(v)-5 PROD Cust'!L158+'FR-16(7)(v)-7 TRANS Demand'!L158+'FR-16(7)(v)-8 TRANS Energy'!L158+'FR-16(7)(v)-9 TRANS Cust'!L158+'FR-16(7)(v)-11 DIST Demand'!L158+'FR-16(7)(v)-12 DIST Energy'!L158+'FR-16(7)(v)-13 DIST Cust'!L158-'FR-16(7)(v)-14 TOTAL CLASS'!L158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M158+'FR-16(7)(v)-4 PROD Energy'!M158+'FR-16(7)(v)-5 PROD Cust'!M158+'FR-16(7)(v)-7 TRANS Demand'!M158+'FR-16(7)(v)-8 TRANS Energy'!M158+'FR-16(7)(v)-9 TRANS Cust'!M158+'FR-16(7)(v)-11 DIST Demand'!M158+'FR-16(7)(v)-12 DIST Energy'!M158+'FR-16(7)(v)-13 DIST Cust'!M158-'FR-16(7)(v)-14 TOTAL CLASS'!M158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N158+'FR-16(7)(v)-4 PROD Energy'!N158+'FR-16(7)(v)-5 PROD Cust'!N158+'FR-16(7)(v)-7 TRANS Demand'!N158+'FR-16(7)(v)-8 TRANS Energy'!N158+'FR-16(7)(v)-9 TRANS Cust'!N158+'FR-16(7)(v)-11 DIST Demand'!N158+'FR-16(7)(v)-12 DIST Energy'!N158+'FR-16(7)(v)-13 DIST Cust'!N158-'FR-16(7)(v)-14 TOTAL CLASS'!N158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O158+'FR-16(7)(v)-4 PROD Energy'!O158+'FR-16(7)(v)-5 PROD Cust'!O158+'FR-16(7)(v)-7 TRANS Demand'!O158+'FR-16(7)(v)-8 TRANS Energy'!O158+'FR-16(7)(v)-9 TRANS Cust'!O158+'FR-16(7)(v)-11 DIST Demand'!O158+'FR-16(7)(v)-12 DIST Energy'!O158+'FR-16(7)(v)-13 DIST Cust'!O158-'FR-16(7)(v)-14 TOTAL CLASS'!O158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P158+'FR-16(7)(v)-4 PROD Energy'!P158+'FR-16(7)(v)-5 PROD Cust'!P158+'FR-16(7)(v)-7 TRANS Demand'!P158+'FR-16(7)(v)-8 TRANS Energy'!P158+'FR-16(7)(v)-9 TRANS Cust'!P158+'FR-16(7)(v)-11 DIST Demand'!P158+'FR-16(7)(v)-12 DIST Energy'!P158+'FR-16(7)(v)-13 DIST Cust'!P158-'FR-16(7)(v)-14 TOTAL CLASS'!P158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q158+'FR-16(7)(v)-4 PROD Energy'!Q158+'FR-16(7)(v)-5 PROD Cust'!Q158+'FR-16(7)(v)-7 TRANS Demand'!Q158+'FR-16(7)(v)-8 TRANS Energy'!Q158+'FR-16(7)(v)-9 TRANS Cust'!Q158+'FR-16(7)(v)-11 DIST Demand'!Q158+'FR-16(7)(v)-12 DIST Energy'!Q158+'FR-16(7)(v)-13 DIST Cust'!Q158-'FR-16(7)(v)-14 TOTAL CLASS'!Q158","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F159+'FR-16(7)(v)-4 PROD Energy'!F159+'FR-16(7)(v)-5 PROD Cust'!F159+'FR-16(7)(v)-7 TRANS Demand'!F159+'FR-16(7)(v)-8 TRANS Energy'!F159+'FR-16(7)(v)-9 TRANS Cust'!F159+'FR-16(7)(v)-11 DIST Demand'!F159+'FR-16(7)(v)-12 DIST Energy'!F159+'FR-16(7)(v)-13 DIST Cust'!F159-'FR-16(7)(v)-14 TOTAL CLASS'!F159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G159+'FR-16(7)(v)-4 PROD Energy'!G159+'FR-16(7)(v)-5 PROD Cust'!G159+'FR-16(7)(v)-7 TRANS Demand'!G159+'FR-16(7)(v)-8 TRANS Energy'!G159+'FR-16(7)(v)-9 TRANS Cust'!G159+'FR-16(7)(v)-11 DIST Demand'!G159+'FR-16(7)(v)-12 DIST Energy'!G159+'FR-16(7)(v)-13 DIST Cust'!G159-'FR-16(7)(v)-14 TOTAL CLASS'!G159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H159+'FR-16(7)(v)-4 PROD Energy'!H159+'FR-16(7)(v)-5 PROD Cust'!H159+'FR-16(7)(v)-7 TRANS Demand'!H159+'FR-16(7)(v)-8 TRANS Energy'!H159+'FR-16(7)(v)-9 TRANS Cust'!H159+'FR-16(7)(v)-11 DIST Demand'!H159+'FR-16(7)(v)-12 DIST Energy'!H159+'FR-16(7)(v)-13 DIST Cust'!H159-'FR-16(7)(v)-14 TOTAL CLASS'!H159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I159+'FR-16(7)(v)-4 PROD Energy'!I159+'FR-16(7)(v)-5 PROD Cust'!I159+'FR-16(7)(v)-7 TRANS Demand'!I159+'FR-16(7)(v)-8 TRANS Energy'!I159+'FR-16(7)(v)-9 TRANS Cust'!I159+'FR-16(7)(v)-11 DIST Demand'!I159+'FR-16(7)(v)-12 DIST Energy'!I159+'FR-16(7)(v)-13 DIST Cust'!I159-'FR-16(7)(v)-14 TOTAL CLASS'!I159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J159+'FR-16(7)(v)-4 PROD Energy'!J159+'FR-16(7)(v)-5 PROD Cust'!J159+'FR-16(7)(v)-7 TRANS Demand'!J159+'FR-16(7)(v)-8 TRANS Energy'!J159+'FR-16(7)(v)-9 TRANS Cust'!J159+'FR-16(7)(v)-11 DIST Demand'!J159+'FR-16(7)(v)-12 DIST Energy'!J159+'FR-16(7)(v)-13 DIST Cust'!J159-'FR-16(7)(v)-14 TOTAL CLASS'!J159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K159+'FR-16(7)(v)-4 PROD Energy'!K159+'FR-16(7)(v)-5 PROD Cust'!K159+'FR-16(7)(v)-7 TRANS Demand'!K159+'FR-16(7)(v)-8 TRANS Energy'!K159+'FR-16(7)(v)-9 TRANS Cust'!K159+'FR-16(7)(v)-11 DIST Demand'!K159+'FR-16(7)(v)-12 DIST Energy'!K159+'FR-16(7)(v)-13 DIST Cust'!K159-'FR-16(7)(v)-14 TOTAL CLASS'!K159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L159+'FR-16(7)(v)-4 PROD Energy'!L159+'FR-16(7)(v)-5 PROD Cust'!L159+'FR-16(7)(v)-7 TRANS Demand'!L159+'FR-16(7)(v)-8 TRANS Energy'!L159+'FR-16(7)(v)-9 TRANS Cust'!L159+'FR-16(7)(v)-11 DIST Demand'!L159+'FR-16(7)(v)-12 DIST Energy'!L159+'FR-16(7)(v)-13 DIST Cust'!L159-'FR-16(7)(v)-14 TOTAL CLASS'!L159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M159+'FR-16(7)(v)-4 PROD Energy'!M159+'FR-16(7)(v)-5 PROD Cust'!M159+'FR-16(7)(v)-7 TRANS Demand'!M159+'FR-16(7)(v)-8 TRANS Energy'!M159+'FR-16(7)(v)-9 TRANS Cust'!M159+'FR-16(7)(v)-11 DIST Demand'!M159+'FR-16(7)(v)-12 DIST Energy'!M159+'FR-16(7)(v)-13 DIST Cust'!M159-'FR-16(7)(v)-14 TOTAL CLASS'!M159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N159+'FR-16(7)(v)-4 PROD Energy'!N159+'FR-16(7)(v)-5 PROD Cust'!N159+'FR-16(7)(v)-7 TRANS Demand'!N159+'FR-16(7)(v)-8 TRANS Energy'!N159+'FR-16(7)(v)-9 TRANS Cust'!N159+'FR-16(7)(v)-11 DIST Demand'!N159+'FR-16(7)(v)-12 DIST Energy'!N159+'FR-16(7)(v)-13 DIST Cust'!N159-'FR-16(7)(v)-14 TOTAL CLASS'!N159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O159+'FR-16(7)(v)-4 PROD Energy'!O159+'FR-16(7)(v)-5 PROD Cust'!O159+'FR-16(7)(v)-7 TRANS Demand'!O159+'FR-16(7)(v)-8 TRANS Energy'!O159+'FR-16(7)(v)-9 TRANS Cust'!O159+'FR-16(7)(v)-11 DIST Demand'!O159+'FR-16(7)(v)-12 DIST Energy'!O159+'FR-16(7)(v)-13 DIST Cust'!O159-'FR-16(7)(v)-14 TOTAL CLASS'!O159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P159+'FR-16(7)(v)-4 PROD Energy'!P159+'FR-16(7)(v)-5 PROD Cust'!P159+'FR-16(7)(v)-7 TRANS Demand'!P159+'FR-16(7)(v)-8 TRANS Energy'!P159+'FR-16(7)(v)-9 TRANS Cust'!P159+'FR-16(7)(v)-11 DIST Demand'!P159+'FR-16(7)(v)-12 DIST Energy'!P159+'FR-16(7)(v)-13 DIST Cust'!P159-'FR-16(7)(v)-14 TOTAL CLASS'!P159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q159+'FR-16(7)(v)-4 PROD Energy'!Q159+'FR-16(7)(v)-5 PROD Cust'!Q159+'FR-16(7)(v)-7 TRANS Demand'!Q159+'FR-16(7)(v)-8 TRANS Energy'!Q159+'FR-16(7)(v)-9 TRANS Cust'!Q159+'FR-16(7)(v)-11 DIST Demand'!Q159+'FR-16(7)(v)-12 DIST Energy'!Q159+'FR-16(7)(v)-13 DIST Cust'!Q159-'FR-16(7)(v)-14 TOTAL CLASS'!Q159","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F160+'FR-16(7)(v)-4 PROD Energy'!F160+'FR-16(7)(v)-5 PROD Cust'!F160+'FR-16(7)(v)-7 TRANS Demand'!F160+'FR-16(7)(v)-8 TRANS Energy'!F160+'FR-16(7)(v)-9 TRANS Cust'!F160+'FR-16(7)(v)-11 DIST Demand'!F160+'FR-16(7)(v)-12 DIST Energy'!F160+'FR-16(7)(v)-13 DIST Cust'!F160-'FR-16(7)(v)-14 TOTAL CLASS'!F160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G160+'FR-16(7)(v)-4 PROD Energy'!G160+'FR-16(7)(v)-5 PROD Cust'!G160+'FR-16(7)(v)-7 TRANS Demand'!G160+'FR-16(7)(v)-8 TRANS Energy'!G160+'FR-16(7)(v)-9 TRANS Cust'!G160+'FR-16(7)(v)-11 DIST Demand'!G160+'FR-16(7)(v)-12 DIST Energy'!G160+'FR-16(7)(v)-13 DIST Cust'!G160-'FR-16(7)(v)-14 TOTAL CLASS'!G160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H160+'FR-16(7)(v)-4 PROD Energy'!H160+'FR-16(7)(v)-5 PROD Cust'!H160+'FR-16(7)(v)-7 TRANS Demand'!H160+'FR-16(7)(v)-8 TRANS Energy'!H160+'FR-16(7)(v)-9 TRANS Cust'!H160+'FR-16(7)(v)-11 DIST Demand'!H160+'FR-16(7)(v)-12 DIST Energy'!H160+'FR-16(7)(v)-13 DIST Cust'!H160-'FR-16(7)(v)-14 TOTAL CLASS'!H160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I160+'FR-16(7)(v)-4 PROD Energy'!I160+'FR-16(7)(v)-5 PROD Cust'!I160+'FR-16(7)(v)-7 TRANS Demand'!I160+'FR-16(7)(v)-8 TRANS Energy'!I160+'FR-16(7)(v)-9 TRANS Cust'!I160+'FR-16(7)(v)-11 DIST Demand'!I160+'FR-16(7)(v)-12 DIST Energy'!I160+'FR-16(7)(v)-13 DIST Cust'!I160-'FR-16(7)(v)-14 TOTAL CLASS'!I160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J160+'FR-16(7)(v)-4 PROD Energy'!J160+'FR-16(7)(v)-5 PROD Cust'!J160+'FR-16(7)(v)-7 TRANS Demand'!J160+'FR-16(7)(v)-8 TRANS Energy'!J160+'FR-16(7)(v)-9 TRANS Cust'!J160+'FR-16(7)(v)-11 DIST Demand'!J160+'FR-16(7)(v)-12 DIST Energy'!J160+'FR-16(7)(v)-13 DIST Cust'!J160-'FR-16(7)(v)-14 TOTAL CLASS'!J160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K160+'FR-16(7)(v)-4 PROD Energy'!K160+'FR-16(7)(v)-5 PROD Cust'!K160+'FR-16(7)(v)-7 TRANS Demand'!K160+'FR-16(7)(v)-8 TRANS Energy'!K160+'FR-16(7)(v)-9 TRANS Cust'!K160+'FR-16(7)(v)-11 DIST Demand'!K160+'FR-16(7)(v)-12 DIST Energy'!K160+'FR-16(7)(v)-13 DIST Cust'!K160-'FR-16(7)(v)-14 TOTAL CLASS'!K160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L160+'FR-16(7)(v)-4 PROD Energy'!L160+'FR-16(7)(v)-5 PROD Cust'!L160+'FR-16(7)(v)-7 TRANS Demand'!L160+'FR-16(7)(v)-8 TRANS Energy'!L160+'FR-16(7)(v)-9 TRANS Cust'!L160+'FR-16(7)(v)-11 DIST Demand'!L160+'FR-16(7)(v)-12 DIST Energy'!L160+'FR-16(7)(v)-13 DIST Cust'!L160-'FR-16(7)(v)-14 TOTAL CLASS'!L160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M160+'FR-16(7)(v)-4 PROD Energy'!M160+'FR-16(7)(v)-5 PROD Cust'!M160+'FR-16(7)(v)-7 TRANS Demand'!M160+'FR-16(7)(v)-8 TRANS Energy'!M160+'FR-16(7)(v)-9 TRANS Cust'!M160+'FR-16(7)(v)-11 DIST Demand'!M160+'FR-16(7)(v)-12 DIST Energy'!M160+'FR-16(7)(v)-13 DIST Cust'!M160-'FR-16(7)(v)-14 TOTAL CLASS'!M160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N160+'FR-16(7)(v)-4 PROD Energy'!N160+'FR-16(7)(v)-5 PROD Cust'!N160+'FR-16(7)(v)-7 TRANS Demand'!N160+'FR-16(7)(v)-8 TRANS Energy'!N160+'FR-16(7)(v)-9 TRANS Cust'!N160+'FR-16(7)(v)-11 DIST Demand'!N160+'FR-16(7)(v)-12 DIST Energy'!N160+'FR-16(7)(v)-13 DIST Cust'!N160-'FR-16(7)(v)-14 TOTAL CLASS'!N160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O160+'FR-16(7)(v)-4 PROD Energy'!O160+'FR-16(7)(v)-5 PROD Cust'!O160+'FR-16(7)(v)-7 TRANS Demand'!O160+'FR-16(7)(v)-8 TRANS Energy'!O160+'FR-16(7)(v)-9 TRANS Cust'!O160+'FR-16(7)(v)-11 DIST Demand'!O160+'FR-16(7)(v)-12 DIST Energy'!O160+'FR-16(7)(v)-13 DIST Cust'!O160-'FR-16(7)(v)-14 TOTAL CLASS'!O160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P160+'FR-16(7)(v)-4 PROD Energy'!P160+'FR-16(7)(v)-5 PROD Cust'!P160+'FR-16(7)(v)-7 TRANS Demand'!P160+'FR-16(7)(v)-8 TRANS Energy'!P160+'FR-16(7)(v)-9 TRANS Cust'!P160+'FR-16(7)(v)-11 DIST Demand'!P160+'FR-16(7)(v)-12 DIST Energy'!P160+'FR-16(7)(v)-13 DIST Cust'!P160-'FR-16(7)(v)-14 TOTAL CLASS'!P160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q160+'FR-16(7)(v)-4 PROD Energy'!Q160+'FR-16(7)(v)-5 PROD Cust'!Q160+'FR-16(7)(v)-7 TRANS Demand'!Q160+'FR-16(7)(v)-8 TRANS Energy'!Q160+'FR-16(7)(v)-9 TRANS Cust'!Q160+'FR-16(7)(v)-11 DIST Demand'!Q160+'FR-16(7)(v)-12 DIST Energy'!Q160+'FR-16(7)(v)-13 DIST Cust'!Q160-'FR-16(7)(v)-14 TOTAL CLASS'!Q160","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F161+'FR-16(7)(v)-4 PROD Energy'!F161+'FR-16(7)(v)-5 PROD Cust'!F161+'FR-16(7)(v)-7 TRANS Demand'!F161+'FR-16(7)(v)-8 TRANS Energy'!F161+'FR-16(7)(v)-9 TRANS Cust'!F161+'FR-16(7)(v)-11 DIST Demand'!F161+'FR-16(7)(v)-12 DIST Energy'!F161+'FR-16(7)(v)-13 DIST Cust'!F161-'FR-16(7)(v)-14 TOTAL CLASS'!F161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G161+'FR-16(7)(v)-4 PROD Energy'!G161+'FR-16(7)(v)-5 PROD Cust'!G161+'FR-16(7)(v)-7 TRANS Demand'!G161+'FR-16(7)(v)-8 TRANS Energy'!G161+'FR-16(7)(v)-9 TRANS Cust'!G161+'FR-16(7)(v)-11 DIST Demand'!G161+'FR-16(7)(v)-12 DIST Energy'!G161+'FR-16(7)(v)-13 DIST Cust'!G161-'FR-16(7)(v)-14 TOTAL CLASS'!G161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H161+'FR-16(7)(v)-4 PROD Energy'!H161+'FR-16(7)(v)-5 PROD Cust'!H161+'FR-16(7)(v)-7 TRANS Demand'!H161+'FR-16(7)(v)-8 TRANS Energy'!H161+'FR-16(7)(v)-9 TRANS Cust'!H161+'FR-16(7)(v)-11 DIST Demand'!H161+'FR-16(7)(v)-12 DIST Energy'!H161+'FR-16(7)(v)-13 DIST Cust'!H161-'FR-16(7)(v)-14 TOTAL CLASS'!H161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I161+'FR-16(7)(v)-4 PROD Energy'!I161+'FR-16(7)(v)-5 PROD Cust'!I161+'FR-16(7)(v)-7 TRANS Demand'!I161+'FR-16(7)(v)-8 TRANS Energy'!I161+'FR-16(7)(v)-9 TRANS Cust'!I161+'FR-16(7)(v)-11 DIST Demand'!I161+'FR-16(7)(v)-12 DIST Energy'!I161+'FR-16(7)(v)-13 DIST Cust'!I161-'FR-16(7)(v)-14 TOTAL CLASS'!I161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J161+'FR-16(7)(v)-4 PROD Energy'!J161+'FR-16(7)(v)-5 PROD Cust'!J161+'FR-16(7)(v)-7 TRANS Demand'!J161+'FR-16(7)(v)-8 TRANS Energy'!J161+'FR-16(7)(v)-9 TRANS Cust'!J161+'FR-16(7)(v)-11 DIST Demand'!J161+'FR-16(7)(v)-12 DIST Energy'!J161+'FR-16(7)(v)-13 DIST Cust'!J161-'FR-16(7)(v)-14 TOTAL CLASS'!J161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K161+'FR-16(7)(v)-4 PROD Energy'!K161+'FR-16(7)(v)-5 PROD Cust'!K161+'FR-16(7)(v)-7 TRANS Demand'!K161+'FR-16(7)(v)-8 TRANS Energy'!K161+'FR-16(7)(v)-9 TRANS Cust'!K161+'FR-16(7)(v)-11 DIST Demand'!K161+'FR-16(7)(v)-12 DIST Energy'!K161+'FR-16(7)(v)-13 DIST Cust'!K161-'FR-16(7)(v)-14 TOTAL CLASS'!K161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L161+'FR-16(7)(v)-4 PROD Energy'!L161+'FR-16(7)(v)-5 PROD Cust'!L161+'FR-16(7)(v)-7 TRANS Demand'!L161+'FR-16(7)(v)-8 TRANS Energy'!L161+'FR-16(7)(v)-9 TRANS Cust'!L161+'FR-16(7)(v)-11 DIST Demand'!L161+'FR-16(7)(v)-12 DIST Energy'!L161+'FR-16(7)(v)-13 DIST Cust'!L161-'FR-16(7)(v)-14 TOTAL CLASS'!L161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M161+'FR-16(7)(v)-4 PROD Energy'!M161+'FR-16(7)(v)-5 PROD Cust'!M161+'FR-16(7)(v)-7 TRANS Demand'!M161+'FR-16(7)(v)-8 TRANS Energy'!M161+'FR-16(7)(v)-9 TRANS Cust'!M161+'FR-16(7)(v)-11 DIST Demand'!M161+'FR-16(7)(v)-12 DIST Energy'!M161+'FR-16(7)(v)-13 DIST Cust'!M161-'FR-16(7)(v)-14 TOTAL CLASS'!M161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N161+'FR-16(7)(v)-4 PROD Energy'!N161+'FR-16(7)(v)-5 PROD Cust'!N161+'FR-16(7)(v)-7 TRANS Demand'!N161+'FR-16(7)(v)-8 TRANS Energy'!N161+'FR-16(7)(v)-9 TRANS Cust'!N161+'FR-16(7)(v)-11 DIST Demand'!N161+'FR-16(7)(v)-12 DIST Energy'!N161+'FR-16(7)(v)-13 DIST Cust'!N161-'FR-16(7)(v)-14 TOTAL CLASS'!N161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O161+'FR-16(7)(v)-4 PROD Energy'!O161+'FR-16(7)(v)-5 PROD Cust'!O161+'FR-16(7)(v)-7 TRANS Demand'!O161+'FR-16(7)(v)-8 TRANS Energy'!O161+'FR-16(7)(v)-9 TRANS Cust'!O161+'FR-16(7)(v)-11 DIST Demand'!O161+'FR-16(7)(v)-12 DIST Energy'!O161+'FR-16(7)(v)-13 DIST Cust'!O161-'FR-16(7)(v)-14 TOTAL CLASS'!O161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P161+'FR-16(7)(v)-4 PROD Energy'!P161+'FR-16(7)(v)-5 PROD Cust'!P161+'FR-16(7)(v)-7 TRANS Demand'!P161+'FR-16(7)(v)-8 TRANS Energy'!P161+'FR-16(7)(v)-9 TRANS Cust'!P161+'FR-16(7)(v)-11 DIST Demand'!P161+'FR-16(7)(v)-12 DIST Energy'!P161+'FR-16(7)(v)-13 DIST Cust'!P161-'FR-16(7)(v)-14 TOTAL CLASS'!P161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q161+'FR-16(7)(v)-4 PROD Energy'!Q161+'FR-16(7)(v)-5 PROD Cust'!Q161+'FR-16(7)(v)-7 TRANS Demand'!Q161+'FR-16(7)(v)-8 TRANS Energy'!Q161+'FR-16(7)(v)-9 TRANS Cust'!Q161+'FR-16(7)(v)-11 DIST Demand'!Q161+'FR-16(7)(v)-12 DIST Energy'!Q161+'FR-16(7)(v)-13 DIST Cust'!Q161-'FR-16(7)(v)-14 TOTAL CLASS'!Q161","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F162+'FR-16(7)(v)-4 PROD Energy'!F162+'FR-16(7)(v)-5 PROD Cust'!F162+'FR-16(7)(v)-7 TRANS Demand'!F162+'FR-16(7)(v)-8 TRANS Energy'!F162+'FR-16(7)(v)-9 TRANS Cust'!F162+'FR-16(7)(v)-11 DIST Demand'!F162+'FR-16(7)(v)-12 DIST Energy'!F162+'FR-16(7)(v)-13 DIST Cust'!F162-'FR-16(7)(v)-14 TOTAL CLASS'!F162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G162+'FR-16(7)(v)-4 PROD Energy'!G162+'FR-16(7)(v)-5 PROD Cust'!G162+'FR-16(7)(v)-7 TRANS Demand'!G162+'FR-16(7)(v)-8 TRANS Energy'!G162+'FR-16(7)(v)-9 TRANS Cust'!G162+'FR-16(7)(v)-11 DIST Demand'!G162+'FR-16(7)(v)-12 DIST Energy'!G162+'FR-16(7)(v)-13 DIST Cust'!G162-'FR-16(7)(v)-14 TOTAL CLASS'!G162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H162+'FR-16(7)(v)-4 PROD Energy'!H162+'FR-16(7)(v)-5 PROD Cust'!H162+'FR-16(7)(v)-7 TRANS Demand'!H162+'FR-16(7)(v)-8 TRANS Energy'!H162+'FR-16(7)(v)-9 TRANS Cust'!H162+'FR-16(7)(v)-11 DIST Demand'!H162+'FR-16(7)(v)-12 DIST Energy'!H162+'FR-16(7)(v)-13 DIST Cust'!H162-'FR-16(7)(v)-14 TOTAL CLASS'!H162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I162+'FR-16(7)(v)-4 PROD Energy'!I162+'FR-16(7)(v)-5 PROD Cust'!I162+'FR-16(7)(v)-7 TRANS Demand'!I162+'FR-16(7)(v)-8 TRANS Energy'!I162+'FR-16(7)(v)-9 TRANS Cust'!I162+'FR-16(7)(v)-11 DIST Demand'!I162+'FR-16(7)(v)-12 DIST Energy'!I162+'FR-16(7)(v)-13 DIST Cust'!I162-'FR-16(7)(v)-14 TOTAL CLASS'!I162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J162+'FR-16(7)(v)-4 PROD Energy'!J162+'FR-16(7)(v)-5 PROD Cust'!J162+'FR-16(7)(v)-7 TRANS Demand'!J162+'FR-16(7)(v)-8 TRANS Energy'!J162+'FR-16(7)(v)-9 TRANS Cust'!J162+'FR-16(7)(v)-11 DIST Demand'!J162+'FR-16(7)(v)-12 DIST Energy'!J162+'FR-16(7)(v)-13 DIST Cust'!J162-'FR-16(7)(v)-14 TOTAL CLASS'!J162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K162+'FR-16(7)(v)-4 PROD Energy'!K162+'FR-16(7)(v)-5 PROD Cust'!K162+'FR-16(7)(v)-7 TRANS Demand'!K162+'FR-16(7)(v)-8 TRANS Energy'!K162+'FR-16(7)(v)-9 TRANS Cust'!K162+'FR-16(7)(v)-11 DIST Demand'!K162+'FR-16(7)(v)-12 DIST Energy'!K162+'FR-16(7)(v)-13 DIST Cust'!K162-'FR-16(7)(v)-14 TOTAL CLASS'!K162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L162+'FR-16(7)(v)-4 PROD Energy'!L162+'FR-16(7)(v)-5 PROD Cust'!L162+'FR-16(7)(v)-7 TRANS Demand'!L162+'FR-16(7)(v)-8 TRANS Energy'!L162+'FR-16(7)(v)-9 TRANS Cust'!L162+'FR-16(7)(v)-11 DIST Demand'!L162+'FR-16(7)(v)-12 DIST Energy'!L162+'FR-16(7)(v)-13 DIST Cust'!L162-'FR-16(7)(v)-14 TOTAL CLASS'!L162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M162+'FR-16(7)(v)-4 PROD Energy'!M162+'FR-16(7)(v)-5 PROD Cust'!M162+'FR-16(7)(v)-7 TRANS Demand'!M162+'FR-16(7)(v)-8 TRANS Energy'!M162+'FR-16(7)(v)-9 TRANS Cust'!M162+'FR-16(7)(v)-11 DIST Demand'!M162+'FR-16(7)(v)-12 DIST Energy'!M162+'FR-16(7)(v)-13 DIST Cust'!M162-'FR-16(7)(v)-14 TOTAL CLASS'!M162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N162+'FR-16(7)(v)-4 PROD Energy'!N162+'FR-16(7)(v)-5 PROD Cust'!N162+'FR-16(7)(v)-7 TRANS Demand'!N162+'FR-16(7)(v)-8 TRANS Energy'!N162+'FR-16(7)(v)-9 TRANS Cust'!N162+'FR-16(7)(v)-11 DIST Demand'!N162+'FR-16(7)(v)-12 DIST Energy'!N162+'FR-16(7)(v)-13 DIST Cust'!N162-'FR-16(7)(v)-14 TOTAL CLASS'!N162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O162+'FR-16(7)(v)-4 PROD Energy'!O162+'FR-16(7)(v)-5 PROD Cust'!O162+'FR-16(7)(v)-7 TRANS Demand'!O162+'FR-16(7)(v)-8 TRANS Energy'!O162+'FR-16(7)(v)-9 TRANS Cust'!O162+'FR-16(7)(v)-11 DIST Demand'!O162+'FR-16(7)(v)-12 DIST Energy'!O162+'FR-16(7)(v)-13 DIST Cust'!O162-'FR-16(7)(v)-14 TOTAL CLASS'!O162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P162+'FR-16(7)(v)-4 PROD Energy'!P162+'FR-16(7)(v)-5 PROD Cust'!P162+'FR-16(7)(v)-7 TRANS Demand'!P162+'FR-16(7)(v)-8 TRANS Energy'!P162+'FR-16(7)(v)-9 TRANS Cust'!P162+'FR-16(7)(v)-11 DIST Demand'!P162+'FR-16(7)(v)-12 DIST Energy'!P162+'FR-16(7)(v)-13 DIST Cust'!P162-'FR-16(7)(v)-14 TOTAL CLASS'!P162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q162+'FR-16(7)(v)-4 PROD Energy'!Q162+'FR-16(7)(v)-5 PROD Cust'!Q162+'FR-16(7)(v)-7 TRANS Demand'!Q162+'FR-16(7)(v)-8 TRANS Energy'!Q162+'FR-16(7)(v)-9 TRANS Cust'!Q162+'FR-16(7)(v)-11 DIST Demand'!Q162+'FR-16(7)(v)-12 DIST Energy'!Q162+'FR-16(7)(v)-13 DIST Cust'!Q162-'FR-16(7)(v)-14 TOTAL CLASS'!Q162","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F163+'FR-16(7)(v)-4 PROD Energy'!F163+'FR-16(7)(v)-5 PROD Cust'!F163+'FR-16(7)(v)-7 TRANS Demand'!F163+'FR-16(7)(v)-8 TRANS Energy'!F163+'FR-16(7)(v)-9 TRANS Cust'!F163+'FR-16(7)(v)-11 DIST Demand'!F163+'FR-16(7)(v)-12 DIST Energy'!F163+'FR-16(7)(v)-13 DIST Cust'!F163-'FR-16(7)(v)-14 TOTAL CLASS'!F163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G163+'FR-16(7)(v)-4 PROD Energy'!G163+'FR-16(7)(v)-5 PROD Cust'!G163+'FR-16(7)(v)-7 TRANS Demand'!G163+'FR-16(7)(v)-8 TRANS Energy'!G163+'FR-16(7)(v)-9 TRANS Cust'!G163+'FR-16(7)(v)-11 DIST Demand'!G163+'FR-16(7)(v)-12 DIST Energy'!G163+'FR-16(7)(v)-13 DIST Cust'!G163-'FR-16(7)(v)-14 TOTAL CLASS'!G163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H163+'FR-16(7)(v)-4 PROD Energy'!H163+'FR-16(7)(v)-5 PROD Cust'!H163+'FR-16(7)(v)-7 TRANS Demand'!H163+'FR-16(7)(v)-8 TRANS Energy'!H163+'FR-16(7)(v)-9 TRANS Cust'!H163+'FR-16(7)(v)-11 DIST Demand'!H163+'FR-16(7)(v)-12 DIST Energy'!H163+'FR-16(7)(v)-13 DIST Cust'!H163-'FR-16(7)(v)-14 TOTAL CLASS'!H163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I163+'FR-16(7)(v)-4 PROD Energy'!I163+'FR-16(7)(v)-5 PROD Cust'!I163+'FR-16(7)(v)-7 TRANS Demand'!I163+'FR-16(7)(v)-8 TRANS Energy'!I163+'FR-16(7)(v)-9 TRANS Cust'!I163+'FR-16(7)(v)-11 DIST Demand'!I163+'FR-16(7)(v)-12 DIST Energy'!I163+'FR-16(7)(v)-13 DIST Cust'!I163-'FR-16(7)(v)-14 TOTAL CLASS'!I163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J163+'FR-16(7)(v)-4 PROD Energy'!J163+'FR-16(7)(v)-5 PROD Cust'!J163+'FR-16(7)(v)-7 TRANS Demand'!J163+'FR-16(7)(v)-8 TRANS Energy'!J163+'FR-16(7)(v)-9 TRANS Cust'!J163+'FR-16(7)(v)-11 DIST Demand'!J163+'FR-16(7)(v)-12 DIST Energy'!J163+'FR-16(7)(v)-13 DIST Cust'!J163-'FR-16(7)(v)-14 TOTAL CLASS'!J163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K163+'FR-16(7)(v)-4 PROD Energy'!K163+'FR-16(7)(v)-5 PROD Cust'!K163+'FR-16(7)(v)-7 TRANS Demand'!K163+'FR-16(7)(v)-8 TRANS Energy'!K163+'FR-16(7)(v)-9 TRANS Cust'!K163+'FR-16(7)(v)-11 DIST Demand'!K163+'FR-16(7)(v)-12 DIST Energy'!K163+'FR-16(7)(v)-13 DIST Cust'!K163-'FR-16(7)(v)-14 TOTAL CLASS'!K163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L163+'FR-16(7)(v)-4 PROD Energy'!L163+'FR-16(7)(v)-5 PROD Cust'!L163+'FR-16(7)(v)-7 TRANS Demand'!L163+'FR-16(7)(v)-8 TRANS Energy'!L163+'FR-16(7)(v)-9 TRANS Cust'!L163+'FR-16(7)(v)-11 DIST Demand'!L163+'FR-16(7)(v)-12 DIST Energy'!L163+'FR-16(7)(v)-13 DIST Cust'!L163-'FR-16(7)(v)-14 TOTAL CLASS'!L163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M163+'FR-16(7)(v)-4 PROD Energy'!M163+'FR-16(7)(v)-5 PROD Cust'!M163+'FR-16(7)(v)-7 TRANS Demand'!M163+'FR-16(7)(v)-8 TRANS Energy'!M163+'FR-16(7)(v)-9 TRANS Cust'!M163+'FR-16(7)(v)-11 DIST Demand'!M163+'FR-16(7)(v)-12 DIST Energy'!M163+'FR-16(7)(v)-13 DIST Cust'!M163-'FR-16(7)(v)-14 TOTAL CLASS'!M163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N163+'FR-16(7)(v)-4 PROD Energy'!N163+'FR-16(7)(v)-5 PROD Cust'!N163+'FR-16(7)(v)-7 TRANS Demand'!N163+'FR-16(7)(v)-8 TRANS Energy'!N163+'FR-16(7)(v)-9 TRANS Cust'!N163+'FR-16(7)(v)-11 DIST Demand'!N163+'FR-16(7)(v)-12 DIST Energy'!N163+'FR-16(7)(v)-13 DIST Cust'!N163-'FR-16(7)(v)-14 TOTAL CLASS'!N163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O163+'FR-16(7)(v)-4 PROD Energy'!O163+'FR-16(7)(v)-5 PROD Cust'!O163+'FR-16(7)(v)-7 TRANS Demand'!O163+'FR-16(7)(v)-8 TRANS Energy'!O163+'FR-16(7)(v)-9 TRANS Cust'!O163+'FR-16(7)(v)-11 DIST Demand'!O163+'FR-16(7)(v)-12 DIST Energy'!O163+'FR-16(7)(v)-13 DIST Cust'!O163-'FR-16(7)(v)-14 TOTAL CLASS'!O163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P163+'FR-16(7)(v)-4 PROD Energy'!P163+'FR-16(7)(v)-5 PROD Cust'!P163+'FR-16(7)(v)-7 TRANS Demand'!P163+'FR-16(7)(v)-8 TRANS Energy'!P163+'FR-16(7)(v)-9 TRANS Cust'!P163+'FR-16(7)(v)-11 DIST Demand'!P163+'FR-16(7)(v)-12 DIST Energy'!P163+'FR-16(7)(v)-13 DIST Cust'!P163-'FR-16(7)(v)-14 TOTAL CLASS'!P163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q163+'FR-16(7)(v)-4 PROD Energy'!Q163+'FR-16(7)(v)-5 PROD Cust'!Q163+'FR-16(7)(v)-7 TRANS Demand'!Q163+'FR-16(7)(v)-8 TRANS Energy'!Q163+'FR-16(7)(v)-9 TRANS Cust'!Q163+'FR-16(7)(v)-11 DIST Demand'!Q163+'FR-16(7)(v)-12 DIST Energy'!Q163+'FR-16(7)(v)-13 DIST Cust'!Q163-'FR-16(7)(v)-14 TOTAL CLASS'!Q163","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F164+'FR-16(7)(v)-4 PROD Energy'!F164+'FR-16(7)(v)-5 PROD Cust'!F164+'FR-16(7)(v)-7 TRANS Demand'!F164+'FR-16(7)(v)-8 TRANS Energy'!F164+'FR-16(7)(v)-9 TRANS Cust'!F164+'FR-16(7)(v)-11 DIST Demand'!F164+'FR-16(7)(v)-12 DIST Energy'!F164+'FR-16(7)(v)-13 DIST Cust'!F164-'FR-16(7)(v)-14 TOTAL CLASS'!F164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G164+'FR-16(7)(v)-4 PROD Energy'!G164+'FR-16(7)(v)-5 PROD Cust'!G164+'FR-16(7)(v)-7 TRANS Demand'!G164+'FR-16(7)(v)-8 TRANS Energy'!G164+'FR-16(7)(v)-9 TRANS Cust'!G164+'FR-16(7)(v)-11 DIST Demand'!G164+'FR-16(7)(v)-12 DIST Energy'!G164+'FR-16(7)(v)-13 DIST Cust'!G164-'FR-16(7)(v)-14 TOTAL CLASS'!G164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H164+'FR-16(7)(v)-4 PROD Energy'!H164+'FR-16(7)(v)-5 PROD Cust'!H164+'FR-16(7)(v)-7 TRANS Demand'!H164+'FR-16(7)(v)-8 TRANS Energy'!H164+'FR-16(7)(v)-9 TRANS Cust'!H164+'FR-16(7)(v)-11 DIST Demand'!H164+'FR-16(7)(v)-12 DIST Energy'!H164+'FR-16(7)(v)-13 DIST Cust'!H164-'FR-16(7)(v)-14 TOTAL CLASS'!H164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I164+'FR-16(7)(v)-4 PROD Energy'!I164+'FR-16(7)(v)-5 PROD Cust'!I164+'FR-16(7)(v)-7 TRANS Demand'!I164+'FR-16(7)(v)-8 TRANS Energy'!I164+'FR-16(7)(v)-9 TRANS Cust'!I164+'FR-16(7)(v)-11 DIST Demand'!I164+'FR-16(7)(v)-12 DIST Energy'!I164+'FR-16(7)(v)-13 DIST Cust'!I164-'FR-16(7)(v)-14 TOTAL CLASS'!I164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J164+'FR-16(7)(v)-4 PROD Energy'!J164+'FR-16(7)(v)-5 PROD Cust'!J164+'FR-16(7)(v)-7 TRANS Demand'!J164+'FR-16(7)(v)-8 TRANS Energy'!J164+'FR-16(7)(v)-9 TRANS Cust'!J164+'FR-16(7)(v)-11 DIST Demand'!J164+'FR-16(7)(v)-12 DIST Energy'!J164+'FR-16(7)(v)-13 DIST Cust'!J164-'FR-16(7)(v)-14 TOTAL CLASS'!J164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K164+'FR-16(7)(v)-4 PROD Energy'!K164+'FR-16(7)(v)-5 PROD Cust'!K164+'FR-16(7)(v)-7 TRANS Demand'!K164+'FR-16(7)(v)-8 TRANS Energy'!K164+'FR-16(7)(v)-9 TRANS Cust'!K164+'FR-16(7)(v)-11 DIST Demand'!K164+'FR-16(7)(v)-12 DIST Energy'!K164+'FR-16(7)(v)-13 DIST Cust'!K164-'FR-16(7)(v)-14 TOTAL CLASS'!K164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L164+'FR-16(7)(v)-4 PROD Energy'!L164+'FR-16(7)(v)-5 PROD Cust'!L164+'FR-16(7)(v)-7 TRANS Demand'!L164+'FR-16(7)(v)-8 TRANS Energy'!L164+'FR-16(7)(v)-9 TRANS Cust'!L164+'FR-16(7)(v)-11 DIST Demand'!L164+'FR-16(7)(v)-12 DIST Energy'!L164+'FR-16(7)(v)-13 DIST Cust'!L164-'FR-16(7)(v)-14 TOTAL CLASS'!L164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M164+'FR-16(7)(v)-4 PROD Energy'!M164+'FR-16(7)(v)-5 PROD Cust'!M164+'FR-16(7)(v)-7 TRANS Demand'!M164+'FR-16(7)(v)-8 TRANS Energy'!M164+'FR-16(7)(v)-9 TRANS Cust'!M164+'FR-16(7)(v)-11 DIST Demand'!M164+'FR-16(7)(v)-12 DIST Energy'!M164+'FR-16(7)(v)-13 DIST Cust'!M164-'FR-16(7)(v)-14 TOTAL CLASS'!M164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N164+'FR-16(7)(v)-4 PROD Energy'!N164+'FR-16(7)(v)-5 PROD Cust'!N164+'FR-16(7)(v)-7 TRANS Demand'!N164+'FR-16(7)(v)-8 TRANS Energy'!N164+'FR-16(7)(v)-9 TRANS Cust'!N164+'FR-16(7)(v)-11 DIST Demand'!N164+'FR-16(7)(v)-12 DIST Energy'!N164+'FR-16(7)(v)-13 DIST Cust'!N164-'FR-16(7)(v)-14 TOTAL CLASS'!N164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O164+'FR-16(7)(v)-4 PROD Energy'!O164+'FR-16(7)(v)-5 PROD Cust'!O164+'FR-16(7)(v)-7 TRANS Demand'!O164+'FR-16(7)(v)-8 TRANS Energy'!O164+'FR-16(7)(v)-9 TRANS Cust'!O164+'FR-16(7)(v)-11 DIST Demand'!O164+'FR-16(7)(v)-12 DIST Energy'!O164+'FR-16(7)(v)-13 DIST Cust'!O164-'FR-16(7)(v)-14 TOTAL CLASS'!O164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P164+'FR-16(7)(v)-4 PROD Energy'!P164+'FR-16(7)(v)-5 PROD Cust'!P164+'FR-16(7)(v)-7 TRANS Demand'!P164+'FR-16(7)(v)-8 TRANS Energy'!P164+'FR-16(7)(v)-9 TRANS Cust'!P164+'FR-16(7)(v)-11 DIST Demand'!P164+'FR-16(7)(v)-12 DIST Energy'!P164+'FR-16(7)(v)-13 DIST Cust'!P164-'FR-16(7)(v)-14 TOTAL CLASS'!P164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q164+'FR-16(7)(v)-4 PROD Energy'!Q164+'FR-16(7)(v)-5 PROD Cust'!Q164+'FR-16(7)(v)-7 TRANS Demand'!Q164+'FR-16(7)(v)-8 TRANS Energy'!Q164+'FR-16(7)(v)-9 TRANS Cust'!Q164+'FR-16(7)(v)-11 DIST Demand'!Q164+'FR-16(7)(v)-12 DIST Energy'!Q164+'FR-16(7)(v)-13 DIST Cust'!Q164-'FR-16(7)(v)-14 TOTAL CLASS'!Q164","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F165+'FR-16(7)(v)-4 PROD Energy'!F165+'FR-16(7)(v)-5 PROD Cust'!F165+'FR-16(7)(v)-7 TRANS Demand'!F165+'FR-16(7)(v)-8 TRANS Energy'!F165+'FR-16(7)(v)-9 TRANS Cust'!F165+'FR-16(7)(v)-11 DIST Demand'!F165+'FR-16(7)(v)-12 DIST Energy'!F165+'FR-16(7)(v)-13 DIST Cust'!F165-'FR-16(7)(v)-14 TOTAL CLASS'!F165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G165+'FR-16(7)(v)-4 PROD Energy'!G165+'FR-16(7)(v)-5 PROD Cust'!G165+'FR-16(7)(v)-7 TRANS Demand'!G165+'FR-16(7)(v)-8 TRANS Energy'!G165+'FR-16(7)(v)-9 TRANS Cust'!G165+'FR-16(7)(v)-11 DIST Demand'!G165+'FR-16(7)(v)-12 DIST Energy'!G165+'FR-16(7)(v)-13 DIST Cust'!G165-'FR-16(7)(v)-14 TOTAL CLASS'!G165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H165+'FR-16(7)(v)-4 PROD Energy'!H165+'FR-16(7)(v)-5 PROD Cust'!H165+'FR-16(7)(v)-7 TRANS Demand'!H165+'FR-16(7)(v)-8 TRANS Energy'!H165+'FR-16(7)(v)-9 TRANS Cust'!H165+'FR-16(7)(v)-11 DIST Demand'!H165+'FR-16(7)(v)-12 DIST Energy'!H165+'FR-16(7)(v)-13 DIST Cust'!H165-'FR-16(7)(v)-14 TOTAL CLASS'!H165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I165+'FR-16(7)(v)-4 PROD Energy'!I165+'FR-16(7)(v)-5 PROD Cust'!I165+'FR-16(7)(v)-7 TRANS Demand'!I165+'FR-16(7)(v)-8 TRANS Energy'!I165+'FR-16(7)(v)-9 TRANS Cust'!I165+'FR-16(7)(v)-11 DIST Demand'!I165+'FR-16(7)(v)-12 DIST Energy'!I165+'FR-16(7)(v)-13 DIST Cust'!I165-'FR-16(7)(v)-14 TOTAL CLASS'!I165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J165+'FR-16(7)(v)-4 PROD Energy'!J165+'FR-16(7)(v)-5 PROD Cust'!J165+'FR-16(7)(v)-7 TRANS Demand'!J165+'FR-16(7)(v)-8 TRANS Energy'!J165+'FR-16(7)(v)-9 TRANS Cust'!J165+'FR-16(7)(v)-11 DIST Demand'!J165+'FR-16(7)(v)-12 DIST Energy'!J165+'FR-16(7)(v)-13 DIST Cust'!J165-'FR-16(7)(v)-14 TOTAL CLASS'!J165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K165+'FR-16(7)(v)-4 PROD Energy'!K165+'FR-16(7)(v)-5 PROD Cust'!K165+'FR-16(7)(v)-7 TRANS Demand'!K165+'FR-16(7)(v)-8 TRANS Energy'!K165+'FR-16(7)(v)-9 TRANS Cust'!K165+'FR-16(7)(v)-11 DIST Demand'!K165+'FR-16(7)(v)-12 DIST Energy'!K165+'FR-16(7)(v)-13 DIST Cust'!K165-'FR-16(7)(v)-14 TOTAL CLASS'!K165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L165+'FR-16(7)(v)-4 PROD Energy'!L165+'FR-16(7)(v)-5 PROD Cust'!L165+'FR-16(7)(v)-7 TRANS Demand'!L165+'FR-16(7)(v)-8 TRANS Energy'!L165+'FR-16(7)(v)-9 TRANS Cust'!L165+'FR-16(7)(v)-11 DIST Demand'!L165+'FR-16(7)(v)-12 DIST Energy'!L165+'FR-16(7)(v)-13 DIST Cust'!L165-'FR-16(7)(v)-14 TOTAL CLASS'!L165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M165+'FR-16(7)(v)-4 PROD Energy'!M165+'FR-16(7)(v)-5 PROD Cust'!M165+'FR-16(7)(v)-7 TRANS Demand'!M165+'FR-16(7)(v)-8 TRANS Energy'!M165+'FR-16(7)(v)-9 TRANS Cust'!M165+'FR-16(7)(v)-11 DIST Demand'!M165+'FR-16(7)(v)-12 DIST Energy'!M165+'FR-16(7)(v)-13 DIST Cust'!M165-'FR-16(7)(v)-14 TOTAL CLASS'!M165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N165+'FR-16(7)(v)-4 PROD Energy'!N165+'FR-16(7)(v)-5 PROD Cust'!N165+'FR-16(7)(v)-7 TRANS Demand'!N165+'FR-16(7)(v)-8 TRANS Energy'!N165+'FR-16(7)(v)-9 TRANS Cust'!N165+'FR-16(7)(v)-11 DIST Demand'!N165+'FR-16(7)(v)-12 DIST Energy'!N165+'FR-16(7)(v)-13 DIST Cust'!N165-'FR-16(7)(v)-14 TOTAL CLASS'!N165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O165+'FR-16(7)(v)-4 PROD Energy'!O165+'FR-16(7)(v)-5 PROD Cust'!O165+'FR-16(7)(v)-7 TRANS Demand'!O165+'FR-16(7)(v)-8 TRANS Energy'!O165+'FR-16(7)(v)-9 TRANS Cust'!O165+'FR-16(7)(v)-11 DIST Demand'!O165+'FR-16(7)(v)-12 DIST Energy'!O165+'FR-16(7)(v)-13 DIST Cust'!O165-'FR-16(7)(v)-14 TOTAL CLASS'!O165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P165+'FR-16(7)(v)-4 PROD Energy'!P165+'FR-16(7)(v)-5 PROD Cust'!P165+'FR-16(7)(v)-7 TRANS Demand'!P165+'FR-16(7)(v)-8 TRANS Energy'!P165+'FR-16(7)(v)-9 TRANS Cust'!P165+'FR-16(7)(v)-11 DIST Demand'!P165+'FR-16(7)(v)-12 DIST Energy'!P165+'FR-16(7)(v)-13 DIST Cust'!P165-'FR-16(7)(v)-14 TOTAL CLASS'!P165","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q165+'FR-16(7)(v)-4 PROD Energy'!Q165+'FR-16(7)(v)-5 PROD Cust'!Q165+'FR-16(7)(v)-7 TRANS Demand'!Q165+'FR-16(7)(v)-8 TRANS Energy'!Q165+'FR-16(7)(v)-9 TRANS Cust'!Q165+'FR-16(7)(v)-11 DIST Demand'!Q165+'FR-16(7)(v)-12 DIST Energy'!Q165+'FR-16(7)(v)-13 DIST Cust'!Q165-'FR-16(7)(v)-14 TOTAL CLASS'!Q165","v":0},0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F166+'FR-16(7)(v)-4 PROD Energy'!F166+'FR-16(7)(v)-5 PROD Cust'!F166+'FR-16(7)(v)-7 TRANS Demand'!F166+'FR-16(7)(v)-8 TRANS Energy'!F166+'FR-16(7)(v)-9 TRANS Cust'!F166+'FR-16(7)(v)-11 DIST Demand'!F166+'FR-16(7)(v)-12 DIST Energy'!F166+'FR-16(7)(v)-13 DIST Cust'!F166-'FR-16(7)(v)-14 TOTAL CLASS'!F166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G166+'FR-16(7)(v)-4 PROD Energy'!G166+'FR-16(7)(v)-5 PROD Cust'!G166+'FR-16(7)(v)-7 TRANS Demand'!G166+'FR-16(7)(v)-8 TRANS Energy'!G166+'FR-16(7)(v)-9 TRANS Cust'!G166+'FR-16(7)(v)-11 DIST Demand'!G166+'FR-16(7)(v)-12 DIST Energy'!G166+'FR-16(7)(v)-13 DIST Cust'!G166-'FR-16(7)(v)-14 TOTAL CLASS'!G166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H166+'FR-16(7)(v)-4 PROD Energy'!H166+'FR-16(7)(v)-5 PROD Cust'!H166+'FR-16(7)(v)-7 TRANS Demand'!H166+'FR-16(7)(v)-8 TRANS Energy'!H166+'FR-16(7)(v)-9 TRANS Cust'!H166+'FR-16(7)(v)-11 DIST Demand'!H166+'FR-16(7)(v)-12 DIST Energy'!H166+'FR-16(7)(v)-13 DIST Cust'!H166-'FR-16(7)(v)-14 TOTAL CLASS'!H166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I166+'FR-16(7)(v)-4 PROD Energy'!I166+'FR-16(7)(v)-5 PROD Cust'!I166+'FR-16(7)(v)-7 TRANS Demand'!I166+'FR-16(7)(v)-8 TRANS Energy'!I166+'FR-16(7)(v)-9 TRANS Cust'!I166+'FR-16(7)(v)-11 DIST Demand'!I166+'FR-16(7)(v)-12 DIST Energy'!I166+'FR-16(7)(v)-13 DIST Cust'!I166-'FR-16(7)(v)-14 TOTAL CLASS'!I166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J166+'FR-16(7)(v)-4 PROD Energy'!J166+'FR-16(7)(v)-5 PROD Cust'!J166+'FR-16(7)(v)-7 TRANS Demand'!J166+'FR-16(7)(v)-8 TRANS Energy'!J166+'FR-16(7)(v)-9 TRANS Cust'!J166+'FR-16(7)(v)-11 DIST Demand'!J166+'FR-16(7)(v)-12 DIST Energy'!J166+'FR-16(7)(v)-13 DIST Cust'!J166-'FR-16(7)(v)-14 TOTAL CLASS'!J166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K166+'FR-16(7)(v)-4 PROD Energy'!K166+'FR-16(7)(v)-5 PROD Cust'!K166+'FR-16(7)(v)-7 TRANS Demand'!K166+'FR-16(7)(v)-8 TRANS Energy'!K166+'FR-16(7)(v)-9 TRANS Cust'!K166+'FR-16(7)(v)-11 DIST Demand'!K166+'FR-16(7)(v)-12 DIST Energy'!K166+'FR-16(7)(v)-13 DIST Cust'!K166-'FR-16(7)(v)-14 TOTAL CLASS'!K166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L166+'FR-16(7)(v)-4 PROD Energy'!L166+'FR-16(7)(v)-5 PROD Cust'!L166+'FR-16(7)(v)-7 TRANS Demand'!L166+'FR-16(7)(v)-8 TRANS Energy'!L166+'FR-16(7)(v)-9 TRANS Cust'!L166+'FR-16(7)(v)-11 DIST Demand'!L166+'FR-16(7)(v)-12 DIST Energy'!L166+'FR-16(7)(v)-13 DIST Cust'!L166-'FR-16(7)(v)-14 TOTAL CLASS'!L166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M166+'FR-16(7)(v)-4 PROD Energy'!M166+'FR-16(7)(v)-5 PROD Cust'!M166+'FR-16(7)(v)-7 TRANS Demand'!M166+'FR-16(7)(v)-8 TRANS Energy'!M166+'FR-16(7)(v)-9 TRANS Cust'!M166+'FR-16(7)(v)-11 DIST Demand'!M166+'FR-16(7)(v)-12 DIST Energy'!M166+'FR-16(7)(v)-13 DIST Cust'!M166-'FR-16(7)(v)-14 TOTAL CLASS'!M166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N166+'FR-16(7)(v)-4 PROD Energy'!N166+'FR-16(7)(v)-5 PROD Cust'!N166+'FR-16(7)(v)-7 TRANS Demand'!N166+'FR-16(7)(v)-8 TRANS Energy'!N166+'FR-16(7)(v)-9 TRANS Cust'!N166+'FR-16(7)(v)-11 DIST Demand'!N166+'FR-16(7)(v)-12 DIST Energy'!N166+'FR-16(7)(v)-13 DIST Cust'!N166-'FR-16(7)(v)-14 TOTAL CLASS'!N166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O166+'FR-16(7)(v)-4 PROD Energy'!O166+'FR-16(7)(v)-5 PROD Cust'!O166+'FR-16(7)(v)-7 TRANS Demand'!O166+'FR-16(7)(v)-8 TRANS Energy'!O166+'FR-16(7)(v)-9 TRANS Cust'!O166+'FR-16(7)(v)-11 DIST Demand'!O166+'FR-16(7)(v)-12 DIST Energy'!O166+'FR-16(7)(v)-13 DIST Cust'!O166-'FR-16(7)(v)-14 TOTAL CLASS'!O166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P166+'FR-16(7)(v)-4 PROD Energy'!P166+'FR-16(7)(v)-5 PROD Cust'!P166+'FR-16(7)(v)-7 TRANS Demand'!P166+'FR-16(7)(v)-8 TRANS Energy'!P166+'FR-16(7)(v)-9 TRANS Cust'!P166+'FR-16(7)(v)-11 DIST Demand'!P166+'FR-16(7)(v)-12 DIST Energy'!P166+'FR-16(7)(v)-13 DIST Cust'!P166-'FR-16(7)(v)-14 TOTAL CLASS'!P166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q166+'FR-16(7)(v)-4 PROD Energy'!Q166+'FR-16(7)(v)-5 PROD Cust'!Q166+'FR-16(7)(v)-7 TRANS Demand'!Q166+'FR-16(7)(v)-8 TRANS Energy'!Q166+'FR-16(7)(v)-9 TRANS Cust'!Q166+'FR-16(7)(v)-11 DIST Demand'!Q166+'FR-16(7)(v)-12 DIST Energy'!Q166+'FR-16(7)(v)-13 DIST Cust'!Q166-'FR-16(7)(v)-14 TOTAL CLASS'!Q166","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F167+'FR-16(7)(v)-4 PROD Energy'!F167+'FR-16(7)(v)-5 PROD Cust'!F167+'FR-16(7)(v)-7 TRANS Demand'!F167+'FR-16(7)(v)-8 TRANS Energy'!F167+'FR-16(7)(v)-9 TRANS Cust'!F167+'FR-16(7)(v)-11 DIST Demand'!F167+'FR-16(7)(v)-12 DIST Energy'!F167+'FR-16(7)(v)-13 DIST Cust'!F167-'FR-16(7)(v)-14 TOTAL CLASS'!F167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G167+'FR-16(7)(v)-4 PROD Energy'!G167+'FR-16(7)(v)-5 PROD Cust'!G167+'FR-16(7)(v)-7 TRANS Demand'!G167+'FR-16(7)(v)-8 TRANS Energy'!G167+'FR-16(7)(v)-9 TRANS Cust'!G167+'FR-16(7)(v)-11 DIST Demand'!G167+'FR-16(7)(v)-12 DIST Energy'!G167+'FR-16(7)(v)-13 DIST Cust'!G167-'FR-16(7)(v)-14 TOTAL CLASS'!G167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H167+'FR-16(7)(v)-4 PROD Energy'!H167+'FR-16(7)(v)-5 PROD Cust'!H167+'FR-16(7)(v)-7 TRANS Demand'!H167+'FR-16(7)(v)-8 TRANS Energy'!H167+'FR-16(7)(v)-9 TRANS Cust'!H167+'FR-16(7)(v)-11 DIST Demand'!H167+'FR-16(7)(v)-12 DIST Energy'!H167+'FR-16(7)(v)-13 DIST Cust'!H167-'FR-16(7)(v)-14 TOTAL CLASS'!H167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I167+'FR-16(7)(v)-4 PROD Energy'!I167+'FR-16(7)(v)-5 PROD Cust'!I167+'FR-16(7)(v)-7 TRANS Demand'!I167+'FR-16(7)(v)-8 TRANS Energy'!I167+'FR-16(7)(v)-9 TRANS Cust'!I167+'FR-16(7)(v)-11 DIST Demand'!I167+'FR-16(7)(v)-12 DIST Energy'!I167+'FR-16(7)(v)-13 DIST Cust'!I167-'FR-16(7)(v)-14 TOTAL CLASS'!I167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J167+'FR-16(7)(v)-4 PROD Energy'!J167+'FR-16(7)(v)-5 PROD Cust'!J167+'FR-16(7)(v)-7 TRANS Demand'!J167+'FR-16(7)(v)-8 TRANS Energy'!J167+'FR-16(7)(v)-9 TRANS Cust'!J167+'FR-16(7)(v)-11 DIST Demand'!J167+'FR-16(7)(v)-12 DIST Energy'!J167+'FR-16(7)(v)-13 DIST Cust'!J167-'FR-16(7)(v)-14 TOTAL CLASS'!J167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K167+'FR-16(7)(v)-4 PROD Energy'!K167+'FR-16(7)(v)-5 PROD Cust'!K167+'FR-16(7)(v)-7 TRANS Demand'!K167+'FR-16(7)(v)-8 TRANS Energy'!K167+'FR-16(7)(v)-9 TRANS Cust'!K167+'FR-16(7)(v)-11 DIST Demand'!K167+'FR-16(7)(v)-12 DIST Energy'!K167+'FR-16(7)(v)-13 DIST Cust'!K167-'FR-16(7)(v)-14 TOTAL CLASS'!K167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L167+'FR-16(7)(v)-4 PROD Energy'!L167+'FR-16(7)(v)-5 PROD Cust'!L167+'FR-16(7)(v)-7 TRANS Demand'!L167+'FR-16(7)(v)-8 TRANS Energy'!L167+'FR-16(7)(v)-9 TRANS Cust'!L167+'FR-16(7)(v)-11 DIST Demand'!L167+'FR-16(7)(v)-12 DIST Energy'!L167+'FR-16(7)(v)-13 DIST Cust'!L167-'FR-16(7)(v)-14 TOTAL CLASS'!L167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M167+'FR-16(7)(v)-4 PROD Energy'!M167+'FR-16(7)(v)-5 PROD Cust'!M167+'FR-16(7)(v)-7 TRANS Demand'!M167+'FR-16(7)(v)-8 TRANS Energy'!M167+'FR-16(7)(v)-9 TRANS Cust'!M167+'FR-16(7)(v)-11 DIST Demand'!M167+'FR-16(7)(v)-12 DIST Energy'!M167+'FR-16(7)(v)-13 DIST Cust'!M167-'FR-16(7)(v)-14 TOTAL CLASS'!M167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N167+'FR-16(7)(v)-4 PROD Energy'!N167+'FR-16(7)(v)-5 PROD Cust'!N167+'FR-16(7)(v)-7 TRANS Demand'!N167+'FR-16(7)(v)-8 TRANS Energy'!N167+'FR-16(7)(v)-9 TRANS Cust'!N167+'FR-16(7)(v)-11 DIST Demand'!N167+'FR-16(7)(v)-12 DIST Energy'!N167+'FR-16(7)(v)-13 DIST Cust'!N167-'FR-16(7)(v)-14 TOTAL CLASS'!N167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O167+'FR-16(7)(v)-4 PROD Energy'!O167+'FR-16(7)(v)-5 PROD Cust'!O167+'FR-16(7)(v)-7 TRANS Demand'!O167+'FR-16(7)(v)-8 TRANS Energy'!O167+'FR-16(7)(v)-9 TRANS Cust'!O167+'FR-16(7)(v)-11 DIST Demand'!O167+'FR-16(7)(v)-12 DIST Energy'!O167+'FR-16(7)(v)-13 DIST Cust'!O167-'FR-16(7)(v)-14 TOTAL CLASS'!O167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P167+'FR-16(7)(v)-4 PROD Energy'!P167+'FR-16(7)(v)-5 PROD Cust'!P167+'FR-16(7)(v)-7 TRANS Demand'!P167+'FR-16(7)(v)-8 TRANS Energy'!P167+'FR-16(7)(v)-9 TRANS Cust'!P167+'FR-16(7)(v)-11 DIST Demand'!P167+'FR-16(7)(v)-12 DIST Energy'!P167+'FR-16(7)(v)-13 DIST Cust'!P167-'FR-16(7)(v)-14 TOTAL CLASS'!P167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q167+'FR-16(7)(v)-4 PROD Energy'!Q167+'FR-16(7)(v)-5 PROD Cust'!Q167+'FR-16(7)(v)-7 TRANS Demand'!Q167+'FR-16(7)(v)-8 TRANS Energy'!Q167+'FR-16(7)(v)-9 TRANS Cust'!Q167+'FR-16(7)(v)-11 DIST Demand'!Q167+'FR-16(7)(v)-12 DIST Energy'!Q167+'FR-16(7)(v)-13 DIST Cust'!Q167-'FR-16(7)(v)-14 TOTAL CLASS'!Q167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F168+'FR-16(7)(v)-4 PROD Energy'!F168+'FR-16(7)(v)-5 PROD Cust'!F168+'FR-16(7)(v)-7 TRANS Demand'!F168+'FR-16(7)(v)-8 TRANS Energy'!F168+'FR-16(7)(v)-9 TRANS Cust'!F168+'FR-16(7)(v)-11 DIST Demand'!F168+'FR-16(7)(v)-12 DIST Energy'!F168+'FR-16(7)(v)-13 DIST Cust'!F168-'FR-16(7)(v)-14 TOTAL CLASS'!F168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G168+'FR-16(7)(v)-4 PROD Energy'!G168+'FR-16(7)(v)-5 PROD Cust'!G168+'FR-16(7)(v)-7 TRANS Demand'!G168+'FR-16(7)(v)-8 TRANS Energy'!G168+'FR-16(7)(v)-9 TRANS Cust'!G168+'FR-16(7)(v)-11 DIST Demand'!G168+'FR-16(7)(v)-12 DIST Energy'!G168+'FR-16(7)(v)-13 DIST Cust'!G168-'FR-16(7)(v)-14 TOTAL CLASS'!G168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H168+'FR-16(7)(v)-4 PROD Energy'!H168+'FR-16(7)(v)-5 PROD Cust'!H168+'FR-16(7)(v)-7 TRANS Demand'!H168+'FR-16(7)(v)-8 TRANS Energy'!H168+'FR-16(7)(v)-9 TRANS Cust'!H168+'FR-16(7)(v)-11 DIST Demand'!H168+'FR-16(7)(v)-12 DIST Energy'!H168+'FR-16(7)(v)-13 DIST Cust'!H168-'FR-16(7)(v)-14 TOTAL CLASS'!H168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I168+'FR-16(7)(v)-4 PROD Energy'!I168+'FR-16(7)(v)-5 PROD Cust'!I168+'FR-16(7)(v)-7 TRANS Demand'!I168+'FR-16(7)(v)-8 TRANS Energy'!I168+'FR-16(7)(v)-9 TRANS Cust'!I168+'FR-16(7)(v)-11 DIST Demand'!I168+'FR-16(7)(v)-12 DIST Energy'!I168+'FR-16(7)(v)-13 DIST Cust'!I168-'FR-16(7)(v)-14 TOTAL CLASS'!I168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J168+'FR-16(7)(v)-4 PROD Energy'!J168+'FR-16(7)(v)-5 PROD Cust'!J168+'FR-16(7)(v)-7 TRANS Demand'!J168+'FR-16(7)(v)-8 TRANS Energy'!J168+'FR-16(7)(v)-9 TRANS Cust'!J168+'FR-16(7)(v)-11 DIST Demand'!J168+'FR-16(7)(v)-12 DIST Energy'!J168+'FR-16(7)(v)-13 DIST Cust'!J168-'FR-16(7)(v)-14 TOTAL CLASS'!J168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K168+'FR-16(7)(v)-4 PROD Energy'!K168+'FR-16(7)(v)-5 PROD Cust'!K168+'FR-16(7)(v)-7 TRANS Demand'!K168+'FR-16(7)(v)-8 TRANS Energy'!K168+'FR-16(7)(v)-9 TRANS Cust'!K168+'FR-16(7)(v)-11 DIST Demand'!K168+'FR-16(7)(v)-12 DIST Energy'!K168+'FR-16(7)(v)-13 DIST Cust'!K168-'FR-16(7)(v)-14 TOTAL CLASS'!K168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L168+'FR-16(7)(v)-4 PROD Energy'!L168+'FR-16(7)(v)-5 PROD Cust'!L168+'FR-16(7)(v)-7 TRANS Demand'!L168+'FR-16(7)(v)-8 TRANS Energy'!L168+'FR-16(7)(v)-9 TRANS Cust'!L168+'FR-16(7)(v)-11 DIST Demand'!L168+'FR-16(7)(v)-12 DIST Energy'!L168+'FR-16(7)(v)-13 DIST Cust'!L168-'FR-16(7)(v)-14 TOTAL CLASS'!L168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M168+'FR-16(7)(v)-4 PROD Energy'!M168+'FR-16(7)(v)-5 PROD Cust'!M168+'FR-16(7)(v)-7 TRANS Demand'!M168+'FR-16(7)(v)-8 TRANS Energy'!M168+'FR-16(7)(v)-9 TRANS Cust'!M168+'FR-16(7)(v)-11 DIST Demand'!M168+'FR-16(7)(v)-12 DIST Energy'!M168+'FR-16(7)(v)-13 DIST Cust'!M168-'FR-16(7)(v)-14 TOTAL CLASS'!M168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N168+'FR-16(7)(v)-4 PROD Energy'!N168+'FR-16(7)(v)-5 PROD Cust'!N168+'FR-16(7)(v)-7 TRANS Demand'!N168+'FR-16(7)(v)-8 TRANS Energy'!N168+'FR-16(7)(v)-9 TRANS Cust'!N168+'FR-16(7)(v)-11 DIST Demand'!N168+'FR-16(7)(v)-12 DIST Energy'!N168+'FR-16(7)(v)-13 DIST Cust'!N168-'FR-16(7)(v)-14 TOTAL CLASS'!N168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O168+'FR-16(7)(v)-4 PROD Energy'!O168+'FR-16(7)(v)-5 PROD Cust'!O168+'FR-16(7)(v)-7 TRANS Demand'!O168+'FR-16(7)(v)-8 TRANS Energy'!O168+'FR-16(7)(v)-9 TRANS Cust'!O168+'FR-16(7)(v)-11 DIST Demand'!O168+'FR-16(7)(v)-12 DIST Energy'!O168+'FR-16(7)(v)-13 DIST Cust'!O168-'FR-16(7)(v)-14 TOTAL CLASS'!O168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P168+'FR-16(7)(v)-4 PROD Energy'!P168+'FR-16(7)(v)-5 PROD Cust'!P168+'FR-16(7)(v)-7 TRANS Demand'!P168+'FR-16(7)(v)-8 TRANS Energy'!P168+'FR-16(7)(v)-9 TRANS Cust'!P168+'FR-16(7)(v)-11 DIST Demand'!P168+'FR-16(7)(v)-12 DIST Energy'!P168+'FR-16(7)(v)-13 DIST Cust'!P168-'FR-16(7)(v)-14 TOTAL CLASS'!P168","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q168+'FR-16(7)(v)-4 PROD Energy'!Q168+'FR-16(7)(v)-5 PROD Cust'!Q168+'FR-16(7)(v)-7 TRANS Demand'!Q168+'FR-16(7)(v)-8 TRANS Energy'!Q168+'FR-16(7)(v)-9 TRANS Cust'!Q168+'FR-16(7)(v)-11 DIST Demand'!Q168+'FR-16(7)(v)-12 DIST Energy'!Q168+'FR-16(7)(v)-13 DIST Cust'!Q168-'FR-16(7)(v)-14 TOTAL CLASS'!Q168","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F169+'FR-16(7)(v)-4 PROD Energy'!F169+'FR-16(7)(v)-5 PROD Cust'!F169+'FR-16(7)(v)-7 TRANS Demand'!F169+'FR-16(7)(v)-8 TRANS Energy'!F169+'FR-16(7)(v)-9 TRANS Cust'!F169+'FR-16(7)(v)-11 DIST Demand'!F169+'FR-16(7)(v)-12 DIST Energy'!F169+'FR-16(7)(v)-13 DIST Cust'!F169-'FR-16(7)(v)-14 TOTAL CLASS'!F169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G169+'FR-16(7)(v)-4 PROD Energy'!G169+'FR-16(7)(v)-5 PROD Cust'!G169+'FR-16(7)(v)-7 TRANS Demand'!G169+'FR-16(7)(v)-8 TRANS Energy'!G169+'FR-16(7)(v)-9 TRANS Cust'!G169+'FR-16(7)(v)-11 DIST Demand'!G169+'FR-16(7)(v)-12 DIST Energy'!G169+'FR-16(7)(v)-13 DIST Cust'!G169-'FR-16(7)(v)-14 TOTAL CLASS'!G169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H169+'FR-16(7)(v)-4 PROD Energy'!H169+'FR-16(7)(v)-5 PROD Cust'!H169+'FR-16(7)(v)-7 TRANS Demand'!H169+'FR-16(7)(v)-8 TRANS Energy'!H169+'FR-16(7)(v)-9 TRANS Cust'!H169+'FR-16(7)(v)-11 DIST Demand'!H169+'FR-16(7)(v)-12 DIST Energy'!H169+'FR-16(7)(v)-13 DIST Cust'!H169-'FR-16(7)(v)-14 TOTAL CLASS'!H169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I169+'FR-16(7)(v)-4 PROD Energy'!I169+'FR-16(7)(v)-5 PROD Cust'!I169+'FR-16(7)(v)-7 TRANS Demand'!I169+'FR-16(7)(v)-8 TRANS Energy'!I169+'FR-16(7)(v)-9 TRANS Cust'!I169+'FR-16(7)(v)-11 DIST Demand'!I169+'FR-16(7)(v)-12 DIST Energy'!I169+'FR-16(7)(v)-13 DIST Cust'!I169-'FR-16(7)(v)-14 TOTAL CLASS'!I169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J169+'FR-16(7)(v)-4 PROD Energy'!J169+'FR-16(7)(v)-5 PROD Cust'!J169+'FR-16(7)(v)-7 TRANS Demand'!J169+'FR-16(7)(v)-8 TRANS Energy'!J169+'FR-16(7)(v)-9 TRANS Cust'!J169+'FR-16(7)(v)-11 DIST Demand'!J169+'FR-16(7)(v)-12 DIST Energy'!J169+'FR-16(7)(v)-13 DIST Cust'!J169-'FR-16(7)(v)-14 TOTAL CLASS'!J169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K169+'FR-16(7)(v)-4 PROD Energy'!K169+'FR-16(7)(v)-5 PROD Cust'!K169+'FR-16(7)(v)-7 TRANS Demand'!K169+'FR-16(7)(v)-8 TRANS Energy'!K169+'FR-16(7)(v)-9 TRANS Cust'!K169+'FR-16(7)(v)-11 DIST Demand'!K169+'FR-16(7)(v)-12 DIST Energy'!K169+'FR-16(7)(v)-13 DIST Cust'!K169-'FR-16(7)(v)-14 TOTAL CLASS'!K169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L169+'FR-16(7)(v)-4 PROD Energy'!L169+'FR-16(7)(v)-5 PROD Cust'!L169+'FR-16(7)(v)-7 TRANS Demand'!L169+'FR-16(7)(v)-8 TRANS Energy'!L169+'FR-16(7)(v)-9 TRANS Cust'!L169+'FR-16(7)(v)-11 DIST Demand'!L169+'FR-16(7)(v)-12 DIST Energy'!L169+'FR-16(7)(v)-13 DIST Cust'!L169-'FR-16(7)(v)-14 TOTAL CLASS'!L169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M169+'FR-16(7)(v)-4 PROD Energy'!M169+'FR-16(7)(v)-5 PROD Cust'!M169+'FR-16(7)(v)-7 TRANS Demand'!M169+'FR-16(7)(v)-8 TRANS Energy'!M169+'FR-16(7)(v)-9 TRANS Cust'!M169+'FR-16(7)(v)-11 DIST Demand'!M169+'FR-16(7)(v)-12 DIST Energy'!M169+'FR-16(7)(v)-13 DIST Cust'!M169-'FR-16(7)(v)-14 TOTAL CLASS'!M169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N169+'FR-16(7)(v)-4 PROD Energy'!N169+'FR-16(7)(v)-5 PROD Cust'!N169+'FR-16(7)(v)-7 TRANS Demand'!N169+'FR-16(7)(v)-8 TRANS Energy'!N169+'FR-16(7)(v)-9 TRANS Cust'!N169+'FR-16(7)(v)-11 DIST Demand'!N169+'FR-16(7)(v)-12 DIST Energy'!N169+'FR-16(7)(v)-13 DIST Cust'!N169-'FR-16(7)(v)-14 TOTAL CLASS'!N169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O169+'FR-16(7)(v)-4 PROD Energy'!O169+'FR-16(7)(v)-5 PROD Cust'!O169+'FR-16(7)(v)-7 TRANS Demand'!O169+'FR-16(7)(v)-8 TRANS Energy'!O169+'FR-16(7)(v)-9 TRANS Cust'!O169+'FR-16(7)(v)-11 DIST Demand'!O169+'FR-16(7)(v)-12 DIST Energy'!O169+'FR-16(7)(v)-13 DIST Cust'!O169-'FR-16(7)(v)-14 TOTAL CLASS'!O169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P169+'FR-16(7)(v)-4 PROD Energy'!P169+'FR-16(7)(v)-5 PROD Cust'!P169+'FR-16(7)(v)-7 TRANS Demand'!P169+'FR-16(7)(v)-8 TRANS Energy'!P169+'FR-16(7)(v)-9 TRANS Cust'!P169+'FR-16(7)(v)-11 DIST Demand'!P169+'FR-16(7)(v)-12 DIST Energy'!P169+'FR-16(7)(v)-13 DIST Cust'!P169-'FR-16(7)(v)-14 TOTAL CLASS'!P169","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q169+'FR-16(7)(v)-4 PROD Energy'!Q169+'FR-16(7)(v)-5 PROD Cust'!Q169+'FR-16(7)(v)-7 TRANS Demand'!Q169+'FR-16(7)(v)-8 TRANS Energy'!Q169+'FR-16(7)(v)-9 TRANS Cust'!Q169+'FR-16(7)(v)-11 DIST Demand'!Q169+'FR-16(7)(v)-12 DIST Energy'!Q169+'FR-16(7)(v)-13 DIST Cust'!Q169-'FR-16(7)(v)-14 TOTAL CLASS'!Q169","v":0},0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F170+'FR-16(7)(v)-4 PROD Energy'!F170+'FR-16(7)(v)-5 PROD Cust'!F170+'FR-16(7)(v)-7 TRANS Demand'!F170+'FR-16(7)(v)-8 TRANS Energy'!F170+'FR-16(7)(v)-9 TRANS Cust'!F170+'FR-16(7)(v)-11 DIST Demand'!F170+'FR-16(7)(v)-12 DIST Energy'!F170+'FR-16(7)(v)-13 DIST Cust'!F170-'FR-16(7)(v)-14 TOTAL CLASS'!F170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G170+'FR-16(7)(v)-4 PROD Energy'!G170+'FR-16(7)(v)-5 PROD Cust'!G170+'FR-16(7)(v)-7 TRANS Demand'!G170+'FR-16(7)(v)-8 TRANS Energy'!G170+'FR-16(7)(v)-9 TRANS Cust'!G170+'FR-16(7)(v)-11 DIST Demand'!G170+'FR-16(7)(v)-12 DIST Energy'!G170+'FR-16(7)(v)-13 DIST Cust'!G170-'FR-16(7)(v)-14 TOTAL CLASS'!G170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H170+'FR-16(7)(v)-4 PROD Energy'!H170+'FR-16(7)(v)-5 PROD Cust'!H170+'FR-16(7)(v)-7 TRANS Demand'!H170+'FR-16(7)(v)-8 TRANS Energy'!H170+'FR-16(7)(v)-9 TRANS Cust'!H170+'FR-16(7)(v)-11 DIST Demand'!H170+'FR-16(7)(v)-12 DIST Energy'!H170+'FR-16(7)(v)-13 DIST Cust'!H170-'FR-16(7)(v)-14 TOTAL CLASS'!H170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I170+'FR-16(7)(v)-4 PROD Energy'!I170+'FR-16(7)(v)-5 PROD Cust'!I170+'FR-16(7)(v)-7 TRANS Demand'!I170+'FR-16(7)(v)-8 TRANS Energy'!I170+'FR-16(7)(v)-9 TRANS Cust'!I170+'FR-16(7)(v)-11 DIST Demand'!I170+'FR-16(7)(v)-12 DIST Energy'!I170+'FR-16(7)(v)-13 DIST Cust'!I170-'FR-16(7)(v)-14 TOTAL CLASS'!I170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J170+'FR-16(7)(v)-4 PROD Energy'!J170+'FR-16(7)(v)-5 PROD Cust'!J170+'FR-16(7)(v)-7 TRANS Demand'!J170+'FR-16(7)(v)-8 TRANS Energy'!J170+'FR-16(7)(v)-9 TRANS Cust'!J170+'FR-16(7)(v)-11 DIST Demand'!J170+'FR-16(7)(v)-12 DIST Energy'!J170+'FR-16(7)(v)-13 DIST Cust'!J170-'FR-16(7)(v)-14 TOTAL CLASS'!J170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K170+'FR-16(7)(v)-4 PROD Energy'!K170+'FR-16(7)(v)-5 PROD Cust'!K170+'FR-16(7)(v)-7 TRANS Demand'!K170+'FR-16(7)(v)-8 TRANS Energy'!K170+'FR-16(7)(v)-9 TRANS Cust'!K170+'FR-16(7)(v)-11 DIST Demand'!K170+'FR-16(7)(v)-12 DIST Energy'!K170+'FR-16(7)(v)-13 DIST Cust'!K170-'FR-16(7)(v)-14 TOTAL CLASS'!K170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":0},{"$f":"SUM(G149:G169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":0},{"$f":"G171+G145","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G173:Q173)","v":0},{"$f":"F173-R173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":0},{"$f":"G147+G171","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G174:Q174)","v":0},{"$f":"F174-R174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F177+'FR-16(7)(v)-4 PROD Energy'!F177+'FR-16(7)(v)-5 PROD Cust'!F177+'FR-16(7)(v)-7 TRANS Demand'!F177+'FR-16(7)(v)-8 TRANS Energy'!F177+'FR-16(7)(v)-9 TRANS Cust'!F177+'FR-16(7)(v)-11 DIST Demand'!F177+'FR-16(7)(v)-12 DIST Energy'!F177+'FR-16(7)(v)-13 DIST Cust'!F177-'FR-16(7)(v)-14 TOTAL CLASS'!F177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G177+'FR-16(7)(v)-4 PROD Energy'!G177+'FR-16(7)(v)-5 PROD Cust'!G177+'FR-16(7)(v)-7 TRANS Demand'!G177+'FR-16(7)(v)-8 TRANS Energy'!G177+'FR-16(7)(v)-9 TRANS Cust'!G177+'FR-16(7)(v)-11 DIST Demand'!G177+'FR-16(7)(v)-12 DIST Energy'!G177+'FR-16(7)(v)-13 DIST Cust'!G177-'FR-16(7)(v)-14 TOTAL CLASS'!G177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H177+'FR-16(7)(v)-4 PROD Energy'!H177+'FR-16(7)(v)-5 PROD Cust'!H177+'FR-16(7)(v)-7 TRANS Demand'!H177+'FR-16(7)(v)-8 TRANS Energy'!H177+'FR-16(7)(v)-9 TRANS Cust'!H177+'FR-16(7)(v)-11 DIST Demand'!H177+'FR-16(7)(v)-12 DIST Energy'!H177+'FR-16(7)(v)-13 DIST Cust'!H177-'FR-16(7)(v)-14 TOTAL CLASS'!H177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I177+'FR-16(7)(v)-4 PROD Energy'!I177+'FR-16(7)(v)-5 PROD Cust'!I177+'FR-16(7)(v)-7 TRANS Demand'!I177+'FR-16(7)(v)-8 TRANS Energy'!I177+'FR-16(7)(v)-9 TRANS Cust'!I177+'FR-16(7)(v)-11 DIST Demand'!I177+'FR-16(7)(v)-12 DIST Energy'!I177+'FR-16(7)(v)-13 DIST Cust'!I177-'FR-16(7)(v)-14 TOTAL CLASS'!I177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J177+'FR-16(7)(v)-4 PROD Energy'!J177+'FR-16(7)(v)-5 PROD Cust'!J177+'FR-16(7)(v)-7 TRANS Demand'!J177+'FR-16(7)(v)-8 TRANS Energy'!J177+'FR-16(7)(v)-9 TRANS Cust'!J177+'FR-16(7)(v)-11 DIST Demand'!J177+'FR-16(7)(v)-12 DIST Energy'!J177+'FR-16(7)(v)-13 DIST Cust'!J177-'FR-16(7)(v)-14 TOTAL CLASS'!J177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K177+'FR-16(7)(v)-4 PROD Energy'!K177+'FR-16(7)(v)-5 PROD Cust'!K177+'FR-16(7)(v)-7 TRANS Demand'!K177+'FR-16(7)(v)-8 TRANS Energy'!K177+'FR-16(7)(v)-9 TRANS Cust'!K177+'FR-16(7)(v)-11 DIST Demand'!K177+'FR-16(7)(v)-12 DIST Energy'!K177+'FR-16(7)(v)-13 DIST Cust'!K177-'FR-16(7)(v)-14 TOTAL CLASS'!K177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L177+'FR-16(7)(v)-4 PROD Energy'!L177+'FR-16(7)(v)-5 PROD Cust'!L177+'FR-16(7)(v)-7 TRANS Demand'!L177+'FR-16(7)(v)-8 TRANS Energy'!L177+'FR-16(7)(v)-9 TRANS Cust'!L177+'FR-16(7)(v)-11 DIST Demand'!L177+'FR-16(7)(v)-12 DIST Energy'!L177+'FR-16(7)(v)-13 DIST Cust'!L177-'FR-16(7)(v)-14 TOTAL CLASS'!L177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M177+'FR-16(7)(v)-4 PROD Energy'!M177+'FR-16(7)(v)-5 PROD Cust'!M177+'FR-16(7)(v)-7 TRANS Demand'!M177+'FR-16(7)(v)-8 TRANS Energy'!M177+'FR-16(7)(v)-9 TRANS Cust'!M177+'FR-16(7)(v)-11 DIST Demand'!M177+'FR-16(7)(v)-12 DIST Energy'!M177+'FR-16(7)(v)-13 DIST Cust'!M177-'FR-16(7)(v)-14 TOTAL CLASS'!M177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N177+'FR-16(7)(v)-4 PROD Energy'!N177+'FR-16(7)(v)-5 PROD Cust'!N177+'FR-16(7)(v)-7 TRANS Demand'!N177+'FR-16(7)(v)-8 TRANS Energy'!N177+'FR-16(7)(v)-9 TRANS Cust'!N177+'FR-16(7)(v)-11 DIST Demand'!N177+'FR-16(7)(v)-12 DIST Energy'!N177+'FR-16(7)(v)-13 DIST Cust'!N177-'FR-16(7)(v)-14 TOTAL CLASS'!N177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O177+'FR-16(7)(v)-4 PROD Energy'!O177+'FR-16(7)(v)-5 PROD Cust'!O177+'FR-16(7)(v)-7 TRANS Demand'!O177+'FR-16(7)(v)-8 TRANS Energy'!O177+'FR-16(7)(v)-9 TRANS Cust'!O177+'FR-16(7)(v)-11 DIST Demand'!O177+'FR-16(7)(v)-12 DIST Energy'!O177+'FR-16(7)(v)-13 DIST Cust'!O177-'FR-16(7)(v)-14 TOTAL CLASS'!O177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P177+'FR-16(7)(v)-4 PROD Energy'!P177+'FR-16(7)(v)-5 PROD Cust'!P177+'FR-16(7)(v)-7 TRANS Demand'!P177+'FR-16(7)(v)-8 TRANS Energy'!P177+'FR-16(7)(v)-9 TRANS Cust'!P177+'FR-16(7)(v)-11 DIST Demand'!P177+'FR-16(7)(v)-12 DIST Energy'!P177+'FR-16(7)(v)-13 DIST Cust'!P177-'FR-16(7)(v)-14 TOTAL CLASS'!P177","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q177+'FR-16(7)(v)-4 PROD Energy'!Q177+'FR-16(7)(v)-5 PROD Cust'!Q177+'FR-16(7)(v)-7 TRANS Demand'!Q177+'FR-16(7)(v)-8 TRANS Energy'!Q177+'FR-16(7)(v)-9 TRANS Cust'!Q177+'FR-16(7)(v)-11 DIST Demand'!Q177+'FR-16(7)(v)-12 DIST Energy'!Q177+'FR-16(7)(v)-13 DIST Cust'!Q177-'FR-16(7)(v)-14 TOTAL CLASS'!Q177","v":0},{"$f":"SUM(G177:Q177)","v":0},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F178+'FR-16(7)(v)-4 PROD Energy'!F178+'FR-16(7)(v)-5 PROD Cust'!F178+'FR-16(7)(v)-7 TRANS Demand'!F178+'FR-16(7)(v)-8 TRANS Energy'!F178+'FR-16(7)(v)-9 TRANS Cust'!F178+'FR-16(7)(v)-11 DIST Demand'!F178+'FR-16(7)(v)-12 DIST Energy'!F178+'FR-16(7)(v)-13 DIST Cust'!F178-'FR-16(7)(v)-14 TOTAL CLASS'!F178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G178+'FR-16(7)(v)-4 PROD Energy'!G178+'FR-16(7)(v)-5 PROD Cust'!G178+'FR-16(7)(v)-7 TRANS Demand'!G178+'FR-16(7)(v)-8 TRANS Energy'!G178+'FR-16(7)(v)-9 TRANS Cust'!G178+'FR-16(7)(v)-11 DIST Demand'!G178+'FR-16(7)(v)-12 DIST Energy'!G178+'FR-16(7)(v)-13 DIST Cust'!G178-'FR-16(7)(v)-14 TOTAL CLASS'!G178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H178+'FR-16(7)(v)-4 PROD Energy'!H178+'FR-16(7)(v)-5 PROD Cust'!H178+'FR-16(7)(v)-7 TRANS Demand'!H178+'FR-16(7)(v)-8 TRANS Energy'!H178+'FR-16(7)(v)-9 TRANS Cust'!H178+'FR-16(7)(v)-11 DIST Demand'!H178+'FR-16(7)(v)-12 DIST Energy'!H178+'FR-16(7)(v)-13 DIST Cust'!H178-'FR-16(7)(v)-14 TOTAL CLASS'!H178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I178+'FR-16(7)(v)-4 PROD Energy'!I178+'FR-16(7)(v)-5 PROD Cust'!I178+'FR-16(7)(v)-7 TRANS Demand'!I178+'FR-16(7)(v)-8 TRANS Energy'!I178+'FR-16(7)(v)-9 TRANS Cust'!I178+'FR-16(7)(v)-11 DIST Demand'!I178+'FR-16(7)(v)-12 DIST Energy'!I178+'FR-16(7)(v)-13 DIST Cust'!I178-'FR-16(7)(v)-14 TOTAL CLASS'!I178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J178+'FR-16(7)(v)-4 PROD Energy'!J178+'FR-16(7)(v)-5 PROD Cust'!J178+'FR-16(7)(v)-7 TRANS Demand'!J178+'FR-16(7)(v)-8 TRANS Energy'!J178+'FR-16(7)(v)-9 TRANS Cust'!J178+'FR-16(7)(v)-11 DIST Demand'!J178+'FR-16(7)(v)-12 DIST Energy'!J178+'FR-16(7)(v)-13 DIST Cust'!J178-'FR-16(7)(v)-14 TOTAL CLASS'!J178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K178+'FR-16(7)(v)-4 PROD Energy'!K178+'FR-16(7)(v)-5 PROD Cust'!K178+'FR-16(7)(v)-7 TRANS Demand'!K178+'FR-16(7)(v)-8 TRANS Energy'!K178+'FR-16(7)(v)-9 TRANS Cust'!K178+'FR-16(7)(v)-11 DIST Demand'!K178+'FR-16(7)(v)-12 DIST Energy'!K178+'FR-16(7)(v)-13 DIST Cust'!K178-'FR-16(7)(v)-14 TOTAL CLASS'!K178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L178+'FR-16(7)(v)-4 PROD Energy'!L178+'FR-16(7)(v)-5 PROD Cust'!L178+'FR-16(7)(v)-7 TRANS Demand'!L178+'FR-16(7)(v)-8 TRANS Energy'!L178+'FR-16(7)(v)-9 TRANS Cust'!L178+'FR-16(7)(v)-11 DIST Demand'!L178+'FR-16(7)(v)-12 DIST Energy'!L178+'FR-16(7)(v)-13 DIST Cust'!L178-'FR-16(7)(v)-14 TOTAL CLASS'!L178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M178+'FR-16(7)(v)-4 PROD Energy'!M178+'FR-16(7)(v)-5 PROD Cust'!M178+'FR-16(7)(v)-7 TRANS Demand'!M178+'FR-16(7)(v)-8 TRANS Energy'!M178+'FR-16(7)(v)-9 TRANS Cust'!M178+'FR-16(7)(v)-11 DIST Demand'!M178+'FR-16(7)(v)-12 DIST Energy'!M178+'FR-16(7)(v)-13 DIST Cust'!M178-'FR-16(7)(v)-14 TOTAL CLASS'!M178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N178+'FR-16(7)(v)-4 PROD Energy'!N178+'FR-16(7)(v)-5 PROD Cust'!N178+'FR-16(7)(v)-7 TRANS Demand'!N178+'FR-16(7)(v)-8 TRANS Energy'!N178+'FR-16(7)(v)-9 TRANS Cust'!N178+'FR-16(7)(v)-11 DIST Demand'!N178+'FR-16(7)(v)-12 DIST Energy'!N178+'FR-16(7)(v)-13 DIST Cust'!N178-'FR-16(7)(v)-14 TOTAL CLASS'!N178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O178+'FR-16(7)(v)-4 PROD Energy'!O178+'FR-16(7)(v)-5 PROD Cust'!O178+'FR-16(7)(v)-7 TRANS Demand'!O178+'FR-16(7)(v)-8 TRANS Energy'!O178+'FR-16(7)(v)-9 TRANS Cust'!O178+'FR-16(7)(v)-11 DIST Demand'!O178+'FR-16(7)(v)-12 DIST Energy'!O178+'FR-16(7)(v)-13 DIST Cust'!O178-'FR-16(7)(v)-14 TOTAL CLASS'!O178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P178+'FR-16(7)(v)-4 PROD Energy'!P178+'FR-16(7)(v)-5 PROD Cust'!P178+'FR-16(7)(v)-7 TRANS Demand'!P178+'FR-16(7)(v)-8 TRANS Energy'!P178+'FR-16(7)(v)-9 TRANS Cust'!P178+'FR-16(7)(v)-11 DIST Demand'!P178+'FR-16(7)(v)-12 DIST Energy'!P178+'FR-16(7)(v)-13 DIST Cust'!P178-'FR-16(7)(v)-14 TOTAL CLASS'!P178","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q178+'FR-16(7)(v)-4 PROD Energy'!Q178+'FR-16(7)(v)-5 PROD Cust'!Q178+'FR-16(7)(v)-7 TRANS Demand'!Q178+'FR-16(7)(v)-8 TRANS Energy'!Q178+'FR-16(7)(v)-9 TRANS Cust'!Q178+'FR-16(7)(v)-11 DIST Demand'!Q178+'FR-16(7)(v)-12 DIST Energy'!Q178+'FR-16(7)(v)-13 DIST Cust'!Q178-'FR-16(7)(v)-14 TOTAL CLASS'!Q178","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F179+'FR-16(7)(v)-4 PROD Energy'!F179+'FR-16(7)(v)-5 PROD Cust'!F179+'FR-16(7)(v)-7 TRANS Demand'!F179+'FR-16(7)(v)-8 TRANS Energy'!F179+'FR-16(7)(v)-9 TRANS Cust'!F179+'FR-16(7)(v)-11 DIST Demand'!F179+'FR-16(7)(v)-12 DIST Energy'!F179+'FR-16(7)(v)-13 DIST Cust'!F179-'FR-16(7)(v)-14 TOTAL CLASS'!F179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G179+'FR-16(7)(v)-4 PROD Energy'!G179+'FR-16(7)(v)-5 PROD Cust'!G179+'FR-16(7)(v)-7 TRANS Demand'!G179+'FR-16(7)(v)-8 TRANS Energy'!G179+'FR-16(7)(v)-9 TRANS Cust'!G179+'FR-16(7)(v)-11 DIST Demand'!G179+'FR-16(7)(v)-12 DIST Energy'!G179+'FR-16(7)(v)-13 DIST Cust'!G179-'FR-16(7)(v)-14 TOTAL CLASS'!G179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H179+'FR-16(7)(v)-4 PROD Energy'!H179+'FR-16(7)(v)-5 PROD Cust'!H179+'FR-16(7)(v)-7 TRANS Demand'!H179+'FR-16(7)(v)-8 TRANS Energy'!H179+'FR-16(7)(v)-9 TRANS Cust'!H179+'FR-16(7)(v)-11 DIST Demand'!H179+'FR-16(7)(v)-12 DIST Energy'!H179+'FR-16(7)(v)-13 DIST Cust'!H179-'FR-16(7)(v)-14 TOTAL CLASS'!H179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I179+'FR-16(7)(v)-4 PROD Energy'!I179+'FR-16(7)(v)-5 PROD Cust'!I179+'FR-16(7)(v)-7 TRANS Demand'!I179+'FR-16(7)(v)-8 TRANS Energy'!I179+'FR-16(7)(v)-9 TRANS Cust'!I179+'FR-16(7)(v)-11 DIST Demand'!I179+'FR-16(7)(v)-12 DIST Energy'!I179+'FR-16(7)(v)-13 DIST Cust'!I179-'FR-16(7)(v)-14 TOTAL CLASS'!I179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J179+'FR-16(7)(v)-4 PROD Energy'!J179+'FR-16(7)(v)-5 PROD Cust'!J179+'FR-16(7)(v)-7 TRANS Demand'!J179+'FR-16(7)(v)-8 TRANS Energy'!J179+'FR-16(7)(v)-9 TRANS Cust'!J179+'FR-16(7)(v)-11 DIST Demand'!J179+'FR-16(7)(v)-12 DIST Energy'!J179+'FR-16(7)(v)-13 DIST Cust'!J179-'FR-16(7)(v)-14 TOTAL CLASS'!J179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K179+'FR-16(7)(v)-4 PROD Energy'!K179+'FR-16(7)(v)-5 PROD Cust'!K179+'FR-16(7)(v)-7 TRANS Demand'!K179+'FR-16(7)(v)-8 TRANS Energy'!K179+'FR-16(7)(v)-9 TRANS Cust'!K179+'FR-16(7)(v)-11 DIST Demand'!K179+'FR-16(7)(v)-12 DIST Energy'!K179+'FR-16(7)(v)-13 DIST Cust'!K179-'FR-16(7)(v)-14 TOTAL CLASS'!K179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L179+'FR-16(7)(v)-4 PROD Energy'!L179+'FR-16(7)(v)-5 PROD Cust'!L179+'FR-16(7)(v)-7 TRANS Demand'!L179+'FR-16(7)(v)-8 TRANS Energy'!L179+'FR-16(7)(v)-9 TRANS Cust'!L179+'FR-16(7)(v)-11 DIST Demand'!L179+'FR-16(7)(v)-12 DIST Energy'!L179+'FR-16(7)(v)-13 DIST Cust'!L179-'FR-16(7)(v)-14 TOTAL CLASS'!L179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M179+'FR-16(7)(v)-4 PROD Energy'!M179+'FR-16(7)(v)-5 PROD Cust'!M179+'FR-16(7)(v)-7 TRANS Demand'!M179+'FR-16(7)(v)-8 TRANS Energy'!M179+'FR-16(7)(v)-9 TRANS Cust'!M179+'FR-16(7)(v)-11 DIST Demand'!M179+'FR-16(7)(v)-12 DIST Energy'!M179+'FR-16(7)(v)-13 DIST Cust'!M179-'FR-16(7)(v)-14 TOTAL CLASS'!M179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N179+'FR-16(7)(v)-4 PROD Energy'!N179+'FR-16(7)(v)-5 PROD Cust'!N179+'FR-16(7)(v)-7 TRANS Demand'!N179+'FR-16(7)(v)-8 TRANS Energy'!N179+'FR-16(7)(v)-9 TRANS Cust'!N179+'FR-16(7)(v)-11 DIST Demand'!N179+'FR-16(7)(v)-12 DIST Energy'!N179+'FR-16(7)(v)-13 DIST Cust'!N179-'FR-16(7)(v)-14 TOTAL CLASS'!N179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O179+'FR-16(7)(v)-4 PROD Energy'!O179+'FR-16(7)(v)-5 PROD Cust'!O179+'FR-16(7)(v)-7 TRANS Demand'!O179+'FR-16(7)(v)-8 TRANS Energy'!O179+'FR-16(7)(v)-9 TRANS Cust'!O179+'FR-16(7)(v)-11 DIST Demand'!O179+'FR-16(7)(v)-12 DIST Energy'!O179+'FR-16(7)(v)-13 DIST Cust'!O179-'FR-16(7)(v)-14 TOTAL CLASS'!O179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P179+'FR-16(7)(v)-4 PROD Energy'!P179+'FR-16(7)(v)-5 PROD Cust'!P179+'FR-16(7)(v)-7 TRANS Demand'!P179+'FR-16(7)(v)-8 TRANS Energy'!P179+'FR-16(7)(v)-9 TRANS Cust'!P179+'FR-16(7)(v)-11 DIST Demand'!P179+'FR-16(7)(v)-12 DIST Energy'!P179+'FR-16(7)(v)-13 DIST Cust'!P179-'FR-16(7)(v)-14 TOTAL CLASS'!P179","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q179+'FR-16(7)(v)-4 PROD Energy'!Q179+'FR-16(7)(v)-5 PROD Cust'!Q179+'FR-16(7)(v)-7 TRANS Demand'!Q179+'FR-16(7)(v)-8 TRANS Energy'!Q179+'FR-16(7)(v)-9 TRANS Cust'!Q179+'FR-16(7)(v)-11 DIST Demand'!Q179+'FR-16(7)(v)-12 DIST Energy'!Q179+'FR-16(7)(v)-13 DIST Cust'!Q179-'FR-16(7)(v)-14 TOTAL CLASS'!Q179","v":0},0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F180+'FR-16(7)(v)-4 PROD Energy'!F180+'FR-16(7)(v)-5 PROD Cust'!F180+'FR-16(7)(v)-7 TRANS Demand'!F180+'FR-16(7)(v)-8 TRANS Energy'!F180+'FR-16(7)(v)-9 TRANS Cust'!F180+'FR-16(7)(v)-11 DIST Demand'!F180+'FR-16(7)(v)-12 DIST Energy'!F180+'FR-16(7)(v)-13 DIST Cust'!F180-'FR-16(7)(v)-14 TOTAL CLASS'!F180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G180+'FR-16(7)(v)-4 PROD Energy'!G180+'FR-16(7)(v)-5 PROD Cust'!G180+'FR-16(7)(v)-7 TRANS Demand'!G180+'FR-16(7)(v)-8 TRANS Energy'!G180+'FR-16(7)(v)-9 TRANS Cust'!G180+'FR-16(7)(v)-11 DIST Demand'!G180+'FR-16(7)(v)-12 DIST Energy'!G180+'FR-16(7)(v)-13 DIST Cust'!G180-'FR-16(7)(v)-14 TOTAL CLASS'!G180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H180+'FR-16(7)(v)-4 PROD Energy'!H180+'FR-16(7)(v)-5 PROD Cust'!H180+'FR-16(7)(v)-7 TRANS Demand'!H180+'FR-16(7)(v)-8 TRANS Energy'!H180+'FR-16(7)(v)-9 TRANS Cust'!H180+'FR-16(7)(v)-11 DIST Demand'!H180+'FR-16(7)(v)-12 DIST Energy'!H180+'FR-16(7)(v)-13 DIST Cust'!H180-'FR-16(7)(v)-14 TOTAL CLASS'!H180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I180+'FR-16(7)(v)-4 PROD Energy'!I180+'FR-16(7)(v)-5 PROD Cust'!I180+'FR-16(7)(v)-7 TRANS Demand'!I180+'FR-16(7)(v)-8 TRANS Energy'!I180+'FR-16(7)(v)-9 TRANS Cust'!I180+'FR-16(7)(v)-11 DIST Demand'!I180+'FR-16(7)(v)-12 DIST Energy'!I180+'FR-16(7)(v)-13 DIST Cust'!I180-'FR-16(7)(v)-14 TOTAL CLASS'!I180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J180+'FR-16(7)(v)-4 PROD Energy'!J180+'FR-16(7)(v)-5 PROD Cust'!J180+'FR-16(7)(v)-7 TRANS Demand'!J180+'FR-16(7)(v)-8 TRANS Energy'!J180+'FR-16(7)(v)-9 TRANS Cust'!J180+'FR-16(7)(v)-11 DIST Demand'!J180+'FR-16(7)(v)-12 DIST Energy'!J180+'FR-16(7)(v)-13 DIST Cust'!J180-'FR-16(7)(v)-14 TOTAL CLASS'!J180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K180+'FR-16(7)(v)-4 PROD Energy'!K180+'FR-16(7)(v)-5 PROD Cust'!K180+'FR-16(7)(v)-7 TRANS Demand'!K180+'FR-16(7)(v)-8 TRANS Energy'!K180+'FR-16(7)(v)-9 TRANS Cust'!K180+'FR-16(7)(v)-11 DIST Demand'!K180+'FR-16(7)(v)-12 DIST Energy'!K180+'FR-16(7)(v)-13 DIST Cust'!K180-'FR-16(7)(v)-14 TOTAL CLASS'!K180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L180+'FR-16(7)(v)-4 PROD Energy'!L180+'FR-16(7)(v)-5 PROD Cust'!L180+'FR-16(7)(v)-7 TRANS Demand'!L180+'FR-16(7)(v)-8 TRANS Energy'!L180+'FR-16(7)(v)-9 TRANS Cust'!L180+'FR-16(7)(v)-11 DIST Demand'!L180+'FR-16(7)(v)-12 DIST Energy'!L180+'FR-16(7)(v)-13 DIST Cust'!L180-'FR-16(7)(v)-14 TOTAL CLASS'!L180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M180+'FR-16(7)(v)-4 PROD Energy'!M180+'FR-16(7)(v)-5 PROD Cust'!M180+'FR-16(7)(v)-7 TRANS Demand'!M180+'FR-16(7)(v)-8 TRANS Energy'!M180+'FR-16(7)(v)-9 TRANS Cust'!M180+'FR-16(7)(v)-11 DIST Demand'!M180+'FR-16(7)(v)-12 DIST Energy'!M180+'FR-16(7)(v)-13 DIST Cust'!M180-'FR-16(7)(v)-14 TOTAL CLASS'!M180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N180+'FR-16(7)(v)-4 PROD Energy'!N180+'FR-16(7)(v)-5 PROD Cust'!N180+'FR-16(7)(v)-7 TRANS Demand'!N180+'FR-16(7)(v)-8 TRANS Energy'!N180+'FR-16(7)(v)-9 TRANS Cust'!N180+'FR-16(7)(v)-11 DIST Demand'!N180+'FR-16(7)(v)-12 DIST Energy'!N180+'FR-16(7)(v)-13 DIST Cust'!N180-'FR-16(7)(v)-14 TOTAL CLASS'!N180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O180+'FR-16(7)(v)-4 PROD Energy'!O180+'FR-16(7)(v)-5 PROD Cust'!O180+'FR-16(7)(v)-7 TRANS Demand'!O180+'FR-16(7)(v)-8 TRANS Energy'!O180+'FR-16(7)(v)-9 TRANS Cust'!O180+'FR-16(7)(v)-11 DIST Demand'!O180+'FR-16(7)(v)-12 DIST Energy'!O180+'FR-16(7)(v)-13 DIST Cust'!O180-'FR-16(7)(v)-14 TOTAL CLASS'!O180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P180+'FR-16(7)(v)-4 PROD Energy'!P180+'FR-16(7)(v)-5 PROD Cust'!P180+'FR-16(7)(v)-7 TRANS Demand'!P180+'FR-16(7)(v)-8 TRANS Energy'!P180+'FR-16(7)(v)-9 TRANS Cust'!P180+'FR-16(7)(v)-11 DIST Demand'!P180+'FR-16(7)(v)-12 DIST Energy'!P180+'FR-16(7)(v)-13 DIST Cust'!P180-'FR-16(7)(v)-14 TOTAL CLASS'!P180","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q180+'FR-16(7)(v)-4 PROD Energy'!Q180+'FR-16(7)(v)-5 PROD Cust'!Q180+'FR-16(7)(v)-7 TRANS Demand'!Q180+'FR-16(7)(v)-8 TRANS Energy'!Q180+'FR-16(7)(v)-9 TRANS Cust'!Q180+'FR-16(7)(v)-11 DIST Demand'!Q180+'FR-16(7)(v)-12 DIST Energy'!Q180+'FR-16(7)(v)-13 DIST Cust'!Q180-'FR-16(7)(v)-14 TOTAL CLASS'!Q180","v":0},0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F181+'FR-16(7)(v)-4 PROD Energy'!F181+'FR-16(7)(v)-5 PROD Cust'!F181+'FR-16(7)(v)-7 TRANS Demand'!F181+'FR-16(7)(v)-8 TRANS Energy'!F181+'FR-16(7)(v)-9 TRANS Cust'!F181+'FR-16(7)(v)-11 DIST Demand'!F181+'FR-16(7)(v)-12 DIST Energy'!F181+'FR-16(7)(v)-13 DIST Cust'!F181-'FR-16(7)(v)-14 TOTAL CLASS'!F181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G181+'FR-16(7)(v)-4 PROD Energy'!G181+'FR-16(7)(v)-5 PROD Cust'!G181+'FR-16(7)(v)-7 TRANS Demand'!G181+'FR-16(7)(v)-8 TRANS Energy'!G181+'FR-16(7)(v)-9 TRANS Cust'!G181+'FR-16(7)(v)-11 DIST Demand'!G181+'FR-16(7)(v)-12 DIST Energy'!G181+'FR-16(7)(v)-13 DIST Cust'!G181-'FR-16(7)(v)-14 TOTAL CLASS'!G181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H181+'FR-16(7)(v)-4 PROD Energy'!H181+'FR-16(7)(v)-5 PROD Cust'!H181+'FR-16(7)(v)-7 TRANS Demand'!H181+'FR-16(7)(v)-8 TRANS Energy'!H181+'FR-16(7)(v)-9 TRANS Cust'!H181+'FR-16(7)(v)-11 DIST Demand'!H181+'FR-16(7)(v)-12 DIST Energy'!H181+'FR-16(7)(v)-13 DIST Cust'!H181-'FR-16(7)(v)-14 TOTAL CLASS'!H181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I181+'FR-16(7)(v)-4 PROD Energy'!I181+'FR-16(7)(v)-5 PROD Cust'!I181+'FR-16(7)(v)-7 TRANS Demand'!I181+'FR-16(7)(v)-8 TRANS Energy'!I181+'FR-16(7)(v)-9 TRANS Cust'!I181+'FR-16(7)(v)-11 DIST Demand'!I181+'FR-16(7)(v)-12 DIST Energy'!I181+'FR-16(7)(v)-13 DIST Cust'!I181-'FR-16(7)(v)-14 TOTAL CLASS'!I181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J181+'FR-16(7)(v)-4 PROD Energy'!J181+'FR-16(7)(v)-5 PROD Cust'!J181+'FR-16(7)(v)-7 TRANS Demand'!J181+'FR-16(7)(v)-8 TRANS Energy'!J181+'FR-16(7)(v)-9 TRANS Cust'!J181+'FR-16(7)(v)-11 DIST Demand'!J181+'FR-16(7)(v)-12 DIST Energy'!J181+'FR-16(7)(v)-13 DIST Cust'!J181-'FR-16(7)(v)-14 TOTAL CLASS'!J181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K181+'FR-16(7)(v)-4 PROD Energy'!K181+'FR-16(7)(v)-5 PROD Cust'!K181+'FR-16(7)(v)-7 TRANS Demand'!K181+'FR-16(7)(v)-8 TRANS Energy'!K181+'FR-16(7)(v)-9 TRANS Cust'!K181+'FR-16(7)(v)-11 DIST Demand'!K181+'FR-16(7)(v)-12 DIST Energy'!K181+'FR-16(7)(v)-13 DIST Cust'!K181-'FR-16(7)(v)-14 TOTAL CLASS'!K181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L181+'FR-16(7)(v)-4 PROD Energy'!L181+'FR-16(7)(v)-5 PROD Cust'!L181+'FR-16(7)(v)-7 TRANS Demand'!L181+'FR-16(7)(v)-8 TRANS Energy'!L181+'FR-16(7)(v)-9 TRANS Cust'!L181+'FR-16(7)(v)-11 DIST Demand'!L181+'FR-16(7)(v)-12 DIST Energy'!L181+'FR-16(7)(v)-13 DIST Cust'!L181-'FR-16(7)(v)-14 TOTAL CLASS'!L181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M181+'FR-16(7)(v)-4 PROD Energy'!M181+'FR-16(7)(v)-5 PROD Cust'!M181+'FR-16(7)(v)-7 TRANS Demand'!M181+'FR-16(7)(v)-8 TRANS Energy'!M181+'FR-16(7)(v)-9 TRANS Cust'!M181+'FR-16(7)(v)-11 DIST Demand'!M181+'FR-16(7)(v)-12 DIST Energy'!M181+'FR-16(7)(v)-13 DIST Cust'!M181-'FR-16(7)(v)-14 TOTAL CLASS'!M181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N181+'FR-16(7)(v)-4 PROD Energy'!N181+'FR-16(7)(v)-5 PROD Cust'!N181+'FR-16(7)(v)-7 TRANS Demand'!N181+'FR-16(7)(v)-8 TRANS Energy'!N181+'FR-16(7)(v)-9 TRANS Cust'!N181+'FR-16(7)(v)-11 DIST Demand'!N181+'FR-16(7)(v)-12 DIST Energy'!N181+'FR-16(7)(v)-13 DIST Cust'!N181-'FR-16(7)(v)-14 TOTAL CLASS'!N181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O181+'FR-16(7)(v)-4 PROD Energy'!O181+'FR-16(7)(v)-5 PROD Cust'!O181+'FR-16(7)(v)-7 TRANS Demand'!O181+'FR-16(7)(v)-8 TRANS Energy'!O181+'FR-16(7)(v)-9 TRANS Cust'!O181+'FR-16(7)(v)-11 DIST Demand'!O181+'FR-16(7)(v)-12 DIST Energy'!O181+'FR-16(7)(v)-13 DIST Cust'!O181-'FR-16(7)(v)-14 TOTAL CLASS'!O181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P181+'FR-16(7)(v)-4 PROD Energy'!P181+'FR-16(7)(v)-5 PROD Cust'!P181+'FR-16(7)(v)-7 TRANS Demand'!P181+'FR-16(7)(v)-8 TRANS Energy'!P181+'FR-16(7)(v)-9 TRANS Cust'!P181+'FR-16(7)(v)-11 DIST Demand'!P181+'FR-16(7)(v)-12 DIST Energy'!P181+'FR-16(7)(v)-13 DIST Cust'!P181-'FR-16(7)(v)-14 TOTAL CLASS'!P181","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q181+'FR-16(7)(v)-4 PROD Energy'!Q181+'FR-16(7)(v)-5 PROD Cust'!Q181+'FR-16(7)(v)-7 TRANS Demand'!Q181+'FR-16(7)(v)-8 TRANS Energy'!Q181+'FR-16(7)(v)-9 TRANS Cust'!Q181+'FR-16(7)(v)-11 DIST Demand'!Q181+'FR-16(7)(v)-12 DIST Energy'!Q181+'FR-16(7)(v)-13 DIST Cust'!Q181-'FR-16(7)(v)-14 TOTAL CLASS'!Q181","v":0},0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F182+'FR-16(7)(v)-4 PROD Energy'!F182+'FR-16(7)(v)-5 PROD Cust'!F182+'FR-16(7)(v)-7 TRANS Demand'!F182+'FR-16(7)(v)-8 TRANS Energy'!F182+'FR-16(7)(v)-9 TRANS Cust'!F182+'FR-16(7)(v)-11 DIST Demand'!F182+'FR-16(7)(v)-12 DIST Energy'!F182+'FR-16(7)(v)-13 DIST Cust'!F182-'FR-16(7)(v)-14 TOTAL CLASS'!F182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G182+'FR-16(7)(v)-4 PROD Energy'!G182+'FR-16(7)(v)-5 PROD Cust'!G182+'FR-16(7)(v)-7 TRANS Demand'!G182+'FR-16(7)(v)-8 TRANS Energy'!G182+'FR-16(7)(v)-9 TRANS Cust'!G182+'FR-16(7)(v)-11 DIST Demand'!G182+'FR-16(7)(v)-12 DIST Energy'!G182+'FR-16(7)(v)-13 DIST Cust'!G182-'FR-16(7)(v)-14 TOTAL CLASS'!G182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H182+'FR-16(7)(v)-4 PROD Energy'!H182+'FR-16(7)(v)-5 PROD Cust'!H182+'FR-16(7)(v)-7 TRANS Demand'!H182+'FR-16(7)(v)-8 TRANS Energy'!H182+'FR-16(7)(v)-9 TRANS Cust'!H182+'FR-16(7)(v)-11 DIST Demand'!H182+'FR-16(7)(v)-12 DIST Energy'!H182+'FR-16(7)(v)-13 DIST Cust'!H182-'FR-16(7)(v)-14 TOTAL CLASS'!H182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I182+'FR-16(7)(v)-4 PROD Energy'!I182+'FR-16(7)(v)-5 PROD Cust'!I182+'FR-16(7)(v)-7 TRANS Demand'!I182+'FR-16(7)(v)-8 TRANS Energy'!I182+'FR-16(7)(v)-9 TRANS Cust'!I182+'FR-16(7)(v)-11 DIST Demand'!I182+'FR-16(7)(v)-12 DIST Energy'!I182+'FR-16(7)(v)-13 DIST Cust'!I182-'FR-16(7)(v)-14 TOTAL CLASS'!I182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J182+'FR-16(7)(v)-4 PROD Energy'!J182+'FR-16(7)(v)-5 PROD Cust'!J182+'FR-16(7)(v)-7 TRANS Demand'!J182+'FR-16(7)(v)-8 TRANS Energy'!J182+'FR-16(7)(v)-9 TRANS Cust'!J182+'FR-16(7)(v)-11 DIST Demand'!J182+'FR-16(7)(v)-12 DIST Energy'!J182+'FR-16(7)(v)-13 DIST Cust'!J182-'FR-16(7)(v)-14 TOTAL CLASS'!J182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K182+'FR-16(7)(v)-4 PROD Energy'!K182+'FR-16(7)(v)-5 PROD Cust'!K182+'FR-16(7)(v)-7 TRANS Demand'!K182+'FR-16(7)(v)-8 TRANS Energy'!K182+'FR-16(7)(v)-9 TRANS Cust'!K182+'FR-16(7)(v)-11 DIST Demand'!K182+'FR-16(7)(v)-12 DIST Energy'!K182+'FR-16(7)(v)-13 DIST Cust'!K182-'FR-16(7)(v)-14 TOTAL CLASS'!K182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L182+'FR-16(7)(v)-4 PROD Energy'!L182+'FR-16(7)(v)-5 PROD Cust'!L182+'FR-16(7)(v)-7 TRANS Demand'!L182+'FR-16(7)(v)-8 TRANS Energy'!L182+'FR-16(7)(v)-9 TRANS Cust'!L182+'FR-16(7)(v)-11 DIST Demand'!L182+'FR-16(7)(v)-12 DIST Energy'!L182+'FR-16(7)(v)-13 DIST Cust'!L182-'FR-16(7)(v)-14 TOTAL CLASS'!L182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M182+'FR-16(7)(v)-4 PROD Energy'!M182+'FR-16(7)(v)-5 PROD Cust'!M182+'FR-16(7)(v)-7 TRANS Demand'!M182+'FR-16(7)(v)-8 TRANS Energy'!M182+'FR-16(7)(v)-9 TRANS Cust'!M182+'FR-16(7)(v)-11 DIST Demand'!M182+'FR-16(7)(v)-12 DIST Energy'!M182+'FR-16(7)(v)-13 DIST Cust'!M182-'FR-16(7)(v)-14 TOTAL CLASS'!M182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N182+'FR-16(7)(v)-4 PROD Energy'!N182+'FR-16(7)(v)-5 PROD Cust'!N182+'FR-16(7)(v)-7 TRANS Demand'!N182+'FR-16(7)(v)-8 TRANS Energy'!N182+'FR-16(7)(v)-9 TRANS Cust'!N182+'FR-16(7)(v)-11 DIST Demand'!N182+'FR-16(7)(v)-12 DIST Energy'!N182+'FR-16(7)(v)-13 DIST Cust'!N182-'FR-16(7)(v)-14 TOTAL CLASS'!N182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O182+'FR-16(7)(v)-4 PROD Energy'!O182+'FR-16(7)(v)-5 PROD Cust'!O182+'FR-16(7)(v)-7 TRANS Demand'!O182+'FR-16(7)(v)-8 TRANS Energy'!O182+'FR-16(7)(v)-9 TRANS Cust'!O182+'FR-16(7)(v)-11 DIST Demand'!O182+'FR-16(7)(v)-12 DIST Energy'!O182+'FR-16(7)(v)-13 DIST Cust'!O182-'FR-16(7)(v)-14 TOTAL CLASS'!O182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P182+'FR-16(7)(v)-4 PROD Energy'!P182+'FR-16(7)(v)-5 PROD Cust'!P182+'FR-16(7)(v)-7 TRANS Demand'!P182+'FR-16(7)(v)-8 TRANS Energy'!P182+'FR-16(7)(v)-9 TRANS Cust'!P182+'FR-16(7)(v)-11 DIST Demand'!P182+'FR-16(7)(v)-12 DIST Energy'!P182+'FR-16(7)(v)-13 DIST Cust'!P182-'FR-16(7)(v)-14 TOTAL CLASS'!P182","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q182+'FR-16(7)(v)-4 PROD Energy'!Q182+'FR-16(7)(v)-5 PROD Cust'!Q182+'FR-16(7)(v)-7 TRANS Demand'!Q182+'FR-16(7)(v)-8 TRANS Energy'!Q182+'FR-16(7)(v)-9 TRANS Cust'!Q182+'FR-16(7)(v)-11 DIST Demand'!Q182+'FR-16(7)(v)-12 DIST Energy'!Q182+'FR-16(7)(v)-13 DIST Cust'!Q182-'FR-16(7)(v)-14 TOTAL CLASS'!Q182","v":0},0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F183+'FR-16(7)(v)-4 PROD Energy'!F183+'FR-16(7)(v)-5 PROD Cust'!F183+'FR-16(7)(v)-7 TRANS Demand'!F183+'FR-16(7)(v)-8 TRANS Energy'!F183+'FR-16(7)(v)-9 TRANS Cust'!F183+'FR-16(7)(v)-11 DIST Demand'!F183+'FR-16(7)(v)-12 DIST Energy'!F183+'FR-16(7)(v)-13 DIST Cust'!F183-'FR-16(7)(v)-14 TOTAL CLASS'!F183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G183+'FR-16(7)(v)-4 PROD Energy'!G183+'FR-16(7)(v)-5 PROD Cust'!G183+'FR-16(7)(v)-7 TRANS Demand'!G183+'FR-16(7)(v)-8 TRANS Energy'!G183+'FR-16(7)(v)-9 TRANS Cust'!G183+'FR-16(7)(v)-11 DIST Demand'!G183+'FR-16(7)(v)-12 DIST Energy'!G183+'FR-16(7)(v)-13 DIST Cust'!G183-'FR-16(7)(v)-14 TOTAL CLASS'!G183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H183+'FR-16(7)(v)-4 PROD Energy'!H183+'FR-16(7)(v)-5 PROD Cust'!H183+'FR-16(7)(v)-7 TRANS Demand'!H183+'FR-16(7)(v)-8 TRANS Energy'!H183+'FR-16(7)(v)-9 TRANS Cust'!H183+'FR-16(7)(v)-11 DIST Demand'!H183+'FR-16(7)(v)-12 DIST Energy'!H183+'FR-16(7)(v)-13 DIST Cust'!H183-'FR-16(7)(v)-14 TOTAL CLASS'!H183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I183+'FR-16(7)(v)-4 PROD Energy'!I183+'FR-16(7)(v)-5 PROD Cust'!I183+'FR-16(7)(v)-7 TRANS Demand'!I183+'FR-16(7)(v)-8 TRANS Energy'!I183+'FR-16(7)(v)-9 TRANS Cust'!I183+'FR-16(7)(v)-11 DIST Demand'!I183+'FR-16(7)(v)-12 DIST Energy'!I183+'FR-16(7)(v)-13 DIST Cust'!I183-'FR-16(7)(v)-14 TOTAL CLASS'!I183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J183+'FR-16(7)(v)-4 PROD Energy'!J183+'FR-16(7)(v)-5 PROD Cust'!J183+'FR-16(7)(v)-7 TRANS Demand'!J183+'FR-16(7)(v)-8 TRANS Energy'!J183+'FR-16(7)(v)-9 TRANS Cust'!J183+'FR-16(7)(v)-11 DIST Demand'!J183+'FR-16(7)(v)-12 DIST Energy'!J183+'FR-16(7)(v)-13 DIST Cust'!J183-'FR-16(7)(v)-14 TOTAL CLASS'!J183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K183+'FR-16(7)(v)-4 PROD Energy'!K183+'FR-16(7)(v)-5 PROD Cust'!K183+'FR-16(7)(v)-7 TRANS Demand'!K183+'FR-16(7)(v)-8 TRANS Energy'!K183+'FR-16(7)(v)-9 TRANS Cust'!K183+'FR-16(7)(v)-11 DIST Demand'!K183+'FR-16(7)(v)-12 DIST Energy'!K183+'FR-16(7)(v)-13 DIST Cust'!K183-'FR-16(7)(v)-14 TOTAL CLASS'!K183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L183+'FR-16(7)(v)-4 PROD Energy'!L183+'FR-16(7)(v)-5 PROD Cust'!L183+'FR-16(7)(v)-7 TRANS Demand'!L183+'FR-16(7)(v)-8 TRANS Energy'!L183+'FR-16(7)(v)-9 TRANS Cust'!L183+'FR-16(7)(v)-11 DIST Demand'!L183+'FR-16(7)(v)-12 DIST Energy'!L183+'FR-16(7)(v)-13 DIST Cust'!L183-'FR-16(7)(v)-14 TOTAL CLASS'!L183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M183+'FR-16(7)(v)-4 PROD Energy'!M183+'FR-16(7)(v)-5 PROD Cust'!M183+'FR-16(7)(v)-7 TRANS Demand'!M183+'FR-16(7)(v)-8 TRANS Energy'!M183+'FR-16(7)(v)-9 TRANS Cust'!M183+'FR-16(7)(v)-11 DIST Demand'!M183+'FR-16(7)(v)-12 DIST Energy'!M183+'FR-16(7)(v)-13 DIST Cust'!M183-'FR-16(7)(v)-14 TOTAL CLASS'!M183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N183+'FR-16(7)(v)-4 PROD Energy'!N183+'FR-16(7)(v)-5 PROD Cust'!N183+'FR-16(7)(v)-7 TRANS Demand'!N183+'FR-16(7)(v)-8 TRANS Energy'!N183+'FR-16(7)(v)-9 TRANS Cust'!N183+'FR-16(7)(v)-11 DIST Demand'!N183+'FR-16(7)(v)-12 DIST Energy'!N183+'FR-16(7)(v)-13 DIST Cust'!N183-'FR-16(7)(v)-14 TOTAL CLASS'!N183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O183+'FR-16(7)(v)-4 PROD Energy'!O183+'FR-16(7)(v)-5 PROD Cust'!O183+'FR-16(7)(v)-7 TRANS Demand'!O183+'FR-16(7)(v)-8 TRANS Energy'!O183+'FR-16(7)(v)-9 TRANS Cust'!O183+'FR-16(7)(v)-11 DIST Demand'!O183+'FR-16(7)(v)-12 DIST Energy'!O183+'FR-16(7)(v)-13 DIST Cust'!O183-'FR-16(7)(v)-14 TOTAL CLASS'!O183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P183+'FR-16(7)(v)-4 PROD Energy'!P183+'FR-16(7)(v)-5 PROD Cust'!P183+'FR-16(7)(v)-7 TRANS Demand'!P183+'FR-16(7)(v)-8 TRANS Energy'!P183+'FR-16(7)(v)-9 TRANS Cust'!P183+'FR-16(7)(v)-11 DIST Demand'!P183+'FR-16(7)(v)-12 DIST Energy'!P183+'FR-16(7)(v)-13 DIST Cust'!P183-'FR-16(7)(v)-14 TOTAL CLASS'!P183","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q183+'FR-16(7)(v)-4 PROD Energy'!Q183+'FR-16(7)(v)-5 PROD Cust'!Q183+'FR-16(7)(v)-7 TRANS Demand'!Q183+'FR-16(7)(v)-8 TRANS Energy'!Q183+'FR-16(7)(v)-9 TRANS Cust'!Q183+'FR-16(7)(v)-11 DIST Demand'!Q183+'FR-16(7)(v)-12 DIST Energy'!Q183+'FR-16(7)(v)-13 DIST Cust'!Q183-'FR-16(7)(v)-14 TOTAL CLASS'!Q183","v":0},0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F184+'FR-16(7)(v)-4 PROD Energy'!F184+'FR-16(7)(v)-5 PROD Cust'!F184+'FR-16(7)(v)-7 TRANS Demand'!F184+'FR-16(7)(v)-8 TRANS Energy'!F184+'FR-16(7)(v)-9 TRANS Cust'!F184+'FR-16(7)(v)-11 DIST Demand'!F184+'FR-16(7)(v)-12 DIST Energy'!F184+'FR-16(7)(v)-13 DIST Cust'!F184-'FR-16(7)(v)-14 TOTAL CLASS'!F184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G184+'FR-16(7)(v)-4 PROD Energy'!G184+'FR-16(7)(v)-5 PROD Cust'!G184+'FR-16(7)(v)-7 TRANS Demand'!G184+'FR-16(7)(v)-8 TRANS Energy'!G184+'FR-16(7)(v)-9 TRANS Cust'!G184+'FR-16(7)(v)-11 DIST Demand'!G184+'FR-16(7)(v)-12 DIST Energy'!G184+'FR-16(7)(v)-13 DIST Cust'!G184-'FR-16(7)(v)-14 TOTAL CLASS'!G184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H184+'FR-16(7)(v)-4 PROD Energy'!H184+'FR-16(7)(v)-5 PROD Cust'!H184+'FR-16(7)(v)-7 TRANS Demand'!H184+'FR-16(7)(v)-8 TRANS Energy'!H184+'FR-16(7)(v)-9 TRANS Cust'!H184+'FR-16(7)(v)-11 DIST Demand'!H184+'FR-16(7)(v)-12 DIST Energy'!H184+'FR-16(7)(v)-13 DIST Cust'!H184-'FR-16(7)(v)-14 TOTAL CLASS'!H184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I184+'FR-16(7)(v)-4 PROD Energy'!I184+'FR-16(7)(v)-5 PROD Cust'!I184+'FR-16(7)(v)-7 TRANS Demand'!I184+'FR-16(7)(v)-8 TRANS Energy'!I184+'FR-16(7)(v)-9 TRANS Cust'!I184+'FR-16(7)(v)-11 DIST Demand'!I184+'FR-16(7)(v)-12 DIST Energy'!I184+'FR-16(7)(v)-13 DIST Cust'!I184-'FR-16(7)(v)-14 TOTAL CLASS'!I184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J184+'FR-16(7)(v)-4 PROD Energy'!J184+'FR-16(7)(v)-5 PROD Cust'!J184+'FR-16(7)(v)-7 TRANS Demand'!J184+'FR-16(7)(v)-8 TRANS Energy'!J184+'FR-16(7)(v)-9 TRANS Cust'!J184+'FR-16(7)(v)-11 DIST Demand'!J184+'FR-16(7)(v)-12 DIST Energy'!J184+'FR-16(7)(v)-13 DIST Cust'!J184-'FR-16(7)(v)-14 TOTAL CLASS'!J184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K184+'FR-16(7)(v)-4 PROD Energy'!K184+'FR-16(7)(v)-5 PROD Cust'!K184+'FR-16(7)(v)-7 TRANS Demand'!K184+'FR-16(7)(v)-8 TRANS Energy'!K184+'FR-16(7)(v)-9 TRANS Cust'!K184+'FR-16(7)(v)-11 DIST Demand'!K184+'FR-16(7)(v)-12 DIST Energy'!K184+'FR-16(7)(v)-13 DIST Cust'!K184-'FR-16(7)(v)-14 TOTAL CLASS'!K184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L184+'FR-16(7)(v)-4 PROD Energy'!L184+'FR-16(7)(v)-5 PROD Cust'!L184+'FR-16(7)(v)-7 TRANS Demand'!L184+'FR-16(7)(v)-8 TRANS Energy'!L184+'FR-16(7)(v)-9 TRANS Cust'!L184+'FR-16(7)(v)-11 DIST Demand'!L184+'FR-16(7)(v)-12 DIST Energy'!L184+'FR-16(7)(v)-13 DIST Cust'!L184-'FR-16(7)(v)-14 TOTAL CLASS'!L184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M184+'FR-16(7)(v)-4 PROD Energy'!M184+'FR-16(7)(v)-5 PROD Cust'!M184+'FR-16(7)(v)-7 TRANS Demand'!M184+'FR-16(7)(v)-8 TRANS Energy'!M184+'FR-16(7)(v)-9 TRANS Cust'!M184+'FR-16(7)(v)-11 DIST Demand'!M184+'FR-16(7)(v)-12 DIST Energy'!M184+'FR-16(7)(v)-13 DIST Cust'!M184-'FR-16(7)(v)-14 TOTAL CLASS'!M184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N184+'FR-16(7)(v)-4 PROD Energy'!N184+'FR-16(7)(v)-5 PROD Cust'!N184+'FR-16(7)(v)-7 TRANS Demand'!N184+'FR-16(7)(v)-8 TRANS Energy'!N184+'FR-16(7)(v)-9 TRANS Cust'!N184+'FR-16(7)(v)-11 DIST Demand'!N184+'FR-16(7)(v)-12 DIST Energy'!N184+'FR-16(7)(v)-13 DIST Cust'!N184-'FR-16(7)(v)-14 TOTAL CLASS'!N184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O184+'FR-16(7)(v)-4 PROD Energy'!O184+'FR-16(7)(v)-5 PROD Cust'!O184+'FR-16(7)(v)-7 TRANS Demand'!O184+'FR-16(7)(v)-8 TRANS Energy'!O184+'FR-16(7)(v)-9 TRANS Cust'!O184+'FR-16(7)(v)-11 DIST Demand'!O184+'FR-16(7)(v)-12 DIST Energy'!O184+'FR-16(7)(v)-13 DIST Cust'!O184-'FR-16(7)(v)-14 TOTAL CLASS'!O184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P184+'FR-16(7)(v)-4 PROD Energy'!P184+'FR-16(7)(v)-5 PROD Cust'!P184+'FR-16(7)(v)-7 TRANS Demand'!P184+'FR-16(7)(v)-8 TRANS Energy'!P184+'FR-16(7)(v)-9 TRANS Cust'!P184+'FR-16(7)(v)-11 DIST Demand'!P184+'FR-16(7)(v)-12 DIST Energy'!P184+'FR-16(7)(v)-13 DIST Cust'!P184-'FR-16(7)(v)-14 TOTAL CLASS'!P184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q184+'FR-16(7)(v)-4 PROD Energy'!Q184+'FR-16(7)(v)-5 PROD Cust'!Q184+'FR-16(7)(v)-7 TRANS Demand'!Q184+'FR-16(7)(v)-8 TRANS Energy'!Q184+'FR-16(7)(v)-9 TRANS Cust'!Q184+'FR-16(7)(v)-11 DIST Demand'!Q184+'FR-16(7)(v)-12 DIST Energy'!Q184+'FR-16(7)(v)-13 DIST Cust'!Q184-'FR-16(7)(v)-14 TOTAL CLASS'!Q184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F185+'FR-16(7)(v)-4 PROD Energy'!F185+'FR-16(7)(v)-5 PROD Cust'!F185+'FR-16(7)(v)-7 TRANS Demand'!F185+'FR-16(7)(v)-8 TRANS Energy'!F185+'FR-16(7)(v)-9 TRANS Cust'!F185+'FR-16(7)(v)-11 DIST Demand'!F185+'FR-16(7)(v)-12 DIST Energy'!F185+'FR-16(7)(v)-13 DIST Cust'!F185-'FR-16(7)(v)-14 TOTAL CLASS'!F185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G185+'FR-16(7)(v)-4 PROD Energy'!G185+'FR-16(7)(v)-5 PROD Cust'!G185+'FR-16(7)(v)-7 TRANS Demand'!G185+'FR-16(7)(v)-8 TRANS Energy'!G185+'FR-16(7)(v)-9 TRANS Cust'!G185+'FR-16(7)(v)-11 DIST Demand'!G185+'FR-16(7)(v)-12 DIST Energy'!G185+'FR-16(7)(v)-13 DIST Cust'!G185-'FR-16(7)(v)-14 TOTAL CLASS'!G185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H185+'FR-16(7)(v)-4 PROD Energy'!H185+'FR-16(7)(v)-5 PROD Cust'!H185+'FR-16(7)(v)-7 TRANS Demand'!H185+'FR-16(7)(v)-8 TRANS Energy'!H185+'FR-16(7)(v)-9 TRANS Cust'!H185+'FR-16(7)(v)-11 DIST Demand'!H185+'FR-16(7)(v)-12 DIST Energy'!H185+'FR-16(7)(v)-13 DIST Cust'!H185-'FR-16(7)(v)-14 TOTAL CLASS'!H185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I185+'FR-16(7)(v)-4 PROD Energy'!I185+'FR-16(7)(v)-5 PROD Cust'!I185+'FR-16(7)(v)-7 TRANS Demand'!I185+'FR-16(7)(v)-8 TRANS Energy'!I185+'FR-16(7)(v)-9 TRANS Cust'!I185+'FR-16(7)(v)-11 DIST Demand'!I185+'FR-16(7)(v)-12 DIST Energy'!I185+'FR-16(7)(v)-13 DIST Cust'!I185-'FR-16(7)(v)-14 TOTAL CLASS'!I185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J185+'FR-16(7)(v)-4 PROD Energy'!J185+'FR-16(7)(v)-5 PROD Cust'!J185+'FR-16(7)(v)-7 TRANS Demand'!J185+'FR-16(7)(v)-8 TRANS Energy'!J185+'FR-16(7)(v)-9 TRANS Cust'!J185+'FR-16(7)(v)-11 DIST Demand'!J185+'FR-16(7)(v)-12 DIST Energy'!J185+'FR-16(7)(v)-13 DIST Cust'!J185-'FR-16(7)(v)-14 TOTAL CLASS'!J185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K185+'FR-16(7)(v)-4 PROD Energy'!K185+'FR-16(7)(v)-5 PROD Cust'!K185+'FR-16(7)(v)-7 TRANS Demand'!K185+'FR-16(7)(v)-8 TRANS Energy'!K185+'FR-16(7)(v)-9 TRANS Cust'!K185+'FR-16(7)(v)-11 DIST Demand'!K185+'FR-16(7)(v)-12 DIST Energy'!K185+'FR-16(7)(v)-13 DIST Cust'!K185-'FR-16(7)(v)-14 TOTAL CLASS'!K185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L185+'FR-16(7)(v)-4 PROD Energy'!L185+'FR-16(7)(v)-5 PROD Cust'!L185+'FR-16(7)(v)-7 TRANS Demand'!L185+'FR-16(7)(v)-8 TRANS Energy'!L185+'FR-16(7)(v)-9 TRANS Cust'!L185+'FR-16(7)(v)-11 DIST Demand'!L185+'FR-16(7)(v)-12 DIST Energy'!L185+'FR-16(7)(v)-13 DIST Cust'!L185-'FR-16(7)(v)-14 TOTAL CLASS'!L185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M185+'FR-16(7)(v)-4 PROD Energy'!M185+'FR-16(7)(v)-5 PROD Cust'!M185+'FR-16(7)(v)-7 TRANS Demand'!M185+'FR-16(7)(v)-8 TRANS Energy'!M185+'FR-16(7)(v)-9 TRANS Cust'!M185+'FR-16(7)(v)-11 DIST Demand'!M185+'FR-16(7)(v)-12 DIST Energy'!M185+'FR-16(7)(v)-13 DIST Cust'!M185-'FR-16(7)(v)-14 TOTAL CLASS'!M185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N185+'FR-16(7)(v)-4 PROD Energy'!N185+'FR-16(7)(v)-5 PROD Cust'!N185+'FR-16(7)(v)-7 TRANS Demand'!N185+'FR-16(7)(v)-8 TRANS Energy'!N185+'FR-16(7)(v)-9 TRANS Cust'!N185+'FR-16(7)(v)-11 DIST Demand'!N185+'FR-16(7)(v)-12 DIST Energy'!N185+'FR-16(7)(v)-13 DIST Cust'!N185-'FR-16(7)(v)-14 TOTAL CLASS'!N185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O185+'FR-16(7)(v)-4 PROD Energy'!O185+'FR-16(7)(v)-5 PROD Cust'!O185+'FR-16(7)(v)-7 TRANS Demand'!O185+'FR-16(7)(v)-8 TRANS Energy'!O185+'FR-16(7)(v)-9 TRANS Cust'!O185+'FR-16(7)(v)-11 DIST Demand'!O185+'FR-16(7)(v)-12 DIST Energy'!O185+'FR-16(7)(v)-13 DIST Cust'!O185-'FR-16(7)(v)-14 TOTAL CLASS'!O185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P185+'FR-16(7)(v)-4 PROD Energy'!P185+'FR-16(7)(v)-5 PROD Cust'!P185+'FR-16(7)(v)-7 TRANS Demand'!P185+'FR-16(7)(v)-8 TRANS Energy'!P185+'FR-16(7)(v)-9 TRANS Cust'!P185+'FR-16(7)(v)-11 DIST Demand'!P185+'FR-16(7)(v)-12 DIST Energy'!P185+'FR-16(7)(v)-13 DIST Cust'!P185-'FR-16(7)(v)-14 TOTAL CLASS'!P185","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q185+'FR-16(7)(v)-4 PROD Energy'!Q185+'FR-16(7)(v)-5 PROD Cust'!Q185+'FR-16(7)(v)-7 TRANS Demand'!Q185+'FR-16(7)(v)-8 TRANS Energy'!Q185+'FR-16(7)(v)-9 TRANS Cust'!Q185+'FR-16(7)(v)-11 DIST Demand'!Q185+'FR-16(7)(v)-12 DIST Energy'!Q185+'FR-16(7)(v)-13 DIST Cust'!Q185-'FR-16(7)(v)-14 TOTAL CLASS'!Q185","v":0},0,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":0},{"$f":"SUM(G176:G185)","v":0},0,0,{"$f":"SUM(J176:J185)","v":0},0,0,0,0,0,0,0,0,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F189+'FR-16(7)(v)-4 PROD Energy'!F189+'FR-16(7)(v)-5 PROD Cust'!F189+'FR-16(7)(v)-7 TRANS Demand'!F189+'FR-16(7)(v)-8 TRANS Energy'!F189+'FR-16(7)(v)-9 TRANS Cust'!F189+'FR-16(7)(v)-11 DIST Demand'!F189+'FR-16(7)(v)-12 DIST Energy'!F189+'FR-16(7)(v)-13 DIST Cust'!F189-'FR-16(7)(v)-14 TOTAL CLASS'!F189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G189+'FR-16(7)(v)-4 PROD Energy'!G189+'FR-16(7)(v)-5 PROD Cust'!G189+'FR-16(7)(v)-7 TRANS Demand'!G189+'FR-16(7)(v)-8 TRANS Energy'!G189+'FR-16(7)(v)-9 TRANS Cust'!G189+'FR-16(7)(v)-11 DIST Demand'!G189+'FR-16(7)(v)-12 DIST Energy'!G189+'FR-16(7)(v)-13 DIST Cust'!G189-'FR-16(7)(v)-14 TOTAL CLASS'!G189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H189+'FR-16(7)(v)-4 PROD Energy'!H189+'FR-16(7)(v)-5 PROD Cust'!H189+'FR-16(7)(v)-7 TRANS Demand'!H189+'FR-16(7)(v)-8 TRANS Energy'!H189+'FR-16(7)(v)-9 TRANS Cust'!H189+'FR-16(7)(v)-11 DIST Demand'!H189+'FR-16(7)(v)-12 DIST Energy'!H189+'FR-16(7)(v)-13 DIST Cust'!H189-'FR-16(7)(v)-14 TOTAL CLASS'!H189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I189+'FR-16(7)(v)-4 PROD Energy'!I189+'FR-16(7)(v)-5 PROD Cust'!I189+'FR-16(7)(v)-7 TRANS Demand'!I189+'FR-16(7)(v)-8 TRANS Energy'!I189+'FR-16(7)(v)-9 TRANS Cust'!I189+'FR-16(7)(v)-11 DIST Demand'!I189+'FR-16(7)(v)-12 DIST Energy'!I189+'FR-16(7)(v)-13 DIST Cust'!I189-'FR-16(7)(v)-14 TOTAL CLASS'!I189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J189+'FR-16(7)(v)-4 PROD Energy'!J189+'FR-16(7)(v)-5 PROD Cust'!J189+'FR-16(7)(v)-7 TRANS Demand'!J189+'FR-16(7)(v)-8 TRANS Energy'!J189+'FR-16(7)(v)-9 TRANS Cust'!J189+'FR-16(7)(v)-11 DIST Demand'!J189+'FR-16(7)(v)-12 DIST Energy'!J189+'FR-16(7)(v)-13 DIST Cust'!J189-'FR-16(7)(v)-14 TOTAL CLASS'!J189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K189+'FR-16(7)(v)-4 PROD Energy'!K189+'FR-16(7)(v)-5 PROD Cust'!K189+'FR-16(7)(v)-7 TRANS Demand'!K189+'FR-16(7)(v)-8 TRANS Energy'!K189+'FR-16(7)(v)-9 TRANS Cust'!K189+'FR-16(7)(v)-11 DIST Demand'!K189+'FR-16(7)(v)-12 DIST Energy'!K189+'FR-16(7)(v)-13 DIST Cust'!K189-'FR-16(7)(v)-14 TOTAL CLASS'!K189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L189+'FR-16(7)(v)-4 PROD Energy'!L189+'FR-16(7)(v)-5 PROD Cust'!L189+'FR-16(7)(v)-7 TRANS Demand'!L189+'FR-16(7)(v)-8 TRANS Energy'!L189+'FR-16(7)(v)-9 TRANS Cust'!L189+'FR-16(7)(v)-11 DIST Demand'!L189+'FR-16(7)(v)-12 DIST Energy'!L189+'FR-16(7)(v)-13 DIST Cust'!L189-'FR-16(7)(v)-14 TOTAL CLASS'!L189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M189+'FR-16(7)(v)-4 PROD Energy'!M189+'FR-16(7)(v)-5 PROD Cust'!M189+'FR-16(7)(v)-7 TRANS Demand'!M189+'FR-16(7)(v)-8 TRANS Energy'!M189+'FR-16(7)(v)-9 TRANS Cust'!M189+'FR-16(7)(v)-11 DIST Demand'!M189+'FR-16(7)(v)-12 DIST Energy'!M189+'FR-16(7)(v)-13 DIST Cust'!M189-'FR-16(7)(v)-14 TOTAL CLASS'!M189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N189+'FR-16(7)(v)-4 PROD Energy'!N189+'FR-16(7)(v)-5 PROD Cust'!N189+'FR-16(7)(v)-7 TRANS Demand'!N189+'FR-16(7)(v)-8 TRANS Energy'!N189+'FR-16(7)(v)-9 TRANS Cust'!N189+'FR-16(7)(v)-11 DIST Demand'!N189+'FR-16(7)(v)-12 DIST Energy'!N189+'FR-16(7)(v)-13 DIST Cust'!N189-'FR-16(7)(v)-14 TOTAL CLASS'!N189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O189+'FR-16(7)(v)-4 PROD Energy'!O189+'FR-16(7)(v)-5 PROD Cust'!O189+'FR-16(7)(v)-7 TRANS Demand'!O189+'FR-16(7)(v)-8 TRANS Energy'!O189+'FR-16(7)(v)-9 TRANS Cust'!O189+'FR-16(7)(v)-11 DIST Demand'!O189+'FR-16(7)(v)-12 DIST Energy'!O189+'FR-16(7)(v)-13 DIST Cust'!O189-'FR-16(7)(v)-14 TOTAL CLASS'!O189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P189+'FR-16(7)(v)-4 PROD Energy'!P189+'FR-16(7)(v)-5 PROD Cust'!P189+'FR-16(7)(v)-7 TRANS Demand'!P189+'FR-16(7)(v)-8 TRANS Energy'!P189+'FR-16(7)(v)-9 TRANS Cust'!P189+'FR-16(7)(v)-11 DIST Demand'!P189+'FR-16(7)(v)-12 DIST Energy'!P189+'FR-16(7)(v)-13 DIST Cust'!P189-'FR-16(7)(v)-14 TOTAL CLASS'!P189","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q189+'FR-16(7)(v)-4 PROD Energy'!Q189+'FR-16(7)(v)-5 PROD Cust'!Q189+'FR-16(7)(v)-7 TRANS Demand'!Q189+'FR-16(7)(v)-8 TRANS Energy'!Q189+'FR-16(7)(v)-9 TRANS Cust'!Q189+'FR-16(7)(v)-11 DIST Demand'!Q189+'FR-16(7)(v)-12 DIST Energy'!Q189+'FR-16(7)(v)-13 DIST Cust'!Q189-'FR-16(7)(v)-14 TOTAL CLASS'!Q189","v":0},{"$f":"SUM(G189:Q189)","v":0},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F190+'FR-16(7)(v)-4 PROD Energy'!F190+'FR-16(7)(v)-5 PROD Cust'!F190+'FR-16(7)(v)-7 TRANS Demand'!F190+'FR-16(7)(v)-8 TRANS Energy'!F190+'FR-16(7)(v)-9 TRANS Cust'!F190+'FR-16(7)(v)-11 DIST Demand'!F190+'FR-16(7)(v)-12 DIST Energy'!F190+'FR-16(7)(v)-13 DIST Cust'!F190-'FR-16(7)(v)-14 TOTAL CLASS'!F190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G190+'FR-16(7)(v)-4 PROD Energy'!G190+'FR-16(7)(v)-5 PROD Cust'!G190+'FR-16(7)(v)-7 TRANS Demand'!G190+'FR-16(7)(v)-8 TRANS Energy'!G190+'FR-16(7)(v)-9 TRANS Cust'!G190+'FR-16(7)(v)-11 DIST Demand'!G190+'FR-16(7)(v)-12 DIST Energy'!G190+'FR-16(7)(v)-13 DIST Cust'!G190-'FR-16(7)(v)-14 TOTAL CLASS'!G190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H190+'FR-16(7)(v)-4 PROD Energy'!H190+'FR-16(7)(v)-5 PROD Cust'!H190+'FR-16(7)(v)-7 TRANS Demand'!H190+'FR-16(7)(v)-8 TRANS Energy'!H190+'FR-16(7)(v)-9 TRANS Cust'!H190+'FR-16(7)(v)-11 DIST Demand'!H190+'FR-16(7)(v)-12 DIST Energy'!H190+'FR-16(7)(v)-13 DIST Cust'!H190-'FR-16(7)(v)-14 TOTAL CLASS'!H190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I190+'FR-16(7)(v)-4 PROD Energy'!I190+'FR-16(7)(v)-5 PROD Cust'!I190+'FR-16(7)(v)-7 TRANS Demand'!I190+'FR-16(7)(v)-8 TRANS Energy'!I190+'FR-16(7)(v)-9 TRANS Cust'!I190+'FR-16(7)(v)-11 DIST Demand'!I190+'FR-16(7)(v)-12 DIST Energy'!I190+'FR-16(7)(v)-13 DIST Cust'!I190-'FR-16(7)(v)-14 TOTAL CLASS'!I190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J190+'FR-16(7)(v)-4 PROD Energy'!J190+'FR-16(7)(v)-5 PROD Cust'!J190+'FR-16(7)(v)-7 TRANS Demand'!J190+'FR-16(7)(v)-8 TRANS Energy'!J190+'FR-16(7)(v)-9 TRANS Cust'!J190+'FR-16(7)(v)-11 DIST Demand'!J190+'FR-16(7)(v)-12 DIST Energy'!J190+'FR-16(7)(v)-13 DIST Cust'!J190-'FR-16(7)(v)-14 TOTAL CLASS'!J190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K190+'FR-16(7)(v)-4 PROD Energy'!K190+'FR-16(7)(v)-5 PROD Cust'!K190+'FR-16(7)(v)-7 TRANS Demand'!K190+'FR-16(7)(v)-8 TRANS Energy'!K190+'FR-16(7)(v)-9 TRANS Cust'!K190+'FR-16(7)(v)-11 DIST Demand'!K190+'FR-16(7)(v)-12 DIST Energy'!K190+'FR-16(7)(v)-13 DIST Cust'!K190-'FR-16(7)(v)-14 TOTAL CLASS'!K190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L190+'FR-16(7)(v)-4 PROD Energy'!L190+'FR-16(7)(v)-5 PROD Cust'!L190+'FR-16(7)(v)-7 TRANS Demand'!L190+'FR-16(7)(v)-8 TRANS Energy'!L190+'FR-16(7)(v)-9 TRANS Cust'!L190+'FR-16(7)(v)-11 DIST Demand'!L190+'FR-16(7)(v)-12 DIST Energy'!L190+'FR-16(7)(v)-13 DIST Cust'!L190-'FR-16(7)(v)-14 TOTAL CLASS'!L190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M190+'FR-16(7)(v)-4 PROD Energy'!M190+'FR-16(7)(v)-5 PROD Cust'!M190+'FR-16(7)(v)-7 TRANS Demand'!M190+'FR-16(7)(v)-8 TRANS Energy'!M190+'FR-16(7)(v)-9 TRANS Cust'!M190+'FR-16(7)(v)-11 DIST Demand'!M190+'FR-16(7)(v)-12 DIST Energy'!M190+'FR-16(7)(v)-13 DIST Cust'!M190-'FR-16(7)(v)-14 TOTAL CLASS'!M190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N190+'FR-16(7)(v)-4 PROD Energy'!N190+'FR-16(7)(v)-5 PROD Cust'!N190+'FR-16(7)(v)-7 TRANS Demand'!N190+'FR-16(7)(v)-8 TRANS Energy'!N190+'FR-16(7)(v)-9 TRANS Cust'!N190+'FR-16(7)(v)-11 DIST Demand'!N190+'FR-16(7)(v)-12 DIST Energy'!N190+'FR-16(7)(v)-13 DIST Cust'!N190-'FR-16(7)(v)-14 TOTAL CLASS'!N190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O190+'FR-16(7)(v)-4 PROD Energy'!O190+'FR-16(7)(v)-5 PROD Cust'!O190+'FR-16(7)(v)-7 TRANS Demand'!O190+'FR-16(7)(v)-8 TRANS Energy'!O190+'FR-16(7)(v)-9 TRANS Cust'!O190+'FR-16(7)(v)-11 DIST Demand'!O190+'FR-16(7)(v)-12 DIST Energy'!O190+'FR-16(7)(v)-13 DIST Cust'!O190-'FR-16(7)(v)-14 TOTAL CLASS'!O190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P190+'FR-16(7)(v)-4 PROD Energy'!P190+'FR-16(7)(v)-5 PROD Cust'!P190+'FR-16(7)(v)-7 TRANS Demand'!P190+'FR-16(7)(v)-8 TRANS Energy'!P190+'FR-16(7)(v)-9 TRANS Cust'!P190+'FR-16(7)(v)-11 DIST Demand'!P190+'FR-16(7)(v)-12 DIST Energy'!P190+'FR-16(7)(v)-13 DIST Cust'!P190-'FR-16(7)(v)-14 TOTAL CLASS'!P190","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q190+'FR-16(7)(v)-4 PROD Energy'!Q190+'FR-16(7)(v)-5 PROD Cust'!Q190+'FR-16(7)(v)-7 TRANS Demand'!Q190+'FR-16(7)(v)-8 TRANS Energy'!Q190+'FR-16(7)(v)-9 TRANS Cust'!Q190+'FR-16(7)(v)-11 DIST Demand'!Q190+'FR-16(7)(v)-12 DIST Energy'!Q190+'FR-16(7)(v)-13 DIST Cust'!Q190-'FR-16(7)(v)-14 TOTAL CLASS'!Q190","v":0},0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F191+'FR-16(7)(v)-4 PROD Energy'!F191+'FR-16(7)(v)-5 PROD Cust'!F191+'FR-16(7)(v)-7 TRANS Demand'!F191+'FR-16(7)(v)-8 TRANS Energy'!F191+'FR-16(7)(v)-9 TRANS Cust'!F191+'FR-16(7)(v)-11 DIST Demand'!F191+'FR-16(7)(v)-12 DIST Energy'!F191+'FR-16(7)(v)-13 DIST Cust'!F191-'FR-16(7)(v)-14 TOTAL CLASS'!F191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G191+'FR-16(7)(v)-4 PROD Energy'!G191+'FR-16(7)(v)-5 PROD Cust'!G191+'FR-16(7)(v)-7 TRANS Demand'!G191+'FR-16(7)(v)-8 TRANS Energy'!G191+'FR-16(7)(v)-9 TRANS Cust'!G191+'FR-16(7)(v)-11 DIST Demand'!G191+'FR-16(7)(v)-12 DIST Energy'!G191+'FR-16(7)(v)-13 DIST Cust'!G191-'FR-16(7)(v)-14 TOTAL CLASS'!G191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H191+'FR-16(7)(v)-4 PROD Energy'!H191+'FR-16(7)(v)-5 PROD Cust'!H191+'FR-16(7)(v)-7 TRANS Demand'!H191+'FR-16(7)(v)-8 TRANS Energy'!H191+'FR-16(7)(v)-9 TRANS Cust'!H191+'FR-16(7)(v)-11 DIST Demand'!H191+'FR-16(7)(v)-12 DIST Energy'!H191+'FR-16(7)(v)-13 DIST Cust'!H191-'FR-16(7)(v)-14 TOTAL CLASS'!H191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I191+'FR-16(7)(v)-4 PROD Energy'!I191+'FR-16(7)(v)-5 PROD Cust'!I191+'FR-16(7)(v)-7 TRANS Demand'!I191+'FR-16(7)(v)-8 TRANS Energy'!I191+'FR-16(7)(v)-9 TRANS Cust'!I191+'FR-16(7)(v)-11 DIST Demand'!I191+'FR-16(7)(v)-12 DIST Energy'!I191+'FR-16(7)(v)-13 DIST Cust'!I191-'FR-16(7)(v)-14 TOTAL CLASS'!I191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J191+'FR-16(7)(v)-4 PROD Energy'!J191+'FR-16(7)(v)-5 PROD Cust'!J191+'FR-16(7)(v)-7 TRANS Demand'!J191+'FR-16(7)(v)-8 TRANS Energy'!J191+'FR-16(7)(v)-9 TRANS Cust'!J191+'FR-16(7)(v)-11 DIST Demand'!J191+'FR-16(7)(v)-12 DIST Energy'!J191+'FR-16(7)(v)-13 DIST Cust'!J191-'FR-16(7)(v)-14 TOTAL CLASS'!J191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K191+'FR-16(7)(v)-4 PROD Energy'!K191+'FR-16(7)(v)-5 PROD Cust'!K191+'FR-16(7)(v)-7 TRANS Demand'!K191+'FR-16(7)(v)-8 TRANS Energy'!K191+'FR-16(7)(v)-9 TRANS Cust'!K191+'FR-16(7)(v)-11 DIST Demand'!K191+'FR-16(7)(v)-12 DIST Energy'!K191+'FR-16(7)(v)-13 DIST Cust'!K191-'FR-16(7)(v)-14 TOTAL CLASS'!K191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L191+'FR-16(7)(v)-4 PROD Energy'!L191+'FR-16(7)(v)-5 PROD Cust'!L191+'FR-16(7)(v)-7 TRANS Demand'!L191+'FR-16(7)(v)-8 TRANS Energy'!L191+'FR-16(7)(v)-9 TRANS Cust'!L191+'FR-16(7)(v)-11 DIST Demand'!L191+'FR-16(7)(v)-12 DIST Energy'!L191+'FR-16(7)(v)-13 DIST Cust'!L191-'FR-16(7)(v)-14 TOTAL CLASS'!L191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M191+'FR-16(7)(v)-4 PROD Energy'!M191+'FR-16(7)(v)-5 PROD Cust'!M191+'FR-16(7)(v)-7 TRANS Demand'!M191+'FR-16(7)(v)-8 TRANS Energy'!M191+'FR-16(7)(v)-9 TRANS Cust'!M191+'FR-16(7)(v)-11 DIST Demand'!M191+'FR-16(7)(v)-12 DIST Energy'!M191+'FR-16(7)(v)-13 DIST Cust'!M191-'FR-16(7)(v)-14 TOTAL CLASS'!M191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N191+'FR-16(7)(v)-4 PROD Energy'!N191+'FR-16(7)(v)-5 PROD Cust'!N191+'FR-16(7)(v)-7 TRANS Demand'!N191+'FR-16(7)(v)-8 TRANS Energy'!N191+'FR-16(7)(v)-9 TRANS Cust'!N191+'FR-16(7)(v)-11 DIST Demand'!N191+'FR-16(7)(v)-12 DIST Energy'!N191+'FR-16(7)(v)-13 DIST Cust'!N191-'FR-16(7)(v)-14 TOTAL CLASS'!N191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O191+'FR-16(7)(v)-4 PROD Energy'!O191+'FR-16(7)(v)-5 PROD Cust'!O191+'FR-16(7)(v)-7 TRANS Demand'!O191+'FR-16(7)(v)-8 TRANS Energy'!O191+'FR-16(7)(v)-9 TRANS Cust'!O191+'FR-16(7)(v)-11 DIST Demand'!O191+'FR-16(7)(v)-12 DIST Energy'!O191+'FR-16(7)(v)-13 DIST Cust'!O191-'FR-16(7)(v)-14 TOTAL CLASS'!O191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P191+'FR-16(7)(v)-4 PROD Energy'!P191+'FR-16(7)(v)-5 PROD Cust'!P191+'FR-16(7)(v)-7 TRANS Demand'!P191+'FR-16(7)(v)-8 TRANS Energy'!P191+'FR-16(7)(v)-9 TRANS Cust'!P191+'FR-16(7)(v)-11 DIST Demand'!P191+'FR-16(7)(v)-12 DIST Energy'!P191+'FR-16(7)(v)-13 DIST Cust'!P191-'FR-16(7)(v)-14 TOTAL CLASS'!P191","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q191+'FR-16(7)(v)-4 PROD Energy'!Q191+'FR-16(7)(v)-5 PROD Cust'!Q191+'FR-16(7)(v)-7 TRANS Demand'!Q191+'FR-16(7)(v)-8 TRANS Energy'!Q191+'FR-16(7)(v)-9 TRANS Cust'!Q191+'FR-16(7)(v)-11 DIST Demand'!Q191+'FR-16(7)(v)-12 DIST Energy'!Q191+'FR-16(7)(v)-13 DIST Cust'!Q191-'FR-16(7)(v)-14 TOTAL CLASS'!Q191","v":0},0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F192+'FR-16(7)(v)-4 PROD Energy'!F192+'FR-16(7)(v)-5 PROD Cust'!F192+'FR-16(7)(v)-7 TRANS Demand'!F192+'FR-16(7)(v)-8 TRANS Energy'!F192+'FR-16(7)(v)-9 TRANS Cust'!F192+'FR-16(7)(v)-11 DIST Demand'!F192+'FR-16(7)(v)-12 DIST Energy'!F192+'FR-16(7)(v)-13 DIST Cust'!F192-'FR-16(7)(v)-14 TOTAL CLASS'!F192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G192+'FR-16(7)(v)-4 PROD Energy'!G192+'FR-16(7)(v)-5 PROD Cust'!G192+'FR-16(7)(v)-7 TRANS Demand'!G192+'FR-16(7)(v)-8 TRANS Energy'!G192+'FR-16(7)(v)-9 TRANS Cust'!G192+'FR-16(7)(v)-11 DIST Demand'!G192+'FR-16(7)(v)-12 DIST Energy'!G192+'FR-16(7)(v)-13 DIST Cust'!G192-'FR-16(7)(v)-14 TOTAL CLASS'!G192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H192+'FR-16(7)(v)-4 PROD Energy'!H192+'FR-16(7)(v)-5 PROD Cust'!H192+'FR-16(7)(v)-7 TRANS Demand'!H192+'FR-16(7)(v)-8 TRANS Energy'!H192+'FR-16(7)(v)-9 TRANS Cust'!H192+'FR-16(7)(v)-11 DIST Demand'!H192+'FR-16(7)(v)-12 DIST Energy'!H192+'FR-16(7)(v)-13 DIST Cust'!H192-'FR-16(7)(v)-14 TOTAL CLASS'!H192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I192+'FR-16(7)(v)-4 PROD Energy'!I192+'FR-16(7)(v)-5 PROD Cust'!I192+'FR-16(7)(v)-7 TRANS Demand'!I192+'FR-16(7)(v)-8 TRANS Energy'!I192+'FR-16(7)(v)-9 TRANS Cust'!I192+'FR-16(7)(v)-11 DIST Demand'!I192+'FR-16(7)(v)-12 DIST Energy'!I192+'FR-16(7)(v)-13 DIST Cust'!I192-'FR-16(7)(v)-14 TOTAL CLASS'!I192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J192+'FR-16(7)(v)-4 PROD Energy'!J192+'FR-16(7)(v)-5 PROD Cust'!J192+'FR-16(7)(v)-7 TRANS Demand'!J192+'FR-16(7)(v)-8 TRANS Energy'!J192+'FR-16(7)(v)-9 TRANS Cust'!J192+'FR-16(7)(v)-11 DIST Demand'!J192+'FR-16(7)(v)-12 DIST Energy'!J192+'FR-16(7)(v)-13 DIST Cust'!J192-'FR-16(7)(v)-14 TOTAL CLASS'!J192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K192+'FR-16(7)(v)-4 PROD Energy'!K192+'FR-16(7)(v)-5 PROD Cust'!K192+'FR-16(7)(v)-7 TRANS Demand'!K192+'FR-16(7)(v)-8 TRANS Energy'!K192+'FR-16(7)(v)-9 TRANS Cust'!K192+'FR-16(7)(v)-11 DIST Demand'!K192+'FR-16(7)(v)-12 DIST Energy'!K192+'FR-16(7)(v)-13 DIST Cust'!K192-'FR-16(7)(v)-14 TOTAL CLASS'!K192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L192+'FR-16(7)(v)-4 PROD Energy'!L192+'FR-16(7)(v)-5 PROD Cust'!L192+'FR-16(7)(v)-7 TRANS Demand'!L192+'FR-16(7)(v)-8 TRANS Energy'!L192+'FR-16(7)(v)-9 TRANS Cust'!L192+'FR-16(7)(v)-11 DIST Demand'!L192+'FR-16(7)(v)-12 DIST Energy'!L192+'FR-16(7)(v)-13 DIST Cust'!L192-'FR-16(7)(v)-14 TOTAL CLASS'!L192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M192+'FR-16(7)(v)-4 PROD Energy'!M192+'FR-16(7)(v)-5 PROD Cust'!M192+'FR-16(7)(v)-7 TRANS Demand'!M192+'FR-16(7)(v)-8 TRANS Energy'!M192+'FR-16(7)(v)-9 TRANS Cust'!M192+'FR-16(7)(v)-11 DIST Demand'!M192+'FR-16(7)(v)-12 DIST Energy'!M192+'FR-16(7)(v)-13 DIST Cust'!M192-'FR-16(7)(v)-14 TOTAL CLASS'!M192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N192+'FR-16(7)(v)-4 PROD Energy'!N192+'FR-16(7)(v)-5 PROD Cust'!N192+'FR-16(7)(v)-7 TRANS Demand'!N192+'FR-16(7)(v)-8 TRANS Energy'!N192+'FR-16(7)(v)-9 TRANS Cust'!N192+'FR-16(7)(v)-11 DIST Demand'!N192+'FR-16(7)(v)-12 DIST Energy'!N192+'FR-16(7)(v)-13 DIST Cust'!N192-'FR-16(7)(v)-14 TOTAL CLASS'!N192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O192+'FR-16(7)(v)-4 PROD Energy'!O192+'FR-16(7)(v)-5 PROD Cust'!O192+'FR-16(7)(v)-7 TRANS Demand'!O192+'FR-16(7)(v)-8 TRANS Energy'!O192+'FR-16(7)(v)-9 TRANS Cust'!O192+'FR-16(7)(v)-11 DIST Demand'!O192+'FR-16(7)(v)-12 DIST Energy'!O192+'FR-16(7)(v)-13 DIST Cust'!O192-'FR-16(7)(v)-14 TOTAL CLASS'!O192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P192+'FR-16(7)(v)-4 PROD Energy'!P192+'FR-16(7)(v)-5 PROD Cust'!P192+'FR-16(7)(v)-7 TRANS Demand'!P192+'FR-16(7)(v)-8 TRANS Energy'!P192+'FR-16(7)(v)-9 TRANS Cust'!P192+'FR-16(7)(v)-11 DIST Demand'!P192+'FR-16(7)(v)-12 DIST Energy'!P192+'FR-16(7)(v)-13 DIST Cust'!P192-'FR-16(7)(v)-14 TOTAL CLASS'!P192","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q192+'FR-16(7)(v)-4 PROD Energy'!Q192+'FR-16(7)(v)-5 PROD Cust'!Q192+'FR-16(7)(v)-7 TRANS Demand'!Q192+'FR-16(7)(v)-8 TRANS Energy'!Q192+'FR-16(7)(v)-9 TRANS Cust'!Q192+'FR-16(7)(v)-11 DIST Demand'!Q192+'FR-16(7)(v)-12 DIST Energy'!Q192+'FR-16(7)(v)-13 DIST Cust'!Q192-'FR-16(7)(v)-14 TOTAL CLASS'!Q192","v":0},0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F193+'FR-16(7)(v)-4 PROD Energy'!F193+'FR-16(7)(v)-5 PROD Cust'!F193+'FR-16(7)(v)-7 TRANS Demand'!F193+'FR-16(7)(v)-8 TRANS Energy'!F193+'FR-16(7)(v)-9 TRANS Cust'!F193+'FR-16(7)(v)-11 DIST Demand'!F193+'FR-16(7)(v)-12 DIST Energy'!F193+'FR-16(7)(v)-13 DIST Cust'!F193-'FR-16(7)(v)-14 TOTAL CLASS'!F193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G193+'FR-16(7)(v)-4 PROD Energy'!G193+'FR-16(7)(v)-5 PROD Cust'!G193+'FR-16(7)(v)-7 TRANS Demand'!G193+'FR-16(7)(v)-8 TRANS Energy'!G193+'FR-16(7)(v)-9 TRANS Cust'!G193+'FR-16(7)(v)-11 DIST Demand'!G193+'FR-16(7)(v)-12 DIST Energy'!G193+'FR-16(7)(v)-13 DIST Cust'!G193-'FR-16(7)(v)-14 TOTAL CLASS'!G193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H193+'FR-16(7)(v)-4 PROD Energy'!H193+'FR-16(7)(v)-5 PROD Cust'!H193+'FR-16(7)(v)-7 TRANS Demand'!H193+'FR-16(7)(v)-8 TRANS Energy'!H193+'FR-16(7)(v)-9 TRANS Cust'!H193+'FR-16(7)(v)-11 DIST Demand'!H193+'FR-16(7)(v)-12 DIST Energy'!H193+'FR-16(7)(v)-13 DIST Cust'!H193-'FR-16(7)(v)-14 TOTAL CLASS'!H193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I193+'FR-16(7)(v)-4 PROD Energy'!I193+'FR-16(7)(v)-5 PROD Cust'!I193+'FR-16(7)(v)-7 TRANS Demand'!I193+'FR-16(7)(v)-8 TRANS Energy'!I193+'FR-16(7)(v)-9 TRANS Cust'!I193+'FR-16(7)(v)-11 DIST Demand'!I193+'FR-16(7)(v)-12 DIST Energy'!I193+'FR-16(7)(v)-13 DIST Cust'!I193-'FR-16(7)(v)-14 TOTAL CLASS'!I193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J193+'FR-16(7)(v)-4 PROD Energy'!J193+'FR-16(7)(v)-5 PROD Cust'!J193+'FR-16(7)(v)-7 TRANS Demand'!J193+'FR-16(7)(v)-8 TRANS Energy'!J193+'FR-16(7)(v)-9 TRANS Cust'!J193+'FR-16(7)(v)-11 DIST Demand'!J193+'FR-16(7)(v)-12 DIST Energy'!J193+'FR-16(7)(v)-13 DIST Cust'!J193-'FR-16(7)(v)-14 TOTAL CLASS'!J193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K193+'FR-16(7)(v)-4 PROD Energy'!K193+'FR-16(7)(v)-5 PROD Cust'!K193+'FR-16(7)(v)-7 TRANS Demand'!K193+'FR-16(7)(v)-8 TRANS Energy'!K193+'FR-16(7)(v)-9 TRANS Cust'!K193+'FR-16(7)(v)-11 DIST Demand'!K193+'FR-16(7)(v)-12 DIST Energy'!K193+'FR-16(7)(v)-13 DIST Cust'!K193-'FR-16(7)(v)-14 TOTAL CLASS'!K193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L193+'FR-16(7)(v)-4 PROD Energy'!L193+'FR-16(7)(v)-5 PROD Cust'!L193+'FR-16(7)(v)-7 TRANS Demand'!L193+'FR-16(7)(v)-8 TRANS Energy'!L193+'FR-16(7)(v)-9 TRANS Cust'!L193+'FR-16(7)(v)-11 DIST Demand'!L193+'FR-16(7)(v)-12 DIST Energy'!L193+'FR-16(7)(v)-13 DIST Cust'!L193-'FR-16(7)(v)-14 TOTAL CLASS'!L193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M193+'FR-16(7)(v)-4 PROD Energy'!M193+'FR-16(7)(v)-5 PROD Cust'!M193+'FR-16(7)(v)-7 TRANS Demand'!M193+'FR-16(7)(v)-8 TRANS Energy'!M193+'FR-16(7)(v)-9 TRANS Cust'!M193+'FR-16(7)(v)-11 DIST Demand'!M193+'FR-16(7)(v)-12 DIST Energy'!M193+'FR-16(7)(v)-13 DIST Cust'!M193-'FR-16(7)(v)-14 TOTAL CLASS'!M193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N193+'FR-16(7)(v)-4 PROD Energy'!N193+'FR-16(7)(v)-5 PROD Cust'!N193+'FR-16(7)(v)-7 TRANS Demand'!N193+'FR-16(7)(v)-8 TRANS Energy'!N193+'FR-16(7)(v)-9 TRANS Cust'!N193+'FR-16(7)(v)-11 DIST Demand'!N193+'FR-16(7)(v)-12 DIST Energy'!N193+'FR-16(7)(v)-13 DIST Cust'!N193-'FR-16(7)(v)-14 TOTAL CLASS'!N193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O193+'FR-16(7)(v)-4 PROD Energy'!O193+'FR-16(7)(v)-5 PROD Cust'!O193+'FR-16(7)(v)-7 TRANS Demand'!O193+'FR-16(7)(v)-8 TRANS Energy'!O193+'FR-16(7)(v)-9 TRANS Cust'!O193+'FR-16(7)(v)-11 DIST Demand'!O193+'FR-16(7)(v)-12 DIST Energy'!O193+'FR-16(7)(v)-13 DIST Cust'!O193-'FR-16(7)(v)-14 TOTAL CLASS'!O193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P193+'FR-16(7)(v)-4 PROD Energy'!P193+'FR-16(7)(v)-5 PROD Cust'!P193+'FR-16(7)(v)-7 TRANS Demand'!P193+'FR-16(7)(v)-8 TRANS Energy'!P193+'FR-16(7)(v)-9 TRANS Cust'!P193+'FR-16(7)(v)-11 DIST Demand'!P193+'FR-16(7)(v)-12 DIST Energy'!P193+'FR-16(7)(v)-13 DIST Cust'!P193-'FR-16(7)(v)-14 TOTAL CLASS'!P193","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q193+'FR-16(7)(v)-4 PROD Energy'!Q193+'FR-16(7)(v)-5 PROD Cust'!Q193+'FR-16(7)(v)-7 TRANS Demand'!Q193+'FR-16(7)(v)-8 TRANS Energy'!Q193+'FR-16(7)(v)-9 TRANS Cust'!Q193+'FR-16(7)(v)-11 DIST Demand'!Q193+'FR-16(7)(v)-12 DIST Energy'!Q193+'FR-16(7)(v)-13 DIST Cust'!Q193-'FR-16(7)(v)-14 TOTAL CLASS'!Q193","v":0},0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F194+'FR-16(7)(v)-4 PROD Energy'!F194+'FR-16(7)(v)-5 PROD Cust'!F194+'FR-16(7)(v)-7 TRANS Demand'!F194+'FR-16(7)(v)-8 TRANS Energy'!F194+'FR-16(7)(v)-9 TRANS Cust'!F194+'FR-16(7)(v)-11 DIST Demand'!F194+'FR-16(7)(v)-12 DIST Energy'!F194+'FR-16(7)(v)-13 DIST Cust'!F194-'FR-16(7)(v)-14 TOTAL CLASS'!F194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G194+'FR-16(7)(v)-4 PROD Energy'!G194+'FR-16(7)(v)-5 PROD Cust'!G194+'FR-16(7)(v)-7 TRANS Demand'!G194+'FR-16(7)(v)-8 TRANS Energy'!G194+'FR-16(7)(v)-9 TRANS Cust'!G194+'FR-16(7)(v)-11 DIST Demand'!G194+'FR-16(7)(v)-12 DIST Energy'!G194+'FR-16(7)(v)-13 DIST Cust'!G194-'FR-16(7)(v)-14 TOTAL CLASS'!G194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H194+'FR-16(7)(v)-4 PROD Energy'!H194+'FR-16(7)(v)-5 PROD Cust'!H194+'FR-16(7)(v)-7 TRANS Demand'!H194+'FR-16(7)(v)-8 TRANS Energy'!H194+'FR-16(7)(v)-9 TRANS Cust'!H194+'FR-16(7)(v)-11 DIST Demand'!H194+'FR-16(7)(v)-12 DIST Energy'!H194+'FR-16(7)(v)-13 DIST Cust'!H194-'FR-16(7)(v)-14 TOTAL CLASS'!H194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I194+'FR-16(7)(v)-4 PROD Energy'!I194+'FR-16(7)(v)-5 PROD Cust'!I194+'FR-16(7)(v)-7 TRANS Demand'!I194+'FR-16(7)(v)-8 TRANS Energy'!I194+'FR-16(7)(v)-9 TRANS Cust'!I194+'FR-16(7)(v)-11 DIST Demand'!I194+'FR-16(7)(v)-12 DIST Energy'!I194+'FR-16(7)(v)-13 DIST Cust'!I194-'FR-16(7)(v)-14 TOTAL CLASS'!I194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J194+'FR-16(7)(v)-4 PROD Energy'!J194+'FR-16(7)(v)-5 PROD Cust'!J194+'FR-16(7)(v)-7 TRANS Demand'!J194+'FR-16(7)(v)-8 TRANS Energy'!J194+'FR-16(7)(v)-9 TRANS Cust'!J194+'FR-16(7)(v)-11 DIST Demand'!J194+'FR-16(7)(v)-12 DIST Energy'!J194+'FR-16(7)(v)-13 DIST Cust'!J194-'FR-16(7)(v)-14 TOTAL CLASS'!J194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K194+'FR-16(7)(v)-4 PROD Energy'!K194+'FR-16(7)(v)-5 PROD Cust'!K194+'FR-16(7)(v)-7 TRANS Demand'!K194+'FR-16(7)(v)-8 TRANS Energy'!K194+'FR-16(7)(v)-9 TRANS Cust'!K194+'FR-16(7)(v)-11 DIST Demand'!K194+'FR-16(7)(v)-12 DIST Energy'!K194+'FR-16(7)(v)-13 DIST Cust'!K194-'FR-16(7)(v)-14 TOTAL CLASS'!K194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L194+'FR-16(7)(v)-4 PROD Energy'!L194+'FR-16(7)(v)-5 PROD Cust'!L194+'FR-16(7)(v)-7 TRANS Demand'!L194+'FR-16(7)(v)-8 TRANS Energy'!L194+'FR-16(7)(v)-9 TRANS Cust'!L194+'FR-16(7)(v)-11 DIST Demand'!L194+'FR-16(7)(v)-12 DIST Energy'!L194+'FR-16(7)(v)-13 DIST Cust'!L194-'FR-16(7)(v)-14 TOTAL CLASS'!L194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M194+'FR-16(7)(v)-4 PROD Energy'!M194+'FR-16(7)(v)-5 PROD Cust'!M194+'FR-16(7)(v)-7 TRANS Demand'!M194+'FR-16(7)(v)-8 TRANS Energy'!M194+'FR-16(7)(v)-9 TRANS Cust'!M194+'FR-16(7)(v)-11 DIST Demand'!M194+'FR-16(7)(v)-12 DIST Energy'!M194+'FR-16(7)(v)-13 DIST Cust'!M194-'FR-16(7)(v)-14 TOTAL CLASS'!M194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N194+'FR-16(7)(v)-4 PROD Energy'!N194+'FR-16(7)(v)-5 PROD Cust'!N194+'FR-16(7)(v)-7 TRANS Demand'!N194+'FR-16(7)(v)-8 TRANS Energy'!N194+'FR-16(7)(v)-9 TRANS Cust'!N194+'FR-16(7)(v)-11 DIST Demand'!N194+'FR-16(7)(v)-12 DIST Energy'!N194+'FR-16(7)(v)-13 DIST Cust'!N194-'FR-16(7)(v)-14 TOTAL CLASS'!N194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O194+'FR-16(7)(v)-4 PROD Energy'!O194+'FR-16(7)(v)-5 PROD Cust'!O194+'FR-16(7)(v)-7 TRANS Demand'!O194+'FR-16(7)(v)-8 TRANS Energy'!O194+'FR-16(7)(v)-9 TRANS Cust'!O194+'FR-16(7)(v)-11 DIST Demand'!O194+'FR-16(7)(v)-12 DIST Energy'!O194+'FR-16(7)(v)-13 DIST Cust'!O194-'FR-16(7)(v)-14 TOTAL CLASS'!O194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P194+'FR-16(7)(v)-4 PROD Energy'!P194+'FR-16(7)(v)-5 PROD Cust'!P194+'FR-16(7)(v)-7 TRANS Demand'!P194+'FR-16(7)(v)-8 TRANS Energy'!P194+'FR-16(7)(v)-9 TRANS Cust'!P194+'FR-16(7)(v)-11 DIST Demand'!P194+'FR-16(7)(v)-12 DIST Energy'!P194+'FR-16(7)(v)-13 DIST Cust'!P194-'FR-16(7)(v)-14 TOTAL CLASS'!P194","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q194+'FR-16(7)(v)-4 PROD Energy'!Q194+'FR-16(7)(v)-5 PROD Cust'!Q194+'FR-16(7)(v)-7 TRANS Demand'!Q194+'FR-16(7)(v)-8 TRANS Energy'!Q194+'FR-16(7)(v)-9 TRANS Cust'!Q194+'FR-16(7)(v)-11 DIST Demand'!Q194+'FR-16(7)(v)-12 DIST Energy'!Q194+'FR-16(7)(v)-13 DIST Cust'!Q194-'FR-16(7)(v)-14 TOTAL CLASS'!Q194","v":0},0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F195+'FR-16(7)(v)-4 PROD Energy'!F195+'FR-16(7)(v)-5 PROD Cust'!F195+'FR-16(7)(v)-7 TRANS Demand'!F195+'FR-16(7)(v)-8 TRANS Energy'!F195+'FR-16(7)(v)-9 TRANS Cust'!F195+'FR-16(7)(v)-11 DIST Demand'!F195+'FR-16(7)(v)-12 DIST Energy'!F195+'FR-16(7)(v)-13 DIST Cust'!F195-'FR-16(7)(v)-14 TOTAL CLASS'!F195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G195+'FR-16(7)(v)-4 PROD Energy'!G195+'FR-16(7)(v)-5 PROD Cust'!G195+'FR-16(7)(v)-7 TRANS Demand'!G195+'FR-16(7)(v)-8 TRANS Energy'!G195+'FR-16(7)(v)-9 TRANS Cust'!G195+'FR-16(7)(v)-11 DIST Demand'!G195+'FR-16(7)(v)-12 DIST Energy'!G195+'FR-16(7)(v)-13 DIST Cust'!G195-'FR-16(7)(v)-14 TOTAL CLASS'!G195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H195+'FR-16(7)(v)-4 PROD Energy'!H195+'FR-16(7)(v)-5 PROD Cust'!H195+'FR-16(7)(v)-7 TRANS Demand'!H195+'FR-16(7)(v)-8 TRANS Energy'!H195+'FR-16(7)(v)-9 TRANS Cust'!H195+'FR-16(7)(v)-11 DIST Demand'!H195+'FR-16(7)(v)-12 DIST Energy'!H195+'FR-16(7)(v)-13 DIST Cust'!H195-'FR-16(7)(v)-14 TOTAL CLASS'!H195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I195+'FR-16(7)(v)-4 PROD Energy'!I195+'FR-16(7)(v)-5 PROD Cust'!I195+'FR-16(7)(v)-7 TRANS Demand'!I195+'FR-16(7)(v)-8 TRANS Energy'!I195+'FR-16(7)(v)-9 TRANS Cust'!I195+'FR-16(7)(v)-11 DIST Demand'!I195+'FR-16(7)(v)-12 DIST Energy'!I195+'FR-16(7)(v)-13 DIST Cust'!I195-'FR-16(7)(v)-14 TOTAL CLASS'!I195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J195+'FR-16(7)(v)-4 PROD Energy'!J195+'FR-16(7)(v)-5 PROD Cust'!J195+'FR-16(7)(v)-7 TRANS Demand'!J195+'FR-16(7)(v)-8 TRANS Energy'!J195+'FR-16(7)(v)-9 TRANS Cust'!J195+'FR-16(7)(v)-11 DIST Demand'!J195+'FR-16(7)(v)-12 DIST Energy'!J195+'FR-16(7)(v)-13 DIST Cust'!J195-'FR-16(7)(v)-14 TOTAL CLASS'!J195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K195+'FR-16(7)(v)-4 PROD Energy'!K195+'FR-16(7)(v)-5 PROD Cust'!K195+'FR-16(7)(v)-7 TRANS Demand'!K195+'FR-16(7)(v)-8 TRANS Energy'!K195+'FR-16(7)(v)-9 TRANS Cust'!K195+'FR-16(7)(v)-11 DIST Demand'!K195+'FR-16(7)(v)-12 DIST Energy'!K195+'FR-16(7)(v)-13 DIST Cust'!K195-'FR-16(7)(v)-14 TOTAL CLASS'!K195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L195+'FR-16(7)(v)-4 PROD Energy'!L195+'FR-16(7)(v)-5 PROD Cust'!L195+'FR-16(7)(v)-7 TRANS Demand'!L195+'FR-16(7)(v)-8 TRANS Energy'!L195+'FR-16(7)(v)-9 TRANS Cust'!L195+'FR-16(7)(v)-11 DIST Demand'!L195+'FR-16(7)(v)-12 DIST Energy'!L195+'FR-16(7)(v)-13 DIST Cust'!L195-'FR-16(7)(v)-14 TOTAL CLASS'!L195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M195+'FR-16(7)(v)-4 PROD Energy'!M195+'FR-16(7)(v)-5 PROD Cust'!M195+'FR-16(7)(v)-7 TRANS Demand'!M195+'FR-16(7)(v)-8 TRANS Energy'!M195+'FR-16(7)(v)-9 TRANS Cust'!M195+'FR-16(7)(v)-11 DIST Demand'!M195+'FR-16(7)(v)-12 DIST Energy'!M195+'FR-16(7)(v)-13 DIST Cust'!M195-'FR-16(7)(v)-14 TOTAL CLASS'!M195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N195+'FR-16(7)(v)-4 PROD Energy'!N195+'FR-16(7)(v)-5 PROD Cust'!N195+'FR-16(7)(v)-7 TRANS Demand'!N195+'FR-16(7)(v)-8 TRANS Energy'!N195+'FR-16(7)(v)-9 TRANS Cust'!N195+'FR-16(7)(v)-11 DIST Demand'!N195+'FR-16(7)(v)-12 DIST Energy'!N195+'FR-16(7)(v)-13 DIST Cust'!N195-'FR-16(7)(v)-14 TOTAL CLASS'!N195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O195+'FR-16(7)(v)-4 PROD Energy'!O195+'FR-16(7)(v)-5 PROD Cust'!O195+'FR-16(7)(v)-7 TRANS Demand'!O195+'FR-16(7)(v)-8 TRANS Energy'!O195+'FR-16(7)(v)-9 TRANS Cust'!O195+'FR-16(7)(v)-11 DIST Demand'!O195+'FR-16(7)(v)-12 DIST Energy'!O195+'FR-16(7)(v)-13 DIST Cust'!O195-'FR-16(7)(v)-14 TOTAL CLASS'!O195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P195+'FR-16(7)(v)-4 PROD Energy'!P195+'FR-16(7)(v)-5 PROD Cust'!P195+'FR-16(7)(v)-7 TRANS Demand'!P195+'FR-16(7)(v)-8 TRANS Energy'!P195+'FR-16(7)(v)-9 TRANS Cust'!P195+'FR-16(7)(v)-11 DIST Demand'!P195+'FR-16(7)(v)-12 DIST Energy'!P195+'FR-16(7)(v)-13 DIST Cust'!P195-'FR-16(7)(v)-14 TOTAL CLASS'!P195","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q195+'FR-16(7)(v)-4 PROD Energy'!Q195+'FR-16(7)(v)-5 PROD Cust'!Q195+'FR-16(7)(v)-7 TRANS Demand'!Q195+'FR-16(7)(v)-8 TRANS Energy'!Q195+'FR-16(7)(v)-9 TRANS Cust'!Q195+'FR-16(7)(v)-11 DIST Demand'!Q195+'FR-16(7)(v)-12 DIST Energy'!Q195+'FR-16(7)(v)-13 DIST Cust'!Q195-'FR-16(7)(v)-14 TOTAL CLASS'!Q195","v":0},0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F196+'FR-16(7)(v)-4 PROD Energy'!F196+'FR-16(7)(v)-5 PROD Cust'!F196+'FR-16(7)(v)-7 TRANS Demand'!F196+'FR-16(7)(v)-8 TRANS Energy'!F196+'FR-16(7)(v)-9 TRANS Cust'!F196+'FR-16(7)(v)-11 DIST Demand'!F196+'FR-16(7)(v)-12 DIST Energy'!F196+'FR-16(7)(v)-13 DIST Cust'!F196-'FR-16(7)(v)-14 TOTAL CLASS'!F196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G196+'FR-16(7)(v)-4 PROD Energy'!G196+'FR-16(7)(v)-5 PROD Cust'!G196+'FR-16(7)(v)-7 TRANS Demand'!G196+'FR-16(7)(v)-8 TRANS Energy'!G196+'FR-16(7)(v)-9 TRANS Cust'!G196+'FR-16(7)(v)-11 DIST Demand'!G196+'FR-16(7)(v)-12 DIST Energy'!G196+'FR-16(7)(v)-13 DIST Cust'!G196-'FR-16(7)(v)-14 TOTAL CLASS'!G196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H196+'FR-16(7)(v)-4 PROD Energy'!H196+'FR-16(7)(v)-5 PROD Cust'!H196+'FR-16(7)(v)-7 TRANS Demand'!H196+'FR-16(7)(v)-8 TRANS Energy'!H196+'FR-16(7)(v)-9 TRANS Cust'!H196+'FR-16(7)(v)-11 DIST Demand'!H196+'FR-16(7)(v)-12 DIST Energy'!H196+'FR-16(7)(v)-13 DIST Cust'!H196-'FR-16(7)(v)-14 TOTAL CLASS'!H196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I196+'FR-16(7)(v)-4 PROD Energy'!I196+'FR-16(7)(v)-5 PROD Cust'!I196+'FR-16(7)(v)-7 TRANS Demand'!I196+'FR-16(7)(v)-8 TRANS Energy'!I196+'FR-16(7)(v)-9 TRANS Cust'!I196+'FR-16(7)(v)-11 DIST Demand'!I196+'FR-16(7)(v)-12 DIST Energy'!I196+'FR-16(7)(v)-13 DIST Cust'!I196-'FR-16(7)(v)-14 TOTAL CLASS'!I196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J196+'FR-16(7)(v)-4 PROD Energy'!J196+'FR-16(7)(v)-5 PROD Cust'!J196+'FR-16(7)(v)-7 TRANS Demand'!J196+'FR-16(7)(v)-8 TRANS Energy'!J196+'FR-16(7)(v)-9 TRANS Cust'!J196+'FR-16(7)(v)-11 DIST Demand'!J196+'FR-16(7)(v)-12 DIST Energy'!J196+'FR-16(7)(v)-13 DIST Cust'!J196-'FR-16(7)(v)-14 TOTAL CLASS'!J196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K196+'FR-16(7)(v)-4 PROD Energy'!K196+'FR-16(7)(v)-5 PROD Cust'!K196+'FR-16(7)(v)-7 TRANS Demand'!K196+'FR-16(7)(v)-8 TRANS Energy'!K196+'FR-16(7)(v)-9 TRANS Cust'!K196+'FR-16(7)(v)-11 DIST Demand'!K196+'FR-16(7)(v)-12 DIST Energy'!K196+'FR-16(7)(v)-13 DIST Cust'!K196-'FR-16(7)(v)-14 TOTAL CLASS'!K196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L196+'FR-16(7)(v)-4 PROD Energy'!L196+'FR-16(7)(v)-5 PROD Cust'!L196+'FR-16(7)(v)-7 TRANS Demand'!L196+'FR-16(7)(v)-8 TRANS Energy'!L196+'FR-16(7)(v)-9 TRANS Cust'!L196+'FR-16(7)(v)-11 DIST Demand'!L196+'FR-16(7)(v)-12 DIST Energy'!L196+'FR-16(7)(v)-13 DIST Cust'!L196-'FR-16(7)(v)-14 TOTAL CLASS'!L196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M196+'FR-16(7)(v)-4 PROD Energy'!M196+'FR-16(7)(v)-5 PROD Cust'!M196+'FR-16(7)(v)-7 TRANS Demand'!M196+'FR-16(7)(v)-8 TRANS Energy'!M196+'FR-16(7)(v)-9 TRANS Cust'!M196+'FR-16(7)(v)-11 DIST Demand'!M196+'FR-16(7)(v)-12 DIST Energy'!M196+'FR-16(7)(v)-13 DIST Cust'!M196-'FR-16(7)(v)-14 TOTAL CLASS'!M196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N196+'FR-16(7)(v)-4 PROD Energy'!N196+'FR-16(7)(v)-5 PROD Cust'!N196+'FR-16(7)(v)-7 TRANS Demand'!N196+'FR-16(7)(v)-8 TRANS Energy'!N196+'FR-16(7)(v)-9 TRANS Cust'!N196+'FR-16(7)(v)-11 DIST Demand'!N196+'FR-16(7)(v)-12 DIST Energy'!N196+'FR-16(7)(v)-13 DIST Cust'!N196-'FR-16(7)(v)-14 TOTAL CLASS'!N196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O196+'FR-16(7)(v)-4 PROD Energy'!O196+'FR-16(7)(v)-5 PROD Cust'!O196+'FR-16(7)(v)-7 TRANS Demand'!O196+'FR-16(7)(v)-8 TRANS Energy'!O196+'FR-16(7)(v)-9 TRANS Cust'!O196+'FR-16(7)(v)-11 DIST Demand'!O196+'FR-16(7)(v)-12 DIST Energy'!O196+'FR-16(7)(v)-13 DIST Cust'!O196-'FR-16(7)(v)-14 TOTAL CLASS'!O196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P196+'FR-16(7)(v)-4 PROD Energy'!P196+'FR-16(7)(v)-5 PROD Cust'!P196+'FR-16(7)(v)-7 TRANS Demand'!P196+'FR-16(7)(v)-8 TRANS Energy'!P196+'FR-16(7)(v)-9 TRANS Cust'!P196+'FR-16(7)(v)-11 DIST Demand'!P196+'FR-16(7)(v)-12 DIST Energy'!P196+'FR-16(7)(v)-13 DIST Cust'!P196-'FR-16(7)(v)-14 TOTAL CLASS'!P196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q196+'FR-16(7)(v)-4 PROD Energy'!Q196+'FR-16(7)(v)-5 PROD Cust'!Q196+'FR-16(7)(v)-7 TRANS Demand'!Q196+'FR-16(7)(v)-8 TRANS Energy'!Q196+'FR-16(7)(v)-9 TRANS Cust'!Q196+'FR-16(7)(v)-11 DIST Demand'!Q196+'FR-16(7)(v)-12 DIST Energy'!Q196+'FR-16(7)(v)-13 DIST Cust'!Q196-'FR-16(7)(v)-14 TOTAL CLASS'!Q196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F197+'FR-16(7)(v)-4 PROD Energy'!F197+'FR-16(7)(v)-5 PROD Cust'!F197+'FR-16(7)(v)-7 TRANS Demand'!F197+'FR-16(7)(v)-8 TRANS Energy'!F197+'FR-16(7)(v)-9 TRANS Cust'!F197+'FR-16(7)(v)-11 DIST Demand'!F197+'FR-16(7)(v)-12 DIST Energy'!F197+'FR-16(7)(v)-13 DIST Cust'!F197-'FR-16(7)(v)-14 TOTAL CLASS'!F197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G197+'FR-16(7)(v)-4 PROD Energy'!G197+'FR-16(7)(v)-5 PROD Cust'!G197+'FR-16(7)(v)-7 TRANS Demand'!G197+'FR-16(7)(v)-8 TRANS Energy'!G197+'FR-16(7)(v)-9 TRANS Cust'!G197+'FR-16(7)(v)-11 DIST Demand'!G197+'FR-16(7)(v)-12 DIST Energy'!G197+'FR-16(7)(v)-13 DIST Cust'!G197-'FR-16(7)(v)-14 TOTAL CLASS'!G197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H197+'FR-16(7)(v)-4 PROD Energy'!H197+'FR-16(7)(v)-5 PROD Cust'!H197+'FR-16(7)(v)-7 TRANS Demand'!H197+'FR-16(7)(v)-8 TRANS Energy'!H197+'FR-16(7)(v)-9 TRANS Cust'!H197+'FR-16(7)(v)-11 DIST Demand'!H197+'FR-16(7)(v)-12 DIST Energy'!H197+'FR-16(7)(v)-13 DIST Cust'!H197-'FR-16(7)(v)-14 TOTAL CLASS'!H197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I197+'FR-16(7)(v)-4 PROD Energy'!I197+'FR-16(7)(v)-5 PROD Cust'!I197+'FR-16(7)(v)-7 TRANS Demand'!I197+'FR-16(7)(v)-8 TRANS Energy'!I197+'FR-16(7)(v)-9 TRANS Cust'!I197+'FR-16(7)(v)-11 DIST Demand'!I197+'FR-16(7)(v)-12 DIST Energy'!I197+'FR-16(7)(v)-13 DIST Cust'!I197-'FR-16(7)(v)-14 TOTAL CLASS'!I197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J197+'FR-16(7)(v)-4 PROD Energy'!J197+'FR-16(7)(v)-5 PROD Cust'!J197+'FR-16(7)(v)-7 TRANS Demand'!J197+'FR-16(7)(v)-8 TRANS Energy'!J197+'FR-16(7)(v)-9 TRANS Cust'!J197+'FR-16(7)(v)-11 DIST Demand'!J197+'FR-16(7)(v)-12 DIST Energy'!J197+'FR-16(7)(v)-13 DIST Cust'!J197-'FR-16(7)(v)-14 TOTAL CLASS'!J197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K197+'FR-16(7)(v)-4 PROD Energy'!K197+'FR-16(7)(v)-5 PROD Cust'!K197+'FR-16(7)(v)-7 TRANS Demand'!K197+'FR-16(7)(v)-8 TRANS Energy'!K197+'FR-16(7)(v)-9 TRANS Cust'!K197+'FR-16(7)(v)-11 DIST Demand'!K197+'FR-16(7)(v)-12 DIST Energy'!K197+'FR-16(7)(v)-13 DIST Cust'!K197-'FR-16(7)(v)-14 TOTAL CLASS'!K197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L197+'FR-16(7)(v)-4 PROD Energy'!L197+'FR-16(7)(v)-5 PROD Cust'!L197+'FR-16(7)(v)-7 TRANS Demand'!L197+'FR-16(7)(v)-8 TRANS Energy'!L197+'FR-16(7)(v)-9 TRANS Cust'!L197+'FR-16(7)(v)-11 DIST Demand'!L197+'FR-16(7)(v)-12 DIST Energy'!L197+'FR-16(7)(v)-13 DIST Cust'!L197-'FR-16(7)(v)-14 TOTAL CLASS'!L197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M197+'FR-16(7)(v)-4 PROD Energy'!M197+'FR-16(7)(v)-5 PROD Cust'!M197+'FR-16(7)(v)-7 TRANS Demand'!M197+'FR-16(7)(v)-8 TRANS Energy'!M197+'FR-16(7)(v)-9 TRANS Cust'!M197+'FR-16(7)(v)-11 DIST Demand'!M197+'FR-16(7)(v)-12 DIST Energy'!M197+'FR-16(7)(v)-13 DIST Cust'!M197-'FR-16(7)(v)-14 TOTAL CLASS'!M197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N197+'FR-16(7)(v)-4 PROD Energy'!N197+'FR-16(7)(v)-5 PROD Cust'!N197+'FR-16(7)(v)-7 TRANS Demand'!N197+'FR-16(7)(v)-8 TRANS Energy'!N197+'FR-16(7)(v)-9 TRANS Cust'!N197+'FR-16(7)(v)-11 DIST Demand'!N197+'FR-16(7)(v)-12 DIST Energy'!N197+'FR-16(7)(v)-13 DIST Cust'!N197-'FR-16(7)(v)-14 TOTAL CLASS'!N197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O197+'FR-16(7)(v)-4 PROD Energy'!O197+'FR-16(7)(v)-5 PROD Cust'!O197+'FR-16(7)(v)-7 TRANS Demand'!O197+'FR-16(7)(v)-8 TRANS Energy'!O197+'FR-16(7)(v)-9 TRANS Cust'!O197+'FR-16(7)(v)-11 DIST Demand'!O197+'FR-16(7)(v)-12 DIST Energy'!O197+'FR-16(7)(v)-13 DIST Cust'!O197-'FR-16(7)(v)-14 TOTAL CLASS'!O197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P197+'FR-16(7)(v)-4 PROD Energy'!P197+'FR-16(7)(v)-5 PROD Cust'!P197+'FR-16(7)(v)-7 TRANS Demand'!P197+'FR-16(7)(v)-8 TRANS Energy'!P197+'FR-16(7)(v)-9 TRANS Cust'!P197+'FR-16(7)(v)-11 DIST Demand'!P197+'FR-16(7)(v)-12 DIST Energy'!P197+'FR-16(7)(v)-13 DIST Cust'!P197-'FR-16(7)(v)-14 TOTAL CLASS'!P197","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q197+'FR-16(7)(v)-4 PROD Energy'!Q197+'FR-16(7)(v)-5 PROD Cust'!Q197+'FR-16(7)(v)-7 TRANS Demand'!Q197+'FR-16(7)(v)-8 TRANS Energy'!Q197+'FR-16(7)(v)-9 TRANS Cust'!Q197+'FR-16(7)(v)-11 DIST Demand'!Q197+'FR-16(7)(v)-12 DIST Energy'!Q197+'FR-16(7)(v)-13 DIST Cust'!Q197-'FR-16(7)(v)-14 TOTAL CLASS'!Q197","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F188:F197)","v":0},{"$f":"SUM(G188:G197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":0},{"$f":"G198+G186+G171+G145+G139","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":0},0,0,0,{"$f":"SUM(J213:J215)","v":0},0,0,0,0,0,0,0,0,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,{"$f":"F67-F144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":0},{"$f":"G70-G147","v":0},{"$f":"H70-H147","v":0},{"$f":"I70-I147","v":0},{"$f":"J70-J147","v":0},0,0,0,0,0,0,{"$f":"Q70-Q147","v":0},{"$f":"R70-R147","v":0},{"$f":"F224-R224","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,{"$f":"F86-F163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,{"$f":"F87-F164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,{"$f":"F88-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,{"$f":"F89-F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,{"$f":"F90-F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,{"$f":"F91-F168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,{"$f":"F92-F169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F246-R246","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,{"$f":"F93-F170","v":0},0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":0},{"$f":"SUM(G226:G246)","v":0},{"$f":"SUM(H226:H246)","v":0},{"$f":"SUM(I226:I246)","v":0},{"$f":"SUM(J226:J246)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q226:Q246)","v":0},{"$f":"SUM(R226:R246)","v":0},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,{"$f":"F107-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":0},0,0,0,{"$f":"SUM(J253:J262)","v":0},0,0,0,0,0,0,0,0,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,{"$f":"F119-F196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":0},{"$f":"G275+G263+G248+G222+G216","v":0},{"$f":"H275+H263+H248+H222+H216","v":0},{"$f":"I275+I263+I248+I222+I216","v":0},{"$f":"J275+J263+J248+J222+J216","v":0},0,0,0,0,0,0,{"$f":"Q275+Q263+Q248+Q222+Q216","v":0},{"$f":"R275+R263+R248+R222+R216","v":0},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F292+'FR-16(7)(v)-4 PROD Energy'!F292+'FR-16(7)(v)-5 PROD Cust'!F292+'FR-16(7)(v)-7 TRANS Demand'!F292+'FR-16(7)(v)-8 TRANS Energy'!F292+'FR-16(7)(v)-9 TRANS Cust'!F292+'FR-16(7)(v)-11 DIST Demand'!F292+'FR-16(7)(v)-12 DIST Energy'!F292+'FR-16(7)(v)-13 DIST Cust'!F292-'FR-16(7)(v)-14 TOTAL CLASS'!F292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G292+'FR-16(7)(v)-4 PROD Energy'!G292+'FR-16(7)(v)-5 PROD Cust'!G292+'FR-16(7)(v)-7 TRANS Demand'!G292+'FR-16(7)(v)-8 TRANS Energy'!G292+'FR-16(7)(v)-9 TRANS Cust'!G292+'FR-16(7)(v)-11 DIST Demand'!G292+'FR-16(7)(v)-12 DIST Energy'!G292+'FR-16(7)(v)-13 DIST Cust'!G292-'FR-16(7)(v)-14 TOTAL CLASS'!G292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H292+'FR-16(7)(v)-4 PROD Energy'!H292+'FR-16(7)(v)-5 PROD Cust'!H292+'FR-16(7)(v)-7 TRANS Demand'!H292+'FR-16(7)(v)-8 TRANS Energy'!H292+'FR-16(7)(v)-9 TRANS Cust'!H292+'FR-16(7)(v)-11 DIST Demand'!H292+'FR-16(7)(v)-12 DIST Energy'!H292+'FR-16(7)(v)-13 DIST Cust'!H292-'FR-16(7)(v)-14 TOTAL CLASS'!H292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I292+'FR-16(7)(v)-4 PROD Energy'!I292+'FR-16(7)(v)-5 PROD Cust'!I292+'FR-16(7)(v)-7 TRANS Demand'!I292+'FR-16(7)(v)-8 TRANS Energy'!I292+'FR-16(7)(v)-9 TRANS Cust'!I292+'FR-16(7)(v)-11 DIST Demand'!I292+'FR-16(7)(v)-12 DIST Energy'!I292+'FR-16(7)(v)-13 DIST Cust'!I292-'FR-16(7)(v)-14 TOTAL CLASS'!I292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J292+'FR-16(7)(v)-4 PROD Energy'!J292+'FR-16(7)(v)-5 PROD Cust'!J292+'FR-16(7)(v)-7 TRANS Demand'!J292+'FR-16(7)(v)-8 TRANS Energy'!J292+'FR-16(7)(v)-9 TRANS Cust'!J292+'FR-16(7)(v)-11 DIST Demand'!J292+'FR-16(7)(v)-12 DIST Energy'!J292+'FR-16(7)(v)-13 DIST Cust'!J292-'FR-16(7)(v)-14 TOTAL CLASS'!J292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K292+'FR-16(7)(v)-4 PROD Energy'!K292+'FR-16(7)(v)-5 PROD Cust'!K292+'FR-16(7)(v)-7 TRANS Demand'!K292+'FR-16(7)(v)-8 TRANS Energy'!K292+'FR-16(7)(v)-9 TRANS Cust'!K292+'FR-16(7)(v)-11 DIST Demand'!K292+'FR-16(7)(v)-12 DIST Energy'!K292+'FR-16(7)(v)-13 DIST Cust'!K292-'FR-16(7)(v)-14 TOTAL CLASS'!K292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L292+'FR-16(7)(v)-4 PROD Energy'!L292+'FR-16(7)(v)-5 PROD Cust'!L292+'FR-16(7)(v)-7 TRANS Demand'!L292+'FR-16(7)(v)-8 TRANS Energy'!L292+'FR-16(7)(v)-9 TRANS Cust'!L292+'FR-16(7)(v)-11 DIST Demand'!L292+'FR-16(7)(v)-12 DIST Energy'!L292+'FR-16(7)(v)-13 DIST Cust'!L292-'FR-16(7)(v)-14 TOTAL CLASS'!L292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M292+'FR-16(7)(v)-4 PROD Energy'!M292+'FR-16(7)(v)-5 PROD Cust'!M292+'FR-16(7)(v)-7 TRANS Demand'!M292+'FR-16(7)(v)-8 TRANS Energy'!M292+'FR-16(7)(v)-9 TRANS Cust'!M292+'FR-16(7)(v)-11 DIST Demand'!M292+'FR-16(7)(v)-12 DIST Energy'!M292+'FR-16(7)(v)-13 DIST Cust'!M292-'FR-16(7)(v)-14 TOTAL CLASS'!M292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N292+'FR-16(7)(v)-4 PROD Energy'!N292+'FR-16(7)(v)-5 PROD Cust'!N292+'FR-16(7)(v)-7 TRANS Demand'!N292+'FR-16(7)(v)-8 TRANS Energy'!N292+'FR-16(7)(v)-9 TRANS Cust'!N292+'FR-16(7)(v)-11 DIST Demand'!N292+'FR-16(7)(v)-12 DIST Energy'!N292+'FR-16(7)(v)-13 DIST Cust'!N292-'FR-16(7)(v)-14 TOTAL CLASS'!N292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O292+'FR-16(7)(v)-4 PROD Energy'!O292+'FR-16(7)(v)-5 PROD Cust'!O292+'FR-16(7)(v)-7 TRANS Demand'!O292+'FR-16(7)(v)-8 TRANS Energy'!O292+'FR-16(7)(v)-9 TRANS Cust'!O292+'FR-16(7)(v)-11 DIST Demand'!O292+'FR-16(7)(v)-12 DIST Energy'!O292+'FR-16(7)(v)-13 DIST Cust'!O292-'FR-16(7)(v)-14 TOTAL CLASS'!O292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P292+'FR-16(7)(v)-4 PROD Energy'!P292+'FR-16(7)(v)-5 PROD Cust'!P292+'FR-16(7)(v)-7 TRANS Demand'!P292+'FR-16(7)(v)-8 TRANS Energy'!P292+'FR-16(7)(v)-9 TRANS Cust'!P292+'FR-16(7)(v)-11 DIST Demand'!P292+'FR-16(7)(v)-12 DIST Energy'!P292+'FR-16(7)(v)-13 DIST Cust'!P292-'FR-16(7)(v)-14 TOTAL CLASS'!P292","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q292+'FR-16(7)(v)-4 PROD Energy'!Q292+'FR-16(7)(v)-5 PROD Cust'!Q292+'FR-16(7)(v)-7 TRANS Demand'!Q292+'FR-16(7)(v)-8 TRANS Energy'!Q292+'FR-16(7)(v)-9 TRANS Cust'!Q292+'FR-16(7)(v)-11 DIST Demand'!Q292+'FR-16(7)(v)-12 DIST Energy'!Q292+'FR-16(7)(v)-13 DIST Cust'!Q292-'FR-16(7)(v)-14 TOTAL CLASS'!Q292","v":0},{"$f":"SUM(G292:Q292)","v":0},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F293+'FR-16(7)(v)-4 PROD Energy'!F293+'FR-16(7)(v)-5 PROD Cust'!F293+'FR-16(7)(v)-7 TRANS Demand'!F293+'FR-16(7)(v)-8 TRANS Energy'!F293+'FR-16(7)(v)-9 TRANS Cust'!F293+'FR-16(7)(v)-11 DIST Demand'!F293+'FR-16(7)(v)-12 DIST Energy'!F293+'FR-16(7)(v)-13 DIST Cust'!F293-'FR-16(7)(v)-14 TOTAL CLASS'!F293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G293+'FR-16(7)(v)-4 PROD Energy'!G293+'FR-16(7)(v)-5 PROD Cust'!G293+'FR-16(7)(v)-7 TRANS Demand'!G293+'FR-16(7)(v)-8 TRANS Energy'!G293+'FR-16(7)(v)-9 TRANS Cust'!G293+'FR-16(7)(v)-11 DIST Demand'!G293+'FR-16(7)(v)-12 DIST Energy'!G293+'FR-16(7)(v)-13 DIST Cust'!G293-'FR-16(7)(v)-14 TOTAL CLASS'!G293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H293+'FR-16(7)(v)-4 PROD Energy'!H293+'FR-16(7)(v)-5 PROD Cust'!H293+'FR-16(7)(v)-7 TRANS Demand'!H293+'FR-16(7)(v)-8 TRANS Energy'!H293+'FR-16(7)(v)-9 TRANS Cust'!H293+'FR-16(7)(v)-11 DIST Demand'!H293+'FR-16(7)(v)-12 DIST Energy'!H293+'FR-16(7)(v)-13 DIST Cust'!H293-'FR-16(7)(v)-14 TOTAL CLASS'!H293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I293+'FR-16(7)(v)-4 PROD Energy'!I293+'FR-16(7)(v)-5 PROD Cust'!I293+'FR-16(7)(v)-7 TRANS Demand'!I293+'FR-16(7)(v)-8 TRANS Energy'!I293+'FR-16(7)(v)-9 TRANS Cust'!I293+'FR-16(7)(v)-11 DIST Demand'!I293+'FR-16(7)(v)-12 DIST Energy'!I293+'FR-16(7)(v)-13 DIST Cust'!I293-'FR-16(7)(v)-14 TOTAL CLASS'!I293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J293+'FR-16(7)(v)-4 PROD Energy'!J293+'FR-16(7)(v)-5 PROD Cust'!J293+'FR-16(7)(v)-7 TRANS Demand'!J293+'FR-16(7)(v)-8 TRANS Energy'!J293+'FR-16(7)(v)-9 TRANS Cust'!J293+'FR-16(7)(v)-11 DIST Demand'!J293+'FR-16(7)(v)-12 DIST Energy'!J293+'FR-16(7)(v)-13 DIST Cust'!J293-'FR-16(7)(v)-14 TOTAL CLASS'!J293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K293+'FR-16(7)(v)-4 PROD Energy'!K293+'FR-16(7)(v)-5 PROD Cust'!K293+'FR-16(7)(v)-7 TRANS Demand'!K293+'FR-16(7)(v)-8 TRANS Energy'!K293+'FR-16(7)(v)-9 TRANS Cust'!K293+'FR-16(7)(v)-11 DIST Demand'!K293+'FR-16(7)(v)-12 DIST Energy'!K293+'FR-16(7)(v)-13 DIST Cust'!K293-'FR-16(7)(v)-14 TOTAL CLASS'!K293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L293+'FR-16(7)(v)-4 PROD Energy'!L293+'FR-16(7)(v)-5 PROD Cust'!L293+'FR-16(7)(v)-7 TRANS Demand'!L293+'FR-16(7)(v)-8 TRANS Energy'!L293+'FR-16(7)(v)-9 TRANS Cust'!L293+'FR-16(7)(v)-11 DIST Demand'!L293+'FR-16(7)(v)-12 DIST Energy'!L293+'FR-16(7)(v)-13 DIST Cust'!L293-'FR-16(7)(v)-14 TOTAL CLASS'!L293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M293+'FR-16(7)(v)-4 PROD Energy'!M293+'FR-16(7)(v)-5 PROD Cust'!M293+'FR-16(7)(v)-7 TRANS Demand'!M293+'FR-16(7)(v)-8 TRANS Energy'!M293+'FR-16(7)(v)-9 TRANS Cust'!M293+'FR-16(7)(v)-11 DIST Demand'!M293+'FR-16(7)(v)-12 DIST Energy'!M293+'FR-16(7)(v)-13 DIST Cust'!M293-'FR-16(7)(v)-14 TOTAL CLASS'!M293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N293+'FR-16(7)(v)-4 PROD Energy'!N293+'FR-16(7)(v)-5 PROD Cust'!N293+'FR-16(7)(v)-7 TRANS Demand'!N293+'FR-16(7)(v)-8 TRANS Energy'!N293+'FR-16(7)(v)-9 TRANS Cust'!N293+'FR-16(7)(v)-11 DIST Demand'!N293+'FR-16(7)(v)-12 DIST Energy'!N293+'FR-16(7)(v)-13 DIST Cust'!N293-'FR-16(7)(v)-14 TOTAL CLASS'!N293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O293+'FR-16(7)(v)-4 PROD Energy'!O293+'FR-16(7)(v)-5 PROD Cust'!O293+'FR-16(7)(v)-7 TRANS Demand'!O293+'FR-16(7)(v)-8 TRANS Energy'!O293+'FR-16(7)(v)-9 TRANS Cust'!O293+'FR-16(7)(v)-11 DIST Demand'!O293+'FR-16(7)(v)-12 DIST Energy'!O293+'FR-16(7)(v)-13 DIST Cust'!O293-'FR-16(7)(v)-14 TOTAL CLASS'!O293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P293+'FR-16(7)(v)-4 PROD Energy'!P293+'FR-16(7)(v)-5 PROD Cust'!P293+'FR-16(7)(v)-7 TRANS Demand'!P293+'FR-16(7)(v)-8 TRANS Energy'!P293+'FR-16(7)(v)-9 TRANS Cust'!P293+'FR-16(7)(v)-11 DIST Demand'!P293+'FR-16(7)(v)-12 DIST Energy'!P293+'FR-16(7)(v)-13 DIST Cust'!P293-'FR-16(7)(v)-14 TOTAL CLASS'!P293","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q293+'FR-16(7)(v)-4 PROD Energy'!Q293+'FR-16(7)(v)-5 PROD Cust'!Q293+'FR-16(7)(v)-7 TRANS Demand'!Q293+'FR-16(7)(v)-8 TRANS Energy'!Q293+'FR-16(7)(v)-9 TRANS Cust'!Q293+'FR-16(7)(v)-11 DIST Demand'!Q293+'FR-16(7)(v)-12 DIST Energy'!Q293+'FR-16(7)(v)-13 DIST Cust'!Q293-'FR-16(7)(v)-14 TOTAL CLASS'!Q293","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F294+'FR-16(7)(v)-4 PROD Energy'!F294+'FR-16(7)(v)-5 PROD Cust'!F294+'FR-16(7)(v)-7 TRANS Demand'!F294+'FR-16(7)(v)-8 TRANS Energy'!F294+'FR-16(7)(v)-9 TRANS Cust'!F294+'FR-16(7)(v)-11 DIST Demand'!F294+'FR-16(7)(v)-12 DIST Energy'!F294+'FR-16(7)(v)-13 DIST Cust'!F294-'FR-16(7)(v)-14 TOTAL CLASS'!F294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G294+'FR-16(7)(v)-4 PROD Energy'!G294+'FR-16(7)(v)-5 PROD Cust'!G294+'FR-16(7)(v)-7 TRANS Demand'!G294+'FR-16(7)(v)-8 TRANS Energy'!G294+'FR-16(7)(v)-9 TRANS Cust'!G294+'FR-16(7)(v)-11 DIST Demand'!G294+'FR-16(7)(v)-12 DIST Energy'!G294+'FR-16(7)(v)-13 DIST Cust'!G294-'FR-16(7)(v)-14 TOTAL CLASS'!G294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H294+'FR-16(7)(v)-4 PROD Energy'!H294+'FR-16(7)(v)-5 PROD Cust'!H294+'FR-16(7)(v)-7 TRANS Demand'!H294+'FR-16(7)(v)-8 TRANS Energy'!H294+'FR-16(7)(v)-9 TRANS Cust'!H294+'FR-16(7)(v)-11 DIST Demand'!H294+'FR-16(7)(v)-12 DIST Energy'!H294+'FR-16(7)(v)-13 DIST Cust'!H294-'FR-16(7)(v)-14 TOTAL CLASS'!H294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I294+'FR-16(7)(v)-4 PROD Energy'!I294+'FR-16(7)(v)-5 PROD Cust'!I294+'FR-16(7)(v)-7 TRANS Demand'!I294+'FR-16(7)(v)-8 TRANS Energy'!I294+'FR-16(7)(v)-9 TRANS Cust'!I294+'FR-16(7)(v)-11 DIST Demand'!I294+'FR-16(7)(v)-12 DIST Energy'!I294+'FR-16(7)(v)-13 DIST Cust'!I294-'FR-16(7)(v)-14 TOTAL CLASS'!I294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J294+'FR-16(7)(v)-4 PROD Energy'!J294+'FR-16(7)(v)-5 PROD Cust'!J294+'FR-16(7)(v)-7 TRANS Demand'!J294+'FR-16(7)(v)-8 TRANS Energy'!J294+'FR-16(7)(v)-9 TRANS Cust'!J294+'FR-16(7)(v)-11 DIST Demand'!J294+'FR-16(7)(v)-12 DIST Energy'!J294+'FR-16(7)(v)-13 DIST Cust'!J294-'FR-16(7)(v)-14 TOTAL CLASS'!J294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K294+'FR-16(7)(v)-4 PROD Energy'!K294+'FR-16(7)(v)-5 PROD Cust'!K294+'FR-16(7)(v)-7 TRANS Demand'!K294+'FR-16(7)(v)-8 TRANS Energy'!K294+'FR-16(7)(v)-9 TRANS Cust'!K294+'FR-16(7)(v)-11 DIST Demand'!K294+'FR-16(7)(v)-12 DIST Energy'!K294+'FR-16(7)(v)-13 DIST Cust'!K294-'FR-16(7)(v)-14 TOTAL CLASS'!K294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L294+'FR-16(7)(v)-4 PROD Energy'!L294+'FR-16(7)(v)-5 PROD Cust'!L294+'FR-16(7)(v)-7 TRANS Demand'!L294+'FR-16(7)(v)-8 TRANS Energy'!L294+'FR-16(7)(v)-9 TRANS Cust'!L294+'FR-16(7)(v)-11 DIST Demand'!L294+'FR-16(7)(v)-12 DIST Energy'!L294+'FR-16(7)(v)-13 DIST Cust'!L294-'FR-16(7)(v)-14 TOTAL CLASS'!L294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M294+'FR-16(7)(v)-4 PROD Energy'!M294+'FR-16(7)(v)-5 PROD Cust'!M294+'FR-16(7)(v)-7 TRANS Demand'!M294+'FR-16(7)(v)-8 TRANS Energy'!M294+'FR-16(7)(v)-9 TRANS Cust'!M294+'FR-16(7)(v)-11 DIST Demand'!M294+'FR-16(7)(v)-12 DIST Energy'!M294+'FR-16(7)(v)-13 DIST Cust'!M294-'FR-16(7)(v)-14 TOTAL CLASS'!M294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N294+'FR-16(7)(v)-4 PROD Energy'!N294+'FR-16(7)(v)-5 PROD Cust'!N294+'FR-16(7)(v)-7 TRANS Demand'!N294+'FR-16(7)(v)-8 TRANS Energy'!N294+'FR-16(7)(v)-9 TRANS Cust'!N294+'FR-16(7)(v)-11 DIST Demand'!N294+'FR-16(7)(v)-12 DIST Energy'!N294+'FR-16(7)(v)-13 DIST Cust'!N294-'FR-16(7)(v)-14 TOTAL CLASS'!N294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O294+'FR-16(7)(v)-4 PROD Energy'!O294+'FR-16(7)(v)-5 PROD Cust'!O294+'FR-16(7)(v)-7 TRANS Demand'!O294+'FR-16(7)(v)-8 TRANS Energy'!O294+'FR-16(7)(v)-9 TRANS Cust'!O294+'FR-16(7)(v)-11 DIST Demand'!O294+'FR-16(7)(v)-12 DIST Energy'!O294+'FR-16(7)(v)-13 DIST Cust'!O294-'FR-16(7)(v)-14 TOTAL CLASS'!O294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P294+'FR-16(7)(v)-4 PROD Energy'!P294+'FR-16(7)(v)-5 PROD Cust'!P294+'FR-16(7)(v)-7 TRANS Demand'!P294+'FR-16(7)(v)-8 TRANS Energy'!P294+'FR-16(7)(v)-9 TRANS Cust'!P294+'FR-16(7)(v)-11 DIST Demand'!P294+'FR-16(7)(v)-12 DIST Energy'!P294+'FR-16(7)(v)-13 DIST Cust'!P294-'FR-16(7)(v)-14 TOTAL CLASS'!P294","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q294+'FR-16(7)(v)-4 PROD Energy'!Q294+'FR-16(7)(v)-5 PROD Cust'!Q294+'FR-16(7)(v)-7 TRANS Demand'!Q294+'FR-16(7)(v)-8 TRANS Energy'!Q294+'FR-16(7)(v)-9 TRANS Cust'!Q294+'FR-16(7)(v)-11 DIST Demand'!Q294+'FR-16(7)(v)-12 DIST Energy'!Q294+'FR-16(7)(v)-13 DIST Cust'!Q294-'FR-16(7)(v)-14 TOTAL CLASS'!Q294","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F295+'FR-16(7)(v)-4 PROD Energy'!F295+'FR-16(7)(v)-5 PROD Cust'!F295+'FR-16(7)(v)-7 TRANS Demand'!F295+'FR-16(7)(v)-8 TRANS Energy'!F295+'FR-16(7)(v)-9 TRANS Cust'!F295+'FR-16(7)(v)-11 DIST Demand'!F295+'FR-16(7)(v)-12 DIST Energy'!F295+'FR-16(7)(v)-13 DIST Cust'!F295-'FR-16(7)(v)-14 TOTAL CLASS'!F295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G295+'FR-16(7)(v)-4 PROD Energy'!G295+'FR-16(7)(v)-5 PROD Cust'!G295+'FR-16(7)(v)-7 TRANS Demand'!G295+'FR-16(7)(v)-8 TRANS Energy'!G295+'FR-16(7)(v)-9 TRANS Cust'!G295+'FR-16(7)(v)-11 DIST Demand'!G295+'FR-16(7)(v)-12 DIST Energy'!G295+'FR-16(7)(v)-13 DIST Cust'!G295-'FR-16(7)(v)-14 TOTAL CLASS'!G295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H295+'FR-16(7)(v)-4 PROD Energy'!H295+'FR-16(7)(v)-5 PROD Cust'!H295+'FR-16(7)(v)-7 TRANS Demand'!H295+'FR-16(7)(v)-8 TRANS Energy'!H295+'FR-16(7)(v)-9 TRANS Cust'!H295+'FR-16(7)(v)-11 DIST Demand'!H295+'FR-16(7)(v)-12 DIST Energy'!H295+'FR-16(7)(v)-13 DIST Cust'!H295-'FR-16(7)(v)-14 TOTAL CLASS'!H295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I295+'FR-16(7)(v)-4 PROD Energy'!I295+'FR-16(7)(v)-5 PROD Cust'!I295+'FR-16(7)(v)-7 TRANS Demand'!I295+'FR-16(7)(v)-8 TRANS Energy'!I295+'FR-16(7)(v)-9 TRANS Cust'!I295+'FR-16(7)(v)-11 DIST Demand'!I295+'FR-16(7)(v)-12 DIST Energy'!I295+'FR-16(7)(v)-13 DIST Cust'!I295-'FR-16(7)(v)-14 TOTAL CLASS'!I295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J295+'FR-16(7)(v)-4 PROD Energy'!J295+'FR-16(7)(v)-5 PROD Cust'!J295+'FR-16(7)(v)-7 TRANS Demand'!J295+'FR-16(7)(v)-8 TRANS Energy'!J295+'FR-16(7)(v)-9 TRANS Cust'!J295+'FR-16(7)(v)-11 DIST Demand'!J295+'FR-16(7)(v)-12 DIST Energy'!J295+'FR-16(7)(v)-13 DIST Cust'!J295-'FR-16(7)(v)-14 TOTAL CLASS'!J295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K295+'FR-16(7)(v)-4 PROD Energy'!K295+'FR-16(7)(v)-5 PROD Cust'!K295+'FR-16(7)(v)-7 TRANS Demand'!K295+'FR-16(7)(v)-8 TRANS Energy'!K295+'FR-16(7)(v)-9 TRANS Cust'!K295+'FR-16(7)(v)-11 DIST Demand'!K295+'FR-16(7)(v)-12 DIST Energy'!K295+'FR-16(7)(v)-13 DIST Cust'!K295-'FR-16(7)(v)-14 TOTAL CLASS'!K295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L295+'FR-16(7)(v)-4 PROD Energy'!L295+'FR-16(7)(v)-5 PROD Cust'!L295+'FR-16(7)(v)-7 TRANS Demand'!L295+'FR-16(7)(v)-8 TRANS Energy'!L295+'FR-16(7)(v)-9 TRANS Cust'!L295+'FR-16(7)(v)-11 DIST Demand'!L295+'FR-16(7)(v)-12 DIST Energy'!L295+'FR-16(7)(v)-13 DIST Cust'!L295-'FR-16(7)(v)-14 TOTAL CLASS'!L295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M295+'FR-16(7)(v)-4 PROD Energy'!M295+'FR-16(7)(v)-5 PROD Cust'!M295+'FR-16(7)(v)-7 TRANS Demand'!M295+'FR-16(7)(v)-8 TRANS Energy'!M295+'FR-16(7)(v)-9 TRANS Cust'!M295+'FR-16(7)(v)-11 DIST Demand'!M295+'FR-16(7)(v)-12 DIST Energy'!M295+'FR-16(7)(v)-13 DIST Cust'!M295-'FR-16(7)(v)-14 TOTAL CLASS'!M295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N295+'FR-16(7)(v)-4 PROD Energy'!N295+'FR-16(7)(v)-5 PROD Cust'!N295+'FR-16(7)(v)-7 TRANS Demand'!N295+'FR-16(7)(v)-8 TRANS Energy'!N295+'FR-16(7)(v)-9 TRANS Cust'!N295+'FR-16(7)(v)-11 DIST Demand'!N295+'FR-16(7)(v)-12 DIST Energy'!N295+'FR-16(7)(v)-13 DIST Cust'!N295-'FR-16(7)(v)-14 TOTAL CLASS'!N295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O295+'FR-16(7)(v)-4 PROD Energy'!O295+'FR-16(7)(v)-5 PROD Cust'!O295+'FR-16(7)(v)-7 TRANS Demand'!O295+'FR-16(7)(v)-8 TRANS Energy'!O295+'FR-16(7)(v)-9 TRANS Cust'!O295+'FR-16(7)(v)-11 DIST Demand'!O295+'FR-16(7)(v)-12 DIST Energy'!O295+'FR-16(7)(v)-13 DIST Cust'!O295-'FR-16(7)(v)-14 TOTAL CLASS'!O295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P295+'FR-16(7)(v)-4 PROD Energy'!P295+'FR-16(7)(v)-5 PROD Cust'!P295+'FR-16(7)(v)-7 TRANS Demand'!P295+'FR-16(7)(v)-8 TRANS Energy'!P295+'FR-16(7)(v)-9 TRANS Cust'!P295+'FR-16(7)(v)-11 DIST Demand'!P295+'FR-16(7)(v)-12 DIST Energy'!P295+'FR-16(7)(v)-13 DIST Cust'!P295-'FR-16(7)(v)-14 TOTAL CLASS'!P295","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q295+'FR-16(7)(v)-4 PROD Energy'!Q295+'FR-16(7)(v)-5 PROD Cust'!Q295+'FR-16(7)(v)-7 TRANS Demand'!Q295+'FR-16(7)(v)-8 TRANS Energy'!Q295+'FR-16(7)(v)-9 TRANS Cust'!Q295+'FR-16(7)(v)-11 DIST Demand'!Q295+'FR-16(7)(v)-12 DIST Energy'!Q295+'FR-16(7)(v)-13 DIST Cust'!Q295-'FR-16(7)(v)-14 TOTAL CLASS'!Q295","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F296+'FR-16(7)(v)-4 PROD Energy'!F296+'FR-16(7)(v)-5 PROD Cust'!F296+'FR-16(7)(v)-7 TRANS Demand'!F296+'FR-16(7)(v)-8 TRANS Energy'!F296+'FR-16(7)(v)-9 TRANS Cust'!F296+'FR-16(7)(v)-11 DIST Demand'!F296+'FR-16(7)(v)-12 DIST Energy'!F296+'FR-16(7)(v)-13 DIST Cust'!F296-'FR-16(7)(v)-14 TOTAL CLASS'!F296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G296+'FR-16(7)(v)-4 PROD Energy'!G296+'FR-16(7)(v)-5 PROD Cust'!G296+'FR-16(7)(v)-7 TRANS Demand'!G296+'FR-16(7)(v)-8 TRANS Energy'!G296+'FR-16(7)(v)-9 TRANS Cust'!G296+'FR-16(7)(v)-11 DIST Demand'!G296+'FR-16(7)(v)-12 DIST Energy'!G296+'FR-16(7)(v)-13 DIST Cust'!G296-'FR-16(7)(v)-14 TOTAL CLASS'!G296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H296+'FR-16(7)(v)-4 PROD Energy'!H296+'FR-16(7)(v)-5 PROD Cust'!H296+'FR-16(7)(v)-7 TRANS Demand'!H296+'FR-16(7)(v)-8 TRANS Energy'!H296+'FR-16(7)(v)-9 TRANS Cust'!H296+'FR-16(7)(v)-11 DIST Demand'!H296+'FR-16(7)(v)-12 DIST Energy'!H296+'FR-16(7)(v)-13 DIST Cust'!H296-'FR-16(7)(v)-14 TOTAL CLASS'!H296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I296+'FR-16(7)(v)-4 PROD Energy'!I296+'FR-16(7)(v)-5 PROD Cust'!I296+'FR-16(7)(v)-7 TRANS Demand'!I296+'FR-16(7)(v)-8 TRANS Energy'!I296+'FR-16(7)(v)-9 TRANS Cust'!I296+'FR-16(7)(v)-11 DIST Demand'!I296+'FR-16(7)(v)-12 DIST Energy'!I296+'FR-16(7)(v)-13 DIST Cust'!I296-'FR-16(7)(v)-14 TOTAL CLASS'!I296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J296+'FR-16(7)(v)-4 PROD Energy'!J296+'FR-16(7)(v)-5 PROD Cust'!J296+'FR-16(7)(v)-7 TRANS Demand'!J296+'FR-16(7)(v)-8 TRANS Energy'!J296+'FR-16(7)(v)-9 TRANS Cust'!J296+'FR-16(7)(v)-11 DIST Demand'!J296+'FR-16(7)(v)-12 DIST Energy'!J296+'FR-16(7)(v)-13 DIST Cust'!J296-'FR-16(7)(v)-14 TOTAL CLASS'!J296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K296+'FR-16(7)(v)-4 PROD Energy'!K296+'FR-16(7)(v)-5 PROD Cust'!K296+'FR-16(7)(v)-7 TRANS Demand'!K296+'FR-16(7)(v)-8 TRANS Energy'!K296+'FR-16(7)(v)-9 TRANS Cust'!K296+'FR-16(7)(v)-11 DIST Demand'!K296+'FR-16(7)(v)-12 DIST Energy'!K296+'FR-16(7)(v)-13 DIST Cust'!K296-'FR-16(7)(v)-14 TOTAL CLASS'!K296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L296+'FR-16(7)(v)-4 PROD Energy'!L296+'FR-16(7)(v)-5 PROD Cust'!L296+'FR-16(7)(v)-7 TRANS Demand'!L296+'FR-16(7)(v)-8 TRANS Energy'!L296+'FR-16(7)(v)-9 TRANS Cust'!L296+'FR-16(7)(v)-11 DIST Demand'!L296+'FR-16(7)(v)-12 DIST Energy'!L296+'FR-16(7)(v)-13 DIST Cust'!L296-'FR-16(7)(v)-14 TOTAL CLASS'!L296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M296+'FR-16(7)(v)-4 PROD Energy'!M296+'FR-16(7)(v)-5 PROD Cust'!M296+'FR-16(7)(v)-7 TRANS Demand'!M296+'FR-16(7)(v)-8 TRANS Energy'!M296+'FR-16(7)(v)-9 TRANS Cust'!M296+'FR-16(7)(v)-11 DIST Demand'!M296+'FR-16(7)(v)-12 DIST Energy'!M296+'FR-16(7)(v)-13 DIST Cust'!M296-'FR-16(7)(v)-14 TOTAL CLASS'!M296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N296+'FR-16(7)(v)-4 PROD Energy'!N296+'FR-16(7)(v)-5 PROD Cust'!N296+'FR-16(7)(v)-7 TRANS Demand'!N296+'FR-16(7)(v)-8 TRANS Energy'!N296+'FR-16(7)(v)-9 TRANS Cust'!N296+'FR-16(7)(v)-11 DIST Demand'!N296+'FR-16(7)(v)-12 DIST Energy'!N296+'FR-16(7)(v)-13 DIST Cust'!N296-'FR-16(7)(v)-14 TOTAL CLASS'!N296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O296+'FR-16(7)(v)-4 PROD Energy'!O296+'FR-16(7)(v)-5 PROD Cust'!O296+'FR-16(7)(v)-7 TRANS Demand'!O296+'FR-16(7)(v)-8 TRANS Energy'!O296+'FR-16(7)(v)-9 TRANS Cust'!O296+'FR-16(7)(v)-11 DIST Demand'!O296+'FR-16(7)(v)-12 DIST Energy'!O296+'FR-16(7)(v)-13 DIST Cust'!O296-'FR-16(7)(v)-14 TOTAL CLASS'!O296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P296+'FR-16(7)(v)-4 PROD Energy'!P296+'FR-16(7)(v)-5 PROD Cust'!P296+'FR-16(7)(v)-7 TRANS Demand'!P296+'FR-16(7)(v)-8 TRANS Energy'!P296+'FR-16(7)(v)-9 TRANS Cust'!P296+'FR-16(7)(v)-11 DIST Demand'!P296+'FR-16(7)(v)-12 DIST Energy'!P296+'FR-16(7)(v)-13 DIST Cust'!P296-'FR-16(7)(v)-14 TOTAL CLASS'!P296","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q296+'FR-16(7)(v)-4 PROD Energy'!Q296+'FR-16(7)(v)-5 PROD Cust'!Q296+'FR-16(7)(v)-7 TRANS Demand'!Q296+'FR-16(7)(v)-8 TRANS Energy'!Q296+'FR-16(7)(v)-9 TRANS Cust'!Q296+'FR-16(7)(v)-11 DIST Demand'!Q296+'FR-16(7)(v)-12 DIST Energy'!Q296+'FR-16(7)(v)-13 DIST Cust'!Q296-'FR-16(7)(v)-14 TOTAL CLASS'!Q296","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F297+'FR-16(7)(v)-4 PROD Energy'!F297+'FR-16(7)(v)-5 PROD Cust'!F297+'FR-16(7)(v)-7 TRANS Demand'!F297+'FR-16(7)(v)-8 TRANS Energy'!F297+'FR-16(7)(v)-9 TRANS Cust'!F297+'FR-16(7)(v)-11 DIST Demand'!F297+'FR-16(7)(v)-12 DIST Energy'!F297+'FR-16(7)(v)-13 DIST Cust'!F297-'FR-16(7)(v)-14 TOTAL CLASS'!F297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G297+'FR-16(7)(v)-4 PROD Energy'!G297+'FR-16(7)(v)-5 PROD Cust'!G297+'FR-16(7)(v)-7 TRANS Demand'!G297+'FR-16(7)(v)-8 TRANS Energy'!G297+'FR-16(7)(v)-9 TRANS Cust'!G297+'FR-16(7)(v)-11 DIST Demand'!G297+'FR-16(7)(v)-12 DIST Energy'!G297+'FR-16(7)(v)-13 DIST Cust'!G297-'FR-16(7)(v)-14 TOTAL CLASS'!G297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H297+'FR-16(7)(v)-4 PROD Energy'!H297+'FR-16(7)(v)-5 PROD Cust'!H297+'FR-16(7)(v)-7 TRANS Demand'!H297+'FR-16(7)(v)-8 TRANS Energy'!H297+'FR-16(7)(v)-9 TRANS Cust'!H297+'FR-16(7)(v)-11 DIST Demand'!H297+'FR-16(7)(v)-12 DIST Energy'!H297+'FR-16(7)(v)-13 DIST Cust'!H297-'FR-16(7)(v)-14 TOTAL CLASS'!H297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I297+'FR-16(7)(v)-4 PROD Energy'!I297+'FR-16(7)(v)-5 PROD Cust'!I297+'FR-16(7)(v)-7 TRANS Demand'!I297+'FR-16(7)(v)-8 TRANS Energy'!I297+'FR-16(7)(v)-9 TRANS Cust'!I297+'FR-16(7)(v)-11 DIST Demand'!I297+'FR-16(7)(v)-12 DIST Energy'!I297+'FR-16(7)(v)-13 DIST Cust'!I297-'FR-16(7)(v)-14 TOTAL CLASS'!I297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J297+'FR-16(7)(v)-4 PROD Energy'!J297+'FR-16(7)(v)-5 PROD Cust'!J297+'FR-16(7)(v)-7 TRANS Demand'!J297+'FR-16(7)(v)-8 TRANS Energy'!J297+'FR-16(7)(v)-9 TRANS Cust'!J297+'FR-16(7)(v)-11 DIST Demand'!J297+'FR-16(7)(v)-12 DIST Energy'!J297+'FR-16(7)(v)-13 DIST Cust'!J297-'FR-16(7)(v)-14 TOTAL CLASS'!J297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K297+'FR-16(7)(v)-4 PROD Energy'!K297+'FR-16(7)(v)-5 PROD Cust'!K297+'FR-16(7)(v)-7 TRANS Demand'!K297+'FR-16(7)(v)-8 TRANS Energy'!K297+'FR-16(7)(v)-9 TRANS Cust'!K297+'FR-16(7)(v)-11 DIST Demand'!K297+'FR-16(7)(v)-12 DIST Energy'!K297+'FR-16(7)(v)-13 DIST Cust'!K297-'FR-16(7)(v)-14 TOTAL CLASS'!K297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L297+'FR-16(7)(v)-4 PROD Energy'!L297+'FR-16(7)(v)-5 PROD Cust'!L297+'FR-16(7)(v)-7 TRANS Demand'!L297+'FR-16(7)(v)-8 TRANS Energy'!L297+'FR-16(7)(v)-9 TRANS Cust'!L297+'FR-16(7)(v)-11 DIST Demand'!L297+'FR-16(7)(v)-12 DIST Energy'!L297+'FR-16(7)(v)-13 DIST Cust'!L297-'FR-16(7)(v)-14 TOTAL CLASS'!L297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M297+'FR-16(7)(v)-4 PROD Energy'!M297+'FR-16(7)(v)-5 PROD Cust'!M297+'FR-16(7)(v)-7 TRANS Demand'!M297+'FR-16(7)(v)-8 TRANS Energy'!M297+'FR-16(7)(v)-9 TRANS Cust'!M297+'FR-16(7)(v)-11 DIST Demand'!M297+'FR-16(7)(v)-12 DIST Energy'!M297+'FR-16(7)(v)-13 DIST Cust'!M297-'FR-16(7)(v)-14 TOTAL CLASS'!M297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N297+'FR-16(7)(v)-4 PROD Energy'!N297+'FR-16(7)(v)-5 PROD Cust'!N297+'FR-16(7)(v)-7 TRANS Demand'!N297+'FR-16(7)(v)-8 TRANS Energy'!N297+'FR-16(7)(v)-9 TRANS Cust'!N297+'FR-16(7)(v)-11 DIST Demand'!N297+'FR-16(7)(v)-12 DIST Energy'!N297+'FR-16(7)(v)-13 DIST Cust'!N297-'FR-16(7)(v)-14 TOTAL CLASS'!N297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O297+'FR-16(7)(v)-4 PROD Energy'!O297+'FR-16(7)(v)-5 PROD Cust'!O297+'FR-16(7)(v)-7 TRANS Demand'!O297+'FR-16(7)(v)-8 TRANS Energy'!O297+'FR-16(7)(v)-9 TRANS Cust'!O297+'FR-16(7)(v)-11 DIST Demand'!O297+'FR-16(7)(v)-12 DIST Energy'!O297+'FR-16(7)(v)-13 DIST Cust'!O297-'FR-16(7)(v)-14 TOTAL CLASS'!O297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P297+'FR-16(7)(v)-4 PROD Energy'!P297+'FR-16(7)(v)-5 PROD Cust'!P297+'FR-16(7)(v)-7 TRANS Demand'!P297+'FR-16(7)(v)-8 TRANS Energy'!P297+'FR-16(7)(v)-9 TRANS Cust'!P297+'FR-16(7)(v)-11 DIST Demand'!P297+'FR-16(7)(v)-12 DIST Energy'!P297+'FR-16(7)(v)-13 DIST Cust'!P297-'FR-16(7)(v)-14 TOTAL CLASS'!P297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q297+'FR-16(7)(v)-4 PROD Energy'!Q297+'FR-16(7)(v)-5 PROD Cust'!Q297+'FR-16(7)(v)-7 TRANS Demand'!Q297+'FR-16(7)(v)-8 TRANS Energy'!Q297+'FR-16(7)(v)-9 TRANS Cust'!Q297+'FR-16(7)(v)-11 DIST Demand'!Q297+'FR-16(7)(v)-12 DIST Energy'!Q297+'FR-16(7)(v)-13 DIST Cust'!Q297-'FR-16(7)(v)-14 TOTAL CLASS'!Q297","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F298+'FR-16(7)(v)-4 PROD Energy'!F298+'FR-16(7)(v)-5 PROD Cust'!F298+'FR-16(7)(v)-7 TRANS Demand'!F298+'FR-16(7)(v)-8 TRANS Energy'!F298+'FR-16(7)(v)-9 TRANS Cust'!F298+'FR-16(7)(v)-11 DIST Demand'!F298+'FR-16(7)(v)-12 DIST Energy'!F298+'FR-16(7)(v)-13 DIST Cust'!F298-'FR-16(7)(v)-14 TOTAL CLASS'!F298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G298+'FR-16(7)(v)-4 PROD Energy'!G298+'FR-16(7)(v)-5 PROD Cust'!G298+'FR-16(7)(v)-7 TRANS Demand'!G298+'FR-16(7)(v)-8 TRANS Energy'!G298+'FR-16(7)(v)-9 TRANS Cust'!G298+'FR-16(7)(v)-11 DIST Demand'!G298+'FR-16(7)(v)-12 DIST Energy'!G298+'FR-16(7)(v)-13 DIST Cust'!G298-'FR-16(7)(v)-14 TOTAL CLASS'!G298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H298+'FR-16(7)(v)-4 PROD Energy'!H298+'FR-16(7)(v)-5 PROD Cust'!H298+'FR-16(7)(v)-7 TRANS Demand'!H298+'FR-16(7)(v)-8 TRANS Energy'!H298+'FR-16(7)(v)-9 TRANS Cust'!H298+'FR-16(7)(v)-11 DIST Demand'!H298+'FR-16(7)(v)-12 DIST Energy'!H298+'FR-16(7)(v)-13 DIST Cust'!H298-'FR-16(7)(v)-14 TOTAL CLASS'!H298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I298+'FR-16(7)(v)-4 PROD Energy'!I298+'FR-16(7)(v)-5 PROD Cust'!I298+'FR-16(7)(v)-7 TRANS Demand'!I298+'FR-16(7)(v)-8 TRANS Energy'!I298+'FR-16(7)(v)-9 TRANS Cust'!I298+'FR-16(7)(v)-11 DIST Demand'!I298+'FR-16(7)(v)-12 DIST Energy'!I298+'FR-16(7)(v)-13 DIST Cust'!I298-'FR-16(7)(v)-14 TOTAL CLASS'!I298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J298+'FR-16(7)(v)-4 PROD Energy'!J298+'FR-16(7)(v)-5 PROD Cust'!J298+'FR-16(7)(v)-7 TRANS Demand'!J298+'FR-16(7)(v)-8 TRANS Energy'!J298+'FR-16(7)(v)-9 TRANS Cust'!J298+'FR-16(7)(v)-11 DIST Demand'!J298+'FR-16(7)(v)-12 DIST Energy'!J298+'FR-16(7)(v)-13 DIST Cust'!J298-'FR-16(7)(v)-14 TOTAL CLASS'!J298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K298+'FR-16(7)(v)-4 PROD Energy'!K298+'FR-16(7)(v)-5 PROD Cust'!K298+'FR-16(7)(v)-7 TRANS Demand'!K298+'FR-16(7)(v)-8 TRANS Energy'!K298+'FR-16(7)(v)-9 TRANS Cust'!K298+'FR-16(7)(v)-11 DIST Demand'!K298+'FR-16(7)(v)-12 DIST Energy'!K298+'FR-16(7)(v)-13 DIST Cust'!K298-'FR-16(7)(v)-14 TOTAL CLASS'!K298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L298+'FR-16(7)(v)-4 PROD Energy'!L298+'FR-16(7)(v)-5 PROD Cust'!L298+'FR-16(7)(v)-7 TRANS Demand'!L298+'FR-16(7)(v)-8 TRANS Energy'!L298+'FR-16(7)(v)-9 TRANS Cust'!L298+'FR-16(7)(v)-11 DIST Demand'!L298+'FR-16(7)(v)-12 DIST Energy'!L298+'FR-16(7)(v)-13 DIST Cust'!L298-'FR-16(7)(v)-14 TOTAL CLASS'!L298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M298+'FR-16(7)(v)-4 PROD Energy'!M298+'FR-16(7)(v)-5 PROD Cust'!M298+'FR-16(7)(v)-7 TRANS Demand'!M298+'FR-16(7)(v)-8 TRANS Energy'!M298+'FR-16(7)(v)-9 TRANS Cust'!M298+'FR-16(7)(v)-11 DIST Demand'!M298+'FR-16(7)(v)-12 DIST Energy'!M298+'FR-16(7)(v)-13 DIST Cust'!M298-'FR-16(7)(v)-14 TOTAL CLASS'!M298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N298+'FR-16(7)(v)-4 PROD Energy'!N298+'FR-16(7)(v)-5 PROD Cust'!N298+'FR-16(7)(v)-7 TRANS Demand'!N298+'FR-16(7)(v)-8 TRANS Energy'!N298+'FR-16(7)(v)-9 TRANS Cust'!N298+'FR-16(7)(v)-11 DIST Demand'!N298+'FR-16(7)(v)-12 DIST Energy'!N298+'FR-16(7)(v)-13 DIST Cust'!N298-'FR-16(7)(v)-14 TOTAL CLASS'!N298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O298+'FR-16(7)(v)-4 PROD Energy'!O298+'FR-16(7)(v)-5 PROD Cust'!O298+'FR-16(7)(v)-7 TRANS Demand'!O298+'FR-16(7)(v)-8 TRANS Energy'!O298+'FR-16(7)(v)-9 TRANS Cust'!O298+'FR-16(7)(v)-11 DIST Demand'!O298+'FR-16(7)(v)-12 DIST Energy'!O298+'FR-16(7)(v)-13 DIST Cust'!O298-'FR-16(7)(v)-14 TOTAL CLASS'!O298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P298+'FR-16(7)(v)-4 PROD Energy'!P298+'FR-16(7)(v)-5 PROD Cust'!P298+'FR-16(7)(v)-7 TRANS Demand'!P298+'FR-16(7)(v)-8 TRANS Energy'!P298+'FR-16(7)(v)-9 TRANS Cust'!P298+'FR-16(7)(v)-11 DIST Demand'!P298+'FR-16(7)(v)-12 DIST Energy'!P298+'FR-16(7)(v)-13 DIST Cust'!P298-'FR-16(7)(v)-14 TOTAL CLASS'!P298","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q298+'FR-16(7)(v)-4 PROD Energy'!Q298+'FR-16(7)(v)-5 PROD Cust'!Q298+'FR-16(7)(v)-7 TRANS Demand'!Q298+'FR-16(7)(v)-8 TRANS Energy'!Q298+'FR-16(7)(v)-9 TRANS Cust'!Q298+'FR-16(7)(v)-11 DIST Demand'!Q298+'FR-16(7)(v)-12 DIST Energy'!Q298+'FR-16(7)(v)-13 DIST Cust'!Q298-'FR-16(7)(v)-14 TOTAL CLASS'!Q298","v":0},0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F299+'FR-16(7)(v)-4 PROD Energy'!F299+'FR-16(7)(v)-5 PROD Cust'!F299+'FR-16(7)(v)-7 TRANS Demand'!F299+'FR-16(7)(v)-8 TRANS Energy'!F299+'FR-16(7)(v)-9 TRANS Cust'!F299+'FR-16(7)(v)-11 DIST Demand'!F299+'FR-16(7)(v)-12 DIST Energy'!F299+'FR-16(7)(v)-13 DIST Cust'!F299-'FR-16(7)(v)-14 TOTAL CLASS'!F299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G299+'FR-16(7)(v)-4 PROD Energy'!G299+'FR-16(7)(v)-5 PROD Cust'!G299+'FR-16(7)(v)-7 TRANS Demand'!G299+'FR-16(7)(v)-8 TRANS Energy'!G299+'FR-16(7)(v)-9 TRANS Cust'!G299+'FR-16(7)(v)-11 DIST Demand'!G299+'FR-16(7)(v)-12 DIST Energy'!G299+'FR-16(7)(v)-13 DIST Cust'!G299-'FR-16(7)(v)-14 TOTAL CLASS'!G299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H299+'FR-16(7)(v)-4 PROD Energy'!H299+'FR-16(7)(v)-5 PROD Cust'!H299+'FR-16(7)(v)-7 TRANS Demand'!H299+'FR-16(7)(v)-8 TRANS Energy'!H299+'FR-16(7)(v)-9 TRANS Cust'!H299+'FR-16(7)(v)-11 DIST Demand'!H299+'FR-16(7)(v)-12 DIST Energy'!H299+'FR-16(7)(v)-13 DIST Cust'!H299-'FR-16(7)(v)-14 TOTAL CLASS'!H299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I299+'FR-16(7)(v)-4 PROD Energy'!I299+'FR-16(7)(v)-5 PROD Cust'!I299+'FR-16(7)(v)-7 TRANS Demand'!I299+'FR-16(7)(v)-8 TRANS Energy'!I299+'FR-16(7)(v)-9 TRANS Cust'!I299+'FR-16(7)(v)-11 DIST Demand'!I299+'FR-16(7)(v)-12 DIST Energy'!I299+'FR-16(7)(v)-13 DIST Cust'!I299-'FR-16(7)(v)-14 TOTAL CLASS'!I299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J299+'FR-16(7)(v)-4 PROD Energy'!J299+'FR-16(7)(v)-5 PROD Cust'!J299+'FR-16(7)(v)-7 TRANS Demand'!J299+'FR-16(7)(v)-8 TRANS Energy'!J299+'FR-16(7)(v)-9 TRANS Cust'!J299+'FR-16(7)(v)-11 DIST Demand'!J299+'FR-16(7)(v)-12 DIST Energy'!J299+'FR-16(7)(v)-13 DIST Cust'!J299-'FR-16(7)(v)-14 TOTAL CLASS'!J299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K299+'FR-16(7)(v)-4 PROD Energy'!K299+'FR-16(7)(v)-5 PROD Cust'!K299+'FR-16(7)(v)-7 TRANS Demand'!K299+'FR-16(7)(v)-8 TRANS Energy'!K299+'FR-16(7)(v)-9 TRANS Cust'!K299+'FR-16(7)(v)-11 DIST Demand'!K299+'FR-16(7)(v)-12 DIST Energy'!K299+'FR-16(7)(v)-13 DIST Cust'!K299-'FR-16(7)(v)-14 TOTAL CLASS'!K299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L299+'FR-16(7)(v)-4 PROD Energy'!L299+'FR-16(7)(v)-5 PROD Cust'!L299+'FR-16(7)(v)-7 TRANS Demand'!L299+'FR-16(7)(v)-8 TRANS Energy'!L299+'FR-16(7)(v)-9 TRANS Cust'!L299+'FR-16(7)(v)-11 DIST Demand'!L299+'FR-16(7)(v)-12 DIST Energy'!L299+'FR-16(7)(v)-13 DIST Cust'!L299-'FR-16(7)(v)-14 TOTAL CLASS'!L299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M299+'FR-16(7)(v)-4 PROD Energy'!M299+'FR-16(7)(v)-5 PROD Cust'!M299+'FR-16(7)(v)-7 TRANS Demand'!M299+'FR-16(7)(v)-8 TRANS Energy'!M299+'FR-16(7)(v)-9 TRANS Cust'!M299+'FR-16(7)(v)-11 DIST Demand'!M299+'FR-16(7)(v)-12 DIST Energy'!M299+'FR-16(7)(v)-13 DIST Cust'!M299-'FR-16(7)(v)-14 TOTAL CLASS'!M299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N299+'FR-16(7)(v)-4 PROD Energy'!N299+'FR-16(7)(v)-5 PROD Cust'!N299+'FR-16(7)(v)-7 TRANS Demand'!N299+'FR-16(7)(v)-8 TRANS Energy'!N299+'FR-16(7)(v)-9 TRANS Cust'!N299+'FR-16(7)(v)-11 DIST Demand'!N299+'FR-16(7)(v)-12 DIST Energy'!N299+'FR-16(7)(v)-13 DIST Cust'!N299-'FR-16(7)(v)-14 TOTAL CLASS'!N299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O299+'FR-16(7)(v)-4 PROD Energy'!O299+'FR-16(7)(v)-5 PROD Cust'!O299+'FR-16(7)(v)-7 TRANS Demand'!O299+'FR-16(7)(v)-8 TRANS Energy'!O299+'FR-16(7)(v)-9 TRANS Cust'!O299+'FR-16(7)(v)-11 DIST Demand'!O299+'FR-16(7)(v)-12 DIST Energy'!O299+'FR-16(7)(v)-13 DIST Cust'!O299-'FR-16(7)(v)-14 TOTAL CLASS'!O299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P299+'FR-16(7)(v)-4 PROD Energy'!P299+'FR-16(7)(v)-5 PROD Cust'!P299+'FR-16(7)(v)-7 TRANS Demand'!P299+'FR-16(7)(v)-8 TRANS Energy'!P299+'FR-16(7)(v)-9 TRANS Cust'!P299+'FR-16(7)(v)-11 DIST Demand'!P299+'FR-16(7)(v)-12 DIST Energy'!P299+'FR-16(7)(v)-13 DIST Cust'!P299-'FR-16(7)(v)-14 TOTAL CLASS'!P299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q299+'FR-16(7)(v)-4 PROD Energy'!Q299+'FR-16(7)(v)-5 PROD Cust'!Q299+'FR-16(7)(v)-7 TRANS Demand'!Q299+'FR-16(7)(v)-8 TRANS Energy'!Q299+'FR-16(7)(v)-9 TRANS Cust'!Q299+'FR-16(7)(v)-11 DIST Demand'!Q299+'FR-16(7)(v)-12 DIST Energy'!Q299+'FR-16(7)(v)-13 DIST Cust'!Q299-'FR-16(7)(v)-14 TOTAL CLASS'!Q299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F300+'FR-16(7)(v)-4 PROD Energy'!F300+'FR-16(7)(v)-5 PROD Cust'!F300+'FR-16(7)(v)-7 TRANS Demand'!F300+'FR-16(7)(v)-8 TRANS Energy'!F300+'FR-16(7)(v)-9 TRANS Cust'!F300+'FR-16(7)(v)-11 DIST Demand'!F300+'FR-16(7)(v)-12 DIST Energy'!F300+'FR-16(7)(v)-13 DIST Cust'!F300-'FR-16(7)(v)-14 TOTAL CLASS'!F300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G300+'FR-16(7)(v)-4 PROD Energy'!G300+'FR-16(7)(v)-5 PROD Cust'!G300+'FR-16(7)(v)-7 TRANS Demand'!G300+'FR-16(7)(v)-8 TRANS Energy'!G300+'FR-16(7)(v)-9 TRANS Cust'!G300+'FR-16(7)(v)-11 DIST Demand'!G300+'FR-16(7)(v)-12 DIST Energy'!G300+'FR-16(7)(v)-13 DIST Cust'!G300-'FR-16(7)(v)-14 TOTAL CLASS'!G300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H300+'FR-16(7)(v)-4 PROD Energy'!H300+'FR-16(7)(v)-5 PROD Cust'!H300+'FR-16(7)(v)-7 TRANS Demand'!H300+'FR-16(7)(v)-8 TRANS Energy'!H300+'FR-16(7)(v)-9 TRANS Cust'!H300+'FR-16(7)(v)-11 DIST Demand'!H300+'FR-16(7)(v)-12 DIST Energy'!H300+'FR-16(7)(v)-13 DIST Cust'!H300-'FR-16(7)(v)-14 TOTAL CLASS'!H300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I300+'FR-16(7)(v)-4 PROD Energy'!I300+'FR-16(7)(v)-5 PROD Cust'!I300+'FR-16(7)(v)-7 TRANS Demand'!I300+'FR-16(7)(v)-8 TRANS Energy'!I300+'FR-16(7)(v)-9 TRANS Cust'!I300+'FR-16(7)(v)-11 DIST Demand'!I300+'FR-16(7)(v)-12 DIST Energy'!I300+'FR-16(7)(v)-13 DIST Cust'!I300-'FR-16(7)(v)-14 TOTAL CLASS'!I300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J300+'FR-16(7)(v)-4 PROD Energy'!J300+'FR-16(7)(v)-5 PROD Cust'!J300+'FR-16(7)(v)-7 TRANS Demand'!J300+'FR-16(7)(v)-8 TRANS Energy'!J300+'FR-16(7)(v)-9 TRANS Cust'!J300+'FR-16(7)(v)-11 DIST Demand'!J300+'FR-16(7)(v)-12 DIST Energy'!J300+'FR-16(7)(v)-13 DIST Cust'!J300-'FR-16(7)(v)-14 TOTAL CLASS'!J300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K300+'FR-16(7)(v)-4 PROD Energy'!K300+'FR-16(7)(v)-5 PROD Cust'!K300+'FR-16(7)(v)-7 TRANS Demand'!K300+'FR-16(7)(v)-8 TRANS Energy'!K300+'FR-16(7)(v)-9 TRANS Cust'!K300+'FR-16(7)(v)-11 DIST Demand'!K300+'FR-16(7)(v)-12 DIST Energy'!K300+'FR-16(7)(v)-13 DIST Cust'!K300-'FR-16(7)(v)-14 TOTAL CLASS'!K300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L300+'FR-16(7)(v)-4 PROD Energy'!L300+'FR-16(7)(v)-5 PROD Cust'!L300+'FR-16(7)(v)-7 TRANS Demand'!L300+'FR-16(7)(v)-8 TRANS Energy'!L300+'FR-16(7)(v)-9 TRANS Cust'!L300+'FR-16(7)(v)-11 DIST Demand'!L300+'FR-16(7)(v)-12 DIST Energy'!L300+'FR-16(7)(v)-13 DIST Cust'!L300-'FR-16(7)(v)-14 TOTAL CLASS'!L300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M300+'FR-16(7)(v)-4 PROD Energy'!M300+'FR-16(7)(v)-5 PROD Cust'!M300+'FR-16(7)(v)-7 TRANS Demand'!M300+'FR-16(7)(v)-8 TRANS Energy'!M300+'FR-16(7)(v)-9 TRANS Cust'!M300+'FR-16(7)(v)-11 DIST Demand'!M300+'FR-16(7)(v)-12 DIST Energy'!M300+'FR-16(7)(v)-13 DIST Cust'!M300-'FR-16(7)(v)-14 TOTAL CLASS'!M300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N300+'FR-16(7)(v)-4 PROD Energy'!N300+'FR-16(7)(v)-5 PROD Cust'!N300+'FR-16(7)(v)-7 TRANS Demand'!N300+'FR-16(7)(v)-8 TRANS Energy'!N300+'FR-16(7)(v)-9 TRANS Cust'!N300+'FR-16(7)(v)-11 DIST Demand'!N300+'FR-16(7)(v)-12 DIST Energy'!N300+'FR-16(7)(v)-13 DIST Cust'!N300-'FR-16(7)(v)-14 TOTAL CLASS'!N300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O300+'FR-16(7)(v)-4 PROD Energy'!O300+'FR-16(7)(v)-5 PROD Cust'!O300+'FR-16(7)(v)-7 TRANS Demand'!O300+'FR-16(7)(v)-8 TRANS Energy'!O300+'FR-16(7)(v)-9 TRANS Cust'!O300+'FR-16(7)(v)-11 DIST Demand'!O300+'FR-16(7)(v)-12 DIST Energy'!O300+'FR-16(7)(v)-13 DIST Cust'!O300-'FR-16(7)(v)-14 TOTAL CLASS'!O300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P300+'FR-16(7)(v)-4 PROD Energy'!P300+'FR-16(7)(v)-5 PROD Cust'!P300+'FR-16(7)(v)-7 TRANS Demand'!P300+'FR-16(7)(v)-8 TRANS Energy'!P300+'FR-16(7)(v)-9 TRANS Cust'!P300+'FR-16(7)(v)-11 DIST Demand'!P300+'FR-16(7)(v)-12 DIST Energy'!P300+'FR-16(7)(v)-13 DIST Cust'!P300-'FR-16(7)(v)-14 TOTAL CLASS'!P300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q300+'FR-16(7)(v)-4 PROD Energy'!Q300+'FR-16(7)(v)-5 PROD Cust'!Q300+'FR-16(7)(v)-7 TRANS Demand'!Q300+'FR-16(7)(v)-8 TRANS Energy'!Q300+'FR-16(7)(v)-9 TRANS Cust'!Q300+'FR-16(7)(v)-11 DIST Demand'!Q300+'FR-16(7)(v)-12 DIST Energy'!Q300+'FR-16(7)(v)-13 DIST Cust'!Q300-'FR-16(7)(v)-14 TOTAL CLASS'!Q300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":0},{"$f":"SUM(G292:G300)","v":0},0,0,{"$f":"SUM(J292:J300)","v":0},0,0,0,0,0,0,0,0,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F304+'FR-16(7)(v)-4 PROD Energy'!F304+'FR-16(7)(v)-5 PROD Cust'!F304+'FR-16(7)(v)-7 TRANS Demand'!F304+'FR-16(7)(v)-8 TRANS Energy'!F304+'FR-16(7)(v)-9 TRANS Cust'!F304+'FR-16(7)(v)-11 DIST Demand'!F304+'FR-16(7)(v)-12 DIST Energy'!F304+'FR-16(7)(v)-13 DIST Cust'!F304-'FR-16(7)(v)-14 TOTAL CLASS'!F304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G304+'FR-16(7)(v)-4 PROD Energy'!G304+'FR-16(7)(v)-5 PROD Cust'!G304+'FR-16(7)(v)-7 TRANS Demand'!G304+'FR-16(7)(v)-8 TRANS Energy'!G304+'FR-16(7)(v)-9 TRANS Cust'!G304+'FR-16(7)(v)-11 DIST Demand'!G304+'FR-16(7)(v)-12 DIST Energy'!G304+'FR-16(7)(v)-13 DIST Cust'!G304-'FR-16(7)(v)-14 TOTAL CLASS'!G304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H304+'FR-16(7)(v)-4 PROD Energy'!H304+'FR-16(7)(v)-5 PROD Cust'!H304+'FR-16(7)(v)-7 TRANS Demand'!H304+'FR-16(7)(v)-8 TRANS Energy'!H304+'FR-16(7)(v)-9 TRANS Cust'!H304+'FR-16(7)(v)-11 DIST Demand'!H304+'FR-16(7)(v)-12 DIST Energy'!H304+'FR-16(7)(v)-13 DIST Cust'!H304-'FR-16(7)(v)-14 TOTAL CLASS'!H304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I304+'FR-16(7)(v)-4 PROD Energy'!I304+'FR-16(7)(v)-5 PROD Cust'!I304+'FR-16(7)(v)-7 TRANS Demand'!I304+'FR-16(7)(v)-8 TRANS Energy'!I304+'FR-16(7)(v)-9 TRANS Cust'!I304+'FR-16(7)(v)-11 DIST Demand'!I304+'FR-16(7)(v)-12 DIST Energy'!I304+'FR-16(7)(v)-13 DIST Cust'!I304-'FR-16(7)(v)-14 TOTAL CLASS'!I304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J304+'FR-16(7)(v)-4 PROD Energy'!J304+'FR-16(7)(v)-5 PROD Cust'!J304+'FR-16(7)(v)-7 TRANS Demand'!J304+'FR-16(7)(v)-8 TRANS Energy'!J304+'FR-16(7)(v)-9 TRANS Cust'!J304+'FR-16(7)(v)-11 DIST Demand'!J304+'FR-16(7)(v)-12 DIST Energy'!J304+'FR-16(7)(v)-13 DIST Cust'!J304-'FR-16(7)(v)-14 TOTAL CLASS'!J304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K304+'FR-16(7)(v)-4 PROD Energy'!K304+'FR-16(7)(v)-5 PROD Cust'!K304+'FR-16(7)(v)-7 TRANS Demand'!K304+'FR-16(7)(v)-8 TRANS Energy'!K304+'FR-16(7)(v)-9 TRANS Cust'!K304+'FR-16(7)(v)-11 DIST Demand'!K304+'FR-16(7)(v)-12 DIST Energy'!K304+'FR-16(7)(v)-13 DIST Cust'!K304-'FR-16(7)(v)-14 TOTAL CLASS'!K304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L304+'FR-16(7)(v)-4 PROD Energy'!L304+'FR-16(7)(v)-5 PROD Cust'!L304+'FR-16(7)(v)-7 TRANS Demand'!L304+'FR-16(7)(v)-8 TRANS Energy'!L304+'FR-16(7)(v)-9 TRANS Cust'!L304+'FR-16(7)(v)-11 DIST Demand'!L304+'FR-16(7)(v)-12 DIST Energy'!L304+'FR-16(7)(v)-13 DIST Cust'!L304-'FR-16(7)(v)-14 TOTAL CLASS'!L304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M304+'FR-16(7)(v)-4 PROD Energy'!M304+'FR-16(7)(v)-5 PROD Cust'!M304+'FR-16(7)(v)-7 TRANS Demand'!M304+'FR-16(7)(v)-8 TRANS Energy'!M304+'FR-16(7)(v)-9 TRANS Cust'!M304+'FR-16(7)(v)-11 DIST Demand'!M304+'FR-16(7)(v)-12 DIST Energy'!M304+'FR-16(7)(v)-13 DIST Cust'!M304-'FR-16(7)(v)-14 TOTAL CLASS'!M304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N304+'FR-16(7)(v)-4 PROD Energy'!N304+'FR-16(7)(v)-5 PROD Cust'!N304+'FR-16(7)(v)-7 TRANS Demand'!N304+'FR-16(7)(v)-8 TRANS Energy'!N304+'FR-16(7)(v)-9 TRANS Cust'!N304+'FR-16(7)(v)-11 DIST Demand'!N304+'FR-16(7)(v)-12 DIST Energy'!N304+'FR-16(7)(v)-13 DIST Cust'!N304-'FR-16(7)(v)-14 TOTAL CLASS'!N304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O304+'FR-16(7)(v)-4 PROD Energy'!O304+'FR-16(7)(v)-5 PROD Cust'!O304+'FR-16(7)(v)-7 TRANS Demand'!O304+'FR-16(7)(v)-8 TRANS Energy'!O304+'FR-16(7)(v)-9 TRANS Cust'!O304+'FR-16(7)(v)-11 DIST Demand'!O304+'FR-16(7)(v)-12 DIST Energy'!O304+'FR-16(7)(v)-13 DIST Cust'!O304-'FR-16(7)(v)-14 TOTAL CLASS'!O304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P304+'FR-16(7)(v)-4 PROD Energy'!P304+'FR-16(7)(v)-5 PROD Cust'!P304+'FR-16(7)(v)-7 TRANS Demand'!P304+'FR-16(7)(v)-8 TRANS Energy'!P304+'FR-16(7)(v)-9 TRANS Cust'!P304+'FR-16(7)(v)-11 DIST Demand'!P304+'FR-16(7)(v)-12 DIST Energy'!P304+'FR-16(7)(v)-13 DIST Cust'!P304-'FR-16(7)(v)-14 TOTAL CLASS'!P304","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q304+'FR-16(7)(v)-4 PROD Energy'!Q304+'FR-16(7)(v)-5 PROD Cust'!Q304+'FR-16(7)(v)-7 TRANS Demand'!Q304+'FR-16(7)(v)-8 TRANS Energy'!Q304+'FR-16(7)(v)-9 TRANS Cust'!Q304+'FR-16(7)(v)-11 DIST Demand'!Q304+'FR-16(7)(v)-12 DIST Energy'!Q304+'FR-16(7)(v)-13 DIST Cust'!Q304-'FR-16(7)(v)-14 TOTAL CLASS'!Q304","v":0},{"$f":"SUM(G304:Q304)","v":0},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F305+'FR-16(7)(v)-4 PROD Energy'!F305+'FR-16(7)(v)-5 PROD Cust'!F305+'FR-16(7)(v)-7 TRANS Demand'!F305+'FR-16(7)(v)-8 TRANS Energy'!F305+'FR-16(7)(v)-9 TRANS Cust'!F305+'FR-16(7)(v)-11 DIST Demand'!F305+'FR-16(7)(v)-12 DIST Energy'!F305+'FR-16(7)(v)-13 DIST Cust'!F305-'FR-16(7)(v)-14 TOTAL CLASS'!F305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G305+'FR-16(7)(v)-4 PROD Energy'!G305+'FR-16(7)(v)-5 PROD Cust'!G305+'FR-16(7)(v)-7 TRANS Demand'!G305+'FR-16(7)(v)-8 TRANS Energy'!G305+'FR-16(7)(v)-9 TRANS Cust'!G305+'FR-16(7)(v)-11 DIST Demand'!G305+'FR-16(7)(v)-12 DIST Energy'!G305+'FR-16(7)(v)-13 DIST Cust'!G305-'FR-16(7)(v)-14 TOTAL CLASS'!G305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H305+'FR-16(7)(v)-4 PROD Energy'!H305+'FR-16(7)(v)-5 PROD Cust'!H305+'FR-16(7)(v)-7 TRANS Demand'!H305+'FR-16(7)(v)-8 TRANS Energy'!H305+'FR-16(7)(v)-9 TRANS Cust'!H305+'FR-16(7)(v)-11 DIST Demand'!H305+'FR-16(7)(v)-12 DIST Energy'!H305+'FR-16(7)(v)-13 DIST Cust'!H305-'FR-16(7)(v)-14 TOTAL CLASS'!H305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I305+'FR-16(7)(v)-4 PROD Energy'!I305+'FR-16(7)(v)-5 PROD Cust'!I305+'FR-16(7)(v)-7 TRANS Demand'!I305+'FR-16(7)(v)-8 TRANS Energy'!I305+'FR-16(7)(v)-9 TRANS Cust'!I305+'FR-16(7)(v)-11 DIST Demand'!I305+'FR-16(7)(v)-12 DIST Energy'!I305+'FR-16(7)(v)-13 DIST Cust'!I305-'FR-16(7)(v)-14 TOTAL CLASS'!I305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J305+'FR-16(7)(v)-4 PROD Energy'!J305+'FR-16(7)(v)-5 PROD Cust'!J305+'FR-16(7)(v)-7 TRANS Demand'!J305+'FR-16(7)(v)-8 TRANS Energy'!J305+'FR-16(7)(v)-9 TRANS Cust'!J305+'FR-16(7)(v)-11 DIST Demand'!J305+'FR-16(7)(v)-12 DIST Energy'!J305+'FR-16(7)(v)-13 DIST Cust'!J305-'FR-16(7)(v)-14 TOTAL CLASS'!J305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K305+'FR-16(7)(v)-4 PROD Energy'!K305+'FR-16(7)(v)-5 PROD Cust'!K305+'FR-16(7)(v)-7 TRANS Demand'!K305+'FR-16(7)(v)-8 TRANS Energy'!K305+'FR-16(7)(v)-9 TRANS Cust'!K305+'FR-16(7)(v)-11 DIST Demand'!K305+'FR-16(7)(v)-12 DIST Energy'!K305+'FR-16(7)(v)-13 DIST Cust'!K305-'FR-16(7)(v)-14 TOTAL CLASS'!K305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L305+'FR-16(7)(v)-4 PROD Energy'!L305+'FR-16(7)(v)-5 PROD Cust'!L305+'FR-16(7)(v)-7 TRANS Demand'!L305+'FR-16(7)(v)-8 TRANS Energy'!L305+'FR-16(7)(v)-9 TRANS Cust'!L305+'FR-16(7)(v)-11 DIST Demand'!L305+'FR-16(7)(v)-12 DIST Energy'!L305+'FR-16(7)(v)-13 DIST Cust'!L305-'FR-16(7)(v)-14 TOTAL CLASS'!L305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M305+'FR-16(7)(v)-4 PROD Energy'!M305+'FR-16(7)(v)-5 PROD Cust'!M305+'FR-16(7)(v)-7 TRANS Demand'!M305+'FR-16(7)(v)-8 TRANS Energy'!M305+'FR-16(7)(v)-9 TRANS Cust'!M305+'FR-16(7)(v)-11 DIST Demand'!M305+'FR-16(7)(v)-12 DIST Energy'!M305+'FR-16(7)(v)-13 DIST Cust'!M305-'FR-16(7)(v)-14 TOTAL CLASS'!M305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N305+'FR-16(7)(v)-4 PROD Energy'!N305+'FR-16(7)(v)-5 PROD Cust'!N305+'FR-16(7)(v)-7 TRANS Demand'!N305+'FR-16(7)(v)-8 TRANS Energy'!N305+'FR-16(7)(v)-9 TRANS Cust'!N305+'FR-16(7)(v)-11 DIST Demand'!N305+'FR-16(7)(v)-12 DIST Energy'!N305+'FR-16(7)(v)-13 DIST Cust'!N305-'FR-16(7)(v)-14 TOTAL CLASS'!N305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O305+'FR-16(7)(v)-4 PROD Energy'!O305+'FR-16(7)(v)-5 PROD Cust'!O305+'FR-16(7)(v)-7 TRANS Demand'!O305+'FR-16(7)(v)-8 TRANS Energy'!O305+'FR-16(7)(v)-9 TRANS Cust'!O305+'FR-16(7)(v)-11 DIST Demand'!O305+'FR-16(7)(v)-12 DIST Energy'!O305+'FR-16(7)(v)-13 DIST Cust'!O305-'FR-16(7)(v)-14 TOTAL CLASS'!O305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P305+'FR-16(7)(v)-4 PROD Energy'!P305+'FR-16(7)(v)-5 PROD Cust'!P305+'FR-16(7)(v)-7 TRANS Demand'!P305+'FR-16(7)(v)-8 TRANS Energy'!P305+'FR-16(7)(v)-9 TRANS Cust'!P305+'FR-16(7)(v)-11 DIST Demand'!P305+'FR-16(7)(v)-12 DIST Energy'!P305+'FR-16(7)(v)-13 DIST Cust'!P305-'FR-16(7)(v)-14 TOTAL CLASS'!P305","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q305+'FR-16(7)(v)-4 PROD Energy'!Q305+'FR-16(7)(v)-5 PROD Cust'!Q305+'FR-16(7)(v)-7 TRANS Demand'!Q305+'FR-16(7)(v)-8 TRANS Energy'!Q305+'FR-16(7)(v)-9 TRANS Cust'!Q305+'FR-16(7)(v)-11 DIST Demand'!Q305+'FR-16(7)(v)-12 DIST Energy'!Q305+'FR-16(7)(v)-13 DIST Cust'!Q305-'FR-16(7)(v)-14 TOTAL CLASS'!Q305","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F306+'FR-16(7)(v)-4 PROD Energy'!F306+'FR-16(7)(v)-5 PROD Cust'!F306+'FR-16(7)(v)-7 TRANS Demand'!F306+'FR-16(7)(v)-8 TRANS Energy'!F306+'FR-16(7)(v)-9 TRANS Cust'!F306+'FR-16(7)(v)-11 DIST Demand'!F306+'FR-16(7)(v)-12 DIST Energy'!F306+'FR-16(7)(v)-13 DIST Cust'!F306-'FR-16(7)(v)-14 TOTAL CLASS'!F306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G306+'FR-16(7)(v)-4 PROD Energy'!G306+'FR-16(7)(v)-5 PROD Cust'!G306+'FR-16(7)(v)-7 TRANS Demand'!G306+'FR-16(7)(v)-8 TRANS Energy'!G306+'FR-16(7)(v)-9 TRANS Cust'!G306+'FR-16(7)(v)-11 DIST Demand'!G306+'FR-16(7)(v)-12 DIST Energy'!G306+'FR-16(7)(v)-13 DIST Cust'!G306-'FR-16(7)(v)-14 TOTAL CLASS'!G306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H306+'FR-16(7)(v)-4 PROD Energy'!H306+'FR-16(7)(v)-5 PROD Cust'!H306+'FR-16(7)(v)-7 TRANS Demand'!H306+'FR-16(7)(v)-8 TRANS Energy'!H306+'FR-16(7)(v)-9 TRANS Cust'!H306+'FR-16(7)(v)-11 DIST Demand'!H306+'FR-16(7)(v)-12 DIST Energy'!H306+'FR-16(7)(v)-13 DIST Cust'!H306-'FR-16(7)(v)-14 TOTAL CLASS'!H306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I306+'FR-16(7)(v)-4 PROD Energy'!I306+'FR-16(7)(v)-5 PROD Cust'!I306+'FR-16(7)(v)-7 TRANS Demand'!I306+'FR-16(7)(v)-8 TRANS Energy'!I306+'FR-16(7)(v)-9 TRANS Cust'!I306+'FR-16(7)(v)-11 DIST Demand'!I306+'FR-16(7)(v)-12 DIST Energy'!I306+'FR-16(7)(v)-13 DIST Cust'!I306-'FR-16(7)(v)-14 TOTAL CLASS'!I306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J306+'FR-16(7)(v)-4 PROD Energy'!J306+'FR-16(7)(v)-5 PROD Cust'!J306+'FR-16(7)(v)-7 TRANS Demand'!J306+'FR-16(7)(v)-8 TRANS Energy'!J306+'FR-16(7)(v)-9 TRANS Cust'!J306+'FR-16(7)(v)-11 DIST Demand'!J306+'FR-16(7)(v)-12 DIST Energy'!J306+'FR-16(7)(v)-13 DIST Cust'!J306-'FR-16(7)(v)-14 TOTAL CLASS'!J306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K306+'FR-16(7)(v)-4 PROD Energy'!K306+'FR-16(7)(v)-5 PROD Cust'!K306+'FR-16(7)(v)-7 TRANS Demand'!K306+'FR-16(7)(v)-8 TRANS Energy'!K306+'FR-16(7)(v)-9 TRANS Cust'!K306+'FR-16(7)(v)-11 DIST Demand'!K306+'FR-16(7)(v)-12 DIST Energy'!K306+'FR-16(7)(v)-13 DIST Cust'!K306-'FR-16(7)(v)-14 TOTAL CLASS'!K306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L306+'FR-16(7)(v)-4 PROD Energy'!L306+'FR-16(7)(v)-5 PROD Cust'!L306+'FR-16(7)(v)-7 TRANS Demand'!L306+'FR-16(7)(v)-8 TRANS Energy'!L306+'FR-16(7)(v)-9 TRANS Cust'!L306+'FR-16(7)(v)-11 DIST Demand'!L306+'FR-16(7)(v)-12 DIST Energy'!L306+'FR-16(7)(v)-13 DIST Cust'!L306-'FR-16(7)(v)-14 TOTAL CLASS'!L306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M306+'FR-16(7)(v)-4 PROD Energy'!M306+'FR-16(7)(v)-5 PROD Cust'!M306+'FR-16(7)(v)-7 TRANS Demand'!M306+'FR-16(7)(v)-8 TRANS Energy'!M306+'FR-16(7)(v)-9 TRANS Cust'!M306+'FR-16(7)(v)-11 DIST Demand'!M306+'FR-16(7)(v)-12 DIST Energy'!M306+'FR-16(7)(v)-13 DIST Cust'!M306-'FR-16(7)(v)-14 TOTAL CLASS'!M306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N306+'FR-16(7)(v)-4 PROD Energy'!N306+'FR-16(7)(v)-5 PROD Cust'!N306+'FR-16(7)(v)-7 TRANS Demand'!N306+'FR-16(7)(v)-8 TRANS Energy'!N306+'FR-16(7)(v)-9 TRANS Cust'!N306+'FR-16(7)(v)-11 DIST Demand'!N306+'FR-16(7)(v)-12 DIST Energy'!N306+'FR-16(7)(v)-13 DIST Cust'!N306-'FR-16(7)(v)-14 TOTAL CLASS'!N306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O306+'FR-16(7)(v)-4 PROD Energy'!O306+'FR-16(7)(v)-5 PROD Cust'!O306+'FR-16(7)(v)-7 TRANS Demand'!O306+'FR-16(7)(v)-8 TRANS Energy'!O306+'FR-16(7)(v)-9 TRANS Cust'!O306+'FR-16(7)(v)-11 DIST Demand'!O306+'FR-16(7)(v)-12 DIST Energy'!O306+'FR-16(7)(v)-13 DIST Cust'!O306-'FR-16(7)(v)-14 TOTAL CLASS'!O306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P306+'FR-16(7)(v)-4 PROD Energy'!P306+'FR-16(7)(v)-5 PROD Cust'!P306+'FR-16(7)(v)-7 TRANS Demand'!P306+'FR-16(7)(v)-8 TRANS Energy'!P306+'FR-16(7)(v)-9 TRANS Cust'!P306+'FR-16(7)(v)-11 DIST Demand'!P306+'FR-16(7)(v)-12 DIST Energy'!P306+'FR-16(7)(v)-13 DIST Cust'!P306-'FR-16(7)(v)-14 TOTAL CLASS'!P306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q306+'FR-16(7)(v)-4 PROD Energy'!Q306+'FR-16(7)(v)-5 PROD Cust'!Q306+'FR-16(7)(v)-7 TRANS Demand'!Q306+'FR-16(7)(v)-8 TRANS Energy'!Q306+'FR-16(7)(v)-9 TRANS Cust'!Q306+'FR-16(7)(v)-11 DIST Demand'!Q306+'FR-16(7)(v)-12 DIST Energy'!Q306+'FR-16(7)(v)-13 DIST Cust'!Q306-'FR-16(7)(v)-14 TOTAL CLASS'!Q306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F307+'FR-16(7)(v)-4 PROD Energy'!F307+'FR-16(7)(v)-5 PROD Cust'!F307+'FR-16(7)(v)-7 TRANS Demand'!F307+'FR-16(7)(v)-8 TRANS Energy'!F307+'FR-16(7)(v)-9 TRANS Cust'!F307+'FR-16(7)(v)-11 DIST Demand'!F307+'FR-16(7)(v)-12 DIST Energy'!F307+'FR-16(7)(v)-13 DIST Cust'!F307-'FR-16(7)(v)-14 TOTAL CLASS'!F307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G307+'FR-16(7)(v)-4 PROD Energy'!G307+'FR-16(7)(v)-5 PROD Cust'!G307+'FR-16(7)(v)-7 TRANS Demand'!G307+'FR-16(7)(v)-8 TRANS Energy'!G307+'FR-16(7)(v)-9 TRANS Cust'!G307+'FR-16(7)(v)-11 DIST Demand'!G307+'FR-16(7)(v)-12 DIST Energy'!G307+'FR-16(7)(v)-13 DIST Cust'!G307-'FR-16(7)(v)-14 TOTAL CLASS'!G307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H307+'FR-16(7)(v)-4 PROD Energy'!H307+'FR-16(7)(v)-5 PROD Cust'!H307+'FR-16(7)(v)-7 TRANS Demand'!H307+'FR-16(7)(v)-8 TRANS Energy'!H307+'FR-16(7)(v)-9 TRANS Cust'!H307+'FR-16(7)(v)-11 DIST Demand'!H307+'FR-16(7)(v)-12 DIST Energy'!H307+'FR-16(7)(v)-13 DIST Cust'!H307-'FR-16(7)(v)-14 TOTAL CLASS'!H307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I307+'FR-16(7)(v)-4 PROD Energy'!I307+'FR-16(7)(v)-5 PROD Cust'!I307+'FR-16(7)(v)-7 TRANS Demand'!I307+'FR-16(7)(v)-8 TRANS Energy'!I307+'FR-16(7)(v)-9 TRANS Cust'!I307+'FR-16(7)(v)-11 DIST Demand'!I307+'FR-16(7)(v)-12 DIST Energy'!I307+'FR-16(7)(v)-13 DIST Cust'!I307-'FR-16(7)(v)-14 TOTAL CLASS'!I307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J307+'FR-16(7)(v)-4 PROD Energy'!J307+'FR-16(7)(v)-5 PROD Cust'!J307+'FR-16(7)(v)-7 TRANS Demand'!J307+'FR-16(7)(v)-8 TRANS Energy'!J307+'FR-16(7)(v)-9 TRANS Cust'!J307+'FR-16(7)(v)-11 DIST Demand'!J307+'FR-16(7)(v)-12 DIST Energy'!J307+'FR-16(7)(v)-13 DIST Cust'!J307-'FR-16(7)(v)-14 TOTAL CLASS'!J307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K307+'FR-16(7)(v)-4 PROD Energy'!K307+'FR-16(7)(v)-5 PROD Cust'!K307+'FR-16(7)(v)-7 TRANS Demand'!K307+'FR-16(7)(v)-8 TRANS Energy'!K307+'FR-16(7)(v)-9 TRANS Cust'!K307+'FR-16(7)(v)-11 DIST Demand'!K307+'FR-16(7)(v)-12 DIST Energy'!K307+'FR-16(7)(v)-13 DIST Cust'!K307-'FR-16(7)(v)-14 TOTAL CLASS'!K307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L307+'FR-16(7)(v)-4 PROD Energy'!L307+'FR-16(7)(v)-5 PROD Cust'!L307+'FR-16(7)(v)-7 TRANS Demand'!L307+'FR-16(7)(v)-8 TRANS Energy'!L307+'FR-16(7)(v)-9 TRANS Cust'!L307+'FR-16(7)(v)-11 DIST Demand'!L307+'FR-16(7)(v)-12 DIST Energy'!L307+'FR-16(7)(v)-13 DIST Cust'!L307-'FR-16(7)(v)-14 TOTAL CLASS'!L307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M307+'FR-16(7)(v)-4 PROD Energy'!M307+'FR-16(7)(v)-5 PROD Cust'!M307+'FR-16(7)(v)-7 TRANS Demand'!M307+'FR-16(7)(v)-8 TRANS Energy'!M307+'FR-16(7)(v)-9 TRANS Cust'!M307+'FR-16(7)(v)-11 DIST Demand'!M307+'FR-16(7)(v)-12 DIST Energy'!M307+'FR-16(7)(v)-13 DIST Cust'!M307-'FR-16(7)(v)-14 TOTAL CLASS'!M307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N307+'FR-16(7)(v)-4 PROD Energy'!N307+'FR-16(7)(v)-5 PROD Cust'!N307+'FR-16(7)(v)-7 TRANS Demand'!N307+'FR-16(7)(v)-8 TRANS Energy'!N307+'FR-16(7)(v)-9 TRANS Cust'!N307+'FR-16(7)(v)-11 DIST Demand'!N307+'FR-16(7)(v)-12 DIST Energy'!N307+'FR-16(7)(v)-13 DIST Cust'!N307-'FR-16(7)(v)-14 TOTAL CLASS'!N307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O307+'FR-16(7)(v)-4 PROD Energy'!O307+'FR-16(7)(v)-5 PROD Cust'!O307+'FR-16(7)(v)-7 TRANS Demand'!O307+'FR-16(7)(v)-8 TRANS Energy'!O307+'FR-16(7)(v)-9 TRANS Cust'!O307+'FR-16(7)(v)-11 DIST Demand'!O307+'FR-16(7)(v)-12 DIST Energy'!O307+'FR-16(7)(v)-13 DIST Cust'!O307-'FR-16(7)(v)-14 TOTAL CLASS'!O307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P307+'FR-16(7)(v)-4 PROD Energy'!P307+'FR-16(7)(v)-5 PROD Cust'!P307+'FR-16(7)(v)-7 TRANS Demand'!P307+'FR-16(7)(v)-8 TRANS Energy'!P307+'FR-16(7)(v)-9 TRANS Cust'!P307+'FR-16(7)(v)-11 DIST Demand'!P307+'FR-16(7)(v)-12 DIST Energy'!P307+'FR-16(7)(v)-13 DIST Cust'!P307-'FR-16(7)(v)-14 TOTAL CLASS'!P307","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q307+'FR-16(7)(v)-4 PROD Energy'!Q307+'FR-16(7)(v)-5 PROD Cust'!Q307+'FR-16(7)(v)-7 TRANS Demand'!Q307+'FR-16(7)(v)-8 TRANS Energy'!Q307+'FR-16(7)(v)-9 TRANS Cust'!Q307+'FR-16(7)(v)-11 DIST Demand'!Q307+'FR-16(7)(v)-12 DIST Energy'!Q307+'FR-16(7)(v)-13 DIST Cust'!Q307-'FR-16(7)(v)-14 TOTAL CLASS'!Q307","v":0},0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F308+'FR-16(7)(v)-4 PROD Energy'!F308+'FR-16(7)(v)-5 PROD Cust'!F308+'FR-16(7)(v)-7 TRANS Demand'!F308+'FR-16(7)(v)-8 TRANS Energy'!F308+'FR-16(7)(v)-9 TRANS Cust'!F308+'FR-16(7)(v)-11 DIST Demand'!F308+'FR-16(7)(v)-12 DIST Energy'!F308+'FR-16(7)(v)-13 DIST Cust'!F308-'FR-16(7)(v)-14 TOTAL CLASS'!F308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G308+'FR-16(7)(v)-4 PROD Energy'!G308+'FR-16(7)(v)-5 PROD Cust'!G308+'FR-16(7)(v)-7 TRANS Demand'!G308+'FR-16(7)(v)-8 TRANS Energy'!G308+'FR-16(7)(v)-9 TRANS Cust'!G308+'FR-16(7)(v)-11 DIST Demand'!G308+'FR-16(7)(v)-12 DIST Energy'!G308+'FR-16(7)(v)-13 DIST Cust'!G308-'FR-16(7)(v)-14 TOTAL CLASS'!G308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H308+'FR-16(7)(v)-4 PROD Energy'!H308+'FR-16(7)(v)-5 PROD Cust'!H308+'FR-16(7)(v)-7 TRANS Demand'!H308+'FR-16(7)(v)-8 TRANS Energy'!H308+'FR-16(7)(v)-9 TRANS Cust'!H308+'FR-16(7)(v)-11 DIST Demand'!H308+'FR-16(7)(v)-12 DIST Energy'!H308+'FR-16(7)(v)-13 DIST Cust'!H308-'FR-16(7)(v)-14 TOTAL CLASS'!H308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I308+'FR-16(7)(v)-4 PROD Energy'!I308+'FR-16(7)(v)-5 PROD Cust'!I308+'FR-16(7)(v)-7 TRANS Demand'!I308+'FR-16(7)(v)-8 TRANS Energy'!I308+'FR-16(7)(v)-9 TRANS Cust'!I308+'FR-16(7)(v)-11 DIST Demand'!I308+'FR-16(7)(v)-12 DIST Energy'!I308+'FR-16(7)(v)-13 DIST Cust'!I308-'FR-16(7)(v)-14 TOTAL CLASS'!I308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J308+'FR-16(7)(v)-4 PROD Energy'!J308+'FR-16(7)(v)-5 PROD Cust'!J308+'FR-16(7)(v)-7 TRANS Demand'!J308+'FR-16(7)(v)-8 TRANS Energy'!J308+'FR-16(7)(v)-9 TRANS Cust'!J308+'FR-16(7)(v)-11 DIST Demand'!J308+'FR-16(7)(v)-12 DIST Energy'!J308+'FR-16(7)(v)-13 DIST Cust'!J308-'FR-16(7)(v)-14 TOTAL CLASS'!J308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K308+'FR-16(7)(v)-4 PROD Energy'!K308+'FR-16(7)(v)-5 PROD Cust'!K308+'FR-16(7)(v)-7 TRANS Demand'!K308+'FR-16(7)(v)-8 TRANS Energy'!K308+'FR-16(7)(v)-9 TRANS Cust'!K308+'FR-16(7)(v)-11 DIST Demand'!K308+'FR-16(7)(v)-12 DIST Energy'!K308+'FR-16(7)(v)-13 DIST Cust'!K308-'FR-16(7)(v)-14 TOTAL CLASS'!K308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L308+'FR-16(7)(v)-4 PROD Energy'!L308+'FR-16(7)(v)-5 PROD Cust'!L308+'FR-16(7)(v)-7 TRANS Demand'!L308+'FR-16(7)(v)-8 TRANS Energy'!L308+'FR-16(7)(v)-9 TRANS Cust'!L308+'FR-16(7)(v)-11 DIST Demand'!L308+'FR-16(7)(v)-12 DIST Energy'!L308+'FR-16(7)(v)-13 DIST Cust'!L308-'FR-16(7)(v)-14 TOTAL CLASS'!L308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M308+'FR-16(7)(v)-4 PROD Energy'!M308+'FR-16(7)(v)-5 PROD Cust'!M308+'FR-16(7)(v)-7 TRANS Demand'!M308+'FR-16(7)(v)-8 TRANS Energy'!M308+'FR-16(7)(v)-9 TRANS Cust'!M308+'FR-16(7)(v)-11 DIST Demand'!M308+'FR-16(7)(v)-12 DIST Energy'!M308+'FR-16(7)(v)-13 DIST Cust'!M308-'FR-16(7)(v)-14 TOTAL CLASS'!M308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N308+'FR-16(7)(v)-4 PROD Energy'!N308+'FR-16(7)(v)-5 PROD Cust'!N308+'FR-16(7)(v)-7 TRANS Demand'!N308+'FR-16(7)(v)-8 TRANS Energy'!N308+'FR-16(7)(v)-9 TRANS Cust'!N308+'FR-16(7)(v)-11 DIST Demand'!N308+'FR-16(7)(v)-12 DIST Energy'!N308+'FR-16(7)(v)-13 DIST Cust'!N308-'FR-16(7)(v)-14 TOTAL CLASS'!N308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O308+'FR-16(7)(v)-4 PROD Energy'!O308+'FR-16(7)(v)-5 PROD Cust'!O308+'FR-16(7)(v)-7 TRANS Demand'!O308+'FR-16(7)(v)-8 TRANS Energy'!O308+'FR-16(7)(v)-9 TRANS Cust'!O308+'FR-16(7)(v)-11 DIST Demand'!O308+'FR-16(7)(v)-12 DIST Energy'!O308+'FR-16(7)(v)-13 DIST Cust'!O308-'FR-16(7)(v)-14 TOTAL CLASS'!O308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P308+'FR-16(7)(v)-4 PROD Energy'!P308+'FR-16(7)(v)-5 PROD Cust'!P308+'FR-16(7)(v)-7 TRANS Demand'!P308+'FR-16(7)(v)-8 TRANS Energy'!P308+'FR-16(7)(v)-9 TRANS Cust'!P308+'FR-16(7)(v)-11 DIST Demand'!P308+'FR-16(7)(v)-12 DIST Energy'!P308+'FR-16(7)(v)-13 DIST Cust'!P308-'FR-16(7)(v)-14 TOTAL CLASS'!P308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q308+'FR-16(7)(v)-4 PROD Energy'!Q308+'FR-16(7)(v)-5 PROD Cust'!Q308+'FR-16(7)(v)-7 TRANS Demand'!Q308+'FR-16(7)(v)-8 TRANS Energy'!Q308+'FR-16(7)(v)-9 TRANS Cust'!Q308+'FR-16(7)(v)-11 DIST Demand'!Q308+'FR-16(7)(v)-12 DIST Energy'!Q308+'FR-16(7)(v)-13 DIST Cust'!Q308-'FR-16(7)(v)-14 TOTAL CLASS'!Q308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F309+'FR-16(7)(v)-4 PROD Energy'!F309+'FR-16(7)(v)-5 PROD Cust'!F309+'FR-16(7)(v)-7 TRANS Demand'!F309+'FR-16(7)(v)-8 TRANS Energy'!F309+'FR-16(7)(v)-9 TRANS Cust'!F309+'FR-16(7)(v)-11 DIST Demand'!F309+'FR-16(7)(v)-12 DIST Energy'!F309+'FR-16(7)(v)-13 DIST Cust'!F309-'FR-16(7)(v)-14 TOTAL CLASS'!F309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G309+'FR-16(7)(v)-4 PROD Energy'!G309+'FR-16(7)(v)-5 PROD Cust'!G309+'FR-16(7)(v)-7 TRANS Demand'!G309+'FR-16(7)(v)-8 TRANS Energy'!G309+'FR-16(7)(v)-9 TRANS Cust'!G309+'FR-16(7)(v)-11 DIST Demand'!G309+'FR-16(7)(v)-12 DIST Energy'!G309+'FR-16(7)(v)-13 DIST Cust'!G309-'FR-16(7)(v)-14 TOTAL CLASS'!G309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H309+'FR-16(7)(v)-4 PROD Energy'!H309+'FR-16(7)(v)-5 PROD Cust'!H309+'FR-16(7)(v)-7 TRANS Demand'!H309+'FR-16(7)(v)-8 TRANS Energy'!H309+'FR-16(7)(v)-9 TRANS Cust'!H309+'FR-16(7)(v)-11 DIST Demand'!H309+'FR-16(7)(v)-12 DIST Energy'!H309+'FR-16(7)(v)-13 DIST Cust'!H309-'FR-16(7)(v)-14 TOTAL CLASS'!H309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I309+'FR-16(7)(v)-4 PROD Energy'!I309+'FR-16(7)(v)-5 PROD Cust'!I309+'FR-16(7)(v)-7 TRANS Demand'!I309+'FR-16(7)(v)-8 TRANS Energy'!I309+'FR-16(7)(v)-9 TRANS Cust'!I309+'FR-16(7)(v)-11 DIST Demand'!I309+'FR-16(7)(v)-12 DIST Energy'!I309+'FR-16(7)(v)-13 DIST Cust'!I309-'FR-16(7)(v)-14 TOTAL CLASS'!I309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J309+'FR-16(7)(v)-4 PROD Energy'!J309+'FR-16(7)(v)-5 PROD Cust'!J309+'FR-16(7)(v)-7 TRANS Demand'!J309+'FR-16(7)(v)-8 TRANS Energy'!J309+'FR-16(7)(v)-9 TRANS Cust'!J309+'FR-16(7)(v)-11 DIST Demand'!J309+'FR-16(7)(v)-12 DIST Energy'!J309+'FR-16(7)(v)-13 DIST Cust'!J309-'FR-16(7)(v)-14 TOTAL CLASS'!J309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K309+'FR-16(7)(v)-4 PROD Energy'!K309+'FR-16(7)(v)-5 PROD Cust'!K309+'FR-16(7)(v)-7 TRANS Demand'!K309+'FR-16(7)(v)-8 TRANS Energy'!K309+'FR-16(7)(v)-9 TRANS Cust'!K309+'FR-16(7)(v)-11 DIST Demand'!K309+'FR-16(7)(v)-12 DIST Energy'!K309+'FR-16(7)(v)-13 DIST Cust'!K309-'FR-16(7)(v)-14 TOTAL CLASS'!K309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L309+'FR-16(7)(v)-4 PROD Energy'!L309+'FR-16(7)(v)-5 PROD Cust'!L309+'FR-16(7)(v)-7 TRANS Demand'!L309+'FR-16(7)(v)-8 TRANS Energy'!L309+'FR-16(7)(v)-9 TRANS Cust'!L309+'FR-16(7)(v)-11 DIST Demand'!L309+'FR-16(7)(v)-12 DIST Energy'!L309+'FR-16(7)(v)-13 DIST Cust'!L309-'FR-16(7)(v)-14 TOTAL CLASS'!L309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M309+'FR-16(7)(v)-4 PROD Energy'!M309+'FR-16(7)(v)-5 PROD Cust'!M309+'FR-16(7)(v)-7 TRANS Demand'!M309+'FR-16(7)(v)-8 TRANS Energy'!M309+'FR-16(7)(v)-9 TRANS Cust'!M309+'FR-16(7)(v)-11 DIST Demand'!M309+'FR-16(7)(v)-12 DIST Energy'!M309+'FR-16(7)(v)-13 DIST Cust'!M309-'FR-16(7)(v)-14 TOTAL CLASS'!M309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N309+'FR-16(7)(v)-4 PROD Energy'!N309+'FR-16(7)(v)-5 PROD Cust'!N309+'FR-16(7)(v)-7 TRANS Demand'!N309+'FR-16(7)(v)-8 TRANS Energy'!N309+'FR-16(7)(v)-9 TRANS Cust'!N309+'FR-16(7)(v)-11 DIST Demand'!N309+'FR-16(7)(v)-12 DIST Energy'!N309+'FR-16(7)(v)-13 DIST Cust'!N309-'FR-16(7)(v)-14 TOTAL CLASS'!N309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O309+'FR-16(7)(v)-4 PROD Energy'!O309+'FR-16(7)(v)-5 PROD Cust'!O309+'FR-16(7)(v)-7 TRANS Demand'!O309+'FR-16(7)(v)-8 TRANS Energy'!O309+'FR-16(7)(v)-9 TRANS Cust'!O309+'FR-16(7)(v)-11 DIST Demand'!O309+'FR-16(7)(v)-12 DIST Energy'!O309+'FR-16(7)(v)-13 DIST Cust'!O309-'FR-16(7)(v)-14 TOTAL CLASS'!O309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P309+'FR-16(7)(v)-4 PROD Energy'!P309+'FR-16(7)(v)-5 PROD Cust'!P309+'FR-16(7)(v)-7 TRANS Demand'!P309+'FR-16(7)(v)-8 TRANS Energy'!P309+'FR-16(7)(v)-9 TRANS Cust'!P309+'FR-16(7)(v)-11 DIST Demand'!P309+'FR-16(7)(v)-12 DIST Energy'!P309+'FR-16(7)(v)-13 DIST Cust'!P309-'FR-16(7)(v)-14 TOTAL CLASS'!P309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q309+'FR-16(7)(v)-4 PROD Energy'!Q309+'FR-16(7)(v)-5 PROD Cust'!Q309+'FR-16(7)(v)-7 TRANS Demand'!Q309+'FR-16(7)(v)-8 TRANS Energy'!Q309+'FR-16(7)(v)-9 TRANS Cust'!Q309+'FR-16(7)(v)-11 DIST Demand'!Q309+'FR-16(7)(v)-12 DIST Energy'!Q309+'FR-16(7)(v)-13 DIST Cust'!Q309-'FR-16(7)(v)-14 TOTAL CLASS'!Q309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F310+'FR-16(7)(v)-4 PROD Energy'!F310+'FR-16(7)(v)-5 PROD Cust'!F310+'FR-16(7)(v)-7 TRANS Demand'!F310+'FR-16(7)(v)-8 TRANS Energy'!F310+'FR-16(7)(v)-9 TRANS Cust'!F310+'FR-16(7)(v)-11 DIST Demand'!F310+'FR-16(7)(v)-12 DIST Energy'!F310+'FR-16(7)(v)-13 DIST Cust'!F310-'FR-16(7)(v)-14 TOTAL CLASS'!F310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G310+'FR-16(7)(v)-4 PROD Energy'!G310+'FR-16(7)(v)-5 PROD Cust'!G310+'FR-16(7)(v)-7 TRANS Demand'!G310+'FR-16(7)(v)-8 TRANS Energy'!G310+'FR-16(7)(v)-9 TRANS Cust'!G310+'FR-16(7)(v)-11 DIST Demand'!G310+'FR-16(7)(v)-12 DIST Energy'!G310+'FR-16(7)(v)-13 DIST Cust'!G310-'FR-16(7)(v)-14 TOTAL CLASS'!G310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H310+'FR-16(7)(v)-4 PROD Energy'!H310+'FR-16(7)(v)-5 PROD Cust'!H310+'FR-16(7)(v)-7 TRANS Demand'!H310+'FR-16(7)(v)-8 TRANS Energy'!H310+'FR-16(7)(v)-9 TRANS Cust'!H310+'FR-16(7)(v)-11 DIST Demand'!H310+'FR-16(7)(v)-12 DIST Energy'!H310+'FR-16(7)(v)-13 DIST Cust'!H310-'FR-16(7)(v)-14 TOTAL CLASS'!H310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I310+'FR-16(7)(v)-4 PROD Energy'!I310+'FR-16(7)(v)-5 PROD Cust'!I310+'FR-16(7)(v)-7 TRANS Demand'!I310+'FR-16(7)(v)-8 TRANS Energy'!I310+'FR-16(7)(v)-9 TRANS Cust'!I310+'FR-16(7)(v)-11 DIST Demand'!I310+'FR-16(7)(v)-12 DIST Energy'!I310+'FR-16(7)(v)-13 DIST Cust'!I310-'FR-16(7)(v)-14 TOTAL CLASS'!I310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J310+'FR-16(7)(v)-4 PROD Energy'!J310+'FR-16(7)(v)-5 PROD Cust'!J310+'FR-16(7)(v)-7 TRANS Demand'!J310+'FR-16(7)(v)-8 TRANS Energy'!J310+'FR-16(7)(v)-9 TRANS Cust'!J310+'FR-16(7)(v)-11 DIST Demand'!J310+'FR-16(7)(v)-12 DIST Energy'!J310+'FR-16(7)(v)-13 DIST Cust'!J310-'FR-16(7)(v)-14 TOTAL CLASS'!J310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K310+'FR-16(7)(v)-4 PROD Energy'!K310+'FR-16(7)(v)-5 PROD Cust'!K310+'FR-16(7)(v)-7 TRANS Demand'!K310+'FR-16(7)(v)-8 TRANS Energy'!K310+'FR-16(7)(v)-9 TRANS Cust'!K310+'FR-16(7)(v)-11 DIST Demand'!K310+'FR-16(7)(v)-12 DIST Energy'!K310+'FR-16(7)(v)-13 DIST Cust'!K310-'FR-16(7)(v)-14 TOTAL CLASS'!K310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L310+'FR-16(7)(v)-4 PROD Energy'!L310+'FR-16(7)(v)-5 PROD Cust'!L310+'FR-16(7)(v)-7 TRANS Demand'!L310+'FR-16(7)(v)-8 TRANS Energy'!L310+'FR-16(7)(v)-9 TRANS Cust'!L310+'FR-16(7)(v)-11 DIST Demand'!L310+'FR-16(7)(v)-12 DIST Energy'!L310+'FR-16(7)(v)-13 DIST Cust'!L310-'FR-16(7)(v)-14 TOTAL CLASS'!L310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M310+'FR-16(7)(v)-4 PROD Energy'!M310+'FR-16(7)(v)-5 PROD Cust'!M310+'FR-16(7)(v)-7 TRANS Demand'!M310+'FR-16(7)(v)-8 TRANS Energy'!M310+'FR-16(7)(v)-9 TRANS Cust'!M310+'FR-16(7)(v)-11 DIST Demand'!M310+'FR-16(7)(v)-12 DIST Energy'!M310+'FR-16(7)(v)-13 DIST Cust'!M310-'FR-16(7)(v)-14 TOTAL CLASS'!M310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N310+'FR-16(7)(v)-4 PROD Energy'!N310+'FR-16(7)(v)-5 PROD Cust'!N310+'FR-16(7)(v)-7 TRANS Demand'!N310+'FR-16(7)(v)-8 TRANS Energy'!N310+'FR-16(7)(v)-9 TRANS Cust'!N310+'FR-16(7)(v)-11 DIST Demand'!N310+'FR-16(7)(v)-12 DIST Energy'!N310+'FR-16(7)(v)-13 DIST Cust'!N310-'FR-16(7)(v)-14 TOTAL CLASS'!N310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O310+'FR-16(7)(v)-4 PROD Energy'!O310+'FR-16(7)(v)-5 PROD Cust'!O310+'FR-16(7)(v)-7 TRANS Demand'!O310+'FR-16(7)(v)-8 TRANS Energy'!O310+'FR-16(7)(v)-9 TRANS Cust'!O310+'FR-16(7)(v)-11 DIST Demand'!O310+'FR-16(7)(v)-12 DIST Energy'!O310+'FR-16(7)(v)-13 DIST Cust'!O310-'FR-16(7)(v)-14 TOTAL CLASS'!O310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P310+'FR-16(7)(v)-4 PROD Energy'!P310+'FR-16(7)(v)-5 PROD Cust'!P310+'FR-16(7)(v)-7 TRANS Demand'!P310+'FR-16(7)(v)-8 TRANS Energy'!P310+'FR-16(7)(v)-9 TRANS Cust'!P310+'FR-16(7)(v)-11 DIST Demand'!P310+'FR-16(7)(v)-12 DIST Energy'!P310+'FR-16(7)(v)-13 DIST Cust'!P310-'FR-16(7)(v)-14 TOTAL CLASS'!P310","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q310+'FR-16(7)(v)-4 PROD Energy'!Q310+'FR-16(7)(v)-5 PROD Cust'!Q310+'FR-16(7)(v)-7 TRANS Demand'!Q310+'FR-16(7)(v)-8 TRANS Energy'!Q310+'FR-16(7)(v)-9 TRANS Cust'!Q310+'FR-16(7)(v)-11 DIST Demand'!Q310+'FR-16(7)(v)-12 DIST Energy'!Q310+'FR-16(7)(v)-13 DIST Cust'!Q310-'FR-16(7)(v)-14 TOTAL CLASS'!Q310","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F311+'FR-16(7)(v)-4 PROD Energy'!F311+'FR-16(7)(v)-5 PROD Cust'!F311+'FR-16(7)(v)-7 TRANS Demand'!F311+'FR-16(7)(v)-8 TRANS Energy'!F311+'FR-16(7)(v)-9 TRANS Cust'!F311+'FR-16(7)(v)-11 DIST Demand'!F311+'FR-16(7)(v)-12 DIST Energy'!F311+'FR-16(7)(v)-13 DIST Cust'!F311-'FR-16(7)(v)-14 TOTAL CLASS'!F311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G311+'FR-16(7)(v)-4 PROD Energy'!G311+'FR-16(7)(v)-5 PROD Cust'!G311+'FR-16(7)(v)-7 TRANS Demand'!G311+'FR-16(7)(v)-8 TRANS Energy'!G311+'FR-16(7)(v)-9 TRANS Cust'!G311+'FR-16(7)(v)-11 DIST Demand'!G311+'FR-16(7)(v)-12 DIST Energy'!G311+'FR-16(7)(v)-13 DIST Cust'!G311-'FR-16(7)(v)-14 TOTAL CLASS'!G311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H311+'FR-16(7)(v)-4 PROD Energy'!H311+'FR-16(7)(v)-5 PROD Cust'!H311+'FR-16(7)(v)-7 TRANS Demand'!H311+'FR-16(7)(v)-8 TRANS Energy'!H311+'FR-16(7)(v)-9 TRANS Cust'!H311+'FR-16(7)(v)-11 DIST Demand'!H311+'FR-16(7)(v)-12 DIST Energy'!H311+'FR-16(7)(v)-13 DIST Cust'!H311-'FR-16(7)(v)-14 TOTAL CLASS'!H311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I311+'FR-16(7)(v)-4 PROD Energy'!I311+'FR-16(7)(v)-5 PROD Cust'!I311+'FR-16(7)(v)-7 TRANS Demand'!I311+'FR-16(7)(v)-8 TRANS Energy'!I311+'FR-16(7)(v)-9 TRANS Cust'!I311+'FR-16(7)(v)-11 DIST Demand'!I311+'FR-16(7)(v)-12 DIST Energy'!I311+'FR-16(7)(v)-13 DIST Cust'!I311-'FR-16(7)(v)-14 TOTAL CLASS'!I311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J311+'FR-16(7)(v)-4 PROD Energy'!J311+'FR-16(7)(v)-5 PROD Cust'!J311+'FR-16(7)(v)-7 TRANS Demand'!J311+'FR-16(7)(v)-8 TRANS Energy'!J311+'FR-16(7)(v)-9 TRANS Cust'!J311+'FR-16(7)(v)-11 DIST Demand'!J311+'FR-16(7)(v)-12 DIST Energy'!J311+'FR-16(7)(v)-13 DIST Cust'!J311-'FR-16(7)(v)-14 TOTAL CLASS'!J311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K311+'FR-16(7)(v)-4 PROD Energy'!K311+'FR-16(7)(v)-5 PROD Cust'!K311+'FR-16(7)(v)-7 TRANS Demand'!K311+'FR-16(7)(v)-8 TRANS Energy'!K311+'FR-16(7)(v)-9 TRANS Cust'!K311+'FR-16(7)(v)-11 DIST Demand'!K311+'FR-16(7)(v)-12 DIST Energy'!K311+'FR-16(7)(v)-13 DIST Cust'!K311-'FR-16(7)(v)-14 TOTAL CLASS'!K311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L311+'FR-16(7)(v)-4 PROD Energy'!L311+'FR-16(7)(v)-5 PROD Cust'!L311+'FR-16(7)(v)-7 TRANS Demand'!L311+'FR-16(7)(v)-8 TRANS Energy'!L311+'FR-16(7)(v)-9 TRANS Cust'!L311+'FR-16(7)(v)-11 DIST Demand'!L311+'FR-16(7)(v)-12 DIST Energy'!L311+'FR-16(7)(v)-13 DIST Cust'!L311-'FR-16(7)(v)-14 TOTAL CLASS'!L311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M311+'FR-16(7)(v)-4 PROD Energy'!M311+'FR-16(7)(v)-5 PROD Cust'!M311+'FR-16(7)(v)-7 TRANS Demand'!M311+'FR-16(7)(v)-8 TRANS Energy'!M311+'FR-16(7)(v)-9 TRANS Cust'!M311+'FR-16(7)(v)-11 DIST Demand'!M311+'FR-16(7)(v)-12 DIST Energy'!M311+'FR-16(7)(v)-13 DIST Cust'!M311-'FR-16(7)(v)-14 TOTAL CLASS'!M311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N311+'FR-16(7)(v)-4 PROD Energy'!N311+'FR-16(7)(v)-5 PROD Cust'!N311+'FR-16(7)(v)-7 TRANS Demand'!N311+'FR-16(7)(v)-8 TRANS Energy'!N311+'FR-16(7)(v)-9 TRANS Cust'!N311+'FR-16(7)(v)-11 DIST Demand'!N311+'FR-16(7)(v)-12 DIST Energy'!N311+'FR-16(7)(v)-13 DIST Cust'!N311-'FR-16(7)(v)-14 TOTAL CLASS'!N311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O311+'FR-16(7)(v)-4 PROD Energy'!O311+'FR-16(7)(v)-5 PROD Cust'!O311+'FR-16(7)(v)-7 TRANS Demand'!O311+'FR-16(7)(v)-8 TRANS Energy'!O311+'FR-16(7)(v)-9 TRANS Cust'!O311+'FR-16(7)(v)-11 DIST Demand'!O311+'FR-16(7)(v)-12 DIST Energy'!O311+'FR-16(7)(v)-13 DIST Cust'!O311-'FR-16(7)(v)-14 TOTAL CLASS'!O311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P311+'FR-16(7)(v)-4 PROD Energy'!P311+'FR-16(7)(v)-5 PROD Cust'!P311+'FR-16(7)(v)-7 TRANS Demand'!P311+'FR-16(7)(v)-8 TRANS Energy'!P311+'FR-16(7)(v)-9 TRANS Cust'!P311+'FR-16(7)(v)-11 DIST Demand'!P311+'FR-16(7)(v)-12 DIST Energy'!P311+'FR-16(7)(v)-13 DIST Cust'!P311-'FR-16(7)(v)-14 TOTAL CLASS'!P311","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q311+'FR-16(7)(v)-4 PROD Energy'!Q311+'FR-16(7)(v)-5 PROD Cust'!Q311+'FR-16(7)(v)-7 TRANS Demand'!Q311+'FR-16(7)(v)-8 TRANS Energy'!Q311+'FR-16(7)(v)-9 TRANS Cust'!Q311+'FR-16(7)(v)-11 DIST Demand'!Q311+'FR-16(7)(v)-12 DIST Energy'!Q311+'FR-16(7)(v)-13 DIST Cust'!Q311-'FR-16(7)(v)-14 TOTAL CLASS'!Q311","v":0},0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F312+'FR-16(7)(v)-4 PROD Energy'!F312+'FR-16(7)(v)-5 PROD Cust'!F312+'FR-16(7)(v)-7 TRANS Demand'!F312+'FR-16(7)(v)-8 TRANS Energy'!F312+'FR-16(7)(v)-9 TRANS Cust'!F312+'FR-16(7)(v)-11 DIST Demand'!F312+'FR-16(7)(v)-12 DIST Energy'!F312+'FR-16(7)(v)-13 DIST Cust'!F312-'FR-16(7)(v)-14 TOTAL CLASS'!F312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G312+'FR-16(7)(v)-4 PROD Energy'!G312+'FR-16(7)(v)-5 PROD Cust'!G312+'FR-16(7)(v)-7 TRANS Demand'!G312+'FR-16(7)(v)-8 TRANS Energy'!G312+'FR-16(7)(v)-9 TRANS Cust'!G312+'FR-16(7)(v)-11 DIST Demand'!G312+'FR-16(7)(v)-12 DIST Energy'!G312+'FR-16(7)(v)-13 DIST Cust'!G312-'FR-16(7)(v)-14 TOTAL CLASS'!G312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H312+'FR-16(7)(v)-4 PROD Energy'!H312+'FR-16(7)(v)-5 PROD Cust'!H312+'FR-16(7)(v)-7 TRANS Demand'!H312+'FR-16(7)(v)-8 TRANS Energy'!H312+'FR-16(7)(v)-9 TRANS Cust'!H312+'FR-16(7)(v)-11 DIST Demand'!H312+'FR-16(7)(v)-12 DIST Energy'!H312+'FR-16(7)(v)-13 DIST Cust'!H312-'FR-16(7)(v)-14 TOTAL CLASS'!H312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I312+'FR-16(7)(v)-4 PROD Energy'!I312+'FR-16(7)(v)-5 PROD Cust'!I312+'FR-16(7)(v)-7 TRANS Demand'!I312+'FR-16(7)(v)-8 TRANS Energy'!I312+'FR-16(7)(v)-9 TRANS Cust'!I312+'FR-16(7)(v)-11 DIST Demand'!I312+'FR-16(7)(v)-12 DIST Energy'!I312+'FR-16(7)(v)-13 DIST Cust'!I312-'FR-16(7)(v)-14 TOTAL CLASS'!I312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J312+'FR-16(7)(v)-4 PROD Energy'!J312+'FR-16(7)(v)-5 PROD Cust'!J312+'FR-16(7)(v)-7 TRANS Demand'!J312+'FR-16(7)(v)-8 TRANS Energy'!J312+'FR-16(7)(v)-9 TRANS Cust'!J312+'FR-16(7)(v)-11 DIST Demand'!J312+'FR-16(7)(v)-12 DIST Energy'!J312+'FR-16(7)(v)-13 DIST Cust'!J312-'FR-16(7)(v)-14 TOTAL CLASS'!J312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K312+'FR-16(7)(v)-4 PROD Energy'!K312+'FR-16(7)(v)-5 PROD Cust'!K312+'FR-16(7)(v)-7 TRANS Demand'!K312+'FR-16(7)(v)-8 TRANS Energy'!K312+'FR-16(7)(v)-9 TRANS Cust'!K312+'FR-16(7)(v)-11 DIST Demand'!K312+'FR-16(7)(v)-12 DIST Energy'!K312+'FR-16(7)(v)-13 DIST Cust'!K312-'FR-16(7)(v)-14 TOTAL CLASS'!K312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L312+'FR-16(7)(v)-4 PROD Energy'!L312+'FR-16(7)(v)-5 PROD Cust'!L312+'FR-16(7)(v)-7 TRANS Demand'!L312+'FR-16(7)(v)-8 TRANS Energy'!L312+'FR-16(7)(v)-9 TRANS Cust'!L312+'FR-16(7)(v)-11 DIST Demand'!L312+'FR-16(7)(v)-12 DIST Energy'!L312+'FR-16(7)(v)-13 DIST Cust'!L312-'FR-16(7)(v)-14 TOTAL CLASS'!L312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M312+'FR-16(7)(v)-4 PROD Energy'!M312+'FR-16(7)(v)-5 PROD Cust'!M312+'FR-16(7)(v)-7 TRANS Demand'!M312+'FR-16(7)(v)-8 TRANS Energy'!M312+'FR-16(7)(v)-9 TRANS Cust'!M312+'FR-16(7)(v)-11 DIST Demand'!M312+'FR-16(7)(v)-12 DIST Energy'!M312+'FR-16(7)(v)-13 DIST Cust'!M312-'FR-16(7)(v)-14 TOTAL CLASS'!M312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N312+'FR-16(7)(v)-4 PROD Energy'!N312+'FR-16(7)(v)-5 PROD Cust'!N312+'FR-16(7)(v)-7 TRANS Demand'!N312+'FR-16(7)(v)-8 TRANS Energy'!N312+'FR-16(7)(v)-9 TRANS Cust'!N312+'FR-16(7)(v)-11 DIST Demand'!N312+'FR-16(7)(v)-12 DIST Energy'!N312+'FR-16(7)(v)-13 DIST Cust'!N312-'FR-16(7)(v)-14 TOTAL CLASS'!N312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O312+'FR-16(7)(v)-4 PROD Energy'!O312+'FR-16(7)(v)-5 PROD Cust'!O312+'FR-16(7)(v)-7 TRANS Demand'!O312+'FR-16(7)(v)-8 TRANS Energy'!O312+'FR-16(7)(v)-9 TRANS Cust'!O312+'FR-16(7)(v)-11 DIST Demand'!O312+'FR-16(7)(v)-12 DIST Energy'!O312+'FR-16(7)(v)-13 DIST Cust'!O312-'FR-16(7)(v)-14 TOTAL CLASS'!O312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P312+'FR-16(7)(v)-4 PROD Energy'!P312+'FR-16(7)(v)-5 PROD Cust'!P312+'FR-16(7)(v)-7 TRANS Demand'!P312+'FR-16(7)(v)-8 TRANS Energy'!P312+'FR-16(7)(v)-9 TRANS Cust'!P312+'FR-16(7)(v)-11 DIST Demand'!P312+'FR-16(7)(v)-12 DIST Energy'!P312+'FR-16(7)(v)-13 DIST Cust'!P312-'FR-16(7)(v)-14 TOTAL CLASS'!P312","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q312+'FR-16(7)(v)-4 PROD Energy'!Q312+'FR-16(7)(v)-5 PROD Cust'!Q312+'FR-16(7)(v)-7 TRANS Demand'!Q312+'FR-16(7)(v)-8 TRANS Energy'!Q312+'FR-16(7)(v)-9 TRANS Cust'!Q312+'FR-16(7)(v)-11 DIST Demand'!Q312+'FR-16(7)(v)-12 DIST Energy'!Q312+'FR-16(7)(v)-13 DIST Cust'!Q312-'FR-16(7)(v)-14 TOTAL CLASS'!Q312","v":0},{"$f":"SUM(G312:Q312)","v":0},0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F313+'FR-16(7)(v)-4 PROD Energy'!F313+'FR-16(7)(v)-5 PROD Cust'!F313+'FR-16(7)(v)-7 TRANS Demand'!F313+'FR-16(7)(v)-8 TRANS Energy'!F313+'FR-16(7)(v)-9 TRANS Cust'!F313+'FR-16(7)(v)-11 DIST Demand'!F313+'FR-16(7)(v)-12 DIST Energy'!F313+'FR-16(7)(v)-13 DIST Cust'!F313-'FR-16(7)(v)-14 TOTAL CLASS'!F313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G313+'FR-16(7)(v)-4 PROD Energy'!G313+'FR-16(7)(v)-5 PROD Cust'!G313+'FR-16(7)(v)-7 TRANS Demand'!G313+'FR-16(7)(v)-8 TRANS Energy'!G313+'FR-16(7)(v)-9 TRANS Cust'!G313+'FR-16(7)(v)-11 DIST Demand'!G313+'FR-16(7)(v)-12 DIST Energy'!G313+'FR-16(7)(v)-13 DIST Cust'!G313-'FR-16(7)(v)-14 TOTAL CLASS'!G313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H313+'FR-16(7)(v)-4 PROD Energy'!H313+'FR-16(7)(v)-5 PROD Cust'!H313+'FR-16(7)(v)-7 TRANS Demand'!H313+'FR-16(7)(v)-8 TRANS Energy'!H313+'FR-16(7)(v)-9 TRANS Cust'!H313+'FR-16(7)(v)-11 DIST Demand'!H313+'FR-16(7)(v)-12 DIST Energy'!H313+'FR-16(7)(v)-13 DIST Cust'!H313-'FR-16(7)(v)-14 TOTAL CLASS'!H313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I313+'FR-16(7)(v)-4 PROD Energy'!I313+'FR-16(7)(v)-5 PROD Cust'!I313+'FR-16(7)(v)-7 TRANS Demand'!I313+'FR-16(7)(v)-8 TRANS Energy'!I313+'FR-16(7)(v)-9 TRANS Cust'!I313+'FR-16(7)(v)-11 DIST Demand'!I313+'FR-16(7)(v)-12 DIST Energy'!I313+'FR-16(7)(v)-13 DIST Cust'!I313-'FR-16(7)(v)-14 TOTAL CLASS'!I313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J313+'FR-16(7)(v)-4 PROD Energy'!J313+'FR-16(7)(v)-5 PROD Cust'!J313+'FR-16(7)(v)-7 TRANS Demand'!J313+'FR-16(7)(v)-8 TRANS Energy'!J313+'FR-16(7)(v)-9 TRANS Cust'!J313+'FR-16(7)(v)-11 DIST Demand'!J313+'FR-16(7)(v)-12 DIST Energy'!J313+'FR-16(7)(v)-13 DIST Cust'!J313-'FR-16(7)(v)-14 TOTAL CLASS'!J313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K313+'FR-16(7)(v)-4 PROD Energy'!K313+'FR-16(7)(v)-5 PROD Cust'!K313+'FR-16(7)(v)-7 TRANS Demand'!K313+'FR-16(7)(v)-8 TRANS Energy'!K313+'FR-16(7)(v)-9 TRANS Cust'!K313+'FR-16(7)(v)-11 DIST Demand'!K313+'FR-16(7)(v)-12 DIST Energy'!K313+'FR-16(7)(v)-13 DIST Cust'!K313-'FR-16(7)(v)-14 TOTAL CLASS'!K313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L313+'FR-16(7)(v)-4 PROD Energy'!L313+'FR-16(7)(v)-5 PROD Cust'!L313+'FR-16(7)(v)-7 TRANS Demand'!L313+'FR-16(7)(v)-8 TRANS Energy'!L313+'FR-16(7)(v)-9 TRANS Cust'!L313+'FR-16(7)(v)-11 DIST Demand'!L313+'FR-16(7)(v)-12 DIST Energy'!L313+'FR-16(7)(v)-13 DIST Cust'!L313-'FR-16(7)(v)-14 TOTAL CLASS'!L313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M313+'FR-16(7)(v)-4 PROD Energy'!M313+'FR-16(7)(v)-5 PROD Cust'!M313+'FR-16(7)(v)-7 TRANS Demand'!M313+'FR-16(7)(v)-8 TRANS Energy'!M313+'FR-16(7)(v)-9 TRANS Cust'!M313+'FR-16(7)(v)-11 DIST Demand'!M313+'FR-16(7)(v)-12 DIST Energy'!M313+'FR-16(7)(v)-13 DIST Cust'!M313-'FR-16(7)(v)-14 TOTAL CLASS'!M313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N313+'FR-16(7)(v)-4 PROD Energy'!N313+'FR-16(7)(v)-5 PROD Cust'!N313+'FR-16(7)(v)-7 TRANS Demand'!N313+'FR-16(7)(v)-8 TRANS Energy'!N313+'FR-16(7)(v)-9 TRANS Cust'!N313+'FR-16(7)(v)-11 DIST Demand'!N313+'FR-16(7)(v)-12 DIST Energy'!N313+'FR-16(7)(v)-13 DIST Cust'!N313-'FR-16(7)(v)-14 TOTAL CLASS'!N313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O313+'FR-16(7)(v)-4 PROD Energy'!O313+'FR-16(7)(v)-5 PROD Cust'!O313+'FR-16(7)(v)-7 TRANS Demand'!O313+'FR-16(7)(v)-8 TRANS Energy'!O313+'FR-16(7)(v)-9 TRANS Cust'!O313+'FR-16(7)(v)-11 DIST Demand'!O313+'FR-16(7)(v)-12 DIST Energy'!O313+'FR-16(7)(v)-13 DIST Cust'!O313-'FR-16(7)(v)-14 TOTAL CLASS'!O313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P313+'FR-16(7)(v)-4 PROD Energy'!P313+'FR-16(7)(v)-5 PROD Cust'!P313+'FR-16(7)(v)-7 TRANS Demand'!P313+'FR-16(7)(v)-8 TRANS Energy'!P313+'FR-16(7)(v)-9 TRANS Cust'!P313+'FR-16(7)(v)-11 DIST Demand'!P313+'FR-16(7)(v)-12 DIST Energy'!P313+'FR-16(7)(v)-13 DIST Cust'!P313-'FR-16(7)(v)-14 TOTAL CLASS'!P313","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q313+'FR-16(7)(v)-4 PROD Energy'!Q313+'FR-16(7)(v)-5 PROD Cust'!Q313+'FR-16(7)(v)-7 TRANS Demand'!Q313+'FR-16(7)(v)-8 TRANS Energy'!Q313+'FR-16(7)(v)-9 TRANS Cust'!Q313+'FR-16(7)(v)-11 DIST Demand'!Q313+'FR-16(7)(v)-12 DIST Energy'!Q313+'FR-16(7)(v)-13 DIST Cust'!Q313-'FR-16(7)(v)-14 TOTAL CLASS'!Q313","v":0},{"$f":"SUM(G313:Q313)","v":0},0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F314+'FR-16(7)(v)-4 PROD Energy'!F314+'FR-16(7)(v)-5 PROD Cust'!F314+'FR-16(7)(v)-7 TRANS Demand'!F314+'FR-16(7)(v)-8 TRANS Energy'!F314+'FR-16(7)(v)-9 TRANS Cust'!F314+'FR-16(7)(v)-11 DIST Demand'!F314+'FR-16(7)(v)-12 DIST Energy'!F314+'FR-16(7)(v)-13 DIST Cust'!F314-'FR-16(7)(v)-14 TOTAL CLASS'!F314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G314+'FR-16(7)(v)-4 PROD Energy'!G314+'FR-16(7)(v)-5 PROD Cust'!G314+'FR-16(7)(v)-7 TRANS Demand'!G314+'FR-16(7)(v)-8 TRANS Energy'!G314+'FR-16(7)(v)-9 TRANS Cust'!G314+'FR-16(7)(v)-11 DIST Demand'!G314+'FR-16(7)(v)-12 DIST Energy'!G314+'FR-16(7)(v)-13 DIST Cust'!G314-'FR-16(7)(v)-14 TOTAL CLASS'!G314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H314+'FR-16(7)(v)-4 PROD Energy'!H314+'FR-16(7)(v)-5 PROD Cust'!H314+'FR-16(7)(v)-7 TRANS Demand'!H314+'FR-16(7)(v)-8 TRANS Energy'!H314+'FR-16(7)(v)-9 TRANS Cust'!H314+'FR-16(7)(v)-11 DIST Demand'!H314+'FR-16(7)(v)-12 DIST Energy'!H314+'FR-16(7)(v)-13 DIST Cust'!H314-'FR-16(7)(v)-14 TOTAL CLASS'!H314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I314+'FR-16(7)(v)-4 PROD Energy'!I314+'FR-16(7)(v)-5 PROD Cust'!I314+'FR-16(7)(v)-7 TRANS Demand'!I314+'FR-16(7)(v)-8 TRANS Energy'!I314+'FR-16(7)(v)-9 TRANS Cust'!I314+'FR-16(7)(v)-11 DIST Demand'!I314+'FR-16(7)(v)-12 DIST Energy'!I314+'FR-16(7)(v)-13 DIST Cust'!I314-'FR-16(7)(v)-14 TOTAL CLASS'!I314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J314+'FR-16(7)(v)-4 PROD Energy'!J314+'FR-16(7)(v)-5 PROD Cust'!J314+'FR-16(7)(v)-7 TRANS Demand'!J314+'FR-16(7)(v)-8 TRANS Energy'!J314+'FR-16(7)(v)-9 TRANS Cust'!J314+'FR-16(7)(v)-11 DIST Demand'!J314+'FR-16(7)(v)-12 DIST Energy'!J314+'FR-16(7)(v)-13 DIST Cust'!J314-'FR-16(7)(v)-14 TOTAL CLASS'!J314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K314+'FR-16(7)(v)-4 PROD Energy'!K314+'FR-16(7)(v)-5 PROD Cust'!K314+'FR-16(7)(v)-7 TRANS Demand'!K314+'FR-16(7)(v)-8 TRANS Energy'!K314+'FR-16(7)(v)-9 TRANS Cust'!K314+'FR-16(7)(v)-11 DIST Demand'!K314+'FR-16(7)(v)-12 DIST Energy'!K314+'FR-16(7)(v)-13 DIST Cust'!K314-'FR-16(7)(v)-14 TOTAL CLASS'!K314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L314+'FR-16(7)(v)-4 PROD Energy'!L314+'FR-16(7)(v)-5 PROD Cust'!L314+'FR-16(7)(v)-7 TRANS Demand'!L314+'FR-16(7)(v)-8 TRANS Energy'!L314+'FR-16(7)(v)-9 TRANS Cust'!L314+'FR-16(7)(v)-11 DIST Demand'!L314+'FR-16(7)(v)-12 DIST Energy'!L314+'FR-16(7)(v)-13 DIST Cust'!L314-'FR-16(7)(v)-14 TOTAL CLASS'!L314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M314+'FR-16(7)(v)-4 PROD Energy'!M314+'FR-16(7)(v)-5 PROD Cust'!M314+'FR-16(7)(v)-7 TRANS Demand'!M314+'FR-16(7)(v)-8 TRANS Energy'!M314+'FR-16(7)(v)-9 TRANS Cust'!M314+'FR-16(7)(v)-11 DIST Demand'!M314+'FR-16(7)(v)-12 DIST Energy'!M314+'FR-16(7)(v)-13 DIST Cust'!M314-'FR-16(7)(v)-14 TOTAL CLASS'!M314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N314+'FR-16(7)(v)-4 PROD Energy'!N314+'FR-16(7)(v)-5 PROD Cust'!N314+'FR-16(7)(v)-7 TRANS Demand'!N314+'FR-16(7)(v)-8 TRANS Energy'!N314+'FR-16(7)(v)-9 TRANS Cust'!N314+'FR-16(7)(v)-11 DIST Demand'!N314+'FR-16(7)(v)-12 DIST Energy'!N314+'FR-16(7)(v)-13 DIST Cust'!N314-'FR-16(7)(v)-14 TOTAL CLASS'!N314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O314+'FR-16(7)(v)-4 PROD Energy'!O314+'FR-16(7)(v)-5 PROD Cust'!O314+'FR-16(7)(v)-7 TRANS Demand'!O314+'FR-16(7)(v)-8 TRANS Energy'!O314+'FR-16(7)(v)-9 TRANS Cust'!O314+'FR-16(7)(v)-11 DIST Demand'!O314+'FR-16(7)(v)-12 DIST Energy'!O314+'FR-16(7)(v)-13 DIST Cust'!O314-'FR-16(7)(v)-14 TOTAL CLASS'!O314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P314+'FR-16(7)(v)-4 PROD Energy'!P314+'FR-16(7)(v)-5 PROD Cust'!P314+'FR-16(7)(v)-7 TRANS Demand'!P314+'FR-16(7)(v)-8 TRANS Energy'!P314+'FR-16(7)(v)-9 TRANS Cust'!P314+'FR-16(7)(v)-11 DIST Demand'!P314+'FR-16(7)(v)-12 DIST Energy'!P314+'FR-16(7)(v)-13 DIST Cust'!P314-'FR-16(7)(v)-14 TOTAL CLASS'!P314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q314+'FR-16(7)(v)-4 PROD Energy'!Q314+'FR-16(7)(v)-5 PROD Cust'!Q314+'FR-16(7)(v)-7 TRANS Demand'!Q314+'FR-16(7)(v)-8 TRANS Energy'!Q314+'FR-16(7)(v)-9 TRANS Cust'!Q314+'FR-16(7)(v)-11 DIST Demand'!Q314+'FR-16(7)(v)-12 DIST Energy'!Q314+'FR-16(7)(v)-13 DIST Cust'!Q314-'FR-16(7)(v)-14 TOTAL CLASS'!Q314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":0},{"$f":"SUM(G303:G314)","v":0},0,0,{"$f":"SUM(J303:J314)","v":0},0,0,0,0,0,0,0,0,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},"D249",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F318+'FR-16(7)(v)-4 PROD Energy'!F318+'FR-16(7)(v)-5 PROD Cust'!F318+'FR-16(7)(v)-7 TRANS Demand'!F318+'FR-16(7)(v)-8 TRANS Energy'!F318+'FR-16(7)(v)-9 TRANS Cust'!F318+'FR-16(7)(v)-11 DIST Demand'!F318+'FR-16(7)(v)-12 DIST Energy'!F318+'FR-16(7)(v)-13 DIST Cust'!F318-'FR-16(7)(v)-14 TOTAL CLASS'!F318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G318+'FR-16(7)(v)-4 PROD Energy'!G318+'FR-16(7)(v)-5 PROD Cust'!G318+'FR-16(7)(v)-7 TRANS Demand'!G318+'FR-16(7)(v)-8 TRANS Energy'!G318+'FR-16(7)(v)-9 TRANS Cust'!G318+'FR-16(7)(v)-11 DIST Demand'!G318+'FR-16(7)(v)-12 DIST Energy'!G318+'FR-16(7)(v)-13 DIST Cust'!G318-'FR-16(7)(v)-14 TOTAL CLASS'!G318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H318+'FR-16(7)(v)-4 PROD Energy'!H318+'FR-16(7)(v)-5 PROD Cust'!H318+'FR-16(7)(v)-7 TRANS Demand'!H318+'FR-16(7)(v)-8 TRANS Energy'!H318+'FR-16(7)(v)-9 TRANS Cust'!H318+'FR-16(7)(v)-11 DIST Demand'!H318+'FR-16(7)(v)-12 DIST Energy'!H318+'FR-16(7)(v)-13 DIST Cust'!H318-'FR-16(7)(v)-14 TOTAL CLASS'!H318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I318+'FR-16(7)(v)-4 PROD Energy'!I318+'FR-16(7)(v)-5 PROD Cust'!I318+'FR-16(7)(v)-7 TRANS Demand'!I318+'FR-16(7)(v)-8 TRANS Energy'!I318+'FR-16(7)(v)-9 TRANS Cust'!I318+'FR-16(7)(v)-11 DIST Demand'!I318+'FR-16(7)(v)-12 DIST Energy'!I318+'FR-16(7)(v)-13 DIST Cust'!I318-'FR-16(7)(v)-14 TOTAL CLASS'!I318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J318+'FR-16(7)(v)-4 PROD Energy'!J318+'FR-16(7)(v)-5 PROD Cust'!J318+'FR-16(7)(v)-7 TRANS Demand'!J318+'FR-16(7)(v)-8 TRANS Energy'!J318+'FR-16(7)(v)-9 TRANS Cust'!J318+'FR-16(7)(v)-11 DIST Demand'!J318+'FR-16(7)(v)-12 DIST Energy'!J318+'FR-16(7)(v)-13 DIST Cust'!J318-'FR-16(7)(v)-14 TOTAL CLASS'!J318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K318+'FR-16(7)(v)-4 PROD Energy'!K318+'FR-16(7)(v)-5 PROD Cust'!K318+'FR-16(7)(v)-7 TRANS Demand'!K318+'FR-16(7)(v)-8 TRANS Energy'!K318+'FR-16(7)(v)-9 TRANS Cust'!K318+'FR-16(7)(v)-11 DIST Demand'!K318+'FR-16(7)(v)-12 DIST Energy'!K318+'FR-16(7)(v)-13 DIST Cust'!K318-'FR-16(7)(v)-14 TOTAL CLASS'!K318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L318+'FR-16(7)(v)-4 PROD Energy'!L318+'FR-16(7)(v)-5 PROD Cust'!L318+'FR-16(7)(v)-7 TRANS Demand'!L318+'FR-16(7)(v)-8 TRANS Energy'!L318+'FR-16(7)(v)-9 TRANS Cust'!L318+'FR-16(7)(v)-11 DIST Demand'!L318+'FR-16(7)(v)-12 DIST Energy'!L318+'FR-16(7)(v)-13 DIST Cust'!L318-'FR-16(7)(v)-14 TOTAL CLASS'!L318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M318+'FR-16(7)(v)-4 PROD Energy'!M318+'FR-16(7)(v)-5 PROD Cust'!M318+'FR-16(7)(v)-7 TRANS Demand'!M318+'FR-16(7)(v)-8 TRANS Energy'!M318+'FR-16(7)(v)-9 TRANS Cust'!M318+'FR-16(7)(v)-11 DIST Demand'!M318+'FR-16(7)(v)-12 DIST Energy'!M318+'FR-16(7)(v)-13 DIST Cust'!M318-'FR-16(7)(v)-14 TOTAL CLASS'!M318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N318+'FR-16(7)(v)-4 PROD Energy'!N318+'FR-16(7)(v)-5 PROD Cust'!N318+'FR-16(7)(v)-7 TRANS Demand'!N318+'FR-16(7)(v)-8 TRANS Energy'!N318+'FR-16(7)(v)-9 TRANS Cust'!N318+'FR-16(7)(v)-11 DIST Demand'!N318+'FR-16(7)(v)-12 DIST Energy'!N318+'FR-16(7)(v)-13 DIST Cust'!N318-'FR-16(7)(v)-14 TOTAL CLASS'!N318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O318+'FR-16(7)(v)-4 PROD Energy'!O318+'FR-16(7)(v)-5 PROD Cust'!O318+'FR-16(7)(v)-7 TRANS Demand'!O318+'FR-16(7)(v)-8 TRANS Energy'!O318+'FR-16(7)(v)-9 TRANS Cust'!O318+'FR-16(7)(v)-11 DIST Demand'!O318+'FR-16(7)(v)-12 DIST Energy'!O318+'FR-16(7)(v)-13 DIST Cust'!O318-'FR-16(7)(v)-14 TOTAL CLASS'!O318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P318+'FR-16(7)(v)-4 PROD Energy'!P318+'FR-16(7)(v)-5 PROD Cust'!P318+'FR-16(7)(v)-7 TRANS Demand'!P318+'FR-16(7)(v)-8 TRANS Energy'!P318+'FR-16(7)(v)-9 TRANS Cust'!P318+'FR-16(7)(v)-11 DIST Demand'!P318+'FR-16(7)(v)-12 DIST Energy'!P318+'FR-16(7)(v)-13 DIST Cust'!P318-'FR-16(7)(v)-14 TOTAL CLASS'!P318","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q318+'FR-16(7)(v)-4 PROD Energy'!Q318+'FR-16(7)(v)-5 PROD Cust'!Q318+'FR-16(7)(v)-7 TRANS Demand'!Q318+'FR-16(7)(v)-8 TRANS Energy'!Q318+'FR-16(7)(v)-9 TRANS Cust'!Q318+'FR-16(7)(v)-11 DIST Demand'!Q318+'FR-16(7)(v)-12 DIST Energy'!Q318+'FR-16(7)(v)-13 DIST Cust'!Q318-'FR-16(7)(v)-14 TOTAL CLASS'!Q318","v":0},{"$f":"SUM(G318:Q318)","v":0},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F319+'FR-16(7)(v)-4 PROD Energy'!F319+'FR-16(7)(v)-5 PROD Cust'!F319+'FR-16(7)(v)-7 TRANS Demand'!F319+'FR-16(7)(v)-8 TRANS Energy'!F319+'FR-16(7)(v)-9 TRANS Cust'!F319+'FR-16(7)(v)-11 DIST Demand'!F319+'FR-16(7)(v)-12 DIST Energy'!F319+'FR-16(7)(v)-13 DIST Cust'!F319-'FR-16(7)(v)-14 TOTAL CLASS'!F319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G319+'FR-16(7)(v)-4 PROD Energy'!G319+'FR-16(7)(v)-5 PROD Cust'!G319+'FR-16(7)(v)-7 TRANS Demand'!G319+'FR-16(7)(v)-8 TRANS Energy'!G319+'FR-16(7)(v)-9 TRANS Cust'!G319+'FR-16(7)(v)-11 DIST Demand'!G319+'FR-16(7)(v)-12 DIST Energy'!G319+'FR-16(7)(v)-13 DIST Cust'!G319-'FR-16(7)(v)-14 TOTAL CLASS'!G319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H319+'FR-16(7)(v)-4 PROD Energy'!H319+'FR-16(7)(v)-5 PROD Cust'!H319+'FR-16(7)(v)-7 TRANS Demand'!H319+'FR-16(7)(v)-8 TRANS Energy'!H319+'FR-16(7)(v)-9 TRANS Cust'!H319+'FR-16(7)(v)-11 DIST Demand'!H319+'FR-16(7)(v)-12 DIST Energy'!H319+'FR-16(7)(v)-13 DIST Cust'!H319-'FR-16(7)(v)-14 TOTAL CLASS'!H319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I319+'FR-16(7)(v)-4 PROD Energy'!I319+'FR-16(7)(v)-5 PROD Cust'!I319+'FR-16(7)(v)-7 TRANS Demand'!I319+'FR-16(7)(v)-8 TRANS Energy'!I319+'FR-16(7)(v)-9 TRANS Cust'!I319+'FR-16(7)(v)-11 DIST Demand'!I319+'FR-16(7)(v)-12 DIST Energy'!I319+'FR-16(7)(v)-13 DIST Cust'!I319-'FR-16(7)(v)-14 TOTAL CLASS'!I319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J319+'FR-16(7)(v)-4 PROD Energy'!J319+'FR-16(7)(v)-5 PROD Cust'!J319+'FR-16(7)(v)-7 TRANS Demand'!J319+'FR-16(7)(v)-8 TRANS Energy'!J319+'FR-16(7)(v)-9 TRANS Cust'!J319+'FR-16(7)(v)-11 DIST Demand'!J319+'FR-16(7)(v)-12 DIST Energy'!J319+'FR-16(7)(v)-13 DIST Cust'!J319-'FR-16(7)(v)-14 TOTAL CLASS'!J319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K319+'FR-16(7)(v)-4 PROD Energy'!K319+'FR-16(7)(v)-5 PROD Cust'!K319+'FR-16(7)(v)-7 TRANS Demand'!K319+'FR-16(7)(v)-8 TRANS Energy'!K319+'FR-16(7)(v)-9 TRANS Cust'!K319+'FR-16(7)(v)-11 DIST Demand'!K319+'FR-16(7)(v)-12 DIST Energy'!K319+'FR-16(7)(v)-13 DIST Cust'!K319-'FR-16(7)(v)-14 TOTAL CLASS'!K319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L319+'FR-16(7)(v)-4 PROD Energy'!L319+'FR-16(7)(v)-5 PROD Cust'!L319+'FR-16(7)(v)-7 TRANS Demand'!L319+'FR-16(7)(v)-8 TRANS Energy'!L319+'FR-16(7)(v)-9 TRANS Cust'!L319+'FR-16(7)(v)-11 DIST Demand'!L319+'FR-16(7)(v)-12 DIST Energy'!L319+'FR-16(7)(v)-13 DIST Cust'!L319-'FR-16(7)(v)-14 TOTAL CLASS'!L319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M319+'FR-16(7)(v)-4 PROD Energy'!M319+'FR-16(7)(v)-5 PROD Cust'!M319+'FR-16(7)(v)-7 TRANS Demand'!M319+'FR-16(7)(v)-8 TRANS Energy'!M319+'FR-16(7)(v)-9 TRANS Cust'!M319+'FR-16(7)(v)-11 DIST Demand'!M319+'FR-16(7)(v)-12 DIST Energy'!M319+'FR-16(7)(v)-13 DIST Cust'!M319-'FR-16(7)(v)-14 TOTAL CLASS'!M319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N319+'FR-16(7)(v)-4 PROD Energy'!N319+'FR-16(7)(v)-5 PROD Cust'!N319+'FR-16(7)(v)-7 TRANS Demand'!N319+'FR-16(7)(v)-8 TRANS Energy'!N319+'FR-16(7)(v)-9 TRANS Cust'!N319+'FR-16(7)(v)-11 DIST Demand'!N319+'FR-16(7)(v)-12 DIST Energy'!N319+'FR-16(7)(v)-13 DIST Cust'!N319-'FR-16(7)(v)-14 TOTAL CLASS'!N319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O319+'FR-16(7)(v)-4 PROD Energy'!O319+'FR-16(7)(v)-5 PROD Cust'!O319+'FR-16(7)(v)-7 TRANS Demand'!O319+'FR-16(7)(v)-8 TRANS Energy'!O319+'FR-16(7)(v)-9 TRANS Cust'!O319+'FR-16(7)(v)-11 DIST Demand'!O319+'FR-16(7)(v)-12 DIST Energy'!O319+'FR-16(7)(v)-13 DIST Cust'!O319-'FR-16(7)(v)-14 TOTAL CLASS'!O319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P319+'FR-16(7)(v)-4 PROD Energy'!P319+'FR-16(7)(v)-5 PROD Cust'!P319+'FR-16(7)(v)-7 TRANS Demand'!P319+'FR-16(7)(v)-8 TRANS Energy'!P319+'FR-16(7)(v)-9 TRANS Cust'!P319+'FR-16(7)(v)-11 DIST Demand'!P319+'FR-16(7)(v)-12 DIST Energy'!P319+'FR-16(7)(v)-13 DIST Cust'!P319-'FR-16(7)(v)-14 TOTAL CLASS'!P319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q319+'FR-16(7)(v)-4 PROD Energy'!Q319+'FR-16(7)(v)-5 PROD Cust'!Q319+'FR-16(7)(v)-7 TRANS Demand'!Q319+'FR-16(7)(v)-8 TRANS Energy'!Q319+'FR-16(7)(v)-9 TRANS Cust'!Q319+'FR-16(7)(v)-11 DIST Demand'!Q319+'FR-16(7)(v)-12 DIST Energy'!Q319+'FR-16(7)(v)-13 DIST Cust'!Q319-'FR-16(7)(v)-14 TOTAL CLASS'!Q319","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F320+'FR-16(7)(v)-4 PROD Energy'!F320+'FR-16(7)(v)-5 PROD Cust'!F320+'FR-16(7)(v)-7 TRANS Demand'!F320+'FR-16(7)(v)-8 TRANS Energy'!F320+'FR-16(7)(v)-9 TRANS Cust'!F320+'FR-16(7)(v)-11 DIST Demand'!F320+'FR-16(7)(v)-12 DIST Energy'!F320+'FR-16(7)(v)-13 DIST Cust'!F320-'FR-16(7)(v)-14 TOTAL CLASS'!F320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G320+'FR-16(7)(v)-4 PROD Energy'!G320+'FR-16(7)(v)-5 PROD Cust'!G320+'FR-16(7)(v)-7 TRANS Demand'!G320+'FR-16(7)(v)-8 TRANS Energy'!G320+'FR-16(7)(v)-9 TRANS Cust'!G320+'FR-16(7)(v)-11 DIST Demand'!G320+'FR-16(7)(v)-12 DIST Energy'!G320+'FR-16(7)(v)-13 DIST Cust'!G320-'FR-16(7)(v)-14 TOTAL CLASS'!G320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H320+'FR-16(7)(v)-4 PROD Energy'!H320+'FR-16(7)(v)-5 PROD Cust'!H320+'FR-16(7)(v)-7 TRANS Demand'!H320+'FR-16(7)(v)-8 TRANS Energy'!H320+'FR-16(7)(v)-9 TRANS Cust'!H320+'FR-16(7)(v)-11 DIST Demand'!H320+'FR-16(7)(v)-12 DIST Energy'!H320+'FR-16(7)(v)-13 DIST Cust'!H320-'FR-16(7)(v)-14 TOTAL CLASS'!H320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I320+'FR-16(7)(v)-4 PROD Energy'!I320+'FR-16(7)(v)-5 PROD Cust'!I320+'FR-16(7)(v)-7 TRANS Demand'!I320+'FR-16(7)(v)-8 TRANS Energy'!I320+'FR-16(7)(v)-9 TRANS Cust'!I320+'FR-16(7)(v)-11 DIST Demand'!I320+'FR-16(7)(v)-12 DIST Energy'!I320+'FR-16(7)(v)-13 DIST Cust'!I320-'FR-16(7)(v)-14 TOTAL CLASS'!I320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J320+'FR-16(7)(v)-4 PROD Energy'!J320+'FR-16(7)(v)-5 PROD Cust'!J320+'FR-16(7)(v)-7 TRANS Demand'!J320+'FR-16(7)(v)-8 TRANS Energy'!J320+'FR-16(7)(v)-9 TRANS Cust'!J320+'FR-16(7)(v)-11 DIST Demand'!J320+'FR-16(7)(v)-12 DIST Energy'!J320+'FR-16(7)(v)-13 DIST Cust'!J320-'FR-16(7)(v)-14 TOTAL CLASS'!J320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K320+'FR-16(7)(v)-4 PROD Energy'!K320+'FR-16(7)(v)-5 PROD Cust'!K320+'FR-16(7)(v)-7 TRANS Demand'!K320+'FR-16(7)(v)-8 TRANS Energy'!K320+'FR-16(7)(v)-9 TRANS Cust'!K320+'FR-16(7)(v)-11 DIST Demand'!K320+'FR-16(7)(v)-12 DIST Energy'!K320+'FR-16(7)(v)-13 DIST Cust'!K320-'FR-16(7)(v)-14 TOTAL CLASS'!K320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L320+'FR-16(7)(v)-4 PROD Energy'!L320+'FR-16(7)(v)-5 PROD Cust'!L320+'FR-16(7)(v)-7 TRANS Demand'!L320+'FR-16(7)(v)-8 TRANS Energy'!L320+'FR-16(7)(v)-9 TRANS Cust'!L320+'FR-16(7)(v)-11 DIST Demand'!L320+'FR-16(7)(v)-12 DIST Energy'!L320+'FR-16(7)(v)-13 DIST Cust'!L320-'FR-16(7)(v)-14 TOTAL CLASS'!L320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M320+'FR-16(7)(v)-4 PROD Energy'!M320+'FR-16(7)(v)-5 PROD Cust'!M320+'FR-16(7)(v)-7 TRANS Demand'!M320+'FR-16(7)(v)-8 TRANS Energy'!M320+'FR-16(7)(v)-9 TRANS Cust'!M320+'FR-16(7)(v)-11 DIST Demand'!M320+'FR-16(7)(v)-12 DIST Energy'!M320+'FR-16(7)(v)-13 DIST Cust'!M320-'FR-16(7)(v)-14 TOTAL CLASS'!M320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N320+'FR-16(7)(v)-4 PROD Energy'!N320+'FR-16(7)(v)-5 PROD Cust'!N320+'FR-16(7)(v)-7 TRANS Demand'!N320+'FR-16(7)(v)-8 TRANS Energy'!N320+'FR-16(7)(v)-9 TRANS Cust'!N320+'FR-16(7)(v)-11 DIST Demand'!N320+'FR-16(7)(v)-12 DIST Energy'!N320+'FR-16(7)(v)-13 DIST Cust'!N320-'FR-16(7)(v)-14 TOTAL CLASS'!N320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O320+'FR-16(7)(v)-4 PROD Energy'!O320+'FR-16(7)(v)-5 PROD Cust'!O320+'FR-16(7)(v)-7 TRANS Demand'!O320+'FR-16(7)(v)-8 TRANS Energy'!O320+'FR-16(7)(v)-9 TRANS Cust'!O320+'FR-16(7)(v)-11 DIST Demand'!O320+'FR-16(7)(v)-12 DIST Energy'!O320+'FR-16(7)(v)-13 DIST Cust'!O320-'FR-16(7)(v)-14 TOTAL CLASS'!O320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P320+'FR-16(7)(v)-4 PROD Energy'!P320+'FR-16(7)(v)-5 PROD Cust'!P320+'FR-16(7)(v)-7 TRANS Demand'!P320+'FR-16(7)(v)-8 TRANS Energy'!P320+'FR-16(7)(v)-9 TRANS Cust'!P320+'FR-16(7)(v)-11 DIST Demand'!P320+'FR-16(7)(v)-12 DIST Energy'!P320+'FR-16(7)(v)-13 DIST Cust'!P320-'FR-16(7)(v)-14 TOTAL CLASS'!P320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q320+'FR-16(7)(v)-4 PROD Energy'!Q320+'FR-16(7)(v)-5 PROD Cust'!Q320+'FR-16(7)(v)-7 TRANS Demand'!Q320+'FR-16(7)(v)-8 TRANS Energy'!Q320+'FR-16(7)(v)-9 TRANS Cust'!Q320+'FR-16(7)(v)-11 DIST Demand'!Q320+'FR-16(7)(v)-12 DIST Energy'!Q320+'FR-16(7)(v)-13 DIST Cust'!Q320-'FR-16(7)(v)-14 TOTAL CLASS'!Q320","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F321+'FR-16(7)(v)-4 PROD Energy'!F321+'FR-16(7)(v)-5 PROD Cust'!F321+'FR-16(7)(v)-7 TRANS Demand'!F321+'FR-16(7)(v)-8 TRANS Energy'!F321+'FR-16(7)(v)-9 TRANS Cust'!F321+'FR-16(7)(v)-11 DIST Demand'!F321+'FR-16(7)(v)-12 DIST Energy'!F321+'FR-16(7)(v)-13 DIST Cust'!F321-'FR-16(7)(v)-14 TOTAL CLASS'!F321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G321+'FR-16(7)(v)-4 PROD Energy'!G321+'FR-16(7)(v)-5 PROD Cust'!G321+'FR-16(7)(v)-7 TRANS Demand'!G321+'FR-16(7)(v)-8 TRANS Energy'!G321+'FR-16(7)(v)-9 TRANS Cust'!G321+'FR-16(7)(v)-11 DIST Demand'!G321+'FR-16(7)(v)-12 DIST Energy'!G321+'FR-16(7)(v)-13 DIST Cust'!G321-'FR-16(7)(v)-14 TOTAL CLASS'!G321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H321+'FR-16(7)(v)-4 PROD Energy'!H321+'FR-16(7)(v)-5 PROD Cust'!H321+'FR-16(7)(v)-7 TRANS Demand'!H321+'FR-16(7)(v)-8 TRANS Energy'!H321+'FR-16(7)(v)-9 TRANS Cust'!H321+'FR-16(7)(v)-11 DIST Demand'!H321+'FR-16(7)(v)-12 DIST Energy'!H321+'FR-16(7)(v)-13 DIST Cust'!H321-'FR-16(7)(v)-14 TOTAL CLASS'!H321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I321+'FR-16(7)(v)-4 PROD Energy'!I321+'FR-16(7)(v)-5 PROD Cust'!I321+'FR-16(7)(v)-7 TRANS Demand'!I321+'FR-16(7)(v)-8 TRANS Energy'!I321+'FR-16(7)(v)-9 TRANS Cust'!I321+'FR-16(7)(v)-11 DIST Demand'!I321+'FR-16(7)(v)-12 DIST Energy'!I321+'FR-16(7)(v)-13 DIST Cust'!I321-'FR-16(7)(v)-14 TOTAL CLASS'!I321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J321+'FR-16(7)(v)-4 PROD Energy'!J321+'FR-16(7)(v)-5 PROD Cust'!J321+'FR-16(7)(v)-7 TRANS Demand'!J321+'FR-16(7)(v)-8 TRANS Energy'!J321+'FR-16(7)(v)-9 TRANS Cust'!J321+'FR-16(7)(v)-11 DIST Demand'!J321+'FR-16(7)(v)-12 DIST Energy'!J321+'FR-16(7)(v)-13 DIST Cust'!J321-'FR-16(7)(v)-14 TOTAL CLASS'!J321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K321+'FR-16(7)(v)-4 PROD Energy'!K321+'FR-16(7)(v)-5 PROD Cust'!K321+'FR-16(7)(v)-7 TRANS Demand'!K321+'FR-16(7)(v)-8 TRANS Energy'!K321+'FR-16(7)(v)-9 TRANS Cust'!K321+'FR-16(7)(v)-11 DIST Demand'!K321+'FR-16(7)(v)-12 DIST Energy'!K321+'FR-16(7)(v)-13 DIST Cust'!K321-'FR-16(7)(v)-14 TOTAL CLASS'!K321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L321+'FR-16(7)(v)-4 PROD Energy'!L321+'FR-16(7)(v)-5 PROD Cust'!L321+'FR-16(7)(v)-7 TRANS Demand'!L321+'FR-16(7)(v)-8 TRANS Energy'!L321+'FR-16(7)(v)-9 TRANS Cust'!L321+'FR-16(7)(v)-11 DIST Demand'!L321+'FR-16(7)(v)-12 DIST Energy'!L321+'FR-16(7)(v)-13 DIST Cust'!L321-'FR-16(7)(v)-14 TOTAL CLASS'!L321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M321+'FR-16(7)(v)-4 PROD Energy'!M321+'FR-16(7)(v)-5 PROD Cust'!M321+'FR-16(7)(v)-7 TRANS Demand'!M321+'FR-16(7)(v)-8 TRANS Energy'!M321+'FR-16(7)(v)-9 TRANS Cust'!M321+'FR-16(7)(v)-11 DIST Demand'!M321+'FR-16(7)(v)-12 DIST Energy'!M321+'FR-16(7)(v)-13 DIST Cust'!M321-'FR-16(7)(v)-14 TOTAL CLASS'!M321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N321+'FR-16(7)(v)-4 PROD Energy'!N321+'FR-16(7)(v)-5 PROD Cust'!N321+'FR-16(7)(v)-7 TRANS Demand'!N321+'FR-16(7)(v)-8 TRANS Energy'!N321+'FR-16(7)(v)-9 TRANS Cust'!N321+'FR-16(7)(v)-11 DIST Demand'!N321+'FR-16(7)(v)-12 DIST Energy'!N321+'FR-16(7)(v)-13 DIST Cust'!N321-'FR-16(7)(v)-14 TOTAL CLASS'!N321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O321+'FR-16(7)(v)-4 PROD Energy'!O321+'FR-16(7)(v)-5 PROD Cust'!O321+'FR-16(7)(v)-7 TRANS Demand'!O321+'FR-16(7)(v)-8 TRANS Energy'!O321+'FR-16(7)(v)-9 TRANS Cust'!O321+'FR-16(7)(v)-11 DIST Demand'!O321+'FR-16(7)(v)-12 DIST Energy'!O321+'FR-16(7)(v)-13 DIST Cust'!O321-'FR-16(7)(v)-14 TOTAL CLASS'!O321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P321+'FR-16(7)(v)-4 PROD Energy'!P321+'FR-16(7)(v)-5 PROD Cust'!P321+'FR-16(7)(v)-7 TRANS Demand'!P321+'FR-16(7)(v)-8 TRANS Energy'!P321+'FR-16(7)(v)-9 TRANS Cust'!P321+'FR-16(7)(v)-11 DIST Demand'!P321+'FR-16(7)(v)-12 DIST Energy'!P321+'FR-16(7)(v)-13 DIST Cust'!P321-'FR-16(7)(v)-14 TOTAL CLASS'!P321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q321+'FR-16(7)(v)-4 PROD Energy'!Q321+'FR-16(7)(v)-5 PROD Cust'!Q321+'FR-16(7)(v)-7 TRANS Demand'!Q321+'FR-16(7)(v)-8 TRANS Energy'!Q321+'FR-16(7)(v)-9 TRANS Cust'!Q321+'FR-16(7)(v)-11 DIST Demand'!Q321+'FR-16(7)(v)-12 DIST Energy'!Q321+'FR-16(7)(v)-13 DIST Cust'!Q321-'FR-16(7)(v)-14 TOTAL CLASS'!Q321","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":0},{"$f":"SUM(G317:G321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":0},{"$f":"G322+G315+G301","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F338+'FR-16(7)(v)-4 PROD Energy'!F338+'FR-16(7)(v)-5 PROD Cust'!F338+'FR-16(7)(v)-7 TRANS Demand'!F338+'FR-16(7)(v)-8 TRANS Energy'!F338+'FR-16(7)(v)-9 TRANS Cust'!F338+'FR-16(7)(v)-11 DIST Demand'!F338+'FR-16(7)(v)-12 DIST Energy'!F338+'FR-16(7)(v)-13 DIST Cust'!F338-'FR-16(7)(v)-14 TOTAL CLASS'!F338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G338+'FR-16(7)(v)-4 PROD Energy'!G338+'FR-16(7)(v)-5 PROD Cust'!G338+'FR-16(7)(v)-7 TRANS Demand'!G338+'FR-16(7)(v)-8 TRANS Energy'!G338+'FR-16(7)(v)-9 TRANS Cust'!G338+'FR-16(7)(v)-11 DIST Demand'!G338+'FR-16(7)(v)-12 DIST Energy'!G338+'FR-16(7)(v)-13 DIST Cust'!G338-'FR-16(7)(v)-14 TOTAL CLASS'!G338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H338+'FR-16(7)(v)-4 PROD Energy'!H338+'FR-16(7)(v)-5 PROD Cust'!H338+'FR-16(7)(v)-7 TRANS Demand'!H338+'FR-16(7)(v)-8 TRANS Energy'!H338+'FR-16(7)(v)-9 TRANS Cust'!H338+'FR-16(7)(v)-11 DIST Demand'!H338+'FR-16(7)(v)-12 DIST Energy'!H338+'FR-16(7)(v)-13 DIST Cust'!H338-'FR-16(7)(v)-14 TOTAL CLASS'!H338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I338+'FR-16(7)(v)-4 PROD Energy'!I338+'FR-16(7)(v)-5 PROD Cust'!I338+'FR-16(7)(v)-7 TRANS Demand'!I338+'FR-16(7)(v)-8 TRANS Energy'!I338+'FR-16(7)(v)-9 TRANS Cust'!I338+'FR-16(7)(v)-11 DIST Demand'!I338+'FR-16(7)(v)-12 DIST Energy'!I338+'FR-16(7)(v)-13 DIST Cust'!I338-'FR-16(7)(v)-14 TOTAL CLASS'!I338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J338+'FR-16(7)(v)-4 PROD Energy'!J338+'FR-16(7)(v)-5 PROD Cust'!J338+'FR-16(7)(v)-7 TRANS Demand'!J338+'FR-16(7)(v)-8 TRANS Energy'!J338+'FR-16(7)(v)-9 TRANS Cust'!J338+'FR-16(7)(v)-11 DIST Demand'!J338+'FR-16(7)(v)-12 DIST Energy'!J338+'FR-16(7)(v)-13 DIST Cust'!J338-'FR-16(7)(v)-14 TOTAL CLASS'!J338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K338+'FR-16(7)(v)-4 PROD Energy'!K338+'FR-16(7)(v)-5 PROD Cust'!K338+'FR-16(7)(v)-7 TRANS Demand'!K338+'FR-16(7)(v)-8 TRANS Energy'!K338+'FR-16(7)(v)-9 TRANS Cust'!K338+'FR-16(7)(v)-11 DIST Demand'!K338+'FR-16(7)(v)-12 DIST Energy'!K338+'FR-16(7)(v)-13 DIST Cust'!K338-'FR-16(7)(v)-14 TOTAL CLASS'!K338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L338+'FR-16(7)(v)-4 PROD Energy'!L338+'FR-16(7)(v)-5 PROD Cust'!L338+'FR-16(7)(v)-7 TRANS Demand'!L338+'FR-16(7)(v)-8 TRANS Energy'!L338+'FR-16(7)(v)-9 TRANS Cust'!L338+'FR-16(7)(v)-11 DIST Demand'!L338+'FR-16(7)(v)-12 DIST Energy'!L338+'FR-16(7)(v)-13 DIST Cust'!L338-'FR-16(7)(v)-14 TOTAL CLASS'!L338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M338+'FR-16(7)(v)-4 PROD Energy'!M338+'FR-16(7)(v)-5 PROD Cust'!M338+'FR-16(7)(v)-7 TRANS Demand'!M338+'FR-16(7)(v)-8 TRANS Energy'!M338+'FR-16(7)(v)-9 TRANS Cust'!M338+'FR-16(7)(v)-11 DIST Demand'!M338+'FR-16(7)(v)-12 DIST Energy'!M338+'FR-16(7)(v)-13 DIST Cust'!M338-'FR-16(7)(v)-14 TOTAL CLASS'!M338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N338+'FR-16(7)(v)-4 PROD Energy'!N338+'FR-16(7)(v)-5 PROD Cust'!N338+'FR-16(7)(v)-7 TRANS Demand'!N338+'FR-16(7)(v)-8 TRANS Energy'!N338+'FR-16(7)(v)-9 TRANS Cust'!N338+'FR-16(7)(v)-11 DIST Demand'!N338+'FR-16(7)(v)-12 DIST Energy'!N338+'FR-16(7)(v)-13 DIST Cust'!N338-'FR-16(7)(v)-14 TOTAL CLASS'!N338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O338+'FR-16(7)(v)-4 PROD Energy'!O338+'FR-16(7)(v)-5 PROD Cust'!O338+'FR-16(7)(v)-7 TRANS Demand'!O338+'FR-16(7)(v)-8 TRANS Energy'!O338+'FR-16(7)(v)-9 TRANS Cust'!O338+'FR-16(7)(v)-11 DIST Demand'!O338+'FR-16(7)(v)-12 DIST Energy'!O338+'FR-16(7)(v)-13 DIST Cust'!O338-'FR-16(7)(v)-14 TOTAL CLASS'!O338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P338+'FR-16(7)(v)-4 PROD Energy'!P338+'FR-16(7)(v)-5 PROD Cust'!P338+'FR-16(7)(v)-7 TRANS Demand'!P338+'FR-16(7)(v)-8 TRANS Energy'!P338+'FR-16(7)(v)-9 TRANS Cust'!P338+'FR-16(7)(v)-11 DIST Demand'!P338+'FR-16(7)(v)-12 DIST Energy'!P338+'FR-16(7)(v)-13 DIST Cust'!P338-'FR-16(7)(v)-14 TOTAL CLASS'!P338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q338+'FR-16(7)(v)-4 PROD Energy'!Q338+'FR-16(7)(v)-5 PROD Cust'!Q338+'FR-16(7)(v)-7 TRANS Demand'!Q338+'FR-16(7)(v)-8 TRANS Energy'!Q338+'FR-16(7)(v)-9 TRANS Cust'!Q338+'FR-16(7)(v)-11 DIST Demand'!Q338+'FR-16(7)(v)-12 DIST Energy'!Q338+'FR-16(7)(v)-13 DIST Cust'!Q338-'FR-16(7)(v)-14 TOTAL CLASS'!Q338","v":0},{"$f":"SUM(G338:Q338)","v":0},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F339+'FR-16(7)(v)-4 PROD Energy'!F339+'FR-16(7)(v)-5 PROD Cust'!F339+'FR-16(7)(v)-7 TRANS Demand'!F339+'FR-16(7)(v)-8 TRANS Energy'!F339+'FR-16(7)(v)-9 TRANS Cust'!F339+'FR-16(7)(v)-11 DIST Demand'!F339+'FR-16(7)(v)-12 DIST Energy'!F339+'FR-16(7)(v)-13 DIST Cust'!F339-'FR-16(7)(v)-14 TOTAL CLASS'!F339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G339+'FR-16(7)(v)-4 PROD Energy'!G339+'FR-16(7)(v)-5 PROD Cust'!G339+'FR-16(7)(v)-7 TRANS Demand'!G339+'FR-16(7)(v)-8 TRANS Energy'!G339+'FR-16(7)(v)-9 TRANS Cust'!G339+'FR-16(7)(v)-11 DIST Demand'!G339+'FR-16(7)(v)-12 DIST Energy'!G339+'FR-16(7)(v)-13 DIST Cust'!G339-'FR-16(7)(v)-14 TOTAL CLASS'!G339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H339+'FR-16(7)(v)-4 PROD Energy'!H339+'FR-16(7)(v)-5 PROD Cust'!H339+'FR-16(7)(v)-7 TRANS Demand'!H339+'FR-16(7)(v)-8 TRANS Energy'!H339+'FR-16(7)(v)-9 TRANS Cust'!H339+'FR-16(7)(v)-11 DIST Demand'!H339+'FR-16(7)(v)-12 DIST Energy'!H339+'FR-16(7)(v)-13 DIST Cust'!H339-'FR-16(7)(v)-14 TOTAL CLASS'!H339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I339+'FR-16(7)(v)-4 PROD Energy'!I339+'FR-16(7)(v)-5 PROD Cust'!I339+'FR-16(7)(v)-7 TRANS Demand'!I339+'FR-16(7)(v)-8 TRANS Energy'!I339+'FR-16(7)(v)-9 TRANS Cust'!I339+'FR-16(7)(v)-11 DIST Demand'!I339+'FR-16(7)(v)-12 DIST Energy'!I339+'FR-16(7)(v)-13 DIST Cust'!I339-'FR-16(7)(v)-14 TOTAL CLASS'!I339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J339+'FR-16(7)(v)-4 PROD Energy'!J339+'FR-16(7)(v)-5 PROD Cust'!J339+'FR-16(7)(v)-7 TRANS Demand'!J339+'FR-16(7)(v)-8 TRANS Energy'!J339+'FR-16(7)(v)-9 TRANS Cust'!J339+'FR-16(7)(v)-11 DIST Demand'!J339+'FR-16(7)(v)-12 DIST Energy'!J339+'FR-16(7)(v)-13 DIST Cust'!J339-'FR-16(7)(v)-14 TOTAL CLASS'!J339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K339+'FR-16(7)(v)-4 PROD Energy'!K339+'FR-16(7)(v)-5 PROD Cust'!K339+'FR-16(7)(v)-7 TRANS Demand'!K339+'FR-16(7)(v)-8 TRANS Energy'!K339+'FR-16(7)(v)-9 TRANS Cust'!K339+'FR-16(7)(v)-11 DIST Demand'!K339+'FR-16(7)(v)-12 DIST Energy'!K339+'FR-16(7)(v)-13 DIST Cust'!K339-'FR-16(7)(v)-14 TOTAL CLASS'!K339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L339+'FR-16(7)(v)-4 PROD Energy'!L339+'FR-16(7)(v)-5 PROD Cust'!L339+'FR-16(7)(v)-7 TRANS Demand'!L339+'FR-16(7)(v)-8 TRANS Energy'!L339+'FR-16(7)(v)-9 TRANS Cust'!L339+'FR-16(7)(v)-11 DIST Demand'!L339+'FR-16(7)(v)-12 DIST Energy'!L339+'FR-16(7)(v)-13 DIST Cust'!L339-'FR-16(7)(v)-14 TOTAL CLASS'!L339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M339+'FR-16(7)(v)-4 PROD Energy'!M339+'FR-16(7)(v)-5 PROD Cust'!M339+'FR-16(7)(v)-7 TRANS Demand'!M339+'FR-16(7)(v)-8 TRANS Energy'!M339+'FR-16(7)(v)-9 TRANS Cust'!M339+'FR-16(7)(v)-11 DIST Demand'!M339+'FR-16(7)(v)-12 DIST Energy'!M339+'FR-16(7)(v)-13 DIST Cust'!M339-'FR-16(7)(v)-14 TOTAL CLASS'!M339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N339+'FR-16(7)(v)-4 PROD Energy'!N339+'FR-16(7)(v)-5 PROD Cust'!N339+'FR-16(7)(v)-7 TRANS Demand'!N339+'FR-16(7)(v)-8 TRANS Energy'!N339+'FR-16(7)(v)-9 TRANS Cust'!N339+'FR-16(7)(v)-11 DIST Demand'!N339+'FR-16(7)(v)-12 DIST Energy'!N339+'FR-16(7)(v)-13 DIST Cust'!N339-'FR-16(7)(v)-14 TOTAL CLASS'!N339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O339+'FR-16(7)(v)-4 PROD Energy'!O339+'FR-16(7)(v)-5 PROD Cust'!O339+'FR-16(7)(v)-7 TRANS Demand'!O339+'FR-16(7)(v)-8 TRANS Energy'!O339+'FR-16(7)(v)-9 TRANS Cust'!O339+'FR-16(7)(v)-11 DIST Demand'!O339+'FR-16(7)(v)-12 DIST Energy'!O339+'FR-16(7)(v)-13 DIST Cust'!O339-'FR-16(7)(v)-14 TOTAL CLASS'!O339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P339+'FR-16(7)(v)-4 PROD Energy'!P339+'FR-16(7)(v)-5 PROD Cust'!P339+'FR-16(7)(v)-7 TRANS Demand'!P339+'FR-16(7)(v)-8 TRANS Energy'!P339+'FR-16(7)(v)-9 TRANS Cust'!P339+'FR-16(7)(v)-11 DIST Demand'!P339+'FR-16(7)(v)-12 DIST Energy'!P339+'FR-16(7)(v)-13 DIST Cust'!P339-'FR-16(7)(v)-14 TOTAL CLASS'!P339","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q339+'FR-16(7)(v)-4 PROD Energy'!Q339+'FR-16(7)(v)-5 PROD Cust'!Q339+'FR-16(7)(v)-7 TRANS Demand'!Q339+'FR-16(7)(v)-8 TRANS Energy'!Q339+'FR-16(7)(v)-9 TRANS Cust'!Q339+'FR-16(7)(v)-11 DIST Demand'!Q339+'FR-16(7)(v)-12 DIST Energy'!Q339+'FR-16(7)(v)-13 DIST Cust'!Q339-'FR-16(7)(v)-14 TOTAL CLASS'!Q339","v":0},0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F340+'FR-16(7)(v)-4 PROD Energy'!F340+'FR-16(7)(v)-5 PROD Cust'!F340+'FR-16(7)(v)-7 TRANS Demand'!F340+'FR-16(7)(v)-8 TRANS Energy'!F340+'FR-16(7)(v)-9 TRANS Cust'!F340+'FR-16(7)(v)-11 DIST Demand'!F340+'FR-16(7)(v)-12 DIST Energy'!F340+'FR-16(7)(v)-13 DIST Cust'!F340-'FR-16(7)(v)-14 TOTAL CLASS'!F340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G340+'FR-16(7)(v)-4 PROD Energy'!G340+'FR-16(7)(v)-5 PROD Cust'!G340+'FR-16(7)(v)-7 TRANS Demand'!G340+'FR-16(7)(v)-8 TRANS Energy'!G340+'FR-16(7)(v)-9 TRANS Cust'!G340+'FR-16(7)(v)-11 DIST Demand'!G340+'FR-16(7)(v)-12 DIST Energy'!G340+'FR-16(7)(v)-13 DIST Cust'!G340-'FR-16(7)(v)-14 TOTAL CLASS'!G340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H340+'FR-16(7)(v)-4 PROD Energy'!H340+'FR-16(7)(v)-5 PROD Cust'!H340+'FR-16(7)(v)-7 TRANS Demand'!H340+'FR-16(7)(v)-8 TRANS Energy'!H340+'FR-16(7)(v)-9 TRANS Cust'!H340+'FR-16(7)(v)-11 DIST Demand'!H340+'FR-16(7)(v)-12 DIST Energy'!H340+'FR-16(7)(v)-13 DIST Cust'!H340-'FR-16(7)(v)-14 TOTAL CLASS'!H340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I340+'FR-16(7)(v)-4 PROD Energy'!I340+'FR-16(7)(v)-5 PROD Cust'!I340+'FR-16(7)(v)-7 TRANS Demand'!I340+'FR-16(7)(v)-8 TRANS Energy'!I340+'FR-16(7)(v)-9 TRANS Cust'!I340+'FR-16(7)(v)-11 DIST Demand'!I340+'FR-16(7)(v)-12 DIST Energy'!I340+'FR-16(7)(v)-13 DIST Cust'!I340-'FR-16(7)(v)-14 TOTAL CLASS'!I340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J340+'FR-16(7)(v)-4 PROD Energy'!J340+'FR-16(7)(v)-5 PROD Cust'!J340+'FR-16(7)(v)-7 TRANS Demand'!J340+'FR-16(7)(v)-8 TRANS Energy'!J340+'FR-16(7)(v)-9 TRANS Cust'!J340+'FR-16(7)(v)-11 DIST Demand'!J340+'FR-16(7)(v)-12 DIST Energy'!J340+'FR-16(7)(v)-13 DIST Cust'!J340-'FR-16(7)(v)-14 TOTAL CLASS'!J340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K340+'FR-16(7)(v)-4 PROD Energy'!K340+'FR-16(7)(v)-5 PROD Cust'!K340+'FR-16(7)(v)-7 TRANS Demand'!K340+'FR-16(7)(v)-8 TRANS Energy'!K340+'FR-16(7)(v)-9 TRANS Cust'!K340+'FR-16(7)(v)-11 DIST Demand'!K340+'FR-16(7)(v)-12 DIST Energy'!K340+'FR-16(7)(v)-13 DIST Cust'!K340-'FR-16(7)(v)-14 TOTAL CLASS'!K340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L340+'FR-16(7)(v)-4 PROD Energy'!L340+'FR-16(7)(v)-5 PROD Cust'!L340+'FR-16(7)(v)-7 TRANS Demand'!L340+'FR-16(7)(v)-8 TRANS Energy'!L340+'FR-16(7)(v)-9 TRANS Cust'!L340+'FR-16(7)(v)-11 DIST Demand'!L340+'FR-16(7)(v)-12 DIST Energy'!L340+'FR-16(7)(v)-13 DIST Cust'!L340-'FR-16(7)(v)-14 TOTAL CLASS'!L340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M340+'FR-16(7)(v)-4 PROD Energy'!M340+'FR-16(7)(v)-5 PROD Cust'!M340+'FR-16(7)(v)-7 TRANS Demand'!M340+'FR-16(7)(v)-8 TRANS Energy'!M340+'FR-16(7)(v)-9 TRANS Cust'!M340+'FR-16(7)(v)-11 DIST Demand'!M340+'FR-16(7)(v)-12 DIST Energy'!M340+'FR-16(7)(v)-13 DIST Cust'!M340-'FR-16(7)(v)-14 TOTAL CLASS'!M340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N340+'FR-16(7)(v)-4 PROD Energy'!N340+'FR-16(7)(v)-5 PROD Cust'!N340+'FR-16(7)(v)-7 TRANS Demand'!N340+'FR-16(7)(v)-8 TRANS Energy'!N340+'FR-16(7)(v)-9 TRANS Cust'!N340+'FR-16(7)(v)-11 DIST Demand'!N340+'FR-16(7)(v)-12 DIST Energy'!N340+'FR-16(7)(v)-13 DIST Cust'!N340-'FR-16(7)(v)-14 TOTAL CLASS'!N340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O340+'FR-16(7)(v)-4 PROD Energy'!O340+'FR-16(7)(v)-5 PROD Cust'!O340+'FR-16(7)(v)-7 TRANS Demand'!O340+'FR-16(7)(v)-8 TRANS Energy'!O340+'FR-16(7)(v)-9 TRANS Cust'!O340+'FR-16(7)(v)-11 DIST Demand'!O340+'FR-16(7)(v)-12 DIST Energy'!O340+'FR-16(7)(v)-13 DIST Cust'!O340-'FR-16(7)(v)-14 TOTAL CLASS'!O340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P340+'FR-16(7)(v)-4 PROD Energy'!P340+'FR-16(7)(v)-5 PROD Cust'!P340+'FR-16(7)(v)-7 TRANS Demand'!P340+'FR-16(7)(v)-8 TRANS Energy'!P340+'FR-16(7)(v)-9 TRANS Cust'!P340+'FR-16(7)(v)-11 DIST Demand'!P340+'FR-16(7)(v)-12 DIST Energy'!P340+'FR-16(7)(v)-13 DIST Cust'!P340-'FR-16(7)(v)-14 TOTAL CLASS'!P340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q340+'FR-16(7)(v)-4 PROD Energy'!Q340+'FR-16(7)(v)-5 PROD Cust'!Q340+'FR-16(7)(v)-7 TRANS Demand'!Q340+'FR-16(7)(v)-8 TRANS Energy'!Q340+'FR-16(7)(v)-9 TRANS Cust'!Q340+'FR-16(7)(v)-11 DIST Demand'!Q340+'FR-16(7)(v)-12 DIST Energy'!Q340+'FR-16(7)(v)-13 DIST Cust'!Q340-'FR-16(7)(v)-14 TOTAL CLASS'!Q340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F341+'FR-16(7)(v)-4 PROD Energy'!F341+'FR-16(7)(v)-5 PROD Cust'!F341+'FR-16(7)(v)-7 TRANS Demand'!F341+'FR-16(7)(v)-8 TRANS Energy'!F341+'FR-16(7)(v)-9 TRANS Cust'!F341+'FR-16(7)(v)-11 DIST Demand'!F341+'FR-16(7)(v)-12 DIST Energy'!F341+'FR-16(7)(v)-13 DIST Cust'!F341-'FR-16(7)(v)-14 TOTAL CLASS'!F341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G341+'FR-16(7)(v)-4 PROD Energy'!G341+'FR-16(7)(v)-5 PROD Cust'!G341+'FR-16(7)(v)-7 TRANS Demand'!G341+'FR-16(7)(v)-8 TRANS Energy'!G341+'FR-16(7)(v)-9 TRANS Cust'!G341+'FR-16(7)(v)-11 DIST Demand'!G341+'FR-16(7)(v)-12 DIST Energy'!G341+'FR-16(7)(v)-13 DIST Cust'!G341-'FR-16(7)(v)-14 TOTAL CLASS'!G341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H341+'FR-16(7)(v)-4 PROD Energy'!H341+'FR-16(7)(v)-5 PROD Cust'!H341+'FR-16(7)(v)-7 TRANS Demand'!H341+'FR-16(7)(v)-8 TRANS Energy'!H341+'FR-16(7)(v)-9 TRANS Cust'!H341+'FR-16(7)(v)-11 DIST Demand'!H341+'FR-16(7)(v)-12 DIST Energy'!H341+'FR-16(7)(v)-13 DIST Cust'!H341-'FR-16(7)(v)-14 TOTAL CLASS'!H341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I341+'FR-16(7)(v)-4 PROD Energy'!I341+'FR-16(7)(v)-5 PROD Cust'!I341+'FR-16(7)(v)-7 TRANS Demand'!I341+'FR-16(7)(v)-8 TRANS Energy'!I341+'FR-16(7)(v)-9 TRANS Cust'!I341+'FR-16(7)(v)-11 DIST Demand'!I341+'FR-16(7)(v)-12 DIST Energy'!I341+'FR-16(7)(v)-13 DIST Cust'!I341-'FR-16(7)(v)-14 TOTAL CLASS'!I341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J341+'FR-16(7)(v)-4 PROD Energy'!J341+'FR-16(7)(v)-5 PROD Cust'!J341+'FR-16(7)(v)-7 TRANS Demand'!J341+'FR-16(7)(v)-8 TRANS Energy'!J341+'FR-16(7)(v)-9 TRANS Cust'!J341+'FR-16(7)(v)-11 DIST Demand'!J341+'FR-16(7)(v)-12 DIST Energy'!J341+'FR-16(7)(v)-13 DIST Cust'!J341-'FR-16(7)(v)-14 TOTAL CLASS'!J341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K341+'FR-16(7)(v)-4 PROD Energy'!K341+'FR-16(7)(v)-5 PROD Cust'!K341+'FR-16(7)(v)-7 TRANS Demand'!K341+'FR-16(7)(v)-8 TRANS Energy'!K341+'FR-16(7)(v)-9 TRANS Cust'!K341+'FR-16(7)(v)-11 DIST Demand'!K341+'FR-16(7)(v)-12 DIST Energy'!K341+'FR-16(7)(v)-13 DIST Cust'!K341-'FR-16(7)(v)-14 TOTAL CLASS'!K341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L341+'FR-16(7)(v)-4 PROD Energy'!L341+'FR-16(7)(v)-5 PROD Cust'!L341+'FR-16(7)(v)-7 TRANS Demand'!L341+'FR-16(7)(v)-8 TRANS Energy'!L341+'FR-16(7)(v)-9 TRANS Cust'!L341+'FR-16(7)(v)-11 DIST Demand'!L341+'FR-16(7)(v)-12 DIST Energy'!L341+'FR-16(7)(v)-13 DIST Cust'!L341-'FR-16(7)(v)-14 TOTAL CLASS'!L341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M341+'FR-16(7)(v)-4 PROD Energy'!M341+'FR-16(7)(v)-5 PROD Cust'!M341+'FR-16(7)(v)-7 TRANS Demand'!M341+'FR-16(7)(v)-8 TRANS Energy'!M341+'FR-16(7)(v)-9 TRANS Cust'!M341+'FR-16(7)(v)-11 DIST Demand'!M341+'FR-16(7)(v)-12 DIST Energy'!M341+'FR-16(7)(v)-13 DIST Cust'!M341-'FR-16(7)(v)-14 TOTAL CLASS'!M341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N341+'FR-16(7)(v)-4 PROD Energy'!N341+'FR-16(7)(v)-5 PROD Cust'!N341+'FR-16(7)(v)-7 TRANS Demand'!N341+'FR-16(7)(v)-8 TRANS Energy'!N341+'FR-16(7)(v)-9 TRANS Cust'!N341+'FR-16(7)(v)-11 DIST Demand'!N341+'FR-16(7)(v)-12 DIST Energy'!N341+'FR-16(7)(v)-13 DIST Cust'!N341-'FR-16(7)(v)-14 TOTAL CLASS'!N341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O341+'FR-16(7)(v)-4 PROD Energy'!O341+'FR-16(7)(v)-5 PROD Cust'!O341+'FR-16(7)(v)-7 TRANS Demand'!O341+'FR-16(7)(v)-8 TRANS Energy'!O341+'FR-16(7)(v)-9 TRANS Cust'!O341+'FR-16(7)(v)-11 DIST Demand'!O341+'FR-16(7)(v)-12 DIST Energy'!O341+'FR-16(7)(v)-13 DIST Cust'!O341-'FR-16(7)(v)-14 TOTAL CLASS'!O341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P341+'FR-16(7)(v)-4 PROD Energy'!P341+'FR-16(7)(v)-5 PROD Cust'!P341+'FR-16(7)(v)-7 TRANS Demand'!P341+'FR-16(7)(v)-8 TRANS Energy'!P341+'FR-16(7)(v)-9 TRANS Cust'!P341+'FR-16(7)(v)-11 DIST Demand'!P341+'FR-16(7)(v)-12 DIST Energy'!P341+'FR-16(7)(v)-13 DIST Cust'!P341-'FR-16(7)(v)-14 TOTAL CLASS'!P341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q341+'FR-16(7)(v)-4 PROD Energy'!Q341+'FR-16(7)(v)-5 PROD Cust'!Q341+'FR-16(7)(v)-7 TRANS Demand'!Q341+'FR-16(7)(v)-8 TRANS Energy'!Q341+'FR-16(7)(v)-9 TRANS Cust'!Q341+'FR-16(7)(v)-11 DIST Demand'!Q341+'FR-16(7)(v)-12 DIST Energy'!Q341+'FR-16(7)(v)-13 DIST Cust'!Q341-'FR-16(7)(v)-14 TOTAL CLASS'!Q341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F342+'FR-16(7)(v)-4 PROD Energy'!F342+'FR-16(7)(v)-5 PROD Cust'!F342+'FR-16(7)(v)-7 TRANS Demand'!F342+'FR-16(7)(v)-8 TRANS Energy'!F342+'FR-16(7)(v)-9 TRANS Cust'!F342+'FR-16(7)(v)-11 DIST Demand'!F342+'FR-16(7)(v)-12 DIST Energy'!F342+'FR-16(7)(v)-13 DIST Cust'!F342-'FR-16(7)(v)-14 TOTAL CLASS'!F342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G342+'FR-16(7)(v)-4 PROD Energy'!G342+'FR-16(7)(v)-5 PROD Cust'!G342+'FR-16(7)(v)-7 TRANS Demand'!G342+'FR-16(7)(v)-8 TRANS Energy'!G342+'FR-16(7)(v)-9 TRANS Cust'!G342+'FR-16(7)(v)-11 DIST Demand'!G342+'FR-16(7)(v)-12 DIST Energy'!G342+'FR-16(7)(v)-13 DIST Cust'!G342-'FR-16(7)(v)-14 TOTAL CLASS'!G342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H342+'FR-16(7)(v)-4 PROD Energy'!H342+'FR-16(7)(v)-5 PROD Cust'!H342+'FR-16(7)(v)-7 TRANS Demand'!H342+'FR-16(7)(v)-8 TRANS Energy'!H342+'FR-16(7)(v)-9 TRANS Cust'!H342+'FR-16(7)(v)-11 DIST Demand'!H342+'FR-16(7)(v)-12 DIST Energy'!H342+'FR-16(7)(v)-13 DIST Cust'!H342-'FR-16(7)(v)-14 TOTAL CLASS'!H342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I342+'FR-16(7)(v)-4 PROD Energy'!I342+'FR-16(7)(v)-5 PROD Cust'!I342+'FR-16(7)(v)-7 TRANS Demand'!I342+'FR-16(7)(v)-8 TRANS Energy'!I342+'FR-16(7)(v)-9 TRANS Cust'!I342+'FR-16(7)(v)-11 DIST Demand'!I342+'FR-16(7)(v)-12 DIST Energy'!I342+'FR-16(7)(v)-13 DIST Cust'!I342-'FR-16(7)(v)-14 TOTAL CLASS'!I342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J342+'FR-16(7)(v)-4 PROD Energy'!J342+'FR-16(7)(v)-5 PROD Cust'!J342+'FR-16(7)(v)-7 TRANS Demand'!J342+'FR-16(7)(v)-8 TRANS Energy'!J342+'FR-16(7)(v)-9 TRANS Cust'!J342+'FR-16(7)(v)-11 DIST Demand'!J342+'FR-16(7)(v)-12 DIST Energy'!J342+'FR-16(7)(v)-13 DIST Cust'!J342-'FR-16(7)(v)-14 TOTAL CLASS'!J342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K342+'FR-16(7)(v)-4 PROD Energy'!K342+'FR-16(7)(v)-5 PROD Cust'!K342+'FR-16(7)(v)-7 TRANS Demand'!K342+'FR-16(7)(v)-8 TRANS Energy'!K342+'FR-16(7)(v)-9 TRANS Cust'!K342+'FR-16(7)(v)-11 DIST Demand'!K342+'FR-16(7)(v)-12 DIST Energy'!K342+'FR-16(7)(v)-13 DIST Cust'!K342-'FR-16(7)(v)-14 TOTAL CLASS'!K342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L342+'FR-16(7)(v)-4 PROD Energy'!L342+'FR-16(7)(v)-5 PROD Cust'!L342+'FR-16(7)(v)-7 TRANS Demand'!L342+'FR-16(7)(v)-8 TRANS Energy'!L342+'FR-16(7)(v)-9 TRANS Cust'!L342+'FR-16(7)(v)-11 DIST Demand'!L342+'FR-16(7)(v)-12 DIST Energy'!L342+'FR-16(7)(v)-13 DIST Cust'!L342-'FR-16(7)(v)-14 TOTAL CLASS'!L342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M342+'FR-16(7)(v)-4 PROD Energy'!M342+'FR-16(7)(v)-5 PROD Cust'!M342+'FR-16(7)(v)-7 TRANS Demand'!M342+'FR-16(7)(v)-8 TRANS Energy'!M342+'FR-16(7)(v)-9 TRANS Cust'!M342+'FR-16(7)(v)-11 DIST Demand'!M342+'FR-16(7)(v)-12 DIST Energy'!M342+'FR-16(7)(v)-13 DIST Cust'!M342-'FR-16(7)(v)-14 TOTAL CLASS'!M342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N342+'FR-16(7)(v)-4 PROD Energy'!N342+'FR-16(7)(v)-5 PROD Cust'!N342+'FR-16(7)(v)-7 TRANS Demand'!N342+'FR-16(7)(v)-8 TRANS Energy'!N342+'FR-16(7)(v)-9 TRANS Cust'!N342+'FR-16(7)(v)-11 DIST Demand'!N342+'FR-16(7)(v)-12 DIST Energy'!N342+'FR-16(7)(v)-13 DIST Cust'!N342-'FR-16(7)(v)-14 TOTAL CLASS'!N342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O342+'FR-16(7)(v)-4 PROD Energy'!O342+'FR-16(7)(v)-5 PROD Cust'!O342+'FR-16(7)(v)-7 TRANS Demand'!O342+'FR-16(7)(v)-8 TRANS Energy'!O342+'FR-16(7)(v)-9 TRANS Cust'!O342+'FR-16(7)(v)-11 DIST Demand'!O342+'FR-16(7)(v)-12 DIST Energy'!O342+'FR-16(7)(v)-13 DIST Cust'!O342-'FR-16(7)(v)-14 TOTAL CLASS'!O342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P342+'FR-16(7)(v)-4 PROD Energy'!P342+'FR-16(7)(v)-5 PROD Cust'!P342+'FR-16(7)(v)-7 TRANS Demand'!P342+'FR-16(7)(v)-8 TRANS Energy'!P342+'FR-16(7)(v)-9 TRANS Cust'!P342+'FR-16(7)(v)-11 DIST Demand'!P342+'FR-16(7)(v)-12 DIST Energy'!P342+'FR-16(7)(v)-13 DIST Cust'!P342-'FR-16(7)(v)-14 TOTAL CLASS'!P342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q342+'FR-16(7)(v)-4 PROD Energy'!Q342+'FR-16(7)(v)-5 PROD Cust'!Q342+'FR-16(7)(v)-7 TRANS Demand'!Q342+'FR-16(7)(v)-8 TRANS Energy'!Q342+'FR-16(7)(v)-9 TRANS Cust'!Q342+'FR-16(7)(v)-11 DIST Demand'!Q342+'FR-16(7)(v)-12 DIST Energy'!Q342+'FR-16(7)(v)-13 DIST Cust'!Q342-'FR-16(7)(v)-14 TOTAL CLASS'!Q342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F343+'FR-16(7)(v)-4 PROD Energy'!F343+'FR-16(7)(v)-5 PROD Cust'!F343+'FR-16(7)(v)-7 TRANS Demand'!F343+'FR-16(7)(v)-8 TRANS Energy'!F343+'FR-16(7)(v)-9 TRANS Cust'!F343+'FR-16(7)(v)-11 DIST Demand'!F343+'FR-16(7)(v)-12 DIST Energy'!F343+'FR-16(7)(v)-13 DIST Cust'!F343-'FR-16(7)(v)-14 TOTAL CLASS'!F343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G343+'FR-16(7)(v)-4 PROD Energy'!G343+'FR-16(7)(v)-5 PROD Cust'!G343+'FR-16(7)(v)-7 TRANS Demand'!G343+'FR-16(7)(v)-8 TRANS Energy'!G343+'FR-16(7)(v)-9 TRANS Cust'!G343+'FR-16(7)(v)-11 DIST Demand'!G343+'FR-16(7)(v)-12 DIST Energy'!G343+'FR-16(7)(v)-13 DIST Cust'!G343-'FR-16(7)(v)-14 TOTAL CLASS'!G343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H343+'FR-16(7)(v)-4 PROD Energy'!H343+'FR-16(7)(v)-5 PROD Cust'!H343+'FR-16(7)(v)-7 TRANS Demand'!H343+'FR-16(7)(v)-8 TRANS Energy'!H343+'FR-16(7)(v)-9 TRANS Cust'!H343+'FR-16(7)(v)-11 DIST Demand'!H343+'FR-16(7)(v)-12 DIST Energy'!H343+'FR-16(7)(v)-13 DIST Cust'!H343-'FR-16(7)(v)-14 TOTAL CLASS'!H343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I343+'FR-16(7)(v)-4 PROD Energy'!I343+'FR-16(7)(v)-5 PROD Cust'!I343+'FR-16(7)(v)-7 TRANS Demand'!I343+'FR-16(7)(v)-8 TRANS Energy'!I343+'FR-16(7)(v)-9 TRANS Cust'!I343+'FR-16(7)(v)-11 DIST Demand'!I343+'FR-16(7)(v)-12 DIST Energy'!I343+'FR-16(7)(v)-13 DIST Cust'!I343-'FR-16(7)(v)-14 TOTAL CLASS'!I343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J343+'FR-16(7)(v)-4 PROD Energy'!J343+'FR-16(7)(v)-5 PROD Cust'!J343+'FR-16(7)(v)-7 TRANS Demand'!J343+'FR-16(7)(v)-8 TRANS Energy'!J343+'FR-16(7)(v)-9 TRANS Cust'!J343+'FR-16(7)(v)-11 DIST Demand'!J343+'FR-16(7)(v)-12 DIST Energy'!J343+'FR-16(7)(v)-13 DIST Cust'!J343-'FR-16(7)(v)-14 TOTAL CLASS'!J343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K343+'FR-16(7)(v)-4 PROD Energy'!K343+'FR-16(7)(v)-5 PROD Cust'!K343+'FR-16(7)(v)-7 TRANS Demand'!K343+'FR-16(7)(v)-8 TRANS Energy'!K343+'FR-16(7)(v)-9 TRANS Cust'!K343+'FR-16(7)(v)-11 DIST Demand'!K343+'FR-16(7)(v)-12 DIST Energy'!K343+'FR-16(7)(v)-13 DIST Cust'!K343-'FR-16(7)(v)-14 TOTAL CLASS'!K343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L343+'FR-16(7)(v)-4 PROD Energy'!L343+'FR-16(7)(v)-5 PROD Cust'!L343+'FR-16(7)(v)-7 TRANS Demand'!L343+'FR-16(7)(v)-8 TRANS Energy'!L343+'FR-16(7)(v)-9 TRANS Cust'!L343+'FR-16(7)(v)-11 DIST Demand'!L343+'FR-16(7)(v)-12 DIST Energy'!L343+'FR-16(7)(v)-13 DIST Cust'!L343-'FR-16(7)(v)-14 TOTAL CLASS'!L343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M343+'FR-16(7)(v)-4 PROD Energy'!M343+'FR-16(7)(v)-5 PROD Cust'!M343+'FR-16(7)(v)-7 TRANS Demand'!M343+'FR-16(7)(v)-8 TRANS Energy'!M343+'FR-16(7)(v)-9 TRANS Cust'!M343+'FR-16(7)(v)-11 DIST Demand'!M343+'FR-16(7)(v)-12 DIST Energy'!M343+'FR-16(7)(v)-13 DIST Cust'!M343-'FR-16(7)(v)-14 TOTAL CLASS'!M343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N343+'FR-16(7)(v)-4 PROD Energy'!N343+'FR-16(7)(v)-5 PROD Cust'!N343+'FR-16(7)(v)-7 TRANS Demand'!N343+'FR-16(7)(v)-8 TRANS Energy'!N343+'FR-16(7)(v)-9 TRANS Cust'!N343+'FR-16(7)(v)-11 DIST Demand'!N343+'FR-16(7)(v)-12 DIST Energy'!N343+'FR-16(7)(v)-13 DIST Cust'!N343-'FR-16(7)(v)-14 TOTAL CLASS'!N343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O343+'FR-16(7)(v)-4 PROD Energy'!O343+'FR-16(7)(v)-5 PROD Cust'!O343+'FR-16(7)(v)-7 TRANS Demand'!O343+'FR-16(7)(v)-8 TRANS Energy'!O343+'FR-16(7)(v)-9 TRANS Cust'!O343+'FR-16(7)(v)-11 DIST Demand'!O343+'FR-16(7)(v)-12 DIST Energy'!O343+'FR-16(7)(v)-13 DIST Cust'!O343-'FR-16(7)(v)-14 TOTAL CLASS'!O343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P343+'FR-16(7)(v)-4 PROD Energy'!P343+'FR-16(7)(v)-5 PROD Cust'!P343+'FR-16(7)(v)-7 TRANS Demand'!P343+'FR-16(7)(v)-8 TRANS Energy'!P343+'FR-16(7)(v)-9 TRANS Cust'!P343+'FR-16(7)(v)-11 DIST Demand'!P343+'FR-16(7)(v)-12 DIST Energy'!P343+'FR-16(7)(v)-13 DIST Cust'!P343-'FR-16(7)(v)-14 TOTAL CLASS'!P343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q343+'FR-16(7)(v)-4 PROD Energy'!Q343+'FR-16(7)(v)-5 PROD Cust'!Q343+'FR-16(7)(v)-7 TRANS Demand'!Q343+'FR-16(7)(v)-8 TRANS Energy'!Q343+'FR-16(7)(v)-9 TRANS Cust'!Q343+'FR-16(7)(v)-11 DIST Demand'!Q343+'FR-16(7)(v)-12 DIST Energy'!Q343+'FR-16(7)(v)-13 DIST Cust'!Q343-'FR-16(7)(v)-14 TOTAL CLASS'!Q343","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F344+'FR-16(7)(v)-4 PROD Energy'!F344+'FR-16(7)(v)-5 PROD Cust'!F344+'FR-16(7)(v)-7 TRANS Demand'!F344+'FR-16(7)(v)-8 TRANS Energy'!F344+'FR-16(7)(v)-9 TRANS Cust'!F344+'FR-16(7)(v)-11 DIST Demand'!F344+'FR-16(7)(v)-12 DIST Energy'!F344+'FR-16(7)(v)-13 DIST Cust'!F344-'FR-16(7)(v)-14 TOTAL CLASS'!F344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G344+'FR-16(7)(v)-4 PROD Energy'!G344+'FR-16(7)(v)-5 PROD Cust'!G344+'FR-16(7)(v)-7 TRANS Demand'!G344+'FR-16(7)(v)-8 TRANS Energy'!G344+'FR-16(7)(v)-9 TRANS Cust'!G344+'FR-16(7)(v)-11 DIST Demand'!G344+'FR-16(7)(v)-12 DIST Energy'!G344+'FR-16(7)(v)-13 DIST Cust'!G344-'FR-16(7)(v)-14 TOTAL CLASS'!G344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H344+'FR-16(7)(v)-4 PROD Energy'!H344+'FR-16(7)(v)-5 PROD Cust'!H344+'FR-16(7)(v)-7 TRANS Demand'!H344+'FR-16(7)(v)-8 TRANS Energy'!H344+'FR-16(7)(v)-9 TRANS Cust'!H344+'FR-16(7)(v)-11 DIST Demand'!H344+'FR-16(7)(v)-12 DIST Energy'!H344+'FR-16(7)(v)-13 DIST Cust'!H344-'FR-16(7)(v)-14 TOTAL CLASS'!H344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I344+'FR-16(7)(v)-4 PROD Energy'!I344+'FR-16(7)(v)-5 PROD Cust'!I344+'FR-16(7)(v)-7 TRANS Demand'!I344+'FR-16(7)(v)-8 TRANS Energy'!I344+'FR-16(7)(v)-9 TRANS Cust'!I344+'FR-16(7)(v)-11 DIST Demand'!I344+'FR-16(7)(v)-12 DIST Energy'!I344+'FR-16(7)(v)-13 DIST Cust'!I344-'FR-16(7)(v)-14 TOTAL CLASS'!I344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J344+'FR-16(7)(v)-4 PROD Energy'!J344+'FR-16(7)(v)-5 PROD Cust'!J344+'FR-16(7)(v)-7 TRANS Demand'!J344+'FR-16(7)(v)-8 TRANS Energy'!J344+'FR-16(7)(v)-9 TRANS Cust'!J344+'FR-16(7)(v)-11 DIST Demand'!J344+'FR-16(7)(v)-12 DIST Energy'!J344+'FR-16(7)(v)-13 DIST Cust'!J344-'FR-16(7)(v)-14 TOTAL CLASS'!J344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K344+'FR-16(7)(v)-4 PROD Energy'!K344+'FR-16(7)(v)-5 PROD Cust'!K344+'FR-16(7)(v)-7 TRANS Demand'!K344+'FR-16(7)(v)-8 TRANS Energy'!K344+'FR-16(7)(v)-9 TRANS Cust'!K344+'FR-16(7)(v)-11 DIST Demand'!K344+'FR-16(7)(v)-12 DIST Energy'!K344+'FR-16(7)(v)-13 DIST Cust'!K344-'FR-16(7)(v)-14 TOTAL CLASS'!K344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L344+'FR-16(7)(v)-4 PROD Energy'!L344+'FR-16(7)(v)-5 PROD Cust'!L344+'FR-16(7)(v)-7 TRANS Demand'!L344+'FR-16(7)(v)-8 TRANS Energy'!L344+'FR-16(7)(v)-9 TRANS Cust'!L344+'FR-16(7)(v)-11 DIST Demand'!L344+'FR-16(7)(v)-12 DIST Energy'!L344+'FR-16(7)(v)-13 DIST Cust'!L344-'FR-16(7)(v)-14 TOTAL CLASS'!L344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M344+'FR-16(7)(v)-4 PROD Energy'!M344+'FR-16(7)(v)-5 PROD Cust'!M344+'FR-16(7)(v)-7 TRANS Demand'!M344+'FR-16(7)(v)-8 TRANS Energy'!M344+'FR-16(7)(v)-9 TRANS Cust'!M344+'FR-16(7)(v)-11 DIST Demand'!M344+'FR-16(7)(v)-12 DIST Energy'!M344+'FR-16(7)(v)-13 DIST Cust'!M344-'FR-16(7)(v)-14 TOTAL CLASS'!M344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N344+'FR-16(7)(v)-4 PROD Energy'!N344+'FR-16(7)(v)-5 PROD Cust'!N344+'FR-16(7)(v)-7 TRANS Demand'!N344+'FR-16(7)(v)-8 TRANS Energy'!N344+'FR-16(7)(v)-9 TRANS Cust'!N344+'FR-16(7)(v)-11 DIST Demand'!N344+'FR-16(7)(v)-12 DIST Energy'!N344+'FR-16(7)(v)-13 DIST Cust'!N344-'FR-16(7)(v)-14 TOTAL CLASS'!N344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O344+'FR-16(7)(v)-4 PROD Energy'!O344+'FR-16(7)(v)-5 PROD Cust'!O344+'FR-16(7)(v)-7 TRANS Demand'!O344+'FR-16(7)(v)-8 TRANS Energy'!O344+'FR-16(7)(v)-9 TRANS Cust'!O344+'FR-16(7)(v)-11 DIST Demand'!O344+'FR-16(7)(v)-12 DIST Energy'!O344+'FR-16(7)(v)-13 DIST Cust'!O344-'FR-16(7)(v)-14 TOTAL CLASS'!O344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P344+'FR-16(7)(v)-4 PROD Energy'!P344+'FR-16(7)(v)-5 PROD Cust'!P344+'FR-16(7)(v)-7 TRANS Demand'!P344+'FR-16(7)(v)-8 TRANS Energy'!P344+'FR-16(7)(v)-9 TRANS Cust'!P344+'FR-16(7)(v)-11 DIST Demand'!P344+'FR-16(7)(v)-12 DIST Energy'!P344+'FR-16(7)(v)-13 DIST Cust'!P344-'FR-16(7)(v)-14 TOTAL CLASS'!P344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q344+'FR-16(7)(v)-4 PROD Energy'!Q344+'FR-16(7)(v)-5 PROD Cust'!Q344+'FR-16(7)(v)-7 TRANS Demand'!Q344+'FR-16(7)(v)-8 TRANS Energy'!Q344+'FR-16(7)(v)-9 TRANS Cust'!Q344+'FR-16(7)(v)-11 DIST Demand'!Q344+'FR-16(7)(v)-12 DIST Energy'!Q344+'FR-16(7)(v)-13 DIST Cust'!Q344-'FR-16(7)(v)-14 TOTAL CLASS'!Q344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F345+'FR-16(7)(v)-4 PROD Energy'!F345+'FR-16(7)(v)-5 PROD Cust'!F345+'FR-16(7)(v)-7 TRANS Demand'!F345+'FR-16(7)(v)-8 TRANS Energy'!F345+'FR-16(7)(v)-9 TRANS Cust'!F345+'FR-16(7)(v)-11 DIST Demand'!F345+'FR-16(7)(v)-12 DIST Energy'!F345+'FR-16(7)(v)-13 DIST Cust'!F345-'FR-16(7)(v)-14 TOTAL CLASS'!F345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G345+'FR-16(7)(v)-4 PROD Energy'!G345+'FR-16(7)(v)-5 PROD Cust'!G345+'FR-16(7)(v)-7 TRANS Demand'!G345+'FR-16(7)(v)-8 TRANS Energy'!G345+'FR-16(7)(v)-9 TRANS Cust'!G345+'FR-16(7)(v)-11 DIST Demand'!G345+'FR-16(7)(v)-12 DIST Energy'!G345+'FR-16(7)(v)-13 DIST Cust'!G345-'FR-16(7)(v)-14 TOTAL CLASS'!G345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H345+'FR-16(7)(v)-4 PROD Energy'!H345+'FR-16(7)(v)-5 PROD Cust'!H345+'FR-16(7)(v)-7 TRANS Demand'!H345+'FR-16(7)(v)-8 TRANS Energy'!H345+'FR-16(7)(v)-9 TRANS Cust'!H345+'FR-16(7)(v)-11 DIST Demand'!H345+'FR-16(7)(v)-12 DIST Energy'!H345+'FR-16(7)(v)-13 DIST Cust'!H345-'FR-16(7)(v)-14 TOTAL CLASS'!H345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I345+'FR-16(7)(v)-4 PROD Energy'!I345+'FR-16(7)(v)-5 PROD Cust'!I345+'FR-16(7)(v)-7 TRANS Demand'!I345+'FR-16(7)(v)-8 TRANS Energy'!I345+'FR-16(7)(v)-9 TRANS Cust'!I345+'FR-16(7)(v)-11 DIST Demand'!I345+'FR-16(7)(v)-12 DIST Energy'!I345+'FR-16(7)(v)-13 DIST Cust'!I345-'FR-16(7)(v)-14 TOTAL CLASS'!I345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J345+'FR-16(7)(v)-4 PROD Energy'!J345+'FR-16(7)(v)-5 PROD Cust'!J345+'FR-16(7)(v)-7 TRANS Demand'!J345+'FR-16(7)(v)-8 TRANS Energy'!J345+'FR-16(7)(v)-9 TRANS Cust'!J345+'FR-16(7)(v)-11 DIST Demand'!J345+'FR-16(7)(v)-12 DIST Energy'!J345+'FR-16(7)(v)-13 DIST Cust'!J345-'FR-16(7)(v)-14 TOTAL CLASS'!J345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K345+'FR-16(7)(v)-4 PROD Energy'!K345+'FR-16(7)(v)-5 PROD Cust'!K345+'FR-16(7)(v)-7 TRANS Demand'!K345+'FR-16(7)(v)-8 TRANS Energy'!K345+'FR-16(7)(v)-9 TRANS Cust'!K345+'FR-16(7)(v)-11 DIST Demand'!K345+'FR-16(7)(v)-12 DIST Energy'!K345+'FR-16(7)(v)-13 DIST Cust'!K345-'FR-16(7)(v)-14 TOTAL CLASS'!K345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L345+'FR-16(7)(v)-4 PROD Energy'!L345+'FR-16(7)(v)-5 PROD Cust'!L345+'FR-16(7)(v)-7 TRANS Demand'!L345+'FR-16(7)(v)-8 TRANS Energy'!L345+'FR-16(7)(v)-9 TRANS Cust'!L345+'FR-16(7)(v)-11 DIST Demand'!L345+'FR-16(7)(v)-12 DIST Energy'!L345+'FR-16(7)(v)-13 DIST Cust'!L345-'FR-16(7)(v)-14 TOTAL CLASS'!L345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M345+'FR-16(7)(v)-4 PROD Energy'!M345+'FR-16(7)(v)-5 PROD Cust'!M345+'FR-16(7)(v)-7 TRANS Demand'!M345+'FR-16(7)(v)-8 TRANS Energy'!M345+'FR-16(7)(v)-9 TRANS Cust'!M345+'FR-16(7)(v)-11 DIST Demand'!M345+'FR-16(7)(v)-12 DIST Energy'!M345+'FR-16(7)(v)-13 DIST Cust'!M345-'FR-16(7)(v)-14 TOTAL CLASS'!M345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N345+'FR-16(7)(v)-4 PROD Energy'!N345+'FR-16(7)(v)-5 PROD Cust'!N345+'FR-16(7)(v)-7 TRANS Demand'!N345+'FR-16(7)(v)-8 TRANS Energy'!N345+'FR-16(7)(v)-9 TRANS Cust'!N345+'FR-16(7)(v)-11 DIST Demand'!N345+'FR-16(7)(v)-12 DIST Energy'!N345+'FR-16(7)(v)-13 DIST Cust'!N345-'FR-16(7)(v)-14 TOTAL CLASS'!N345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O345+'FR-16(7)(v)-4 PROD Energy'!O345+'FR-16(7)(v)-5 PROD Cust'!O345+'FR-16(7)(v)-7 TRANS Demand'!O345+'FR-16(7)(v)-8 TRANS Energy'!O345+'FR-16(7)(v)-9 TRANS Cust'!O345+'FR-16(7)(v)-11 DIST Demand'!O345+'FR-16(7)(v)-12 DIST Energy'!O345+'FR-16(7)(v)-13 DIST Cust'!O345-'FR-16(7)(v)-14 TOTAL CLASS'!O345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P345+'FR-16(7)(v)-4 PROD Energy'!P345+'FR-16(7)(v)-5 PROD Cust'!P345+'FR-16(7)(v)-7 TRANS Demand'!P345+'FR-16(7)(v)-8 TRANS Energy'!P345+'FR-16(7)(v)-9 TRANS Cust'!P345+'FR-16(7)(v)-11 DIST Demand'!P345+'FR-16(7)(v)-12 DIST Energy'!P345+'FR-16(7)(v)-13 DIST Cust'!P345-'FR-16(7)(v)-14 TOTAL CLASS'!P345","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q345+'FR-16(7)(v)-4 PROD Energy'!Q345+'FR-16(7)(v)-5 PROD Cust'!Q345+'FR-16(7)(v)-7 TRANS Demand'!Q345+'FR-16(7)(v)-8 TRANS Energy'!Q345+'FR-16(7)(v)-9 TRANS Cust'!Q345+'FR-16(7)(v)-11 DIST Demand'!Q345+'FR-16(7)(v)-12 DIST Energy'!Q345+'FR-16(7)(v)-13 DIST Cust'!Q345-'FR-16(7)(v)-14 TOTAL CLASS'!Q345","v":0},0,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F346+'FR-16(7)(v)-4 PROD Energy'!F346+'FR-16(7)(v)-5 PROD Cust'!F346+'FR-16(7)(v)-7 TRANS Demand'!F346+'FR-16(7)(v)-8 TRANS Energy'!F346+'FR-16(7)(v)-9 TRANS Cust'!F346+'FR-16(7)(v)-11 DIST Demand'!F346+'FR-16(7)(v)-12 DIST Energy'!F346+'FR-16(7)(v)-13 DIST Cust'!F346-'FR-16(7)(v)-14 TOTAL CLASS'!F346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G346+'FR-16(7)(v)-4 PROD Energy'!G346+'FR-16(7)(v)-5 PROD Cust'!G346+'FR-16(7)(v)-7 TRANS Demand'!G346+'FR-16(7)(v)-8 TRANS Energy'!G346+'FR-16(7)(v)-9 TRANS Cust'!G346+'FR-16(7)(v)-11 DIST Demand'!G346+'FR-16(7)(v)-12 DIST Energy'!G346+'FR-16(7)(v)-13 DIST Cust'!G346-'FR-16(7)(v)-14 TOTAL CLASS'!G346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H346+'FR-16(7)(v)-4 PROD Energy'!H346+'FR-16(7)(v)-5 PROD Cust'!H346+'FR-16(7)(v)-7 TRANS Demand'!H346+'FR-16(7)(v)-8 TRANS Energy'!H346+'FR-16(7)(v)-9 TRANS Cust'!H346+'FR-16(7)(v)-11 DIST Demand'!H346+'FR-16(7)(v)-12 DIST Energy'!H346+'FR-16(7)(v)-13 DIST Cust'!H346-'FR-16(7)(v)-14 TOTAL CLASS'!H346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I346+'FR-16(7)(v)-4 PROD Energy'!I346+'FR-16(7)(v)-5 PROD Cust'!I346+'FR-16(7)(v)-7 TRANS Demand'!I346+'FR-16(7)(v)-8 TRANS Energy'!I346+'FR-16(7)(v)-9 TRANS Cust'!I346+'FR-16(7)(v)-11 DIST Demand'!I346+'FR-16(7)(v)-12 DIST Energy'!I346+'FR-16(7)(v)-13 DIST Cust'!I346-'FR-16(7)(v)-14 TOTAL CLASS'!I346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J346+'FR-16(7)(v)-4 PROD Energy'!J346+'FR-16(7)(v)-5 PROD Cust'!J346+'FR-16(7)(v)-7 TRANS Demand'!J346+'FR-16(7)(v)-8 TRANS Energy'!J346+'FR-16(7)(v)-9 TRANS Cust'!J346+'FR-16(7)(v)-11 DIST Demand'!J346+'FR-16(7)(v)-12 DIST Energy'!J346+'FR-16(7)(v)-13 DIST Cust'!J346-'FR-16(7)(v)-14 TOTAL CLASS'!J346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K346+'FR-16(7)(v)-4 PROD Energy'!K346+'FR-16(7)(v)-5 PROD Cust'!K346+'FR-16(7)(v)-7 TRANS Demand'!K346+'FR-16(7)(v)-8 TRANS Energy'!K346+'FR-16(7)(v)-9 TRANS Cust'!K346+'FR-16(7)(v)-11 DIST Demand'!K346+'FR-16(7)(v)-12 DIST Energy'!K346+'FR-16(7)(v)-13 DIST Cust'!K346-'FR-16(7)(v)-14 TOTAL CLASS'!K346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L346+'FR-16(7)(v)-4 PROD Energy'!L346+'FR-16(7)(v)-5 PROD Cust'!L346+'FR-16(7)(v)-7 TRANS Demand'!L346+'FR-16(7)(v)-8 TRANS Energy'!L346+'FR-16(7)(v)-9 TRANS Cust'!L346+'FR-16(7)(v)-11 DIST Demand'!L346+'FR-16(7)(v)-12 DIST Energy'!L346+'FR-16(7)(v)-13 DIST Cust'!L346-'FR-16(7)(v)-14 TOTAL CLASS'!L346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M346+'FR-16(7)(v)-4 PROD Energy'!M346+'FR-16(7)(v)-5 PROD Cust'!M346+'FR-16(7)(v)-7 TRANS Demand'!M346+'FR-16(7)(v)-8 TRANS Energy'!M346+'FR-16(7)(v)-9 TRANS Cust'!M346+'FR-16(7)(v)-11 DIST Demand'!M346+'FR-16(7)(v)-12 DIST Energy'!M346+'FR-16(7)(v)-13 DIST Cust'!M346-'FR-16(7)(v)-14 TOTAL CLASS'!M346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N346+'FR-16(7)(v)-4 PROD Energy'!N346+'FR-16(7)(v)-5 PROD Cust'!N346+'FR-16(7)(v)-7 TRANS Demand'!N346+'FR-16(7)(v)-8 TRANS Energy'!N346+'FR-16(7)(v)-9 TRANS Cust'!N346+'FR-16(7)(v)-11 DIST Demand'!N346+'FR-16(7)(v)-12 DIST Energy'!N346+'FR-16(7)(v)-13 DIST Cust'!N346-'FR-16(7)(v)-14 TOTAL CLASS'!N346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O346+'FR-16(7)(v)-4 PROD Energy'!O346+'FR-16(7)(v)-5 PROD Cust'!O346+'FR-16(7)(v)-7 TRANS Demand'!O346+'FR-16(7)(v)-8 TRANS Energy'!O346+'FR-16(7)(v)-9 TRANS Cust'!O346+'FR-16(7)(v)-11 DIST Demand'!O346+'FR-16(7)(v)-12 DIST Energy'!O346+'FR-16(7)(v)-13 DIST Cust'!O346-'FR-16(7)(v)-14 TOTAL CLASS'!O346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P346+'FR-16(7)(v)-4 PROD Energy'!P346+'FR-16(7)(v)-5 PROD Cust'!P346+'FR-16(7)(v)-7 TRANS Demand'!P346+'FR-16(7)(v)-8 TRANS Energy'!P346+'FR-16(7)(v)-9 TRANS Cust'!P346+'FR-16(7)(v)-11 DIST Demand'!P346+'FR-16(7)(v)-12 DIST Energy'!P346+'FR-16(7)(v)-13 DIST Cust'!P346-'FR-16(7)(v)-14 TOTAL CLASS'!P346","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q346+'FR-16(7)(v)-4 PROD Energy'!Q346+'FR-16(7)(v)-5 PROD Cust'!Q346+'FR-16(7)(v)-7 TRANS Demand'!Q346+'FR-16(7)(v)-8 TRANS Energy'!Q346+'FR-16(7)(v)-9 TRANS Cust'!Q346+'FR-16(7)(v)-11 DIST Demand'!Q346+'FR-16(7)(v)-12 DIST Energy'!Q346+'FR-16(7)(v)-13 DIST Cust'!Q346-'FR-16(7)(v)-14 TOTAL CLASS'!Q346","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F347+'FR-16(7)(v)-4 PROD Energy'!F347+'FR-16(7)(v)-5 PROD Cust'!F347+'FR-16(7)(v)-7 TRANS Demand'!F347+'FR-16(7)(v)-8 TRANS Energy'!F347+'FR-16(7)(v)-9 TRANS Cust'!F347+'FR-16(7)(v)-11 DIST Demand'!F347+'FR-16(7)(v)-12 DIST Energy'!F347+'FR-16(7)(v)-13 DIST Cust'!F347-'FR-16(7)(v)-14 TOTAL CLASS'!F347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G347+'FR-16(7)(v)-4 PROD Energy'!G347+'FR-16(7)(v)-5 PROD Cust'!G347+'FR-16(7)(v)-7 TRANS Demand'!G347+'FR-16(7)(v)-8 TRANS Energy'!G347+'FR-16(7)(v)-9 TRANS Cust'!G347+'FR-16(7)(v)-11 DIST Demand'!G347+'FR-16(7)(v)-12 DIST Energy'!G347+'FR-16(7)(v)-13 DIST Cust'!G347-'FR-16(7)(v)-14 TOTAL CLASS'!G347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H347+'FR-16(7)(v)-4 PROD Energy'!H347+'FR-16(7)(v)-5 PROD Cust'!H347+'FR-16(7)(v)-7 TRANS Demand'!H347+'FR-16(7)(v)-8 TRANS Energy'!H347+'FR-16(7)(v)-9 TRANS Cust'!H347+'FR-16(7)(v)-11 DIST Demand'!H347+'FR-16(7)(v)-12 DIST Energy'!H347+'FR-16(7)(v)-13 DIST Cust'!H347-'FR-16(7)(v)-14 TOTAL CLASS'!H347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I347+'FR-16(7)(v)-4 PROD Energy'!I347+'FR-16(7)(v)-5 PROD Cust'!I347+'FR-16(7)(v)-7 TRANS Demand'!I347+'FR-16(7)(v)-8 TRANS Energy'!I347+'FR-16(7)(v)-9 TRANS Cust'!I347+'FR-16(7)(v)-11 DIST Demand'!I347+'FR-16(7)(v)-12 DIST Energy'!I347+'FR-16(7)(v)-13 DIST Cust'!I347-'FR-16(7)(v)-14 TOTAL CLASS'!I347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J347+'FR-16(7)(v)-4 PROD Energy'!J347+'FR-16(7)(v)-5 PROD Cust'!J347+'FR-16(7)(v)-7 TRANS Demand'!J347+'FR-16(7)(v)-8 TRANS Energy'!J347+'FR-16(7)(v)-9 TRANS Cust'!J347+'FR-16(7)(v)-11 DIST Demand'!J347+'FR-16(7)(v)-12 DIST Energy'!J347+'FR-16(7)(v)-13 DIST Cust'!J347-'FR-16(7)(v)-14 TOTAL CLASS'!J347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K347+'FR-16(7)(v)-4 PROD Energy'!K347+'FR-16(7)(v)-5 PROD Cust'!K347+'FR-16(7)(v)-7 TRANS Demand'!K347+'FR-16(7)(v)-8 TRANS Energy'!K347+'FR-16(7)(v)-9 TRANS Cust'!K347+'FR-16(7)(v)-11 DIST Demand'!K347+'FR-16(7)(v)-12 DIST Energy'!K347+'FR-16(7)(v)-13 DIST Cust'!K347-'FR-16(7)(v)-14 TOTAL CLASS'!K347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L347+'FR-16(7)(v)-4 PROD Energy'!L347+'FR-16(7)(v)-5 PROD Cust'!L347+'FR-16(7)(v)-7 TRANS Demand'!L347+'FR-16(7)(v)-8 TRANS Energy'!L347+'FR-16(7)(v)-9 TRANS Cust'!L347+'FR-16(7)(v)-11 DIST Demand'!L347+'FR-16(7)(v)-12 DIST Energy'!L347+'FR-16(7)(v)-13 DIST Cust'!L347-'FR-16(7)(v)-14 TOTAL CLASS'!L347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M347+'FR-16(7)(v)-4 PROD Energy'!M347+'FR-16(7)(v)-5 PROD Cust'!M347+'FR-16(7)(v)-7 TRANS Demand'!M347+'FR-16(7)(v)-8 TRANS Energy'!M347+'FR-16(7)(v)-9 TRANS Cust'!M347+'FR-16(7)(v)-11 DIST Demand'!M347+'FR-16(7)(v)-12 DIST Energy'!M347+'FR-16(7)(v)-13 DIST Cust'!M347-'FR-16(7)(v)-14 TOTAL CLASS'!M347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N347+'FR-16(7)(v)-4 PROD Energy'!N347+'FR-16(7)(v)-5 PROD Cust'!N347+'FR-16(7)(v)-7 TRANS Demand'!N347+'FR-16(7)(v)-8 TRANS Energy'!N347+'FR-16(7)(v)-9 TRANS Cust'!N347+'FR-16(7)(v)-11 DIST Demand'!N347+'FR-16(7)(v)-12 DIST Energy'!N347+'FR-16(7)(v)-13 DIST Cust'!N347-'FR-16(7)(v)-14 TOTAL CLASS'!N347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O347+'FR-16(7)(v)-4 PROD Energy'!O347+'FR-16(7)(v)-5 PROD Cust'!O347+'FR-16(7)(v)-7 TRANS Demand'!O347+'FR-16(7)(v)-8 TRANS Energy'!O347+'FR-16(7)(v)-9 TRANS Cust'!O347+'FR-16(7)(v)-11 DIST Demand'!O347+'FR-16(7)(v)-12 DIST Energy'!O347+'FR-16(7)(v)-13 DIST Cust'!O347-'FR-16(7)(v)-14 TOTAL CLASS'!O347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P347+'FR-16(7)(v)-4 PROD Energy'!P347+'FR-16(7)(v)-5 PROD Cust'!P347+'FR-16(7)(v)-7 TRANS Demand'!P347+'FR-16(7)(v)-8 TRANS Energy'!P347+'FR-16(7)(v)-9 TRANS Cust'!P347+'FR-16(7)(v)-11 DIST Demand'!P347+'FR-16(7)(v)-12 DIST Energy'!P347+'FR-16(7)(v)-13 DIST Cust'!P347-'FR-16(7)(v)-14 TOTAL CLASS'!P347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q347+'FR-16(7)(v)-4 PROD Energy'!Q347+'FR-16(7)(v)-5 PROD Cust'!Q347+'FR-16(7)(v)-7 TRANS Demand'!Q347+'FR-16(7)(v)-8 TRANS Energy'!Q347+'FR-16(7)(v)-9 TRANS Cust'!Q347+'FR-16(7)(v)-11 DIST Demand'!Q347+'FR-16(7)(v)-12 DIST Energy'!Q347+'FR-16(7)(v)-13 DIST Cust'!Q347-'FR-16(7)(v)-14 TOTAL CLASS'!Q347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F348+'FR-16(7)(v)-4 PROD Energy'!F348+'FR-16(7)(v)-5 PROD Cust'!F348+'FR-16(7)(v)-7 TRANS Demand'!F348+'FR-16(7)(v)-8 TRANS Energy'!F348+'FR-16(7)(v)-9 TRANS Cust'!F348+'FR-16(7)(v)-11 DIST Demand'!F348+'FR-16(7)(v)-12 DIST Energy'!F348+'FR-16(7)(v)-13 DIST Cust'!F348-'FR-16(7)(v)-14 TOTAL CLASS'!F348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G348+'FR-16(7)(v)-4 PROD Energy'!G348+'FR-16(7)(v)-5 PROD Cust'!G348+'FR-16(7)(v)-7 TRANS Demand'!G348+'FR-16(7)(v)-8 TRANS Energy'!G348+'FR-16(7)(v)-9 TRANS Cust'!G348+'FR-16(7)(v)-11 DIST Demand'!G348+'FR-16(7)(v)-12 DIST Energy'!G348+'FR-16(7)(v)-13 DIST Cust'!G348-'FR-16(7)(v)-14 TOTAL CLASS'!G348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H348+'FR-16(7)(v)-4 PROD Energy'!H348+'FR-16(7)(v)-5 PROD Cust'!H348+'FR-16(7)(v)-7 TRANS Demand'!H348+'FR-16(7)(v)-8 TRANS Energy'!H348+'FR-16(7)(v)-9 TRANS Cust'!H348+'FR-16(7)(v)-11 DIST Demand'!H348+'FR-16(7)(v)-12 DIST Energy'!H348+'FR-16(7)(v)-13 DIST Cust'!H348-'FR-16(7)(v)-14 TOTAL CLASS'!H348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I348+'FR-16(7)(v)-4 PROD Energy'!I348+'FR-16(7)(v)-5 PROD Cust'!I348+'FR-16(7)(v)-7 TRANS Demand'!I348+'FR-16(7)(v)-8 TRANS Energy'!I348+'FR-16(7)(v)-9 TRANS Cust'!I348+'FR-16(7)(v)-11 DIST Demand'!I348+'FR-16(7)(v)-12 DIST Energy'!I348+'FR-16(7)(v)-13 DIST Cust'!I348-'FR-16(7)(v)-14 TOTAL CLASS'!I348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J348+'FR-16(7)(v)-4 PROD Energy'!J348+'FR-16(7)(v)-5 PROD Cust'!J348+'FR-16(7)(v)-7 TRANS Demand'!J348+'FR-16(7)(v)-8 TRANS Energy'!J348+'FR-16(7)(v)-9 TRANS Cust'!J348+'FR-16(7)(v)-11 DIST Demand'!J348+'FR-16(7)(v)-12 DIST Energy'!J348+'FR-16(7)(v)-13 DIST Cust'!J348-'FR-16(7)(v)-14 TOTAL CLASS'!J348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K348+'FR-16(7)(v)-4 PROD Energy'!K348+'FR-16(7)(v)-5 PROD Cust'!K348+'FR-16(7)(v)-7 TRANS Demand'!K348+'FR-16(7)(v)-8 TRANS Energy'!K348+'FR-16(7)(v)-9 TRANS Cust'!K348+'FR-16(7)(v)-11 DIST Demand'!K348+'FR-16(7)(v)-12 DIST Energy'!K348+'FR-16(7)(v)-13 DIST Cust'!K348-'FR-16(7)(v)-14 TOTAL CLASS'!K348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L348+'FR-16(7)(v)-4 PROD Energy'!L348+'FR-16(7)(v)-5 PROD Cust'!L348+'FR-16(7)(v)-7 TRANS Demand'!L348+'FR-16(7)(v)-8 TRANS Energy'!L348+'FR-16(7)(v)-9 TRANS Cust'!L348+'FR-16(7)(v)-11 DIST Demand'!L348+'FR-16(7)(v)-12 DIST Energy'!L348+'FR-16(7)(v)-13 DIST Cust'!L348-'FR-16(7)(v)-14 TOTAL CLASS'!L348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M348+'FR-16(7)(v)-4 PROD Energy'!M348+'FR-16(7)(v)-5 PROD Cust'!M348+'FR-16(7)(v)-7 TRANS Demand'!M348+'FR-16(7)(v)-8 TRANS Energy'!M348+'FR-16(7)(v)-9 TRANS Cust'!M348+'FR-16(7)(v)-11 DIST Demand'!M348+'FR-16(7)(v)-12 DIST Energy'!M348+'FR-16(7)(v)-13 DIST Cust'!M348-'FR-16(7)(v)-14 TOTAL CLASS'!M348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N348+'FR-16(7)(v)-4 PROD Energy'!N348+'FR-16(7)(v)-5 PROD Cust'!N348+'FR-16(7)(v)-7 TRANS Demand'!N348+'FR-16(7)(v)-8 TRANS Energy'!N348+'FR-16(7)(v)-9 TRANS Cust'!N348+'FR-16(7)(v)-11 DIST Demand'!N348+'FR-16(7)(v)-12 DIST Energy'!N348+'FR-16(7)(v)-13 DIST Cust'!N348-'FR-16(7)(v)-14 TOTAL CLASS'!N348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O348+'FR-16(7)(v)-4 PROD Energy'!O348+'FR-16(7)(v)-5 PROD Cust'!O348+'FR-16(7)(v)-7 TRANS Demand'!O348+'FR-16(7)(v)-8 TRANS Energy'!O348+'FR-16(7)(v)-9 TRANS Cust'!O348+'FR-16(7)(v)-11 DIST Demand'!O348+'FR-16(7)(v)-12 DIST Energy'!O348+'FR-16(7)(v)-13 DIST Cust'!O348-'FR-16(7)(v)-14 TOTAL CLASS'!O348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P348+'FR-16(7)(v)-4 PROD Energy'!P348+'FR-16(7)(v)-5 PROD Cust'!P348+'FR-16(7)(v)-7 TRANS Demand'!P348+'FR-16(7)(v)-8 TRANS Energy'!P348+'FR-16(7)(v)-9 TRANS Cust'!P348+'FR-16(7)(v)-11 DIST Demand'!P348+'FR-16(7)(v)-12 DIST Energy'!P348+'FR-16(7)(v)-13 DIST Cust'!P348-'FR-16(7)(v)-14 TOTAL CLASS'!P348","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q348+'FR-16(7)(v)-4 PROD Energy'!Q348+'FR-16(7)(v)-5 PROD Cust'!Q348+'FR-16(7)(v)-7 TRANS Demand'!Q348+'FR-16(7)(v)-8 TRANS Energy'!Q348+'FR-16(7)(v)-9 TRANS Cust'!Q348+'FR-16(7)(v)-11 DIST Demand'!Q348+'FR-16(7)(v)-12 DIST Energy'!Q348+'FR-16(7)(v)-13 DIST Cust'!Q348-'FR-16(7)(v)-14 TOTAL CLASS'!Q348","v":0},0,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F349+'FR-16(7)(v)-4 PROD Energy'!F349+'FR-16(7)(v)-5 PROD Cust'!F349+'FR-16(7)(v)-7 TRANS Demand'!F349+'FR-16(7)(v)-8 TRANS Energy'!F349+'FR-16(7)(v)-9 TRANS Cust'!F349+'FR-16(7)(v)-11 DIST Demand'!F349+'FR-16(7)(v)-12 DIST Energy'!F349+'FR-16(7)(v)-13 DIST Cust'!F349-'FR-16(7)(v)-14 TOTAL CLASS'!F349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G349+'FR-16(7)(v)-4 PROD Energy'!G349+'FR-16(7)(v)-5 PROD Cust'!G349+'FR-16(7)(v)-7 TRANS Demand'!G349+'FR-16(7)(v)-8 TRANS Energy'!G349+'FR-16(7)(v)-9 TRANS Cust'!G349+'FR-16(7)(v)-11 DIST Demand'!G349+'FR-16(7)(v)-12 DIST Energy'!G349+'FR-16(7)(v)-13 DIST Cust'!G349-'FR-16(7)(v)-14 TOTAL CLASS'!G349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H349+'FR-16(7)(v)-4 PROD Energy'!H349+'FR-16(7)(v)-5 PROD Cust'!H349+'FR-16(7)(v)-7 TRANS Demand'!H349+'FR-16(7)(v)-8 TRANS Energy'!H349+'FR-16(7)(v)-9 TRANS Cust'!H349+'FR-16(7)(v)-11 DIST Demand'!H349+'FR-16(7)(v)-12 DIST Energy'!H349+'FR-16(7)(v)-13 DIST Cust'!H349-'FR-16(7)(v)-14 TOTAL CLASS'!H349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I349+'FR-16(7)(v)-4 PROD Energy'!I349+'FR-16(7)(v)-5 PROD Cust'!I349+'FR-16(7)(v)-7 TRANS Demand'!I349+'FR-16(7)(v)-8 TRANS Energy'!I349+'FR-16(7)(v)-9 TRANS Cust'!I349+'FR-16(7)(v)-11 DIST Demand'!I349+'FR-16(7)(v)-12 DIST Energy'!I349+'FR-16(7)(v)-13 DIST Cust'!I349-'FR-16(7)(v)-14 TOTAL CLASS'!I349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J349+'FR-16(7)(v)-4 PROD Energy'!J349+'FR-16(7)(v)-5 PROD Cust'!J349+'FR-16(7)(v)-7 TRANS Demand'!J349+'FR-16(7)(v)-8 TRANS Energy'!J349+'FR-16(7)(v)-9 TRANS Cust'!J349+'FR-16(7)(v)-11 DIST Demand'!J349+'FR-16(7)(v)-12 DIST Energy'!J349+'FR-16(7)(v)-13 DIST Cust'!J349-'FR-16(7)(v)-14 TOTAL CLASS'!J349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K349+'FR-16(7)(v)-4 PROD Energy'!K349+'FR-16(7)(v)-5 PROD Cust'!K349+'FR-16(7)(v)-7 TRANS Demand'!K349+'FR-16(7)(v)-8 TRANS Energy'!K349+'FR-16(7)(v)-9 TRANS Cust'!K349+'FR-16(7)(v)-11 DIST Demand'!K349+'FR-16(7)(v)-12 DIST Energy'!K349+'FR-16(7)(v)-13 DIST Cust'!K349-'FR-16(7)(v)-14 TOTAL CLASS'!K349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L349+'FR-16(7)(v)-4 PROD Energy'!L349+'FR-16(7)(v)-5 PROD Cust'!L349+'FR-16(7)(v)-7 TRANS Demand'!L349+'FR-16(7)(v)-8 TRANS Energy'!L349+'FR-16(7)(v)-9 TRANS Cust'!L349+'FR-16(7)(v)-11 DIST Demand'!L349+'FR-16(7)(v)-12 DIST Energy'!L349+'FR-16(7)(v)-13 DIST Cust'!L349-'FR-16(7)(v)-14 TOTAL CLASS'!L349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M349+'FR-16(7)(v)-4 PROD Energy'!M349+'FR-16(7)(v)-5 PROD Cust'!M349+'FR-16(7)(v)-7 TRANS Demand'!M349+'FR-16(7)(v)-8 TRANS Energy'!M349+'FR-16(7)(v)-9 TRANS Cust'!M349+'FR-16(7)(v)-11 DIST Demand'!M349+'FR-16(7)(v)-12 DIST Energy'!M349+'FR-16(7)(v)-13 DIST Cust'!M349-'FR-16(7)(v)-14 TOTAL CLASS'!M349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N349+'FR-16(7)(v)-4 PROD Energy'!N349+'FR-16(7)(v)-5 PROD Cust'!N349+'FR-16(7)(v)-7 TRANS Demand'!N349+'FR-16(7)(v)-8 TRANS Energy'!N349+'FR-16(7)(v)-9 TRANS Cust'!N349+'FR-16(7)(v)-11 DIST Demand'!N349+'FR-16(7)(v)-12 DIST Energy'!N349+'FR-16(7)(v)-13 DIST Cust'!N349-'FR-16(7)(v)-14 TOTAL CLASS'!N349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O349+'FR-16(7)(v)-4 PROD Energy'!O349+'FR-16(7)(v)-5 PROD Cust'!O349+'FR-16(7)(v)-7 TRANS Demand'!O349+'FR-16(7)(v)-8 TRANS Energy'!O349+'FR-16(7)(v)-9 TRANS Cust'!O349+'FR-16(7)(v)-11 DIST Demand'!O349+'FR-16(7)(v)-12 DIST Energy'!O349+'FR-16(7)(v)-13 DIST Cust'!O349-'FR-16(7)(v)-14 TOTAL CLASS'!O349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P349+'FR-16(7)(v)-4 PROD Energy'!P349+'FR-16(7)(v)-5 PROD Cust'!P349+'FR-16(7)(v)-7 TRANS Demand'!P349+'FR-16(7)(v)-8 TRANS Energy'!P349+'FR-16(7)(v)-9 TRANS Cust'!P349+'FR-16(7)(v)-11 DIST Demand'!P349+'FR-16(7)(v)-12 DIST Energy'!P349+'FR-16(7)(v)-13 DIST Cust'!P349-'FR-16(7)(v)-14 TOTAL CLASS'!P349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q349+'FR-16(7)(v)-4 PROD Energy'!Q349+'FR-16(7)(v)-5 PROD Cust'!Q349+'FR-16(7)(v)-7 TRANS Demand'!Q349+'FR-16(7)(v)-8 TRANS Energy'!Q349+'FR-16(7)(v)-9 TRANS Cust'!Q349+'FR-16(7)(v)-11 DIST Demand'!Q349+'FR-16(7)(v)-12 DIST Energy'!Q349+'FR-16(7)(v)-13 DIST Cust'!Q349-'FR-16(7)(v)-14 TOTAL CLASS'!Q349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F350+'FR-16(7)(v)-4 PROD Energy'!F350+'FR-16(7)(v)-5 PROD Cust'!F350+'FR-16(7)(v)-7 TRANS Demand'!F350+'FR-16(7)(v)-8 TRANS Energy'!F350+'FR-16(7)(v)-9 TRANS Cust'!F350+'FR-16(7)(v)-11 DIST Demand'!F350+'FR-16(7)(v)-12 DIST Energy'!F350+'FR-16(7)(v)-13 DIST Cust'!F350-'FR-16(7)(v)-14 TOTAL CLASS'!F350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G350+'FR-16(7)(v)-4 PROD Energy'!G350+'FR-16(7)(v)-5 PROD Cust'!G350+'FR-16(7)(v)-7 TRANS Demand'!G350+'FR-16(7)(v)-8 TRANS Energy'!G350+'FR-16(7)(v)-9 TRANS Cust'!G350+'FR-16(7)(v)-11 DIST Demand'!G350+'FR-16(7)(v)-12 DIST Energy'!G350+'FR-16(7)(v)-13 DIST Cust'!G350-'FR-16(7)(v)-14 TOTAL CLASS'!G350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H350+'FR-16(7)(v)-4 PROD Energy'!H350+'FR-16(7)(v)-5 PROD Cust'!H350+'FR-16(7)(v)-7 TRANS Demand'!H350+'FR-16(7)(v)-8 TRANS Energy'!H350+'FR-16(7)(v)-9 TRANS Cust'!H350+'FR-16(7)(v)-11 DIST Demand'!H350+'FR-16(7)(v)-12 DIST Energy'!H350+'FR-16(7)(v)-13 DIST Cust'!H350-'FR-16(7)(v)-14 TOTAL CLASS'!H350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I350+'FR-16(7)(v)-4 PROD Energy'!I350+'FR-16(7)(v)-5 PROD Cust'!I350+'FR-16(7)(v)-7 TRANS Demand'!I350+'FR-16(7)(v)-8 TRANS Energy'!I350+'FR-16(7)(v)-9 TRANS Cust'!I350+'FR-16(7)(v)-11 DIST Demand'!I350+'FR-16(7)(v)-12 DIST Energy'!I350+'FR-16(7)(v)-13 DIST Cust'!I350-'FR-16(7)(v)-14 TOTAL CLASS'!I350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J350+'FR-16(7)(v)-4 PROD Energy'!J350+'FR-16(7)(v)-5 PROD Cust'!J350+'FR-16(7)(v)-7 TRANS Demand'!J350+'FR-16(7)(v)-8 TRANS Energy'!J350+'FR-16(7)(v)-9 TRANS Cust'!J350+'FR-16(7)(v)-11 DIST Demand'!J350+'FR-16(7)(v)-12 DIST Energy'!J350+'FR-16(7)(v)-13 DIST Cust'!J350-'FR-16(7)(v)-14 TOTAL CLASS'!J350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K350+'FR-16(7)(v)-4 PROD Energy'!K350+'FR-16(7)(v)-5 PROD Cust'!K350+'FR-16(7)(v)-7 TRANS Demand'!K350+'FR-16(7)(v)-8 TRANS Energy'!K350+'FR-16(7)(v)-9 TRANS Cust'!K350+'FR-16(7)(v)-11 DIST Demand'!K350+'FR-16(7)(v)-12 DIST Energy'!K350+'FR-16(7)(v)-13 DIST Cust'!K350-'FR-16(7)(v)-14 TOTAL CLASS'!K350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L350+'FR-16(7)(v)-4 PROD Energy'!L350+'FR-16(7)(v)-5 PROD Cust'!L350+'FR-16(7)(v)-7 TRANS Demand'!L350+'FR-16(7)(v)-8 TRANS Energy'!L350+'FR-16(7)(v)-9 TRANS Cust'!L350+'FR-16(7)(v)-11 DIST Demand'!L350+'FR-16(7)(v)-12 DIST Energy'!L350+'FR-16(7)(v)-13 DIST Cust'!L350-'FR-16(7)(v)-14 TOTAL CLASS'!L350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M350+'FR-16(7)(v)-4 PROD Energy'!M350+'FR-16(7)(v)-5 PROD Cust'!M350+'FR-16(7)(v)-7 TRANS Demand'!M350+'FR-16(7)(v)-8 TRANS Energy'!M350+'FR-16(7)(v)-9 TRANS Cust'!M350+'FR-16(7)(v)-11 DIST Demand'!M350+'FR-16(7)(v)-12 DIST Energy'!M350+'FR-16(7)(v)-13 DIST Cust'!M350-'FR-16(7)(v)-14 TOTAL CLASS'!M350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N350+'FR-16(7)(v)-4 PROD Energy'!N350+'FR-16(7)(v)-5 PROD Cust'!N350+'FR-16(7)(v)-7 TRANS Demand'!N350+'FR-16(7)(v)-8 TRANS Energy'!N350+'FR-16(7)(v)-9 TRANS Cust'!N350+'FR-16(7)(v)-11 DIST Demand'!N350+'FR-16(7)(v)-12 DIST Energy'!N350+'FR-16(7)(v)-13 DIST Cust'!N350-'FR-16(7)(v)-14 TOTAL CLASS'!N350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O350+'FR-16(7)(v)-4 PROD Energy'!O350+'FR-16(7)(v)-5 PROD Cust'!O350+'FR-16(7)(v)-7 TRANS Demand'!O350+'FR-16(7)(v)-8 TRANS Energy'!O350+'FR-16(7)(v)-9 TRANS Cust'!O350+'FR-16(7)(v)-11 DIST Demand'!O350+'FR-16(7)(v)-12 DIST Energy'!O350+'FR-16(7)(v)-13 DIST Cust'!O350-'FR-16(7)(v)-14 TOTAL CLASS'!O350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P350+'FR-16(7)(v)-4 PROD Energy'!P350+'FR-16(7)(v)-5 PROD Cust'!P350+'FR-16(7)(v)-7 TRANS Demand'!P350+'FR-16(7)(v)-8 TRANS Energy'!P350+'FR-16(7)(v)-9 TRANS Cust'!P350+'FR-16(7)(v)-11 DIST Demand'!P350+'FR-16(7)(v)-12 DIST Energy'!P350+'FR-16(7)(v)-13 DIST Cust'!P350-'FR-16(7)(v)-14 TOTAL CLASS'!P350","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q350+'FR-16(7)(v)-4 PROD Energy'!Q350+'FR-16(7)(v)-5 PROD Cust'!Q350+'FR-16(7)(v)-7 TRANS Demand'!Q350+'FR-16(7)(v)-8 TRANS Energy'!Q350+'FR-16(7)(v)-9 TRANS Cust'!Q350+'FR-16(7)(v)-11 DIST Demand'!Q350+'FR-16(7)(v)-12 DIST Energy'!Q350+'FR-16(7)(v)-13 DIST Cust'!Q350-'FR-16(7)(v)-14 TOTAL CLASS'!Q350","v":0},0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F351+'FR-16(7)(v)-4 PROD Energy'!F351+'FR-16(7)(v)-5 PROD Cust'!F351+'FR-16(7)(v)-7 TRANS Demand'!F351+'FR-16(7)(v)-8 TRANS Energy'!F351+'FR-16(7)(v)-9 TRANS Cust'!F351+'FR-16(7)(v)-11 DIST Demand'!F351+'FR-16(7)(v)-12 DIST Energy'!F351+'FR-16(7)(v)-13 DIST Cust'!F351-'FR-16(7)(v)-14 TOTAL CLASS'!F351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G351+'FR-16(7)(v)-4 PROD Energy'!G351+'FR-16(7)(v)-5 PROD Cust'!G351+'FR-16(7)(v)-7 TRANS Demand'!G351+'FR-16(7)(v)-8 TRANS Energy'!G351+'FR-16(7)(v)-9 TRANS Cust'!G351+'FR-16(7)(v)-11 DIST Demand'!G351+'FR-16(7)(v)-12 DIST Energy'!G351+'FR-16(7)(v)-13 DIST Cust'!G351-'FR-16(7)(v)-14 TOTAL CLASS'!G351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H351+'FR-16(7)(v)-4 PROD Energy'!H351+'FR-16(7)(v)-5 PROD Cust'!H351+'FR-16(7)(v)-7 TRANS Demand'!H351+'FR-16(7)(v)-8 TRANS Energy'!H351+'FR-16(7)(v)-9 TRANS Cust'!H351+'FR-16(7)(v)-11 DIST Demand'!H351+'FR-16(7)(v)-12 DIST Energy'!H351+'FR-16(7)(v)-13 DIST Cust'!H351-'FR-16(7)(v)-14 TOTAL CLASS'!H351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I351+'FR-16(7)(v)-4 PROD Energy'!I351+'FR-16(7)(v)-5 PROD Cust'!I351+'FR-16(7)(v)-7 TRANS Demand'!I351+'FR-16(7)(v)-8 TRANS Energy'!I351+'FR-16(7)(v)-9 TRANS Cust'!I351+'FR-16(7)(v)-11 DIST Demand'!I351+'FR-16(7)(v)-12 DIST Energy'!I351+'FR-16(7)(v)-13 DIST Cust'!I351-'FR-16(7)(v)-14 TOTAL CLASS'!I351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J351+'FR-16(7)(v)-4 PROD Energy'!J351+'FR-16(7)(v)-5 PROD Cust'!J351+'FR-16(7)(v)-7 TRANS Demand'!J351+'FR-16(7)(v)-8 TRANS Energy'!J351+'FR-16(7)(v)-9 TRANS Cust'!J351+'FR-16(7)(v)-11 DIST Demand'!J351+'FR-16(7)(v)-12 DIST Energy'!J351+'FR-16(7)(v)-13 DIST Cust'!J351-'FR-16(7)(v)-14 TOTAL CLASS'!J351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K351+'FR-16(7)(v)-4 PROD Energy'!K351+'FR-16(7)(v)-5 PROD Cust'!K351+'FR-16(7)(v)-7 TRANS Demand'!K351+'FR-16(7)(v)-8 TRANS Energy'!K351+'FR-16(7)(v)-9 TRANS Cust'!K351+'FR-16(7)(v)-11 DIST Demand'!K351+'FR-16(7)(v)-12 DIST Energy'!K351+'FR-16(7)(v)-13 DIST Cust'!K351-'FR-16(7)(v)-14 TOTAL CLASS'!K351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L351+'FR-16(7)(v)-4 PROD Energy'!L351+'FR-16(7)(v)-5 PROD Cust'!L351+'FR-16(7)(v)-7 TRANS Demand'!L351+'FR-16(7)(v)-8 TRANS Energy'!L351+'FR-16(7)(v)-9 TRANS Cust'!L351+'FR-16(7)(v)-11 DIST Demand'!L351+'FR-16(7)(v)-12 DIST Energy'!L351+'FR-16(7)(v)-13 DIST Cust'!L351-'FR-16(7)(v)-14 TOTAL CLASS'!L351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M351+'FR-16(7)(v)-4 PROD Energy'!M351+'FR-16(7)(v)-5 PROD Cust'!M351+'FR-16(7)(v)-7 TRANS Demand'!M351+'FR-16(7)(v)-8 TRANS Energy'!M351+'FR-16(7)(v)-9 TRANS Cust'!M351+'FR-16(7)(v)-11 DIST Demand'!M351+'FR-16(7)(v)-12 DIST Energy'!M351+'FR-16(7)(v)-13 DIST Cust'!M351-'FR-16(7)(v)-14 TOTAL CLASS'!M351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N351+'FR-16(7)(v)-4 PROD Energy'!N351+'FR-16(7)(v)-5 PROD Cust'!N351+'FR-16(7)(v)-7 TRANS Demand'!N351+'FR-16(7)(v)-8 TRANS Energy'!N351+'FR-16(7)(v)-9 TRANS Cust'!N351+'FR-16(7)(v)-11 DIST Demand'!N351+'FR-16(7)(v)-12 DIST Energy'!N351+'FR-16(7)(v)-13 DIST Cust'!N351-'FR-16(7)(v)-14 TOTAL CLASS'!N351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O351+'FR-16(7)(v)-4 PROD Energy'!O351+'FR-16(7)(v)-5 PROD Cust'!O351+'FR-16(7)(v)-7 TRANS Demand'!O351+'FR-16(7)(v)-8 TRANS Energy'!O351+'FR-16(7)(v)-9 TRANS Cust'!O351+'FR-16(7)(v)-11 DIST Demand'!O351+'FR-16(7)(v)-12 DIST Energy'!O351+'FR-16(7)(v)-13 DIST Cust'!O351-'FR-16(7)(v)-14 TOTAL CLASS'!O351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P351+'FR-16(7)(v)-4 PROD Energy'!P351+'FR-16(7)(v)-5 PROD Cust'!P351+'FR-16(7)(v)-7 TRANS Demand'!P351+'FR-16(7)(v)-8 TRANS Energy'!P351+'FR-16(7)(v)-9 TRANS Cust'!P351+'FR-16(7)(v)-11 DIST Demand'!P351+'FR-16(7)(v)-12 DIST Energy'!P351+'FR-16(7)(v)-13 DIST Cust'!P351-'FR-16(7)(v)-14 TOTAL CLASS'!P351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q351+'FR-16(7)(v)-4 PROD Energy'!Q351+'FR-16(7)(v)-5 PROD Cust'!Q351+'FR-16(7)(v)-7 TRANS Demand'!Q351+'FR-16(7)(v)-8 TRANS Energy'!Q351+'FR-16(7)(v)-9 TRANS Cust'!Q351+'FR-16(7)(v)-11 DIST Demand'!Q351+'FR-16(7)(v)-12 DIST Energy'!Q351+'FR-16(7)(v)-13 DIST Cust'!Q351-'FR-16(7)(v)-14 TOTAL CLASS'!Q351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F352+'FR-16(7)(v)-4 PROD Energy'!F352+'FR-16(7)(v)-5 PROD Cust'!F352+'FR-16(7)(v)-7 TRANS Demand'!F352+'FR-16(7)(v)-8 TRANS Energy'!F352+'FR-16(7)(v)-9 TRANS Cust'!F352+'FR-16(7)(v)-11 DIST Demand'!F352+'FR-16(7)(v)-12 DIST Energy'!F352+'FR-16(7)(v)-13 DIST Cust'!F352-'FR-16(7)(v)-14 TOTAL CLASS'!F352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G352+'FR-16(7)(v)-4 PROD Energy'!G352+'FR-16(7)(v)-5 PROD Cust'!G352+'FR-16(7)(v)-7 TRANS Demand'!G352+'FR-16(7)(v)-8 TRANS Energy'!G352+'FR-16(7)(v)-9 TRANS Cust'!G352+'FR-16(7)(v)-11 DIST Demand'!G352+'FR-16(7)(v)-12 DIST Energy'!G352+'FR-16(7)(v)-13 DIST Cust'!G352-'FR-16(7)(v)-14 TOTAL CLASS'!G352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H352+'FR-16(7)(v)-4 PROD Energy'!H352+'FR-16(7)(v)-5 PROD Cust'!H352+'FR-16(7)(v)-7 TRANS Demand'!H352+'FR-16(7)(v)-8 TRANS Energy'!H352+'FR-16(7)(v)-9 TRANS Cust'!H352+'FR-16(7)(v)-11 DIST Demand'!H352+'FR-16(7)(v)-12 DIST Energy'!H352+'FR-16(7)(v)-13 DIST Cust'!H352-'FR-16(7)(v)-14 TOTAL CLASS'!H352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I352+'FR-16(7)(v)-4 PROD Energy'!I352+'FR-16(7)(v)-5 PROD Cust'!I352+'FR-16(7)(v)-7 TRANS Demand'!I352+'FR-16(7)(v)-8 TRANS Energy'!I352+'FR-16(7)(v)-9 TRANS Cust'!I352+'FR-16(7)(v)-11 DIST Demand'!I352+'FR-16(7)(v)-12 DIST Energy'!I352+'FR-16(7)(v)-13 DIST Cust'!I352-'FR-16(7)(v)-14 TOTAL CLASS'!I352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J352+'FR-16(7)(v)-4 PROD Energy'!J352+'FR-16(7)(v)-5 PROD Cust'!J352+'FR-16(7)(v)-7 TRANS Demand'!J352+'FR-16(7)(v)-8 TRANS Energy'!J352+'FR-16(7)(v)-9 TRANS Cust'!J352+'FR-16(7)(v)-11 DIST Demand'!J352+'FR-16(7)(v)-12 DIST Energy'!J352+'FR-16(7)(v)-13 DIST Cust'!J352-'FR-16(7)(v)-14 TOTAL CLASS'!J352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K352+'FR-16(7)(v)-4 PROD Energy'!K352+'FR-16(7)(v)-5 PROD Cust'!K352+'FR-16(7)(v)-7 TRANS Demand'!K352+'FR-16(7)(v)-8 TRANS Energy'!K352+'FR-16(7)(v)-9 TRANS Cust'!K352+'FR-16(7)(v)-11 DIST Demand'!K352+'FR-16(7)(v)-12 DIST Energy'!K352+'FR-16(7)(v)-13 DIST Cust'!K352-'FR-16(7)(v)-14 TOTAL CLASS'!K352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L352+'FR-16(7)(v)-4 PROD Energy'!L352+'FR-16(7)(v)-5 PROD Cust'!L352+'FR-16(7)(v)-7 TRANS Demand'!L352+'FR-16(7)(v)-8 TRANS Energy'!L352+'FR-16(7)(v)-9 TRANS Cust'!L352+'FR-16(7)(v)-11 DIST Demand'!L352+'FR-16(7)(v)-12 DIST Energy'!L352+'FR-16(7)(v)-13 DIST Cust'!L352-'FR-16(7)(v)-14 TOTAL CLASS'!L352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M352+'FR-16(7)(v)-4 PROD Energy'!M352+'FR-16(7)(v)-5 PROD Cust'!M352+'FR-16(7)(v)-7 TRANS Demand'!M352+'FR-16(7)(v)-8 TRANS Energy'!M352+'FR-16(7)(v)-9 TRANS Cust'!M352+'FR-16(7)(v)-11 DIST Demand'!M352+'FR-16(7)(v)-12 DIST Energy'!M352+'FR-16(7)(v)-13 DIST Cust'!M352-'FR-16(7)(v)-14 TOTAL CLASS'!M352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N352+'FR-16(7)(v)-4 PROD Energy'!N352+'FR-16(7)(v)-5 PROD Cust'!N352+'FR-16(7)(v)-7 TRANS Demand'!N352+'FR-16(7)(v)-8 TRANS Energy'!N352+'FR-16(7)(v)-9 TRANS Cust'!N352+'FR-16(7)(v)-11 DIST Demand'!N352+'FR-16(7)(v)-12 DIST Energy'!N352+'FR-16(7)(v)-13 DIST Cust'!N352-'FR-16(7)(v)-14 TOTAL CLASS'!N352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O352+'FR-16(7)(v)-4 PROD Energy'!O352+'FR-16(7)(v)-5 PROD Cust'!O352+'FR-16(7)(v)-7 TRANS Demand'!O352+'FR-16(7)(v)-8 TRANS Energy'!O352+'FR-16(7)(v)-9 TRANS Cust'!O352+'FR-16(7)(v)-11 DIST Demand'!O352+'FR-16(7)(v)-12 DIST Energy'!O352+'FR-16(7)(v)-13 DIST Cust'!O352-'FR-16(7)(v)-14 TOTAL CLASS'!O352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P352+'FR-16(7)(v)-4 PROD Energy'!P352+'FR-16(7)(v)-5 PROD Cust'!P352+'FR-16(7)(v)-7 TRANS Demand'!P352+'FR-16(7)(v)-8 TRANS Energy'!P352+'FR-16(7)(v)-9 TRANS Cust'!P352+'FR-16(7)(v)-11 DIST Demand'!P352+'FR-16(7)(v)-12 DIST Energy'!P352+'FR-16(7)(v)-13 DIST Cust'!P352-'FR-16(7)(v)-14 TOTAL CLASS'!P352","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q352+'FR-16(7)(v)-4 PROD Energy'!Q352+'FR-16(7)(v)-5 PROD Cust'!Q352+'FR-16(7)(v)-7 TRANS Demand'!Q352+'FR-16(7)(v)-8 TRANS Energy'!Q352+'FR-16(7)(v)-9 TRANS Cust'!Q352+'FR-16(7)(v)-11 DIST Demand'!Q352+'FR-16(7)(v)-12 DIST Energy'!Q352+'FR-16(7)(v)-13 DIST Cust'!Q352-'FR-16(7)(v)-14 TOTAL CLASS'!Q352","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F353+'FR-16(7)(v)-4 PROD Energy'!F353+'FR-16(7)(v)-5 PROD Cust'!F353+'FR-16(7)(v)-7 TRANS Demand'!F353+'FR-16(7)(v)-8 TRANS Energy'!F353+'FR-16(7)(v)-9 TRANS Cust'!F353+'FR-16(7)(v)-11 DIST Demand'!F353+'FR-16(7)(v)-12 DIST Energy'!F353+'FR-16(7)(v)-13 DIST Cust'!F353-'FR-16(7)(v)-14 TOTAL CLASS'!F353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G353+'FR-16(7)(v)-4 PROD Energy'!G353+'FR-16(7)(v)-5 PROD Cust'!G353+'FR-16(7)(v)-7 TRANS Demand'!G353+'FR-16(7)(v)-8 TRANS Energy'!G353+'FR-16(7)(v)-9 TRANS Cust'!G353+'FR-16(7)(v)-11 DIST Demand'!G353+'FR-16(7)(v)-12 DIST Energy'!G353+'FR-16(7)(v)-13 DIST Cust'!G353-'FR-16(7)(v)-14 TOTAL CLASS'!G353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H353+'FR-16(7)(v)-4 PROD Energy'!H353+'FR-16(7)(v)-5 PROD Cust'!H353+'FR-16(7)(v)-7 TRANS Demand'!H353+'FR-16(7)(v)-8 TRANS Energy'!H353+'FR-16(7)(v)-9 TRANS Cust'!H353+'FR-16(7)(v)-11 DIST Demand'!H353+'FR-16(7)(v)-12 DIST Energy'!H353+'FR-16(7)(v)-13 DIST Cust'!H353-'FR-16(7)(v)-14 TOTAL CLASS'!H353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I353+'FR-16(7)(v)-4 PROD Energy'!I353+'FR-16(7)(v)-5 PROD Cust'!I353+'FR-16(7)(v)-7 TRANS Demand'!I353+'FR-16(7)(v)-8 TRANS Energy'!I353+'FR-16(7)(v)-9 TRANS Cust'!I353+'FR-16(7)(v)-11 DIST Demand'!I353+'FR-16(7)(v)-12 DIST Energy'!I353+'FR-16(7)(v)-13 DIST Cust'!I353-'FR-16(7)(v)-14 TOTAL CLASS'!I353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J353+'FR-16(7)(v)-4 PROD Energy'!J353+'FR-16(7)(v)-5 PROD Cust'!J353+'FR-16(7)(v)-7 TRANS Demand'!J353+'FR-16(7)(v)-8 TRANS Energy'!J353+'FR-16(7)(v)-9 TRANS Cust'!J353+'FR-16(7)(v)-11 DIST Demand'!J353+'FR-16(7)(v)-12 DIST Energy'!J353+'FR-16(7)(v)-13 DIST Cust'!J353-'FR-16(7)(v)-14 TOTAL CLASS'!J353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K353+'FR-16(7)(v)-4 PROD Energy'!K353+'FR-16(7)(v)-5 PROD Cust'!K353+'FR-16(7)(v)-7 TRANS Demand'!K353+'FR-16(7)(v)-8 TRANS Energy'!K353+'FR-16(7)(v)-9 TRANS Cust'!K353+'FR-16(7)(v)-11 DIST Demand'!K353+'FR-16(7)(v)-12 DIST Energy'!K353+'FR-16(7)(v)-13 DIST Cust'!K353-'FR-16(7)(v)-14 TOTAL CLASS'!K353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L353+'FR-16(7)(v)-4 PROD Energy'!L353+'FR-16(7)(v)-5 PROD Cust'!L353+'FR-16(7)(v)-7 TRANS Demand'!L353+'FR-16(7)(v)-8 TRANS Energy'!L353+'FR-16(7)(v)-9 TRANS Cust'!L353+'FR-16(7)(v)-11 DIST Demand'!L353+'FR-16(7)(v)-12 DIST Energy'!L353+'FR-16(7)(v)-13 DIST Cust'!L353-'FR-16(7)(v)-14 TOTAL CLASS'!L353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M353+'FR-16(7)(v)-4 PROD Energy'!M353+'FR-16(7)(v)-5 PROD Cust'!M353+'FR-16(7)(v)-7 TRANS Demand'!M353+'FR-16(7)(v)-8 TRANS Energy'!M353+'FR-16(7)(v)-9 TRANS Cust'!M353+'FR-16(7)(v)-11 DIST Demand'!M353+'FR-16(7)(v)-12 DIST Energy'!M353+'FR-16(7)(v)-13 DIST Cust'!M353-'FR-16(7)(v)-14 TOTAL CLASS'!M353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N353+'FR-16(7)(v)-4 PROD Energy'!N353+'FR-16(7)(v)-5 PROD Cust'!N353+'FR-16(7)(v)-7 TRANS Demand'!N353+'FR-16(7)(v)-8 TRANS Energy'!N353+'FR-16(7)(v)-9 TRANS Cust'!N353+'FR-16(7)(v)-11 DIST Demand'!N353+'FR-16(7)(v)-12 DIST Energy'!N353+'FR-16(7)(v)-13 DIST Cust'!N353-'FR-16(7)(v)-14 TOTAL CLASS'!N353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O353+'FR-16(7)(v)-4 PROD Energy'!O353+'FR-16(7)(v)-5 PROD Cust'!O353+'FR-16(7)(v)-7 TRANS Demand'!O353+'FR-16(7)(v)-8 TRANS Energy'!O353+'FR-16(7)(v)-9 TRANS Cust'!O353+'FR-16(7)(v)-11 DIST Demand'!O353+'FR-16(7)(v)-12 DIST Energy'!O353+'FR-16(7)(v)-13 DIST Cust'!O353-'FR-16(7)(v)-14 TOTAL CLASS'!O353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P353+'FR-16(7)(v)-4 PROD Energy'!P353+'FR-16(7)(v)-5 PROD Cust'!P353+'FR-16(7)(v)-7 TRANS Demand'!P353+'FR-16(7)(v)-8 TRANS Energy'!P353+'FR-16(7)(v)-9 TRANS Cust'!P353+'FR-16(7)(v)-11 DIST Demand'!P353+'FR-16(7)(v)-12 DIST Energy'!P353+'FR-16(7)(v)-13 DIST Cust'!P353-'FR-16(7)(v)-14 TOTAL CLASS'!P353","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q353+'FR-16(7)(v)-4 PROD Energy'!Q353+'FR-16(7)(v)-5 PROD Cust'!Q353+'FR-16(7)(v)-7 TRANS Demand'!Q353+'FR-16(7)(v)-8 TRANS Energy'!Q353+'FR-16(7)(v)-9 TRANS Cust'!Q353+'FR-16(7)(v)-11 DIST Demand'!Q353+'FR-16(7)(v)-12 DIST Energy'!Q353+'FR-16(7)(v)-13 DIST Cust'!Q353-'FR-16(7)(v)-14 TOTAL CLASS'!Q353","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F354+'FR-16(7)(v)-4 PROD Energy'!F354+'FR-16(7)(v)-5 PROD Cust'!F354+'FR-16(7)(v)-7 TRANS Demand'!F354+'FR-16(7)(v)-8 TRANS Energy'!F354+'FR-16(7)(v)-9 TRANS Cust'!F354+'FR-16(7)(v)-11 DIST Demand'!F354+'FR-16(7)(v)-12 DIST Energy'!F354+'FR-16(7)(v)-13 DIST Cust'!F354-'FR-16(7)(v)-14 TOTAL CLASS'!F354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G354+'FR-16(7)(v)-4 PROD Energy'!G354+'FR-16(7)(v)-5 PROD Cust'!G354+'FR-16(7)(v)-7 TRANS Demand'!G354+'FR-16(7)(v)-8 TRANS Energy'!G354+'FR-16(7)(v)-9 TRANS Cust'!G354+'FR-16(7)(v)-11 DIST Demand'!G354+'FR-16(7)(v)-12 DIST Energy'!G354+'FR-16(7)(v)-13 DIST Cust'!G354-'FR-16(7)(v)-14 TOTAL CLASS'!G354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H354+'FR-16(7)(v)-4 PROD Energy'!H354+'FR-16(7)(v)-5 PROD Cust'!H354+'FR-16(7)(v)-7 TRANS Demand'!H354+'FR-16(7)(v)-8 TRANS Energy'!H354+'FR-16(7)(v)-9 TRANS Cust'!H354+'FR-16(7)(v)-11 DIST Demand'!H354+'FR-16(7)(v)-12 DIST Energy'!H354+'FR-16(7)(v)-13 DIST Cust'!H354-'FR-16(7)(v)-14 TOTAL CLASS'!H354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I354+'FR-16(7)(v)-4 PROD Energy'!I354+'FR-16(7)(v)-5 PROD Cust'!I354+'FR-16(7)(v)-7 TRANS Demand'!I354+'FR-16(7)(v)-8 TRANS Energy'!I354+'FR-16(7)(v)-9 TRANS Cust'!I354+'FR-16(7)(v)-11 DIST Demand'!I354+'FR-16(7)(v)-12 DIST Energy'!I354+'FR-16(7)(v)-13 DIST Cust'!I354-'FR-16(7)(v)-14 TOTAL CLASS'!I354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J354+'FR-16(7)(v)-4 PROD Energy'!J354+'FR-16(7)(v)-5 PROD Cust'!J354+'FR-16(7)(v)-7 TRANS Demand'!J354+'FR-16(7)(v)-8 TRANS Energy'!J354+'FR-16(7)(v)-9 TRANS Cust'!J354+'FR-16(7)(v)-11 DIST Demand'!J354+'FR-16(7)(v)-12 DIST Energy'!J354+'FR-16(7)(v)-13 DIST Cust'!J354-'FR-16(7)(v)-14 TOTAL CLASS'!J354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K354+'FR-16(7)(v)-4 PROD Energy'!K354+'FR-16(7)(v)-5 PROD Cust'!K354+'FR-16(7)(v)-7 TRANS Demand'!K354+'FR-16(7)(v)-8 TRANS Energy'!K354+'FR-16(7)(v)-9 TRANS Cust'!K354+'FR-16(7)(v)-11 DIST Demand'!K354+'FR-16(7)(v)-12 DIST Energy'!K354+'FR-16(7)(v)-13 DIST Cust'!K354-'FR-16(7)(v)-14 TOTAL CLASS'!K354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L354+'FR-16(7)(v)-4 PROD Energy'!L354+'FR-16(7)(v)-5 PROD Cust'!L354+'FR-16(7)(v)-7 TRANS Demand'!L354+'FR-16(7)(v)-8 TRANS Energy'!L354+'FR-16(7)(v)-9 TRANS Cust'!L354+'FR-16(7)(v)-11 DIST Demand'!L354+'FR-16(7)(v)-12 DIST Energy'!L354+'FR-16(7)(v)-13 DIST Cust'!L354-'FR-16(7)(v)-14 TOTAL CLASS'!L354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M354+'FR-16(7)(v)-4 PROD Energy'!M354+'FR-16(7)(v)-5 PROD Cust'!M354+'FR-16(7)(v)-7 TRANS Demand'!M354+'FR-16(7)(v)-8 TRANS Energy'!M354+'FR-16(7)(v)-9 TRANS Cust'!M354+'FR-16(7)(v)-11 DIST Demand'!M354+'FR-16(7)(v)-12 DIST Energy'!M354+'FR-16(7)(v)-13 DIST Cust'!M354-'FR-16(7)(v)-14 TOTAL CLASS'!M354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N354+'FR-16(7)(v)-4 PROD Energy'!N354+'FR-16(7)(v)-5 PROD Cust'!N354+'FR-16(7)(v)-7 TRANS Demand'!N354+'FR-16(7)(v)-8 TRANS Energy'!N354+'FR-16(7)(v)-9 TRANS Cust'!N354+'FR-16(7)(v)-11 DIST Demand'!N354+'FR-16(7)(v)-12 DIST Energy'!N354+'FR-16(7)(v)-13 DIST Cust'!N354-'FR-16(7)(v)-14 TOTAL CLASS'!N354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O354+'FR-16(7)(v)-4 PROD Energy'!O354+'FR-16(7)(v)-5 PROD Cust'!O354+'FR-16(7)(v)-7 TRANS Demand'!O354+'FR-16(7)(v)-8 TRANS Energy'!O354+'FR-16(7)(v)-9 TRANS Cust'!O354+'FR-16(7)(v)-11 DIST Demand'!O354+'FR-16(7)(v)-12 DIST Energy'!O354+'FR-16(7)(v)-13 DIST Cust'!O354-'FR-16(7)(v)-14 TOTAL CLASS'!O354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P354+'FR-16(7)(v)-4 PROD Energy'!P354+'FR-16(7)(v)-5 PROD Cust'!P354+'FR-16(7)(v)-7 TRANS Demand'!P354+'FR-16(7)(v)-8 TRANS Energy'!P354+'FR-16(7)(v)-9 TRANS Cust'!P354+'FR-16(7)(v)-11 DIST Demand'!P354+'FR-16(7)(v)-12 DIST Energy'!P354+'FR-16(7)(v)-13 DIST Cust'!P354-'FR-16(7)(v)-14 TOTAL CLASS'!P354","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q354+'FR-16(7)(v)-4 PROD Energy'!Q354+'FR-16(7)(v)-5 PROD Cust'!Q354+'FR-16(7)(v)-7 TRANS Demand'!Q354+'FR-16(7)(v)-8 TRANS Energy'!Q354+'FR-16(7)(v)-9 TRANS Cust'!Q354+'FR-16(7)(v)-11 DIST Demand'!Q354+'FR-16(7)(v)-12 DIST Energy'!Q354+'FR-16(7)(v)-13 DIST Cust'!Q354-'FR-16(7)(v)-14 TOTAL CLASS'!Q354","v":0},0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F355+'FR-16(7)(v)-4 PROD Energy'!F355+'FR-16(7)(v)-5 PROD Cust'!F355+'FR-16(7)(v)-7 TRANS Demand'!F355+'FR-16(7)(v)-8 TRANS Energy'!F355+'FR-16(7)(v)-9 TRANS Cust'!F355+'FR-16(7)(v)-11 DIST Demand'!F355+'FR-16(7)(v)-12 DIST Energy'!F355+'FR-16(7)(v)-13 DIST Cust'!F355-'FR-16(7)(v)-14 TOTAL CLASS'!F355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G355+'FR-16(7)(v)-4 PROD Energy'!G355+'FR-16(7)(v)-5 PROD Cust'!G355+'FR-16(7)(v)-7 TRANS Demand'!G355+'FR-16(7)(v)-8 TRANS Energy'!G355+'FR-16(7)(v)-9 TRANS Cust'!G355+'FR-16(7)(v)-11 DIST Demand'!G355+'FR-16(7)(v)-12 DIST Energy'!G355+'FR-16(7)(v)-13 DIST Cust'!G355-'FR-16(7)(v)-14 TOTAL CLASS'!G355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H355+'FR-16(7)(v)-4 PROD Energy'!H355+'FR-16(7)(v)-5 PROD Cust'!H355+'FR-16(7)(v)-7 TRANS Demand'!H355+'FR-16(7)(v)-8 TRANS Energy'!H355+'FR-16(7)(v)-9 TRANS Cust'!H355+'FR-16(7)(v)-11 DIST Demand'!H355+'FR-16(7)(v)-12 DIST Energy'!H355+'FR-16(7)(v)-13 DIST Cust'!H355-'FR-16(7)(v)-14 TOTAL CLASS'!H355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I355+'FR-16(7)(v)-4 PROD Energy'!I355+'FR-16(7)(v)-5 PROD Cust'!I355+'FR-16(7)(v)-7 TRANS Demand'!I355+'FR-16(7)(v)-8 TRANS Energy'!I355+'FR-16(7)(v)-9 TRANS Cust'!I355+'FR-16(7)(v)-11 DIST Demand'!I355+'FR-16(7)(v)-12 DIST Energy'!I355+'FR-16(7)(v)-13 DIST Cust'!I355-'FR-16(7)(v)-14 TOTAL CLASS'!I355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J355+'FR-16(7)(v)-4 PROD Energy'!J355+'FR-16(7)(v)-5 PROD Cust'!J355+'FR-16(7)(v)-7 TRANS Demand'!J355+'FR-16(7)(v)-8 TRANS Energy'!J355+'FR-16(7)(v)-9 TRANS Cust'!J355+'FR-16(7)(v)-11 DIST Demand'!J355+'FR-16(7)(v)-12 DIST Energy'!J355+'FR-16(7)(v)-13 DIST Cust'!J355-'FR-16(7)(v)-14 TOTAL CLASS'!J355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K355+'FR-16(7)(v)-4 PROD Energy'!K355+'FR-16(7)(v)-5 PROD Cust'!K355+'FR-16(7)(v)-7 TRANS Demand'!K355+'FR-16(7)(v)-8 TRANS Energy'!K355+'FR-16(7)(v)-9 TRANS Cust'!K355+'FR-16(7)(v)-11 DIST Demand'!K355+'FR-16(7)(v)-12 DIST Energy'!K355+'FR-16(7)(v)-13 DIST Cust'!K355-'FR-16(7)(v)-14 TOTAL CLASS'!K355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L355+'FR-16(7)(v)-4 PROD Energy'!L355+'FR-16(7)(v)-5 PROD Cust'!L355+'FR-16(7)(v)-7 TRANS Demand'!L355+'FR-16(7)(v)-8 TRANS Energy'!L355+'FR-16(7)(v)-9 TRANS Cust'!L355+'FR-16(7)(v)-11 DIST Demand'!L355+'FR-16(7)(v)-12 DIST Energy'!L355+'FR-16(7)(v)-13 DIST Cust'!L355-'FR-16(7)(v)-14 TOTAL CLASS'!L355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M355+'FR-16(7)(v)-4 PROD Energy'!M355+'FR-16(7)(v)-5 PROD Cust'!M355+'FR-16(7)(v)-7 TRANS Demand'!M355+'FR-16(7)(v)-8 TRANS Energy'!M355+'FR-16(7)(v)-9 TRANS Cust'!M355+'FR-16(7)(v)-11 DIST Demand'!M355+'FR-16(7)(v)-12 DIST Energy'!M355+'FR-16(7)(v)-13 DIST Cust'!M355-'FR-16(7)(v)-14 TOTAL CLASS'!M355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N355+'FR-16(7)(v)-4 PROD Energy'!N355+'FR-16(7)(v)-5 PROD Cust'!N355+'FR-16(7)(v)-7 TRANS Demand'!N355+'FR-16(7)(v)-8 TRANS Energy'!N355+'FR-16(7)(v)-9 TRANS Cust'!N355+'FR-16(7)(v)-11 DIST Demand'!N355+'FR-16(7)(v)-12 DIST Energy'!N355+'FR-16(7)(v)-13 DIST Cust'!N355-'FR-16(7)(v)-14 TOTAL CLASS'!N355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O355+'FR-16(7)(v)-4 PROD Energy'!O355+'FR-16(7)(v)-5 PROD Cust'!O355+'FR-16(7)(v)-7 TRANS Demand'!O355+'FR-16(7)(v)-8 TRANS Energy'!O355+'FR-16(7)(v)-9 TRANS Cust'!O355+'FR-16(7)(v)-11 DIST Demand'!O355+'FR-16(7)(v)-12 DIST Energy'!O355+'FR-16(7)(v)-13 DIST Cust'!O355-'FR-16(7)(v)-14 TOTAL CLASS'!O355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P355+'FR-16(7)(v)-4 PROD Energy'!P355+'FR-16(7)(v)-5 PROD Cust'!P355+'FR-16(7)(v)-7 TRANS Demand'!P355+'FR-16(7)(v)-8 TRANS Energy'!P355+'FR-16(7)(v)-9 TRANS Cust'!P355+'FR-16(7)(v)-11 DIST Demand'!P355+'FR-16(7)(v)-12 DIST Energy'!P355+'FR-16(7)(v)-13 DIST Cust'!P355-'FR-16(7)(v)-14 TOTAL CLASS'!P355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q355+'FR-16(7)(v)-4 PROD Energy'!Q355+'FR-16(7)(v)-5 PROD Cust'!Q355+'FR-16(7)(v)-7 TRANS Demand'!Q355+'FR-16(7)(v)-8 TRANS Energy'!Q355+'FR-16(7)(v)-9 TRANS Cust'!Q355+'FR-16(7)(v)-11 DIST Demand'!Q355+'FR-16(7)(v)-12 DIST Energy'!Q355+'FR-16(7)(v)-13 DIST Cust'!Q355-'FR-16(7)(v)-14 TOTAL CLASS'!Q355","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F356+'FR-16(7)(v)-4 PROD Energy'!F356+'FR-16(7)(v)-5 PROD Cust'!F356+'FR-16(7)(v)-7 TRANS Demand'!F356+'FR-16(7)(v)-8 TRANS Energy'!F356+'FR-16(7)(v)-9 TRANS Cust'!F356+'FR-16(7)(v)-11 DIST Demand'!F356+'FR-16(7)(v)-12 DIST Energy'!F356+'FR-16(7)(v)-13 DIST Cust'!F356-'FR-16(7)(v)-14 TOTAL CLASS'!F356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G356+'FR-16(7)(v)-4 PROD Energy'!G356+'FR-16(7)(v)-5 PROD Cust'!G356+'FR-16(7)(v)-7 TRANS Demand'!G356+'FR-16(7)(v)-8 TRANS Energy'!G356+'FR-16(7)(v)-9 TRANS Cust'!G356+'FR-16(7)(v)-11 DIST Demand'!G356+'FR-16(7)(v)-12 DIST Energy'!G356+'FR-16(7)(v)-13 DIST Cust'!G356-'FR-16(7)(v)-14 TOTAL CLASS'!G356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H356+'FR-16(7)(v)-4 PROD Energy'!H356+'FR-16(7)(v)-5 PROD Cust'!H356+'FR-16(7)(v)-7 TRANS Demand'!H356+'FR-16(7)(v)-8 TRANS Energy'!H356+'FR-16(7)(v)-9 TRANS Cust'!H356+'FR-16(7)(v)-11 DIST Demand'!H356+'FR-16(7)(v)-12 DIST Energy'!H356+'FR-16(7)(v)-13 DIST Cust'!H356-'FR-16(7)(v)-14 TOTAL CLASS'!H356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I356+'FR-16(7)(v)-4 PROD Energy'!I356+'FR-16(7)(v)-5 PROD Cust'!I356+'FR-16(7)(v)-7 TRANS Demand'!I356+'FR-16(7)(v)-8 TRANS Energy'!I356+'FR-16(7)(v)-9 TRANS Cust'!I356+'FR-16(7)(v)-11 DIST Demand'!I356+'FR-16(7)(v)-12 DIST Energy'!I356+'FR-16(7)(v)-13 DIST Cust'!I356-'FR-16(7)(v)-14 TOTAL CLASS'!I356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J356+'FR-16(7)(v)-4 PROD Energy'!J356+'FR-16(7)(v)-5 PROD Cust'!J356+'FR-16(7)(v)-7 TRANS Demand'!J356+'FR-16(7)(v)-8 TRANS Energy'!J356+'FR-16(7)(v)-9 TRANS Cust'!J356+'FR-16(7)(v)-11 DIST Demand'!J356+'FR-16(7)(v)-12 DIST Energy'!J356+'FR-16(7)(v)-13 DIST Cust'!J356-'FR-16(7)(v)-14 TOTAL CLASS'!J356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K356+'FR-16(7)(v)-4 PROD Energy'!K356+'FR-16(7)(v)-5 PROD Cust'!K356+'FR-16(7)(v)-7 TRANS Demand'!K356+'FR-16(7)(v)-8 TRANS Energy'!K356+'FR-16(7)(v)-9 TRANS Cust'!K356+'FR-16(7)(v)-11 DIST Demand'!K356+'FR-16(7)(v)-12 DIST Energy'!K356+'FR-16(7)(v)-13 DIST Cust'!K356-'FR-16(7)(v)-14 TOTAL CLASS'!K356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L356+'FR-16(7)(v)-4 PROD Energy'!L356+'FR-16(7)(v)-5 PROD Cust'!L356+'FR-16(7)(v)-7 TRANS Demand'!L356+'FR-16(7)(v)-8 TRANS Energy'!L356+'FR-16(7)(v)-9 TRANS Cust'!L356+'FR-16(7)(v)-11 DIST Demand'!L356+'FR-16(7)(v)-12 DIST Energy'!L356+'FR-16(7)(v)-13 DIST Cust'!L356-'FR-16(7)(v)-14 TOTAL CLASS'!L356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M356+'FR-16(7)(v)-4 PROD Energy'!M356+'FR-16(7)(v)-5 PROD Cust'!M356+'FR-16(7)(v)-7 TRANS Demand'!M356+'FR-16(7)(v)-8 TRANS Energy'!M356+'FR-16(7)(v)-9 TRANS Cust'!M356+'FR-16(7)(v)-11 DIST Demand'!M356+'FR-16(7)(v)-12 DIST Energy'!M356+'FR-16(7)(v)-13 DIST Cust'!M356-'FR-16(7)(v)-14 TOTAL CLASS'!M356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N356+'FR-16(7)(v)-4 PROD Energy'!N356+'FR-16(7)(v)-5 PROD Cust'!N356+'FR-16(7)(v)-7 TRANS Demand'!N356+'FR-16(7)(v)-8 TRANS Energy'!N356+'FR-16(7)(v)-9 TRANS Cust'!N356+'FR-16(7)(v)-11 DIST Demand'!N356+'FR-16(7)(v)-12 DIST Energy'!N356+'FR-16(7)(v)-13 DIST Cust'!N356-'FR-16(7)(v)-14 TOTAL CLASS'!N356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O356+'FR-16(7)(v)-4 PROD Energy'!O356+'FR-16(7)(v)-5 PROD Cust'!O356+'FR-16(7)(v)-7 TRANS Demand'!O356+'FR-16(7)(v)-8 TRANS Energy'!O356+'FR-16(7)(v)-9 TRANS Cust'!O356+'FR-16(7)(v)-11 DIST Demand'!O356+'FR-16(7)(v)-12 DIST Energy'!O356+'FR-16(7)(v)-13 DIST Cust'!O356-'FR-16(7)(v)-14 TOTAL CLASS'!O356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P356+'FR-16(7)(v)-4 PROD Energy'!P356+'FR-16(7)(v)-5 PROD Cust'!P356+'FR-16(7)(v)-7 TRANS Demand'!P356+'FR-16(7)(v)-8 TRANS Energy'!P356+'FR-16(7)(v)-9 TRANS Cust'!P356+'FR-16(7)(v)-11 DIST Demand'!P356+'FR-16(7)(v)-12 DIST Energy'!P356+'FR-16(7)(v)-13 DIST Cust'!P356-'FR-16(7)(v)-14 TOTAL CLASS'!P356","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q356+'FR-16(7)(v)-4 PROD Energy'!Q356+'FR-16(7)(v)-5 PROD Cust'!Q356+'FR-16(7)(v)-7 TRANS Demand'!Q356+'FR-16(7)(v)-8 TRANS Energy'!Q356+'FR-16(7)(v)-9 TRANS Cust'!Q356+'FR-16(7)(v)-11 DIST Demand'!Q356+'FR-16(7)(v)-12 DIST Energy'!Q356+'FR-16(7)(v)-13 DIST Cust'!Q356-'FR-16(7)(v)-14 TOTAL CLASS'!Q356","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F357+'FR-16(7)(v)-4 PROD Energy'!F357+'FR-16(7)(v)-5 PROD Cust'!F357+'FR-16(7)(v)-7 TRANS Demand'!F357+'FR-16(7)(v)-8 TRANS Energy'!F357+'FR-16(7)(v)-9 TRANS Cust'!F357+'FR-16(7)(v)-11 DIST Demand'!F357+'FR-16(7)(v)-12 DIST Energy'!F357+'FR-16(7)(v)-13 DIST Cust'!F357-'FR-16(7)(v)-14 TOTAL CLASS'!F357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G357+'FR-16(7)(v)-4 PROD Energy'!G357+'FR-16(7)(v)-5 PROD Cust'!G357+'FR-16(7)(v)-7 TRANS Demand'!G357+'FR-16(7)(v)-8 TRANS Energy'!G357+'FR-16(7)(v)-9 TRANS Cust'!G357+'FR-16(7)(v)-11 DIST Demand'!G357+'FR-16(7)(v)-12 DIST Energy'!G357+'FR-16(7)(v)-13 DIST Cust'!G357-'FR-16(7)(v)-14 TOTAL CLASS'!G357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H357+'FR-16(7)(v)-4 PROD Energy'!H357+'FR-16(7)(v)-5 PROD Cust'!H357+'FR-16(7)(v)-7 TRANS Demand'!H357+'FR-16(7)(v)-8 TRANS Energy'!H357+'FR-16(7)(v)-9 TRANS Cust'!H357+'FR-16(7)(v)-11 DIST Demand'!H357+'FR-16(7)(v)-12 DIST Energy'!H357+'FR-16(7)(v)-13 DIST Cust'!H357-'FR-16(7)(v)-14 TOTAL CLASS'!H357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I357+'FR-16(7)(v)-4 PROD Energy'!I357+'FR-16(7)(v)-5 PROD Cust'!I357+'FR-16(7)(v)-7 TRANS Demand'!I357+'FR-16(7)(v)-8 TRANS Energy'!I357+'FR-16(7)(v)-9 TRANS Cust'!I357+'FR-16(7)(v)-11 DIST Demand'!I357+'FR-16(7)(v)-12 DIST Energy'!I357+'FR-16(7)(v)-13 DIST Cust'!I357-'FR-16(7)(v)-14 TOTAL CLASS'!I357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J357+'FR-16(7)(v)-4 PROD Energy'!J357+'FR-16(7)(v)-5 PROD Cust'!J357+'FR-16(7)(v)-7 TRANS Demand'!J357+'FR-16(7)(v)-8 TRANS Energy'!J357+'FR-16(7)(v)-9 TRANS Cust'!J357+'FR-16(7)(v)-11 DIST Demand'!J357+'FR-16(7)(v)-12 DIST Energy'!J357+'FR-16(7)(v)-13 DIST Cust'!J357-'FR-16(7)(v)-14 TOTAL CLASS'!J357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K357+'FR-16(7)(v)-4 PROD Energy'!K357+'FR-16(7)(v)-5 PROD Cust'!K357+'FR-16(7)(v)-7 TRANS Demand'!K357+'FR-16(7)(v)-8 TRANS Energy'!K357+'FR-16(7)(v)-9 TRANS Cust'!K357+'FR-16(7)(v)-11 DIST Demand'!K357+'FR-16(7)(v)-12 DIST Energy'!K357+'FR-16(7)(v)-13 DIST Cust'!K357-'FR-16(7)(v)-14 TOTAL CLASS'!K357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L357+'FR-16(7)(v)-4 PROD Energy'!L357+'FR-16(7)(v)-5 PROD Cust'!L357+'FR-16(7)(v)-7 TRANS Demand'!L357+'FR-16(7)(v)-8 TRANS Energy'!L357+'FR-16(7)(v)-9 TRANS Cust'!L357+'FR-16(7)(v)-11 DIST Demand'!L357+'FR-16(7)(v)-12 DIST Energy'!L357+'FR-16(7)(v)-13 DIST Cust'!L357-'FR-16(7)(v)-14 TOTAL CLASS'!L357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M357+'FR-16(7)(v)-4 PROD Energy'!M357+'FR-16(7)(v)-5 PROD Cust'!M357+'FR-16(7)(v)-7 TRANS Demand'!M357+'FR-16(7)(v)-8 TRANS Energy'!M357+'FR-16(7)(v)-9 TRANS Cust'!M357+'FR-16(7)(v)-11 DIST Demand'!M357+'FR-16(7)(v)-12 DIST Energy'!M357+'FR-16(7)(v)-13 DIST Cust'!M357-'FR-16(7)(v)-14 TOTAL CLASS'!M357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N357+'FR-16(7)(v)-4 PROD Energy'!N357+'FR-16(7)(v)-5 PROD Cust'!N357+'FR-16(7)(v)-7 TRANS Demand'!N357+'FR-16(7)(v)-8 TRANS Energy'!N357+'FR-16(7)(v)-9 TRANS Cust'!N357+'FR-16(7)(v)-11 DIST Demand'!N357+'FR-16(7)(v)-12 DIST Energy'!N357+'FR-16(7)(v)-13 DIST Cust'!N357-'FR-16(7)(v)-14 TOTAL CLASS'!N357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O357+'FR-16(7)(v)-4 PROD Energy'!O357+'FR-16(7)(v)-5 PROD Cust'!O357+'FR-16(7)(v)-7 TRANS Demand'!O357+'FR-16(7)(v)-8 TRANS Energy'!O357+'FR-16(7)(v)-9 TRANS Cust'!O357+'FR-16(7)(v)-11 DIST Demand'!O357+'FR-16(7)(v)-12 DIST Energy'!O357+'FR-16(7)(v)-13 DIST Cust'!O357-'FR-16(7)(v)-14 TOTAL CLASS'!O357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P357+'FR-16(7)(v)-4 PROD Energy'!P357+'FR-16(7)(v)-5 PROD Cust'!P357+'FR-16(7)(v)-7 TRANS Demand'!P357+'FR-16(7)(v)-8 TRANS Energy'!P357+'FR-16(7)(v)-9 TRANS Cust'!P357+'FR-16(7)(v)-11 DIST Demand'!P357+'FR-16(7)(v)-12 DIST Energy'!P357+'FR-16(7)(v)-13 DIST Cust'!P357-'FR-16(7)(v)-14 TOTAL CLASS'!P357","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q357+'FR-16(7)(v)-4 PROD Energy'!Q357+'FR-16(7)(v)-5 PROD Cust'!Q357+'FR-16(7)(v)-7 TRANS Demand'!Q357+'FR-16(7)(v)-8 TRANS Energy'!Q357+'FR-16(7)(v)-9 TRANS Cust'!Q357+'FR-16(7)(v)-11 DIST Demand'!Q357+'FR-16(7)(v)-12 DIST Energy'!Q357+'FR-16(7)(v)-13 DIST Cust'!Q357-'FR-16(7)(v)-14 TOTAL CLASS'!Q357","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F358+'FR-16(7)(v)-4 PROD Energy'!F358+'FR-16(7)(v)-5 PROD Cust'!F358+'FR-16(7)(v)-7 TRANS Demand'!F358+'FR-16(7)(v)-8 TRANS Energy'!F358+'FR-16(7)(v)-9 TRANS Cust'!F358+'FR-16(7)(v)-11 DIST Demand'!F358+'FR-16(7)(v)-12 DIST Energy'!F358+'FR-16(7)(v)-13 DIST Cust'!F358-'FR-16(7)(v)-14 TOTAL CLASS'!F358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G358+'FR-16(7)(v)-4 PROD Energy'!G358+'FR-16(7)(v)-5 PROD Cust'!G358+'FR-16(7)(v)-7 TRANS Demand'!G358+'FR-16(7)(v)-8 TRANS Energy'!G358+'FR-16(7)(v)-9 TRANS Cust'!G358+'FR-16(7)(v)-11 DIST Demand'!G358+'FR-16(7)(v)-12 DIST Energy'!G358+'FR-16(7)(v)-13 DIST Cust'!G358-'FR-16(7)(v)-14 TOTAL CLASS'!G358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H358+'FR-16(7)(v)-4 PROD Energy'!H358+'FR-16(7)(v)-5 PROD Cust'!H358+'FR-16(7)(v)-7 TRANS Demand'!H358+'FR-16(7)(v)-8 TRANS Energy'!H358+'FR-16(7)(v)-9 TRANS Cust'!H358+'FR-16(7)(v)-11 DIST Demand'!H358+'FR-16(7)(v)-12 DIST Energy'!H358+'FR-16(7)(v)-13 DIST Cust'!H358-'FR-16(7)(v)-14 TOTAL CLASS'!H358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I358+'FR-16(7)(v)-4 PROD Energy'!I358+'FR-16(7)(v)-5 PROD Cust'!I358+'FR-16(7)(v)-7 TRANS Demand'!I358+'FR-16(7)(v)-8 TRANS Energy'!I358+'FR-16(7)(v)-9 TRANS Cust'!I358+'FR-16(7)(v)-11 DIST Demand'!I358+'FR-16(7)(v)-12 DIST Energy'!I358+'FR-16(7)(v)-13 DIST Cust'!I358-'FR-16(7)(v)-14 TOTAL CLASS'!I358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J358+'FR-16(7)(v)-4 PROD Energy'!J358+'FR-16(7)(v)-5 PROD Cust'!J358+'FR-16(7)(v)-7 TRANS Demand'!J358+'FR-16(7)(v)-8 TRANS Energy'!J358+'FR-16(7)(v)-9 TRANS Cust'!J358+'FR-16(7)(v)-11 DIST Demand'!J358+'FR-16(7)(v)-12 DIST Energy'!J358+'FR-16(7)(v)-13 DIST Cust'!J358-'FR-16(7)(v)-14 TOTAL CLASS'!J358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K358+'FR-16(7)(v)-4 PROD Energy'!K358+'FR-16(7)(v)-5 PROD Cust'!K358+'FR-16(7)(v)-7 TRANS Demand'!K358+'FR-16(7)(v)-8 TRANS Energy'!K358+'FR-16(7)(v)-9 TRANS Cust'!K358+'FR-16(7)(v)-11 DIST Demand'!K358+'FR-16(7)(v)-12 DIST Energy'!K358+'FR-16(7)(v)-13 DIST Cust'!K358-'FR-16(7)(v)-14 TOTAL CLASS'!K358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L358+'FR-16(7)(v)-4 PROD Energy'!L358+'FR-16(7)(v)-5 PROD Cust'!L358+'FR-16(7)(v)-7 TRANS Demand'!L358+'FR-16(7)(v)-8 TRANS Energy'!L358+'FR-16(7)(v)-9 TRANS Cust'!L358+'FR-16(7)(v)-11 DIST Demand'!L358+'FR-16(7)(v)-12 DIST Energy'!L358+'FR-16(7)(v)-13 DIST Cust'!L358-'FR-16(7)(v)-14 TOTAL CLASS'!L358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M358+'FR-16(7)(v)-4 PROD Energy'!M358+'FR-16(7)(v)-5 PROD Cust'!M358+'FR-16(7)(v)-7 TRANS Demand'!M358+'FR-16(7)(v)-8 TRANS Energy'!M358+'FR-16(7)(v)-9 TRANS Cust'!M358+'FR-16(7)(v)-11 DIST Demand'!M358+'FR-16(7)(v)-12 DIST Energy'!M358+'FR-16(7)(v)-13 DIST Cust'!M358-'FR-16(7)(v)-14 TOTAL CLASS'!M358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N358+'FR-16(7)(v)-4 PROD Energy'!N358+'FR-16(7)(v)-5 PROD Cust'!N358+'FR-16(7)(v)-7 TRANS Demand'!N358+'FR-16(7)(v)-8 TRANS Energy'!N358+'FR-16(7)(v)-9 TRANS Cust'!N358+'FR-16(7)(v)-11 DIST Demand'!N358+'FR-16(7)(v)-12 DIST Energy'!N358+'FR-16(7)(v)-13 DIST Cust'!N358-'FR-16(7)(v)-14 TOTAL CLASS'!N358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O358+'FR-16(7)(v)-4 PROD Energy'!O358+'FR-16(7)(v)-5 PROD Cust'!O358+'FR-16(7)(v)-7 TRANS Demand'!O358+'FR-16(7)(v)-8 TRANS Energy'!O358+'FR-16(7)(v)-9 TRANS Cust'!O358+'FR-16(7)(v)-11 DIST Demand'!O358+'FR-16(7)(v)-12 DIST Energy'!O358+'FR-16(7)(v)-13 DIST Cust'!O358-'FR-16(7)(v)-14 TOTAL CLASS'!O358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P358+'FR-16(7)(v)-4 PROD Energy'!P358+'FR-16(7)(v)-5 PROD Cust'!P358+'FR-16(7)(v)-7 TRANS Demand'!P358+'FR-16(7)(v)-8 TRANS Energy'!P358+'FR-16(7)(v)-9 TRANS Cust'!P358+'FR-16(7)(v)-11 DIST Demand'!P358+'FR-16(7)(v)-12 DIST Energy'!P358+'FR-16(7)(v)-13 DIST Cust'!P358-'FR-16(7)(v)-14 TOTAL CLASS'!P358","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q358+'FR-16(7)(v)-4 PROD Energy'!Q358+'FR-16(7)(v)-5 PROD Cust'!Q358+'FR-16(7)(v)-7 TRANS Demand'!Q358+'FR-16(7)(v)-8 TRANS Energy'!Q358+'FR-16(7)(v)-9 TRANS Cust'!Q358+'FR-16(7)(v)-11 DIST Demand'!Q358+'FR-16(7)(v)-12 DIST Energy'!Q358+'FR-16(7)(v)-13 DIST Cust'!Q358-'FR-16(7)(v)-14 TOTAL CLASS'!Q358","v":0},0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F359+'FR-16(7)(v)-4 PROD Energy'!F359+'FR-16(7)(v)-5 PROD Cust'!F359+'FR-16(7)(v)-7 TRANS Demand'!F359+'FR-16(7)(v)-8 TRANS Energy'!F359+'FR-16(7)(v)-9 TRANS Cust'!F359+'FR-16(7)(v)-11 DIST Demand'!F359+'FR-16(7)(v)-12 DIST Energy'!F359+'FR-16(7)(v)-13 DIST Cust'!F359-'FR-16(7)(v)-14 TOTAL CLASS'!F359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G359+'FR-16(7)(v)-4 PROD Energy'!G359+'FR-16(7)(v)-5 PROD Cust'!G359+'FR-16(7)(v)-7 TRANS Demand'!G359+'FR-16(7)(v)-8 TRANS Energy'!G359+'FR-16(7)(v)-9 TRANS Cust'!G359+'FR-16(7)(v)-11 DIST Demand'!G359+'FR-16(7)(v)-12 DIST Energy'!G359+'FR-16(7)(v)-13 DIST Cust'!G359-'FR-16(7)(v)-14 TOTAL CLASS'!G359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H359+'FR-16(7)(v)-4 PROD Energy'!H359+'FR-16(7)(v)-5 PROD Cust'!H359+'FR-16(7)(v)-7 TRANS Demand'!H359+'FR-16(7)(v)-8 TRANS Energy'!H359+'FR-16(7)(v)-9 TRANS Cust'!H359+'FR-16(7)(v)-11 DIST Demand'!H359+'FR-16(7)(v)-12 DIST Energy'!H359+'FR-16(7)(v)-13 DIST Cust'!H359-'FR-16(7)(v)-14 TOTAL CLASS'!H359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I359+'FR-16(7)(v)-4 PROD Energy'!I359+'FR-16(7)(v)-5 PROD Cust'!I359+'FR-16(7)(v)-7 TRANS Demand'!I359+'FR-16(7)(v)-8 TRANS Energy'!I359+'FR-16(7)(v)-9 TRANS Cust'!I359+'FR-16(7)(v)-11 DIST Demand'!I359+'FR-16(7)(v)-12 DIST Energy'!I359+'FR-16(7)(v)-13 DIST Cust'!I359-'FR-16(7)(v)-14 TOTAL CLASS'!I359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J359+'FR-16(7)(v)-4 PROD Energy'!J359+'FR-16(7)(v)-5 PROD Cust'!J359+'FR-16(7)(v)-7 TRANS Demand'!J359+'FR-16(7)(v)-8 TRANS Energy'!J359+'FR-16(7)(v)-9 TRANS Cust'!J359+'FR-16(7)(v)-11 DIST Demand'!J359+'FR-16(7)(v)-12 DIST Energy'!J359+'FR-16(7)(v)-13 DIST Cust'!J359-'FR-16(7)(v)-14 TOTAL CLASS'!J359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K359+'FR-16(7)(v)-4 PROD Energy'!K359+'FR-16(7)(v)-5 PROD Cust'!K359+'FR-16(7)(v)-7 TRANS Demand'!K359+'FR-16(7)(v)-8 TRANS Energy'!K359+'FR-16(7)(v)-9 TRANS Cust'!K359+'FR-16(7)(v)-11 DIST Demand'!K359+'FR-16(7)(v)-12 DIST Energy'!K359+'FR-16(7)(v)-13 DIST Cust'!K359-'FR-16(7)(v)-14 TOTAL CLASS'!K359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L359+'FR-16(7)(v)-4 PROD Energy'!L359+'FR-16(7)(v)-5 PROD Cust'!L359+'FR-16(7)(v)-7 TRANS Demand'!L359+'FR-16(7)(v)-8 TRANS Energy'!L359+'FR-16(7)(v)-9 TRANS Cust'!L359+'FR-16(7)(v)-11 DIST Demand'!L359+'FR-16(7)(v)-12 DIST Energy'!L359+'FR-16(7)(v)-13 DIST Cust'!L359-'FR-16(7)(v)-14 TOTAL CLASS'!L359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M359+'FR-16(7)(v)-4 PROD Energy'!M359+'FR-16(7)(v)-5 PROD Cust'!M359+'FR-16(7)(v)-7 TRANS Demand'!M359+'FR-16(7)(v)-8 TRANS Energy'!M359+'FR-16(7)(v)-9 TRANS Cust'!M359+'FR-16(7)(v)-11 DIST Demand'!M359+'FR-16(7)(v)-12 DIST Energy'!M359+'FR-16(7)(v)-13 DIST Cust'!M359-'FR-16(7)(v)-14 TOTAL CLASS'!M359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N359+'FR-16(7)(v)-4 PROD Energy'!N359+'FR-16(7)(v)-5 PROD Cust'!N359+'FR-16(7)(v)-7 TRANS Demand'!N359+'FR-16(7)(v)-8 TRANS Energy'!N359+'FR-16(7)(v)-9 TRANS Cust'!N359+'FR-16(7)(v)-11 DIST Demand'!N359+'FR-16(7)(v)-12 DIST Energy'!N359+'FR-16(7)(v)-13 DIST Cust'!N359-'FR-16(7)(v)-14 TOTAL CLASS'!N359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O359+'FR-16(7)(v)-4 PROD Energy'!O359+'FR-16(7)(v)-5 PROD Cust'!O359+'FR-16(7)(v)-7 TRANS Demand'!O359+'FR-16(7)(v)-8 TRANS Energy'!O359+'FR-16(7)(v)-9 TRANS Cust'!O359+'FR-16(7)(v)-11 DIST Demand'!O359+'FR-16(7)(v)-12 DIST Energy'!O359+'FR-16(7)(v)-13 DIST Cust'!O359-'FR-16(7)(v)-14 TOTAL CLASS'!O359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P359+'FR-16(7)(v)-4 PROD Energy'!P359+'FR-16(7)(v)-5 PROD Cust'!P359+'FR-16(7)(v)-7 TRANS Demand'!P359+'FR-16(7)(v)-8 TRANS Energy'!P359+'FR-16(7)(v)-9 TRANS Cust'!P359+'FR-16(7)(v)-11 DIST Demand'!P359+'FR-16(7)(v)-12 DIST Energy'!P359+'FR-16(7)(v)-13 DIST Cust'!P359-'FR-16(7)(v)-14 TOTAL CLASS'!P359","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q359+'FR-16(7)(v)-4 PROD Energy'!Q359+'FR-16(7)(v)-5 PROD Cust'!Q359+'FR-16(7)(v)-7 TRANS Demand'!Q359+'FR-16(7)(v)-8 TRANS Energy'!Q359+'FR-16(7)(v)-9 TRANS Cust'!Q359+'FR-16(7)(v)-11 DIST Demand'!Q359+'FR-16(7)(v)-12 DIST Energy'!Q359+'FR-16(7)(v)-13 DIST Cust'!Q359-'FR-16(7)(v)-14 TOTAL CLASS'!Q359","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F360+'FR-16(7)(v)-4 PROD Energy'!F360+'FR-16(7)(v)-5 PROD Cust'!F360+'FR-16(7)(v)-7 TRANS Demand'!F360+'FR-16(7)(v)-8 TRANS Energy'!F360+'FR-16(7)(v)-9 TRANS Cust'!F360+'FR-16(7)(v)-11 DIST Demand'!F360+'FR-16(7)(v)-12 DIST Energy'!F360+'FR-16(7)(v)-13 DIST Cust'!F360-'FR-16(7)(v)-14 TOTAL CLASS'!F360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G360+'FR-16(7)(v)-4 PROD Energy'!G360+'FR-16(7)(v)-5 PROD Cust'!G360+'FR-16(7)(v)-7 TRANS Demand'!G360+'FR-16(7)(v)-8 TRANS Energy'!G360+'FR-16(7)(v)-9 TRANS Cust'!G360+'FR-16(7)(v)-11 DIST Demand'!G360+'FR-16(7)(v)-12 DIST Energy'!G360+'FR-16(7)(v)-13 DIST Cust'!G360-'FR-16(7)(v)-14 TOTAL CLASS'!G360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H360+'FR-16(7)(v)-4 PROD Energy'!H360+'FR-16(7)(v)-5 PROD Cust'!H360+'FR-16(7)(v)-7 TRANS Demand'!H360+'FR-16(7)(v)-8 TRANS Energy'!H360+'FR-16(7)(v)-9 TRANS Cust'!H360+'FR-16(7)(v)-11 DIST Demand'!H360+'FR-16(7)(v)-12 DIST Energy'!H360+'FR-16(7)(v)-13 DIST Cust'!H360-'FR-16(7)(v)-14 TOTAL CLASS'!H360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I360+'FR-16(7)(v)-4 PROD Energy'!I360+'FR-16(7)(v)-5 PROD Cust'!I360+'FR-16(7)(v)-7 TRANS Demand'!I360+'FR-16(7)(v)-8 TRANS Energy'!I360+'FR-16(7)(v)-9 TRANS Cust'!I360+'FR-16(7)(v)-11 DIST Demand'!I360+'FR-16(7)(v)-12 DIST Energy'!I360+'FR-16(7)(v)-13 DIST Cust'!I360-'FR-16(7)(v)-14 TOTAL CLASS'!I360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J360+'FR-16(7)(v)-4 PROD Energy'!J360+'FR-16(7)(v)-5 PROD Cust'!J360+'FR-16(7)(v)-7 TRANS Demand'!J360+'FR-16(7)(v)-8 TRANS Energy'!J360+'FR-16(7)(v)-9 TRANS Cust'!J360+'FR-16(7)(v)-11 DIST Demand'!J360+'FR-16(7)(v)-12 DIST Energy'!J360+'FR-16(7)(v)-13 DIST Cust'!J360-'FR-16(7)(v)-14 TOTAL CLASS'!J360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K360+'FR-16(7)(v)-4 PROD Energy'!K360+'FR-16(7)(v)-5 PROD Cust'!K360+'FR-16(7)(v)-7 TRANS Demand'!K360+'FR-16(7)(v)-8 TRANS Energy'!K360+'FR-16(7)(v)-9 TRANS Cust'!K360+'FR-16(7)(v)-11 DIST Demand'!K360+'FR-16(7)(v)-12 DIST Energy'!K360+'FR-16(7)(v)-13 DIST Cust'!K360-'FR-16(7)(v)-14 TOTAL CLASS'!K360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L360+'FR-16(7)(v)-4 PROD Energy'!L360+'FR-16(7)(v)-5 PROD Cust'!L360+'FR-16(7)(v)-7 TRANS Demand'!L360+'FR-16(7)(v)-8 TRANS Energy'!L360+'FR-16(7)(v)-9 TRANS Cust'!L360+'FR-16(7)(v)-11 DIST Demand'!L360+'FR-16(7)(v)-12 DIST Energy'!L360+'FR-16(7)(v)-13 DIST Cust'!L360-'FR-16(7)(v)-14 TOTAL CLASS'!L360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M360+'FR-16(7)(v)-4 PROD Energy'!M360+'FR-16(7)(v)-5 PROD Cust'!M360+'FR-16(7)(v)-7 TRANS Demand'!M360+'FR-16(7)(v)-8 TRANS Energy'!M360+'FR-16(7)(v)-9 TRANS Cust'!M360+'FR-16(7)(v)-11 DIST Demand'!M360+'FR-16(7)(v)-12 DIST Energy'!M360+'FR-16(7)(v)-13 DIST Cust'!M360-'FR-16(7)(v)-14 TOTAL CLASS'!M360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N360+'FR-16(7)(v)-4 PROD Energy'!N360+'FR-16(7)(v)-5 PROD Cust'!N360+'FR-16(7)(v)-7 TRANS Demand'!N360+'FR-16(7)(v)-8 TRANS Energy'!N360+'FR-16(7)(v)-9 TRANS Cust'!N360+'FR-16(7)(v)-11 DIST Demand'!N360+'FR-16(7)(v)-12 DIST Energy'!N360+'FR-16(7)(v)-13 DIST Cust'!N360-'FR-16(7)(v)-14 TOTAL CLASS'!N360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O360+'FR-16(7)(v)-4 PROD Energy'!O360+'FR-16(7)(v)-5 PROD Cust'!O360+'FR-16(7)(v)-7 TRANS Demand'!O360+'FR-16(7)(v)-8 TRANS Energy'!O360+'FR-16(7)(v)-9 TRANS Cust'!O360+'FR-16(7)(v)-11 DIST Demand'!O360+'FR-16(7)(v)-12 DIST Energy'!O360+'FR-16(7)(v)-13 DIST Cust'!O360-'FR-16(7)(v)-14 TOTAL CLASS'!O360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P360+'FR-16(7)(v)-4 PROD Energy'!P360+'FR-16(7)(v)-5 PROD Cust'!P360+'FR-16(7)(v)-7 TRANS Demand'!P360+'FR-16(7)(v)-8 TRANS Energy'!P360+'FR-16(7)(v)-9 TRANS Cust'!P360+'FR-16(7)(v)-11 DIST Demand'!P360+'FR-16(7)(v)-12 DIST Energy'!P360+'FR-16(7)(v)-13 DIST Cust'!P360-'FR-16(7)(v)-14 TOTAL CLASS'!P360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q360+'FR-16(7)(v)-4 PROD Energy'!Q360+'FR-16(7)(v)-5 PROD Cust'!Q360+'FR-16(7)(v)-7 TRANS Demand'!Q360+'FR-16(7)(v)-8 TRANS Energy'!Q360+'FR-16(7)(v)-9 TRANS Cust'!Q360+'FR-16(7)(v)-11 DIST Demand'!Q360+'FR-16(7)(v)-12 DIST Energy'!Q360+'FR-16(7)(v)-13 DIST Cust'!Q360-'FR-16(7)(v)-14 TOTAL CLASS'!Q360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":0},{"$f":"SUM(G337:G360)","v":0},0,0,{"$f":"SUM(J337:J360)","v":0},0,0,0,0,0,0,0,0,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F364+'FR-16(7)(v)-4 PROD Energy'!F364+'FR-16(7)(v)-5 PROD Cust'!F364+'FR-16(7)(v)-7 TRANS Demand'!F364+'FR-16(7)(v)-8 TRANS Energy'!F364+'FR-16(7)(v)-9 TRANS Cust'!F364+'FR-16(7)(v)-11 DIST Demand'!F364+'FR-16(7)(v)-12 DIST Energy'!F364+'FR-16(7)(v)-13 DIST Cust'!F364-'FR-16(7)(v)-14 TOTAL CLASS'!F364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G364+'FR-16(7)(v)-4 PROD Energy'!G364+'FR-16(7)(v)-5 PROD Cust'!G364+'FR-16(7)(v)-7 TRANS Demand'!G364+'FR-16(7)(v)-8 TRANS Energy'!G364+'FR-16(7)(v)-9 TRANS Cust'!G364+'FR-16(7)(v)-11 DIST Demand'!G364+'FR-16(7)(v)-12 DIST Energy'!G364+'FR-16(7)(v)-13 DIST Cust'!G364-'FR-16(7)(v)-14 TOTAL CLASS'!G364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H364+'FR-16(7)(v)-4 PROD Energy'!H364+'FR-16(7)(v)-5 PROD Cust'!H364+'FR-16(7)(v)-7 TRANS Demand'!H364+'FR-16(7)(v)-8 TRANS Energy'!H364+'FR-16(7)(v)-9 TRANS Cust'!H364+'FR-16(7)(v)-11 DIST Demand'!H364+'FR-16(7)(v)-12 DIST Energy'!H364+'FR-16(7)(v)-13 DIST Cust'!H364-'FR-16(7)(v)-14 TOTAL CLASS'!H364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I364+'FR-16(7)(v)-4 PROD Energy'!I364+'FR-16(7)(v)-5 PROD Cust'!I364+'FR-16(7)(v)-7 TRANS Demand'!I364+'FR-16(7)(v)-8 TRANS Energy'!I364+'FR-16(7)(v)-9 TRANS Cust'!I364+'FR-16(7)(v)-11 DIST Demand'!I364+'FR-16(7)(v)-12 DIST Energy'!I364+'FR-16(7)(v)-13 DIST Cust'!I364-'FR-16(7)(v)-14 TOTAL CLASS'!I364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J364+'FR-16(7)(v)-4 PROD Energy'!J364+'FR-16(7)(v)-5 PROD Cust'!J364+'FR-16(7)(v)-7 TRANS Demand'!J364+'FR-16(7)(v)-8 TRANS Energy'!J364+'FR-16(7)(v)-9 TRANS Cust'!J364+'FR-16(7)(v)-11 DIST Demand'!J364+'FR-16(7)(v)-12 DIST Energy'!J364+'FR-16(7)(v)-13 DIST Cust'!J364-'FR-16(7)(v)-14 TOTAL CLASS'!J364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K364+'FR-16(7)(v)-4 PROD Energy'!K364+'FR-16(7)(v)-5 PROD Cust'!K364+'FR-16(7)(v)-7 TRANS Demand'!K364+'FR-16(7)(v)-8 TRANS Energy'!K364+'FR-16(7)(v)-9 TRANS Cust'!K364+'FR-16(7)(v)-11 DIST Demand'!K364+'FR-16(7)(v)-12 DIST Energy'!K364+'FR-16(7)(v)-13 DIST Cust'!K364-'FR-16(7)(v)-14 TOTAL CLASS'!K364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L364+'FR-16(7)(v)-4 PROD Energy'!L364+'FR-16(7)(v)-5 PROD Cust'!L364+'FR-16(7)(v)-7 TRANS Demand'!L364+'FR-16(7)(v)-8 TRANS Energy'!L364+'FR-16(7)(v)-9 TRANS Cust'!L364+'FR-16(7)(v)-11 DIST Demand'!L364+'FR-16(7)(v)-12 DIST Energy'!L364+'FR-16(7)(v)-13 DIST Cust'!L364-'FR-16(7)(v)-14 TOTAL CLASS'!L364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M364+'FR-16(7)(v)-4 PROD Energy'!M364+'FR-16(7)(v)-5 PROD Cust'!M364+'FR-16(7)(v)-7 TRANS Demand'!M364+'FR-16(7)(v)-8 TRANS Energy'!M364+'FR-16(7)(v)-9 TRANS Cust'!M364+'FR-16(7)(v)-11 DIST Demand'!M364+'FR-16(7)(v)-12 DIST Energy'!M364+'FR-16(7)(v)-13 DIST Cust'!M364-'FR-16(7)(v)-14 TOTAL CLASS'!M364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N364+'FR-16(7)(v)-4 PROD Energy'!N364+'FR-16(7)(v)-5 PROD Cust'!N364+'FR-16(7)(v)-7 TRANS Demand'!N364+'FR-16(7)(v)-8 TRANS Energy'!N364+'FR-16(7)(v)-9 TRANS Cust'!N364+'FR-16(7)(v)-11 DIST Demand'!N364+'FR-16(7)(v)-12 DIST Energy'!N364+'FR-16(7)(v)-13 DIST Cust'!N364-'FR-16(7)(v)-14 TOTAL CLASS'!N364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O364+'FR-16(7)(v)-4 PROD Energy'!O364+'FR-16(7)(v)-5 PROD Cust'!O364+'FR-16(7)(v)-7 TRANS Demand'!O364+'FR-16(7)(v)-8 TRANS Energy'!O364+'FR-16(7)(v)-9 TRANS Cust'!O364+'FR-16(7)(v)-11 DIST Demand'!O364+'FR-16(7)(v)-12 DIST Energy'!O364+'FR-16(7)(v)-13 DIST Cust'!O364-'FR-16(7)(v)-14 TOTAL CLASS'!O364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P364+'FR-16(7)(v)-4 PROD Energy'!P364+'FR-16(7)(v)-5 PROD Cust'!P364+'FR-16(7)(v)-7 TRANS Demand'!P364+'FR-16(7)(v)-8 TRANS Energy'!P364+'FR-16(7)(v)-9 TRANS Cust'!P364+'FR-16(7)(v)-11 DIST Demand'!P364+'FR-16(7)(v)-12 DIST Energy'!P364+'FR-16(7)(v)-13 DIST Cust'!P364-'FR-16(7)(v)-14 TOTAL CLASS'!P364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q364+'FR-16(7)(v)-4 PROD Energy'!Q364+'FR-16(7)(v)-5 PROD Cust'!Q364+'FR-16(7)(v)-7 TRANS Demand'!Q364+'FR-16(7)(v)-8 TRANS Energy'!Q364+'FR-16(7)(v)-9 TRANS Cust'!Q364+'FR-16(7)(v)-11 DIST Demand'!Q364+'FR-16(7)(v)-12 DIST Energy'!Q364+'FR-16(7)(v)-13 DIST Cust'!Q364-'FR-16(7)(v)-14 TOTAL CLASS'!Q364","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F365+'FR-16(7)(v)-4 PROD Energy'!F365+'FR-16(7)(v)-5 PROD Cust'!F365+'FR-16(7)(v)-7 TRANS Demand'!F365+'FR-16(7)(v)-8 TRANS Energy'!F365+'FR-16(7)(v)-9 TRANS Cust'!F365+'FR-16(7)(v)-11 DIST Demand'!F365+'FR-16(7)(v)-12 DIST Energy'!F365+'FR-16(7)(v)-13 DIST Cust'!F365-'FR-16(7)(v)-14 TOTAL CLASS'!F365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G365+'FR-16(7)(v)-4 PROD Energy'!G365+'FR-16(7)(v)-5 PROD Cust'!G365+'FR-16(7)(v)-7 TRANS Demand'!G365+'FR-16(7)(v)-8 TRANS Energy'!G365+'FR-16(7)(v)-9 TRANS Cust'!G365+'FR-16(7)(v)-11 DIST Demand'!G365+'FR-16(7)(v)-12 DIST Energy'!G365+'FR-16(7)(v)-13 DIST Cust'!G365-'FR-16(7)(v)-14 TOTAL CLASS'!G365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H365+'FR-16(7)(v)-4 PROD Energy'!H365+'FR-16(7)(v)-5 PROD Cust'!H365+'FR-16(7)(v)-7 TRANS Demand'!H365+'FR-16(7)(v)-8 TRANS Energy'!H365+'FR-16(7)(v)-9 TRANS Cust'!H365+'FR-16(7)(v)-11 DIST Demand'!H365+'FR-16(7)(v)-12 DIST Energy'!H365+'FR-16(7)(v)-13 DIST Cust'!H365-'FR-16(7)(v)-14 TOTAL CLASS'!H365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I365+'FR-16(7)(v)-4 PROD Energy'!I365+'FR-16(7)(v)-5 PROD Cust'!I365+'FR-16(7)(v)-7 TRANS Demand'!I365+'FR-16(7)(v)-8 TRANS Energy'!I365+'FR-16(7)(v)-9 TRANS Cust'!I365+'FR-16(7)(v)-11 DIST Demand'!I365+'FR-16(7)(v)-12 DIST Energy'!I365+'FR-16(7)(v)-13 DIST Cust'!I365-'FR-16(7)(v)-14 TOTAL CLASS'!I365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J365+'FR-16(7)(v)-4 PROD Energy'!J365+'FR-16(7)(v)-5 PROD Cust'!J365+'FR-16(7)(v)-7 TRANS Demand'!J365+'FR-16(7)(v)-8 TRANS Energy'!J365+'FR-16(7)(v)-9 TRANS Cust'!J365+'FR-16(7)(v)-11 DIST Demand'!J365+'FR-16(7)(v)-12 DIST Energy'!J365+'FR-16(7)(v)-13 DIST Cust'!J365-'FR-16(7)(v)-14 TOTAL CLASS'!J365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K365+'FR-16(7)(v)-4 PROD Energy'!K365+'FR-16(7)(v)-5 PROD Cust'!K365+'FR-16(7)(v)-7 TRANS Demand'!K365+'FR-16(7)(v)-8 TRANS Energy'!K365+'FR-16(7)(v)-9 TRANS Cust'!K365+'FR-16(7)(v)-11 DIST Demand'!K365+'FR-16(7)(v)-12 DIST Energy'!K365+'FR-16(7)(v)-13 DIST Cust'!K365-'FR-16(7)(v)-14 TOTAL CLASS'!K365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L365+'FR-16(7)(v)-4 PROD Energy'!L365+'FR-16(7)(v)-5 PROD Cust'!L365+'FR-16(7)(v)-7 TRANS Demand'!L365+'FR-16(7)(v)-8 TRANS Energy'!L365+'FR-16(7)(v)-9 TRANS Cust'!L365+'FR-16(7)(v)-11 DIST Demand'!L365+'FR-16(7)(v)-12 DIST Energy'!L365+'FR-16(7)(v)-13 DIST Cust'!L365-'FR-16(7)(v)-14 TOTAL CLASS'!L365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M365+'FR-16(7)(v)-4 PROD Energy'!M365+'FR-16(7)(v)-5 PROD Cust'!M365+'FR-16(7)(v)-7 TRANS Demand'!M365+'FR-16(7)(v)-8 TRANS Energy'!M365+'FR-16(7)(v)-9 TRANS Cust'!M365+'FR-16(7)(v)-11 DIST Demand'!M365+'FR-16(7)(v)-12 DIST Energy'!M365+'FR-16(7)(v)-13 DIST Cust'!M365-'FR-16(7)(v)-14 TOTAL CLASS'!M365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N365+'FR-16(7)(v)-4 PROD Energy'!N365+'FR-16(7)(v)-5 PROD Cust'!N365+'FR-16(7)(v)-7 TRANS Demand'!N365+'FR-16(7)(v)-8 TRANS Energy'!N365+'FR-16(7)(v)-9 TRANS Cust'!N365+'FR-16(7)(v)-11 DIST Demand'!N365+'FR-16(7)(v)-12 DIST Energy'!N365+'FR-16(7)(v)-13 DIST Cust'!N365-'FR-16(7)(v)-14 TOTAL CLASS'!N365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O365+'FR-16(7)(v)-4 PROD Energy'!O365+'FR-16(7)(v)-5 PROD Cust'!O365+'FR-16(7)(v)-7 TRANS Demand'!O365+'FR-16(7)(v)-8 TRANS Energy'!O365+'FR-16(7)(v)-9 TRANS Cust'!O365+'FR-16(7)(v)-11 DIST Demand'!O365+'FR-16(7)(v)-12 DIST Energy'!O365+'FR-16(7)(v)-13 DIST Cust'!O365-'FR-16(7)(v)-14 TOTAL CLASS'!O365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P365+'FR-16(7)(v)-4 PROD Energy'!P365+'FR-16(7)(v)-5 PROD Cust'!P365+'FR-16(7)(v)-7 TRANS Demand'!P365+'FR-16(7)(v)-8 TRANS Energy'!P365+'FR-16(7)(v)-9 TRANS Cust'!P365+'FR-16(7)(v)-11 DIST Demand'!P365+'FR-16(7)(v)-12 DIST Energy'!P365+'FR-16(7)(v)-13 DIST Cust'!P365-'FR-16(7)(v)-14 TOTAL CLASS'!P365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q365+'FR-16(7)(v)-4 PROD Energy'!Q365+'FR-16(7)(v)-5 PROD Cust'!Q365+'FR-16(7)(v)-7 TRANS Demand'!Q365+'FR-16(7)(v)-8 TRANS Energy'!Q365+'FR-16(7)(v)-9 TRANS Cust'!Q365+'FR-16(7)(v)-11 DIST Demand'!Q365+'FR-16(7)(v)-12 DIST Energy'!Q365+'FR-16(7)(v)-13 DIST Cust'!Q365-'FR-16(7)(v)-14 TOTAL CLASS'!Q365","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F366+'FR-16(7)(v)-4 PROD Energy'!F366+'FR-16(7)(v)-5 PROD Cust'!F366+'FR-16(7)(v)-7 TRANS Demand'!F366+'FR-16(7)(v)-8 TRANS Energy'!F366+'FR-16(7)(v)-9 TRANS Cust'!F366+'FR-16(7)(v)-11 DIST Demand'!F366+'FR-16(7)(v)-12 DIST Energy'!F366+'FR-16(7)(v)-13 DIST Cust'!F366-'FR-16(7)(v)-14 TOTAL CLASS'!F366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G366+'FR-16(7)(v)-4 PROD Energy'!G366+'FR-16(7)(v)-5 PROD Cust'!G366+'FR-16(7)(v)-7 TRANS Demand'!G366+'FR-16(7)(v)-8 TRANS Energy'!G366+'FR-16(7)(v)-9 TRANS Cust'!G366+'FR-16(7)(v)-11 DIST Demand'!G366+'FR-16(7)(v)-12 DIST Energy'!G366+'FR-16(7)(v)-13 DIST Cust'!G366-'FR-16(7)(v)-14 TOTAL CLASS'!G366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H366+'FR-16(7)(v)-4 PROD Energy'!H366+'FR-16(7)(v)-5 PROD Cust'!H366+'FR-16(7)(v)-7 TRANS Demand'!H366+'FR-16(7)(v)-8 TRANS Energy'!H366+'FR-16(7)(v)-9 TRANS Cust'!H366+'FR-16(7)(v)-11 DIST Demand'!H366+'FR-16(7)(v)-12 DIST Energy'!H366+'FR-16(7)(v)-13 DIST Cust'!H366-'FR-16(7)(v)-14 TOTAL CLASS'!H366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I366+'FR-16(7)(v)-4 PROD Energy'!I366+'FR-16(7)(v)-5 PROD Cust'!I366+'FR-16(7)(v)-7 TRANS Demand'!I366+'FR-16(7)(v)-8 TRANS Energy'!I366+'FR-16(7)(v)-9 TRANS Cust'!I366+'FR-16(7)(v)-11 DIST Demand'!I366+'FR-16(7)(v)-12 DIST Energy'!I366+'FR-16(7)(v)-13 DIST Cust'!I366-'FR-16(7)(v)-14 TOTAL CLASS'!I366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J366+'FR-16(7)(v)-4 PROD Energy'!J366+'FR-16(7)(v)-5 PROD Cust'!J366+'FR-16(7)(v)-7 TRANS Demand'!J366+'FR-16(7)(v)-8 TRANS Energy'!J366+'FR-16(7)(v)-9 TRANS Cust'!J366+'FR-16(7)(v)-11 DIST Demand'!J366+'FR-16(7)(v)-12 DIST Energy'!J366+'FR-16(7)(v)-13 DIST Cust'!J366-'FR-16(7)(v)-14 TOTAL CLASS'!J366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K366+'FR-16(7)(v)-4 PROD Energy'!K366+'FR-16(7)(v)-5 PROD Cust'!K366+'FR-16(7)(v)-7 TRANS Demand'!K366+'FR-16(7)(v)-8 TRANS Energy'!K366+'FR-16(7)(v)-9 TRANS Cust'!K366+'FR-16(7)(v)-11 DIST Demand'!K366+'FR-16(7)(v)-12 DIST Energy'!K366+'FR-16(7)(v)-13 DIST Cust'!K366-'FR-16(7)(v)-14 TOTAL CLASS'!K366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L366+'FR-16(7)(v)-4 PROD Energy'!L366+'FR-16(7)(v)-5 PROD Cust'!L366+'FR-16(7)(v)-7 TRANS Demand'!L366+'FR-16(7)(v)-8 TRANS Energy'!L366+'FR-16(7)(v)-9 TRANS Cust'!L366+'FR-16(7)(v)-11 DIST Demand'!L366+'FR-16(7)(v)-12 DIST Energy'!L366+'FR-16(7)(v)-13 DIST Cust'!L366-'FR-16(7)(v)-14 TOTAL CLASS'!L366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M366+'FR-16(7)(v)-4 PROD Energy'!M366+'FR-16(7)(v)-5 PROD Cust'!M366+'FR-16(7)(v)-7 TRANS Demand'!M366+'FR-16(7)(v)-8 TRANS Energy'!M366+'FR-16(7)(v)-9 TRANS Cust'!M366+'FR-16(7)(v)-11 DIST Demand'!M366+'FR-16(7)(v)-12 DIST Energy'!M366+'FR-16(7)(v)-13 DIST Cust'!M366-'FR-16(7)(v)-14 TOTAL CLASS'!M366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N366+'FR-16(7)(v)-4 PROD Energy'!N366+'FR-16(7)(v)-5 PROD Cust'!N366+'FR-16(7)(v)-7 TRANS Demand'!N366+'FR-16(7)(v)-8 TRANS Energy'!N366+'FR-16(7)(v)-9 TRANS Cust'!N366+'FR-16(7)(v)-11 DIST Demand'!N366+'FR-16(7)(v)-12 DIST Energy'!N366+'FR-16(7)(v)-13 DIST Cust'!N366-'FR-16(7)(v)-14 TOTAL CLASS'!N366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O366+'FR-16(7)(v)-4 PROD Energy'!O366+'FR-16(7)(v)-5 PROD Cust'!O366+'FR-16(7)(v)-7 TRANS Demand'!O366+'FR-16(7)(v)-8 TRANS Energy'!O366+'FR-16(7)(v)-9 TRANS Cust'!O366+'FR-16(7)(v)-11 DIST Demand'!O366+'FR-16(7)(v)-12 DIST Energy'!O366+'FR-16(7)(v)-13 DIST Cust'!O366-'FR-16(7)(v)-14 TOTAL CLASS'!O366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P366+'FR-16(7)(v)-4 PROD Energy'!P366+'FR-16(7)(v)-5 PROD Cust'!P366+'FR-16(7)(v)-7 TRANS Demand'!P366+'FR-16(7)(v)-8 TRANS Energy'!P366+'FR-16(7)(v)-9 TRANS Cust'!P366+'FR-16(7)(v)-11 DIST Demand'!P366+'FR-16(7)(v)-12 DIST Energy'!P366+'FR-16(7)(v)-13 DIST Cust'!P366-'FR-16(7)(v)-14 TOTAL CLASS'!P366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q366+'FR-16(7)(v)-4 PROD Energy'!Q366+'FR-16(7)(v)-5 PROD Cust'!Q366+'FR-16(7)(v)-7 TRANS Demand'!Q366+'FR-16(7)(v)-8 TRANS Energy'!Q366+'FR-16(7)(v)-9 TRANS Cust'!Q366+'FR-16(7)(v)-11 DIST Demand'!Q366+'FR-16(7)(v)-12 DIST Energy'!Q366+'FR-16(7)(v)-13 DIST Cust'!Q366-'FR-16(7)(v)-14 TOTAL CLASS'!Q366","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F363:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[33]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F370+'FR-16(7)(v)-4 PROD Energy'!F370+'FR-16(7)(v)-5 PROD Cust'!F370+'FR-16(7)(v)-7 TRANS Demand'!F370+'FR-16(7)(v)-8 TRANS Energy'!F370+'FR-16(7)(v)-9 TRANS Cust'!F370+'FR-16(7)(v)-11 DIST Demand'!F370+'FR-16(7)(v)-12 DIST Energy'!F370+'FR-16(7)(v)-13 DIST Cust'!F370-'FR-16(7)(v)-14 TOTAL CLASS'!F370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G370+'FR-16(7)(v)-4 PROD Energy'!G370+'FR-16(7)(v)-5 PROD Cust'!G370+'FR-16(7)(v)-7 TRANS Demand'!G370+'FR-16(7)(v)-8 TRANS Energy'!G370+'FR-16(7)(v)-9 TRANS Cust'!G370+'FR-16(7)(v)-11 DIST Demand'!G370+'FR-16(7)(v)-12 DIST Energy'!G370+'FR-16(7)(v)-13 DIST Cust'!G370-'FR-16(7)(v)-14 TOTAL CLASS'!G370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H370+'FR-16(7)(v)-4 PROD Energy'!H370+'FR-16(7)(v)-5 PROD Cust'!H370+'FR-16(7)(v)-7 TRANS Demand'!H370+'FR-16(7)(v)-8 TRANS Energy'!H370+'FR-16(7)(v)-9 TRANS Cust'!H370+'FR-16(7)(v)-11 DIST Demand'!H370+'FR-16(7)(v)-12 DIST Energy'!H370+'FR-16(7)(v)-13 DIST Cust'!H370-'FR-16(7)(v)-14 TOTAL CLASS'!H370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I370+'FR-16(7)(v)-4 PROD Energy'!I370+'FR-16(7)(v)-5 PROD Cust'!I370+'FR-16(7)(v)-7 TRANS Demand'!I370+'FR-16(7)(v)-8 TRANS Energy'!I370+'FR-16(7)(v)-9 TRANS Cust'!I370+'FR-16(7)(v)-11 DIST Demand'!I370+'FR-16(7)(v)-12 DIST Energy'!I370+'FR-16(7)(v)-13 DIST Cust'!I370-'FR-16(7)(v)-14 TOTAL CLASS'!I370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J370+'FR-16(7)(v)-4 PROD Energy'!J370+'FR-16(7)(v)-5 PROD Cust'!J370+'FR-16(7)(v)-7 TRANS Demand'!J370+'FR-16(7)(v)-8 TRANS Energy'!J370+'FR-16(7)(v)-9 TRANS Cust'!J370+'FR-16(7)(v)-11 DIST Demand'!J370+'FR-16(7)(v)-12 DIST Energy'!J370+'FR-16(7)(v)-13 DIST Cust'!J370-'FR-16(7)(v)-14 TOTAL CLASS'!J370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K370+'FR-16(7)(v)-4 PROD Energy'!K370+'FR-16(7)(v)-5 PROD Cust'!K370+'FR-16(7)(v)-7 TRANS Demand'!K370+'FR-16(7)(v)-8 TRANS Energy'!K370+'FR-16(7)(v)-9 TRANS Cust'!K370+'FR-16(7)(v)-11 DIST Demand'!K370+'FR-16(7)(v)-12 DIST Energy'!K370+'FR-16(7)(v)-13 DIST Cust'!K370-'FR-16(7)(v)-14 TOTAL CLASS'!K370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L370+'FR-16(7)(v)-4 PROD Energy'!L370+'FR-16(7)(v)-5 PROD Cust'!L370+'FR-16(7)(v)-7 TRANS Demand'!L370+'FR-16(7)(v)-8 TRANS Energy'!L370+'FR-16(7)(v)-9 TRANS Cust'!L370+'FR-16(7)(v)-11 DIST Demand'!L370+'FR-16(7)(v)-12 DIST Energy'!L370+'FR-16(7)(v)-13 DIST Cust'!L370-'FR-16(7)(v)-14 TOTAL CLASS'!L370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M370+'FR-16(7)(v)-4 PROD Energy'!M370+'FR-16(7)(v)-5 PROD Cust'!M370+'FR-16(7)(v)-7 TRANS Demand'!M370+'FR-16(7)(v)-8 TRANS Energy'!M370+'FR-16(7)(v)-9 TRANS Cust'!M370+'FR-16(7)(v)-11 DIST Demand'!M370+'FR-16(7)(v)-12 DIST Energy'!M370+'FR-16(7)(v)-13 DIST Cust'!M370-'FR-16(7)(v)-14 TOTAL CLASS'!M370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N370+'FR-16(7)(v)-4 PROD Energy'!N370+'FR-16(7)(v)-5 PROD Cust'!N370+'FR-16(7)(v)-7 TRANS Demand'!N370+'FR-16(7)(v)-8 TRANS Energy'!N370+'FR-16(7)(v)-9 TRANS Cust'!N370+'FR-16(7)(v)-11 DIST Demand'!N370+'FR-16(7)(v)-12 DIST Energy'!N370+'FR-16(7)(v)-13 DIST Cust'!N370-'FR-16(7)(v)-14 TOTAL CLASS'!N370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O370+'FR-16(7)(v)-4 PROD Energy'!O370+'FR-16(7)(v)-5 PROD Cust'!O370+'FR-16(7)(v)-7 TRANS Demand'!O370+'FR-16(7)(v)-8 TRANS Energy'!O370+'FR-16(7)(v)-9 TRANS Cust'!O370+'FR-16(7)(v)-11 DIST Demand'!O370+'FR-16(7)(v)-12 DIST Energy'!O370+'FR-16(7)(v)-13 DIST Cust'!O370-'FR-16(7)(v)-14 TOTAL CLASS'!O370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P370+'FR-16(7)(v)-4 PROD Energy'!P370+'FR-16(7)(v)-5 PROD Cust'!P370+'FR-16(7)(v)-7 TRANS Demand'!P370+'FR-16(7)(v)-8 TRANS Energy'!P370+'FR-16(7)(v)-9 TRANS Cust'!P370+'FR-16(7)(v)-11 DIST Demand'!P370+'FR-16(7)(v)-12 DIST Energy'!P370+'FR-16(7)(v)-13 DIST Cust'!P370-'FR-16(7)(v)-14 TOTAL CLASS'!P370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q370+'FR-16(7)(v)-4 PROD Energy'!Q370+'FR-16(7)(v)-5 PROD Cust'!Q370+'FR-16(7)(v)-7 TRANS Demand'!Q370+'FR-16(7)(v)-8 TRANS Energy'!Q370+'FR-16(7)(v)-9 TRANS Cust'!Q370+'FR-16(7)(v)-11 DIST Demand'!Q370+'FR-16(7)(v)-12 DIST Energy'!Q370+'FR-16(7)(v)-13 DIST Cust'!Q370-'FR-16(7)(v)-14 TOTAL CLASS'!Q370","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION","T129",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F371+'FR-16(7)(v)-4 PROD Energy'!F371+'FR-16(7)(v)-5 PROD Cust'!F371+'FR-16(7)(v)-7 TRANS Demand'!F371+'FR-16(7)(v)-8 TRANS Energy'!F371+'FR-16(7)(v)-9 TRANS Cust'!F371+'FR-16(7)(v)-11 DIST Demand'!F371+'FR-16(7)(v)-12 DIST Energy'!F371+'FR-16(7)(v)-13 DIST Cust'!F371-'FR-16(7)(v)-14 TOTAL CLASS'!F371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G371+'FR-16(7)(v)-4 PROD Energy'!G371+'FR-16(7)(v)-5 PROD Cust'!G371+'FR-16(7)(v)-7 TRANS Demand'!G371+'FR-16(7)(v)-8 TRANS Energy'!G371+'FR-16(7)(v)-9 TRANS Cust'!G371+'FR-16(7)(v)-11 DIST Demand'!G371+'FR-16(7)(v)-12 DIST Energy'!G371+'FR-16(7)(v)-13 DIST Cust'!G371-'FR-16(7)(v)-14 TOTAL CLASS'!G371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H371+'FR-16(7)(v)-4 PROD Energy'!H371+'FR-16(7)(v)-5 PROD Cust'!H371+'FR-16(7)(v)-7 TRANS Demand'!H371+'FR-16(7)(v)-8 TRANS Energy'!H371+'FR-16(7)(v)-9 TRANS Cust'!H371+'FR-16(7)(v)-11 DIST Demand'!H371+'FR-16(7)(v)-12 DIST Energy'!H371+'FR-16(7)(v)-13 DIST Cust'!H371-'FR-16(7)(v)-14 TOTAL CLASS'!H371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I371+'FR-16(7)(v)-4 PROD Energy'!I371+'FR-16(7)(v)-5 PROD Cust'!I371+'FR-16(7)(v)-7 TRANS Demand'!I371+'FR-16(7)(v)-8 TRANS Energy'!I371+'FR-16(7)(v)-9 TRANS Cust'!I371+'FR-16(7)(v)-11 DIST Demand'!I371+'FR-16(7)(v)-12 DIST Energy'!I371+'FR-16(7)(v)-13 DIST Cust'!I371-'FR-16(7)(v)-14 TOTAL CLASS'!I371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J371+'FR-16(7)(v)-4 PROD Energy'!J371+'FR-16(7)(v)-5 PROD Cust'!J371+'FR-16(7)(v)-7 TRANS Demand'!J371+'FR-16(7)(v)-8 TRANS Energy'!J371+'FR-16(7)(v)-9 TRANS Cust'!J371+'FR-16(7)(v)-11 DIST Demand'!J371+'FR-16(7)(v)-12 DIST Energy'!J371+'FR-16(7)(v)-13 DIST Cust'!J371-'FR-16(7)(v)-14 TOTAL CLASS'!J371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K371+'FR-16(7)(v)-4 PROD Energy'!K371+'FR-16(7)(v)-5 PROD Cust'!K371+'FR-16(7)(v)-7 TRANS Demand'!K371+'FR-16(7)(v)-8 TRANS Energy'!K371+'FR-16(7)(v)-9 TRANS Cust'!K371+'FR-16(7)(v)-11 DIST Demand'!K371+'FR-16(7)(v)-12 DIST Energy'!K371+'FR-16(7)(v)-13 DIST Cust'!K371-'FR-16(7)(v)-14 TOTAL CLASS'!K371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L371+'FR-16(7)(v)-4 PROD Energy'!L371+'FR-16(7)(v)-5 PROD Cust'!L371+'FR-16(7)(v)-7 TRANS Demand'!L371+'FR-16(7)(v)-8 TRANS Energy'!L371+'FR-16(7)(v)-9 TRANS Cust'!L371+'FR-16(7)(v)-11 DIST Demand'!L371+'FR-16(7)(v)-12 DIST Energy'!L371+'FR-16(7)(v)-13 DIST Cust'!L371-'FR-16(7)(v)-14 TOTAL CLASS'!L371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M371+'FR-16(7)(v)-4 PROD Energy'!M371+'FR-16(7)(v)-5 PROD Cust'!M371+'FR-16(7)(v)-7 TRANS Demand'!M371+'FR-16(7)(v)-8 TRANS Energy'!M371+'FR-16(7)(v)-9 TRANS Cust'!M371+'FR-16(7)(v)-11 DIST Demand'!M371+'FR-16(7)(v)-12 DIST Energy'!M371+'FR-16(7)(v)-13 DIST Cust'!M371-'FR-16(7)(v)-14 TOTAL CLASS'!M371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N371+'FR-16(7)(v)-4 PROD Energy'!N371+'FR-16(7)(v)-5 PROD Cust'!N371+'FR-16(7)(v)-7 TRANS Demand'!N371+'FR-16(7)(v)-8 TRANS Energy'!N371+'FR-16(7)(v)-9 TRANS Cust'!N371+'FR-16(7)(v)-11 DIST Demand'!N371+'FR-16(7)(v)-12 DIST Energy'!N371+'FR-16(7)(v)-13 DIST Cust'!N371-'FR-16(7)(v)-14 TOTAL CLASS'!N371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O371+'FR-16(7)(v)-4 PROD Energy'!O371+'FR-16(7)(v)-5 PROD Cust'!O371+'FR-16(7)(v)-7 TRANS Demand'!O371+'FR-16(7)(v)-8 TRANS Energy'!O371+'FR-16(7)(v)-9 TRANS Cust'!O371+'FR-16(7)(v)-11 DIST Demand'!O371+'FR-16(7)(v)-12 DIST Energy'!O371+'FR-16(7)(v)-13 DIST Cust'!O371-'FR-16(7)(v)-14 TOTAL CLASS'!O371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P371+'FR-16(7)(v)-4 PROD Energy'!P371+'FR-16(7)(v)-5 PROD Cust'!P371+'FR-16(7)(v)-7 TRANS Demand'!P371+'FR-16(7)(v)-8 TRANS Energy'!P371+'FR-16(7)(v)-9 TRANS Cust'!P371+'FR-16(7)(v)-11 DIST Demand'!P371+'FR-16(7)(v)-12 DIST Energy'!P371+'FR-16(7)(v)-13 DIST Cust'!P371-'FR-16(7)(v)-14 TOTAL CLASS'!P371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q371+'FR-16(7)(v)-4 PROD Energy'!Q371+'FR-16(7)(v)-5 PROD Cust'!Q371+'FR-16(7)(v)-7 TRANS Demand'!Q371+'FR-16(7)(v)-8 TRANS Energy'!Q371+'FR-16(7)(v)-9 TRANS Cust'!Q371+'FR-16(7)(v)-11 DIST Demand'!Q371+'FR-16(7)(v)-12 DIST Energy'!Q371+'FR-16(7)(v)-13 DIST Cust'!Q371-'FR-16(7)(v)-14 TOTAL CLASS'!Q371","v":0},{"$f":"SUM(G371:Q371)","v":0},{"$f":"F371-R371","v":0}]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F372+'FR-16(7)(v)-4 PROD Energy'!F372+'FR-16(7)(v)-5 PROD Cust'!F372+'FR-16(7)(v)-7 TRANS Demand'!F372+'FR-16(7)(v)-8 TRANS Energy'!F372+'FR-16(7)(v)-9 TRANS Cust'!F372+'FR-16(7)(v)-11 DIST Demand'!F372+'FR-16(7)(v)-12 DIST Energy'!F372+'FR-16(7)(v)-13 DIST Cust'!F372-'FR-16(7)(v)-14 TOTAL CLASS'!F372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G372+'FR-16(7)(v)-4 PROD Energy'!G372+'FR-16(7)(v)-5 PROD Cust'!G372+'FR-16(7)(v)-7 TRANS Demand'!G372+'FR-16(7)(v)-8 TRANS Energy'!G372+'FR-16(7)(v)-9 TRANS Cust'!G372+'FR-16(7)(v)-11 DIST Demand'!G372+'FR-16(7)(v)-12 DIST Energy'!G372+'FR-16(7)(v)-13 DIST Cust'!G372-'FR-16(7)(v)-14 TOTAL CLASS'!G372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H372+'FR-16(7)(v)-4 PROD Energy'!H372+'FR-16(7)(v)-5 PROD Cust'!H372+'FR-16(7)(v)-7 TRANS Demand'!H372+'FR-16(7)(v)-8 TRANS Energy'!H372+'FR-16(7)(v)-9 TRANS Cust'!H372+'FR-16(7)(v)-11 DIST Demand'!H372+'FR-16(7)(v)-12 DIST Energy'!H372+'FR-16(7)(v)-13 DIST Cust'!H372-'FR-16(7)(v)-14 TOTAL CLASS'!H372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I372+'FR-16(7)(v)-4 PROD Energy'!I372+'FR-16(7)(v)-5 PROD Cust'!I372+'FR-16(7)(v)-7 TRANS Demand'!I372+'FR-16(7)(v)-8 TRANS Energy'!I372+'FR-16(7)(v)-9 TRANS Cust'!I372+'FR-16(7)(v)-11 DIST Demand'!I372+'FR-16(7)(v)-12 DIST Energy'!I372+'FR-16(7)(v)-13 DIST Cust'!I372-'FR-16(7)(v)-14 TOTAL CLASS'!I372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J372+'FR-16(7)(v)-4 PROD Energy'!J372+'FR-16(7)(v)-5 PROD Cust'!J372+'FR-16(7)(v)-7 TRANS Demand'!J372+'FR-16(7)(v)-8 TRANS Energy'!J372+'FR-16(7)(v)-9 TRANS Cust'!J372+'FR-16(7)(v)-11 DIST Demand'!J372+'FR-16(7)(v)-12 DIST Energy'!J372+'FR-16(7)(v)-13 DIST Cust'!J372-'FR-16(7)(v)-14 TOTAL CLASS'!J372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K372+'FR-16(7)(v)-4 PROD Energy'!K372+'FR-16(7)(v)-5 PROD Cust'!K372+'FR-16(7)(v)-7 TRANS Demand'!K372+'FR-16(7)(v)-8 TRANS Energy'!K372+'FR-16(7)(v)-9 TRANS Cust'!K372+'FR-16(7)(v)-11 DIST Demand'!K372+'FR-16(7)(v)-12 DIST Energy'!K372+'FR-16(7)(v)-13 DIST Cust'!K372-'FR-16(7)(v)-14 TOTAL CLASS'!K372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L372+'FR-16(7)(v)-4 PROD Energy'!L372+'FR-16(7)(v)-5 PROD Cust'!L372+'FR-16(7)(v)-7 TRANS Demand'!L372+'FR-16(7)(v)-8 TRANS Energy'!L372+'FR-16(7)(v)-9 TRANS Cust'!L372+'FR-16(7)(v)-11 DIST Demand'!L372+'FR-16(7)(v)-12 DIST Energy'!L372+'FR-16(7)(v)-13 DIST Cust'!L372-'FR-16(7)(v)-14 TOTAL CLASS'!L372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M372+'FR-16(7)(v)-4 PROD Energy'!M372+'FR-16(7)(v)-5 PROD Cust'!M372+'FR-16(7)(v)-7 TRANS Demand'!M372+'FR-16(7)(v)-8 TRANS Energy'!M372+'FR-16(7)(v)-9 TRANS Cust'!M372+'FR-16(7)(v)-11 DIST Demand'!M372+'FR-16(7)(v)-12 DIST Energy'!M372+'FR-16(7)(v)-13 DIST Cust'!M372-'FR-16(7)(v)-14 TOTAL CLASS'!M372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N372+'FR-16(7)(v)-4 PROD Energy'!N372+'FR-16(7)(v)-5 PROD Cust'!N372+'FR-16(7)(v)-7 TRANS Demand'!N372+'FR-16(7)(v)-8 TRANS Energy'!N372+'FR-16(7)(v)-9 TRANS Cust'!N372+'FR-16(7)(v)-11 DIST Demand'!N372+'FR-16(7)(v)-12 DIST Energy'!N372+'FR-16(7)(v)-13 DIST Cust'!N372-'FR-16(7)(v)-14 TOTAL CLASS'!N372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O372+'FR-16(7)(v)-4 PROD Energy'!O372+'FR-16(7)(v)-5 PROD Cust'!O372+'FR-16(7)(v)-7 TRANS Demand'!O372+'FR-16(7)(v)-8 TRANS Energy'!O372+'FR-16(7)(v)-9 TRANS Cust'!O372+'FR-16(7)(v)-11 DIST Demand'!O372+'FR-16(7)(v)-12 DIST Energy'!O372+'FR-16(7)(v)-13 DIST Cust'!O372-'FR-16(7)(v)-14 TOTAL CLASS'!O372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P372+'FR-16(7)(v)-4 PROD Energy'!P372+'FR-16(7)(v)-5 PROD Cust'!P372+'FR-16(7)(v)-7 TRANS Demand'!P372+'FR-16(7)(v)-8 TRANS Energy'!P372+'FR-16(7)(v)-9 TRANS Cust'!P372+'FR-16(7)(v)-11 DIST Demand'!P372+'FR-16(7)(v)-12 DIST Energy'!P372+'FR-16(7)(v)-13 DIST Cust'!P372-'FR-16(7)(v)-14 TOTAL CLASS'!P372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q372+'FR-16(7)(v)-4 PROD Energy'!Q372+'FR-16(7)(v)-5 PROD Cust'!Q372+'FR-16(7)(v)-7 TRANS Demand'!Q372+'FR-16(7)(v)-8 TRANS Energy'!Q372+'FR-16(7)(v)-9 TRANS Cust'!Q372+'FR-16(7)(v)-11 DIST Demand'!Q372+'FR-16(7)(v)-12 DIST Energy'!Q372+'FR-16(7)(v)-13 DIST Cust'!Q372-'FR-16(7)(v)-14 TOTAL CLASS'!Q372","v":0},{"$f":"SUM(G372:Q372)","v":0},{"$f":"F372-R372","v":0}]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F373+'FR-16(7)(v)-4 PROD Energy'!F373+'FR-16(7)(v)-5 PROD Cust'!F373+'FR-16(7)(v)-7 TRANS Demand'!F373+'FR-16(7)(v)-8 TRANS Energy'!F373+'FR-16(7)(v)-9 TRANS Cust'!F373+'FR-16(7)(v)-11 DIST Demand'!F373+'FR-16(7)(v)-12 DIST Energy'!F373+'FR-16(7)(v)-13 DIST Cust'!F373-'FR-16(7)(v)-14 TOTAL CLASS'!F373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G373+'FR-16(7)(v)-4 PROD Energy'!G373+'FR-16(7)(v)-5 PROD Cust'!G373+'FR-16(7)(v)-7 TRANS Demand'!G373+'FR-16(7)(v)-8 TRANS Energy'!G373+'FR-16(7)(v)-9 TRANS Cust'!G373+'FR-16(7)(v)-11 DIST Demand'!G373+'FR-16(7)(v)-12 DIST Energy'!G373+'FR-16(7)(v)-13 DIST Cust'!G373-'FR-16(7)(v)-14 TOTAL CLASS'!G373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H373+'FR-16(7)(v)-4 PROD Energy'!H373+'FR-16(7)(v)-5 PROD Cust'!H373+'FR-16(7)(v)-7 TRANS Demand'!H373+'FR-16(7)(v)-8 TRANS Energy'!H373+'FR-16(7)(v)-9 TRANS Cust'!H373+'FR-16(7)(v)-11 DIST Demand'!H373+'FR-16(7)(v)-12 DIST Energy'!H373+'FR-16(7)(v)-13 DIST Cust'!H373-'FR-16(7)(v)-14 TOTAL CLASS'!H373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I373+'FR-16(7)(v)-4 PROD Energy'!I373+'FR-16(7)(v)-5 PROD Cust'!I373+'FR-16(7)(v)-7 TRANS Demand'!I373+'FR-16(7)(v)-8 TRANS Energy'!I373+'FR-16(7)(v)-9 TRANS Cust'!I373+'FR-16(7)(v)-11 DIST Demand'!I373+'FR-16(7)(v)-12 DIST Energy'!I373+'FR-16(7)(v)-13 DIST Cust'!I373-'FR-16(7)(v)-14 TOTAL CLASS'!I373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J373+'FR-16(7)(v)-4 PROD Energy'!J373+'FR-16(7)(v)-5 PROD Cust'!J373+'FR-16(7)(v)-7 TRANS Demand'!J373+'FR-16(7)(v)-8 TRANS Energy'!J373+'FR-16(7)(v)-9 TRANS Cust'!J373+'FR-16(7)(v)-11 DIST Demand'!J373+'FR-16(7)(v)-12 DIST Energy'!J373+'FR-16(7)(v)-13 DIST Cust'!J373-'FR-16(7)(v)-14 TOTAL CLASS'!J373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K373+'FR-16(7)(v)-4 PROD Energy'!K373+'FR-16(7)(v)-5 PROD Cust'!K373+'FR-16(7)(v)-7 TRANS Demand'!K373+'FR-16(7)(v)-8 TRANS Energy'!K373+'FR-16(7)(v)-9 TRANS Cust'!K373+'FR-16(7)(v)-11 DIST Demand'!K373+'FR-16(7)(v)-12 DIST Energy'!K373+'FR-16(7)(v)-13 DIST Cust'!K373-'FR-16(7)(v)-14 TOTAL CLASS'!K373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L373+'FR-16(7)(v)-4 PROD Energy'!L373+'FR-16(7)(v)-5 PROD Cust'!L373+'FR-16(7)(v)-7 TRANS Demand'!L373+'FR-16(7)(v)-8 TRANS Energy'!L373+'FR-16(7)(v)-9 TRANS Cust'!L373+'FR-16(7)(v)-11 DIST Demand'!L373+'FR-16(7)(v)-12 DIST Energy'!L373+'FR-16(7)(v)-13 DIST Cust'!L373-'FR-16(7)(v)-14 TOTAL CLASS'!L373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M373+'FR-16(7)(v)-4 PROD Energy'!M373+'FR-16(7)(v)-5 PROD Cust'!M373+'FR-16(7)(v)-7 TRANS Demand'!M373+'FR-16(7)(v)-8 TRANS Energy'!M373+'FR-16(7)(v)-9 TRANS Cust'!M373+'FR-16(7)(v)-11 DIST Demand'!M373+'FR-16(7)(v)-12 DIST Energy'!M373+'FR-16(7)(v)-13 DIST Cust'!M373-'FR-16(7)(v)-14 TOTAL CLASS'!M373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N373+'FR-16(7)(v)-4 PROD Energy'!N373+'FR-16(7)(v)-5 PROD Cust'!N373+'FR-16(7)(v)-7 TRANS Demand'!N373+'FR-16(7)(v)-8 TRANS Energy'!N373+'FR-16(7)(v)-9 TRANS Cust'!N373+'FR-16(7)(v)-11 DIST Demand'!N373+'FR-16(7)(v)-12 DIST Energy'!N373+'FR-16(7)(v)-13 DIST Cust'!N373-'FR-16(7)(v)-14 TOTAL CLASS'!N373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O373+'FR-16(7)(v)-4 PROD Energy'!O373+'FR-16(7)(v)-5 PROD Cust'!O373+'FR-16(7)(v)-7 TRANS Demand'!O373+'FR-16(7)(v)-8 TRANS Energy'!O373+'FR-16(7)(v)-9 TRANS Cust'!O373+'FR-16(7)(v)-11 DIST Demand'!O373+'FR-16(7)(v)-12 DIST Energy'!O373+'FR-16(7)(v)-13 DIST Cust'!O373-'FR-16(7)(v)-14 TOTAL CLASS'!O373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P373+'FR-16(7)(v)-4 PROD Energy'!P373+'FR-16(7)(v)-5 PROD Cust'!P373+'FR-16(7)(v)-7 TRANS Demand'!P373+'FR-16(7)(v)-8 TRANS Energy'!P373+'FR-16(7)(v)-9 TRANS Cust'!P373+'FR-16(7)(v)-11 DIST Demand'!P373+'FR-16(7)(v)-12 DIST Energy'!P373+'FR-16(7)(v)-13 DIST Cust'!P373-'FR-16(7)(v)-14 TOTAL CLASS'!P373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q373+'FR-16(7)(v)-4 PROD Energy'!Q373+'FR-16(7)(v)-5 PROD Cust'!Q373+'FR-16(7)(v)-7 TRANS Demand'!Q373+'FR-16(7)(v)-8 TRANS Energy'!Q373+'FR-16(7)(v)-9 TRANS Cust'!Q373+'FR-16(7)(v)-11 DIST Demand'!Q373+'FR-16(7)(v)-12 DIST Energy'!Q373+'FR-16(7)(v)-13 DIST Cust'!Q373-'FR-16(7)(v)-14 TOTAL CLASS'!Q373","v":0},{"$f":"SUM(G373:Q373)","v":0},{"$f":"F373-R373","v":0}]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F374+'FR-16(7)(v)-4 PROD Energy'!F374+'FR-16(7)(v)-5 PROD Cust'!F374+'FR-16(7)(v)-7 TRANS Demand'!F374+'FR-16(7)(v)-8 TRANS Energy'!F374+'FR-16(7)(v)-9 TRANS Cust'!F374+'FR-16(7)(v)-11 DIST Demand'!F374+'FR-16(7)(v)-12 DIST Energy'!F374+'FR-16(7)(v)-13 DIST Cust'!F374-'FR-16(7)(v)-14 TOTAL CLASS'!F374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G374+'FR-16(7)(v)-4 PROD Energy'!G374+'FR-16(7)(v)-5 PROD Cust'!G374+'FR-16(7)(v)-7 TRANS Demand'!G374+'FR-16(7)(v)-8 TRANS Energy'!G374+'FR-16(7)(v)-9 TRANS Cust'!G374+'FR-16(7)(v)-11 DIST Demand'!G374+'FR-16(7)(v)-12 DIST Energy'!G374+'FR-16(7)(v)-13 DIST Cust'!G374-'FR-16(7)(v)-14 TOTAL CLASS'!G374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H374+'FR-16(7)(v)-4 PROD Energy'!H374+'FR-16(7)(v)-5 PROD Cust'!H374+'FR-16(7)(v)-7 TRANS Demand'!H374+'FR-16(7)(v)-8 TRANS Energy'!H374+'FR-16(7)(v)-9 TRANS Cust'!H374+'FR-16(7)(v)-11 DIST Demand'!H374+'FR-16(7)(v)-12 DIST Energy'!H374+'FR-16(7)(v)-13 DIST Cust'!H374-'FR-16(7)(v)-14 TOTAL CLASS'!H374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I374+'FR-16(7)(v)-4 PROD Energy'!I374+'FR-16(7)(v)-5 PROD Cust'!I374+'FR-16(7)(v)-7 TRANS Demand'!I374+'FR-16(7)(v)-8 TRANS Energy'!I374+'FR-16(7)(v)-9 TRANS Cust'!I374+'FR-16(7)(v)-11 DIST Demand'!I374+'FR-16(7)(v)-12 DIST Energy'!I374+'FR-16(7)(v)-13 DIST Cust'!I374-'FR-16(7)(v)-14 TOTAL CLASS'!I374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J374+'FR-16(7)(v)-4 PROD Energy'!J374+'FR-16(7)(v)-5 PROD Cust'!J374+'FR-16(7)(v)-7 TRANS Demand'!J374+'FR-16(7)(v)-8 TRANS Energy'!J374+'FR-16(7)(v)-9 TRANS Cust'!J374+'FR-16(7)(v)-11 DIST Demand'!J374+'FR-16(7)(v)-12 DIST Energy'!J374+'FR-16(7)(v)-13 DIST Cust'!J374-'FR-16(7)(v)-14 TOTAL CLASS'!J374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K374+'FR-16(7)(v)-4 PROD Energy'!K374+'FR-16(7)(v)-5 PROD Cust'!K374+'FR-16(7)(v)-7 TRANS Demand'!K374+'FR-16(7)(v)-8 TRANS Energy'!K374+'FR-16(7)(v)-9 TRANS Cust'!K374+'FR-16(7)(v)-11 DIST Demand'!K374+'FR-16(7)(v)-12 DIST Energy'!K374+'FR-16(7)(v)-13 DIST Cust'!K374-'FR-16(7)(v)-14 TOTAL CLASS'!K374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L374+'FR-16(7)(v)-4 PROD Energy'!L374+'FR-16(7)(v)-5 PROD Cust'!L374+'FR-16(7)(v)-7 TRANS Demand'!L374+'FR-16(7)(v)-8 TRANS Energy'!L374+'FR-16(7)(v)-9 TRANS Cust'!L374+'FR-16(7)(v)-11 DIST Demand'!L374+'FR-16(7)(v)-12 DIST Energy'!L374+'FR-16(7)(v)-13 DIST Cust'!L374-'FR-16(7)(v)-14 TOTAL CLASS'!L374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M374+'FR-16(7)(v)-4 PROD Energy'!M374+'FR-16(7)(v)-5 PROD Cust'!M374+'FR-16(7)(v)-7 TRANS Demand'!M374+'FR-16(7)(v)-8 TRANS Energy'!M374+'FR-16(7)(v)-9 TRANS Cust'!M374+'FR-16(7)(v)-11 DIST Demand'!M374+'FR-16(7)(v)-12 DIST Energy'!M374+'FR-16(7)(v)-13 DIST Cust'!M374-'FR-16(7)(v)-14 TOTAL CLASS'!M374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N374+'FR-16(7)(v)-4 PROD Energy'!N374+'FR-16(7)(v)-5 PROD Cust'!N374+'FR-16(7)(v)-7 TRANS Demand'!N374+'FR-16(7)(v)-8 TRANS Energy'!N374+'FR-16(7)(v)-9 TRANS Cust'!N374+'FR-16(7)(v)-11 DIST Demand'!N374+'FR-16(7)(v)-12 DIST Energy'!N374+'FR-16(7)(v)-13 DIST Cust'!N374-'FR-16(7)(v)-14 TOTAL CLASS'!N374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O374+'FR-16(7)(v)-4 PROD Energy'!O374+'FR-16(7)(v)-5 PROD Cust'!O374+'FR-16(7)(v)-7 TRANS Demand'!O374+'FR-16(7)(v)-8 TRANS Energy'!O374+'FR-16(7)(v)-9 TRANS Cust'!O374+'FR-16(7)(v)-11 DIST Demand'!O374+'FR-16(7)(v)-12 DIST Energy'!O374+'FR-16(7)(v)-13 DIST Cust'!O374-'FR-16(7)(v)-14 TOTAL CLASS'!O374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P374+'FR-16(7)(v)-4 PROD Energy'!P374+'FR-16(7)(v)-5 PROD Cust'!P374+'FR-16(7)(v)-7 TRANS Demand'!P374+'FR-16(7)(v)-8 TRANS Energy'!P374+'FR-16(7)(v)-9 TRANS Cust'!P374+'FR-16(7)(v)-11 DIST Demand'!P374+'FR-16(7)(v)-12 DIST Energy'!P374+'FR-16(7)(v)-13 DIST Cust'!P374-'FR-16(7)(v)-14 TOTAL CLASS'!P374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q374+'FR-16(7)(v)-4 PROD Energy'!Q374+'FR-16(7)(v)-5 PROD Cust'!Q374+'FR-16(7)(v)-7 TRANS Demand'!Q374+'FR-16(7)(v)-8 TRANS Energy'!Q374+'FR-16(7)(v)-9 TRANS Cust'!Q374+'FR-16(7)(v)-11 DIST Demand'!Q374+'FR-16(7)(v)-12 DIST Energy'!Q374+'FR-16(7)(v)-13 DIST Cust'!Q374-'FR-16(7)(v)-14 TOTAL CLASS'!Q374","v":0},{"$f":"SUM(G374:Q374)","v":0},{"$f":"F374-R374","v":0}]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},{"$f":"SUM(G370:G374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":0},{"$f":"G361+G367+G375","v":0},{"$f":"H361+H367+H375","v":0},{"$f":"I361+I367+I375","v":0},{"$f":"J361+J367+J375","v":0},0,0,0,0,0,0,{"$f":"Q361+Q367+Q375","v":0},{"$f":"R361+R367+R375","v":0},{"$f":"S361+S367","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":0},{"$f":"G277-G324+G377","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES","PD29",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F395+'FR-16(7)(v)-4 PROD Energy'!F395+'FR-16(7)(v)-5 PROD Cust'!F395+'FR-16(7)(v)-7 TRANS Demand'!F395+'FR-16(7)(v)-8 TRANS Energy'!F395+'FR-16(7)(v)-9 TRANS Cust'!F395+'FR-16(7)(v)-11 DIST Demand'!F395+'FR-16(7)(v)-12 DIST Energy'!F395+'FR-16(7)(v)-13 DIST Cust'!F395-'FR-16(7)(v)-14 TOTAL CLASS'!F395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G395+'FR-16(7)(v)-4 PROD Energy'!G395+'FR-16(7)(v)-5 PROD Cust'!G395+'FR-16(7)(v)-7 TRANS Demand'!G395+'FR-16(7)(v)-8 TRANS Energy'!G395+'FR-16(7)(v)-9 TRANS Cust'!G395+'FR-16(7)(v)-11 DIST Demand'!G395+'FR-16(7)(v)-12 DIST Energy'!G395+'FR-16(7)(v)-13 DIST Cust'!G395-'FR-16(7)(v)-14 TOTAL CLASS'!G395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H395+'FR-16(7)(v)-4 PROD Energy'!H395+'FR-16(7)(v)-5 PROD Cust'!H395+'FR-16(7)(v)-7 TRANS Demand'!H395+'FR-16(7)(v)-8 TRANS Energy'!H395+'FR-16(7)(v)-9 TRANS Cust'!H395+'FR-16(7)(v)-11 DIST Demand'!H395+'FR-16(7)(v)-12 DIST Energy'!H395+'FR-16(7)(v)-13 DIST Cust'!H395-'FR-16(7)(v)-14 TOTAL CLASS'!H395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I395+'FR-16(7)(v)-4 PROD Energy'!I395+'FR-16(7)(v)-5 PROD Cust'!I395+'FR-16(7)(v)-7 TRANS Demand'!I395+'FR-16(7)(v)-8 TRANS Energy'!I395+'FR-16(7)(v)-9 TRANS Cust'!I395+'FR-16(7)(v)-11 DIST Demand'!I395+'FR-16(7)(v)-12 DIST Energy'!I395+'FR-16(7)(v)-13 DIST Cust'!I395-'FR-16(7)(v)-14 TOTAL CLASS'!I395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J395+'FR-16(7)(v)-4 PROD Energy'!J395+'FR-16(7)(v)-5 PROD Cust'!J395+'FR-16(7)(v)-7 TRANS Demand'!J395+'FR-16(7)(v)-8 TRANS Energy'!J395+'FR-16(7)(v)-9 TRANS Cust'!J395+'FR-16(7)(v)-11 DIST Demand'!J395+'FR-16(7)(v)-12 DIST Energy'!J395+'FR-16(7)(v)-13 DIST Cust'!J395-'FR-16(7)(v)-14 TOTAL CLASS'!J395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K395+'FR-16(7)(v)-4 PROD Energy'!K395+'FR-16(7)(v)-5 PROD Cust'!K395+'FR-16(7)(v)-7 TRANS Demand'!K395+'FR-16(7)(v)-8 TRANS Energy'!K395+'FR-16(7)(v)-9 TRANS Cust'!K395+'FR-16(7)(v)-11 DIST Demand'!K395+'FR-16(7)(v)-12 DIST Energy'!K395+'FR-16(7)(v)-13 DIST Cust'!K395-'FR-16(7)(v)-14 TOTAL CLASS'!K395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L395+'FR-16(7)(v)-4 PROD Energy'!L395+'FR-16(7)(v)-5 PROD Cust'!L395+'FR-16(7)(v)-7 TRANS Demand'!L395+'FR-16(7)(v)-8 TRANS Energy'!L395+'FR-16(7)(v)-9 TRANS Cust'!L395+'FR-16(7)(v)-11 DIST Demand'!L395+'FR-16(7)(v)-12 DIST Energy'!L395+'FR-16(7)(v)-13 DIST Cust'!L395-'FR-16(7)(v)-14 TOTAL CLASS'!L395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M395+'FR-16(7)(v)-4 PROD Energy'!M395+'FR-16(7)(v)-5 PROD Cust'!M395+'FR-16(7)(v)-7 TRANS Demand'!M395+'FR-16(7)(v)-8 TRANS Energy'!M395+'FR-16(7)(v)-9 TRANS Cust'!M395+'FR-16(7)(v)-11 DIST Demand'!M395+'FR-16(7)(v)-12 DIST Energy'!M395+'FR-16(7)(v)-13 DIST Cust'!M395-'FR-16(7)(v)-14 TOTAL CLASS'!M395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N395+'FR-16(7)(v)-4 PROD Energy'!N395+'FR-16(7)(v)-5 PROD Cust'!N395+'FR-16(7)(v)-7 TRANS Demand'!N395+'FR-16(7)(v)-8 TRANS Energy'!N395+'FR-16(7)(v)-9 TRANS Cust'!N395+'FR-16(7)(v)-11 DIST Demand'!N395+'FR-16(7)(v)-12 DIST Energy'!N395+'FR-16(7)(v)-13 DIST Cust'!N395-'FR-16(7)(v)-14 TOTAL CLASS'!N395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O395+'FR-16(7)(v)-4 PROD Energy'!O395+'FR-16(7)(v)-5 PROD Cust'!O395+'FR-16(7)(v)-7 TRANS Demand'!O395+'FR-16(7)(v)-8 TRANS Energy'!O395+'FR-16(7)(v)-9 TRANS Cust'!O395+'FR-16(7)(v)-11 DIST Demand'!O395+'FR-16(7)(v)-12 DIST Energy'!O395+'FR-16(7)(v)-13 DIST Cust'!O395-'FR-16(7)(v)-14 TOTAL CLASS'!O395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P395+'FR-16(7)(v)-4 PROD Energy'!P395+'FR-16(7)(v)-5 PROD Cust'!P395+'FR-16(7)(v)-7 TRANS Demand'!P395+'FR-16(7)(v)-8 TRANS Energy'!P395+'FR-16(7)(v)-9 TRANS Cust'!P395+'FR-16(7)(v)-11 DIST Demand'!P395+'FR-16(7)(v)-12 DIST Energy'!P395+'FR-16(7)(v)-13 DIST Cust'!P395-'FR-16(7)(v)-14 TOTAL CLASS'!P395","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q395+'FR-16(7)(v)-4 PROD Energy'!Q395+'FR-16(7)(v)-5 PROD Cust'!Q395+'FR-16(7)(v)-7 TRANS Demand'!Q395+'FR-16(7)(v)-8 TRANS Energy'!Q395+'FR-16(7)(v)-9 TRANS Cust'!Q395+'FR-16(7)(v)-11 DIST Demand'!Q395+'FR-16(7)(v)-12 DIST Energy'!Q395+'FR-16(7)(v)-13 DIST Cust'!Q395-'FR-16(7)(v)-14 TOTAL CLASS'!Q395","v":0},{"$f":"SUM(G395:Q395)","v":0},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F396+'FR-16(7)(v)-4 PROD Energy'!F396+'FR-16(7)(v)-5 PROD Cust'!F396+'FR-16(7)(v)-7 TRANS Demand'!F396+'FR-16(7)(v)-8 TRANS Energy'!F396+'FR-16(7)(v)-9 TRANS Cust'!F396+'FR-16(7)(v)-11 DIST Demand'!F396+'FR-16(7)(v)-12 DIST Energy'!F396+'FR-16(7)(v)-13 DIST Cust'!F396-'FR-16(7)(v)-14 TOTAL CLASS'!F396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G396+'FR-16(7)(v)-4 PROD Energy'!G396+'FR-16(7)(v)-5 PROD Cust'!G396+'FR-16(7)(v)-7 TRANS Demand'!G396+'FR-16(7)(v)-8 TRANS Energy'!G396+'FR-16(7)(v)-9 TRANS Cust'!G396+'FR-16(7)(v)-11 DIST Demand'!G396+'FR-16(7)(v)-12 DIST Energy'!G396+'FR-16(7)(v)-13 DIST Cust'!G396-'FR-16(7)(v)-14 TOTAL CLASS'!G396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H396+'FR-16(7)(v)-4 PROD Energy'!H396+'FR-16(7)(v)-5 PROD Cust'!H396+'FR-16(7)(v)-7 TRANS Demand'!H396+'FR-16(7)(v)-8 TRANS Energy'!H396+'FR-16(7)(v)-9 TRANS Cust'!H396+'FR-16(7)(v)-11 DIST Demand'!H396+'FR-16(7)(v)-12 DIST Energy'!H396+'FR-16(7)(v)-13 DIST Cust'!H396-'FR-16(7)(v)-14 TOTAL CLASS'!H396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I396+'FR-16(7)(v)-4 PROD Energy'!I396+'FR-16(7)(v)-5 PROD Cust'!I396+'FR-16(7)(v)-7 TRANS Demand'!I396+'FR-16(7)(v)-8 TRANS Energy'!I396+'FR-16(7)(v)-9 TRANS Cust'!I396+'FR-16(7)(v)-11 DIST Demand'!I396+'FR-16(7)(v)-12 DIST Energy'!I396+'FR-16(7)(v)-13 DIST Cust'!I396-'FR-16(7)(v)-14 TOTAL CLASS'!I396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J396+'FR-16(7)(v)-4 PROD Energy'!J396+'FR-16(7)(v)-5 PROD Cust'!J396+'FR-16(7)(v)-7 TRANS Demand'!J396+'FR-16(7)(v)-8 TRANS Energy'!J396+'FR-16(7)(v)-9 TRANS Cust'!J396+'FR-16(7)(v)-11 DIST Demand'!J396+'FR-16(7)(v)-12 DIST Energy'!J396+'FR-16(7)(v)-13 DIST Cust'!J396-'FR-16(7)(v)-14 TOTAL CLASS'!J396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K396+'FR-16(7)(v)-4 PROD Energy'!K396+'FR-16(7)(v)-5 PROD Cust'!K396+'FR-16(7)(v)-7 TRANS Demand'!K396+'FR-16(7)(v)-8 TRANS Energy'!K396+'FR-16(7)(v)-9 TRANS Cust'!K396+'FR-16(7)(v)-11 DIST Demand'!K396+'FR-16(7)(v)-12 DIST Energy'!K396+'FR-16(7)(v)-13 DIST Cust'!K396-'FR-16(7)(v)-14 TOTAL CLASS'!K396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L396+'FR-16(7)(v)-4 PROD Energy'!L396+'FR-16(7)(v)-5 PROD Cust'!L396+'FR-16(7)(v)-7 TRANS Demand'!L396+'FR-16(7)(v)-8 TRANS Energy'!L396+'FR-16(7)(v)-9 TRANS Cust'!L396+'FR-16(7)(v)-11 DIST Demand'!L396+'FR-16(7)(v)-12 DIST Energy'!L396+'FR-16(7)(v)-13 DIST Cust'!L396-'FR-16(7)(v)-14 TOTAL CLASS'!L396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M396+'FR-16(7)(v)-4 PROD Energy'!M396+'FR-16(7)(v)-5 PROD Cust'!M396+'FR-16(7)(v)-7 TRANS Demand'!M396+'FR-16(7)(v)-8 TRANS Energy'!M396+'FR-16(7)(v)-9 TRANS Cust'!M396+'FR-16(7)(v)-11 DIST Demand'!M396+'FR-16(7)(v)-12 DIST Energy'!M396+'FR-16(7)(v)-13 DIST Cust'!M396-'FR-16(7)(v)-14 TOTAL CLASS'!M396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N396+'FR-16(7)(v)-4 PROD Energy'!N396+'FR-16(7)(v)-5 PROD Cust'!N396+'FR-16(7)(v)-7 TRANS Demand'!N396+'FR-16(7)(v)-8 TRANS Energy'!N396+'FR-16(7)(v)-9 TRANS Cust'!N396+'FR-16(7)(v)-11 DIST Demand'!N396+'FR-16(7)(v)-12 DIST Energy'!N396+'FR-16(7)(v)-13 DIST Cust'!N396-'FR-16(7)(v)-14 TOTAL CLASS'!N396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O396+'FR-16(7)(v)-4 PROD Energy'!O396+'FR-16(7)(v)-5 PROD Cust'!O396+'FR-16(7)(v)-7 TRANS Demand'!O396+'FR-16(7)(v)-8 TRANS Energy'!O396+'FR-16(7)(v)-9 TRANS Cust'!O396+'FR-16(7)(v)-11 DIST Demand'!O396+'FR-16(7)(v)-12 DIST Energy'!O396+'FR-16(7)(v)-13 DIST Cust'!O396-'FR-16(7)(v)-14 TOTAL CLASS'!O396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P396+'FR-16(7)(v)-4 PROD Energy'!P396+'FR-16(7)(v)-5 PROD Cust'!P396+'FR-16(7)(v)-7 TRANS Demand'!P396+'FR-16(7)(v)-8 TRANS Energy'!P396+'FR-16(7)(v)-9 TRANS Cust'!P396+'FR-16(7)(v)-11 DIST Demand'!P396+'FR-16(7)(v)-12 DIST Energy'!P396+'FR-16(7)(v)-13 DIST Cust'!P396-'FR-16(7)(v)-14 TOTAL CLASS'!P396","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q396+'FR-16(7)(v)-4 PROD Energy'!Q396+'FR-16(7)(v)-5 PROD Cust'!Q396+'FR-16(7)(v)-7 TRANS Demand'!Q396+'FR-16(7)(v)-8 TRANS Energy'!Q396+'FR-16(7)(v)-9 TRANS Cust'!Q396+'FR-16(7)(v)-11 DIST Demand'!Q396+'FR-16(7)(v)-12 DIST Energy'!Q396+'FR-16(7)(v)-13 DIST Cust'!Q396-'FR-16(7)(v)-14 TOTAL CLASS'!Q396","v":0},{"$f":"SUM(G396:Q396)","v":0},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F397+'FR-16(7)(v)-4 PROD Energy'!F397+'FR-16(7)(v)-5 PROD Cust'!F397+'FR-16(7)(v)-7 TRANS Demand'!F397+'FR-16(7)(v)-8 TRANS Energy'!F397+'FR-16(7)(v)-9 TRANS Cust'!F397+'FR-16(7)(v)-11 DIST Demand'!F397+'FR-16(7)(v)-12 DIST Energy'!F397+'FR-16(7)(v)-13 DIST Cust'!F397-'FR-16(7)(v)-14 TOTAL CLASS'!F397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G397+'FR-16(7)(v)-4 PROD Energy'!G397+'FR-16(7)(v)-5 PROD Cust'!G397+'FR-16(7)(v)-7 TRANS Demand'!G397+'FR-16(7)(v)-8 TRANS Energy'!G397+'FR-16(7)(v)-9 TRANS Cust'!G397+'FR-16(7)(v)-11 DIST Demand'!G397+'FR-16(7)(v)-12 DIST Energy'!G397+'FR-16(7)(v)-13 DIST Cust'!G397-'FR-16(7)(v)-14 TOTAL CLASS'!G397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H397+'FR-16(7)(v)-4 PROD Energy'!H397+'FR-16(7)(v)-5 PROD Cust'!H397+'FR-16(7)(v)-7 TRANS Demand'!H397+'FR-16(7)(v)-8 TRANS Energy'!H397+'FR-16(7)(v)-9 TRANS Cust'!H397+'FR-16(7)(v)-11 DIST Demand'!H397+'FR-16(7)(v)-12 DIST Energy'!H397+'FR-16(7)(v)-13 DIST Cust'!H397-'FR-16(7)(v)-14 TOTAL CLASS'!H397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I397+'FR-16(7)(v)-4 PROD Energy'!I397+'FR-16(7)(v)-5 PROD Cust'!I397+'FR-16(7)(v)-7 TRANS Demand'!I397+'FR-16(7)(v)-8 TRANS Energy'!I397+'FR-16(7)(v)-9 TRANS Cust'!I397+'FR-16(7)(v)-11 DIST Demand'!I397+'FR-16(7)(v)-12 DIST Energy'!I397+'FR-16(7)(v)-13 DIST Cust'!I397-'FR-16(7)(v)-14 TOTAL CLASS'!I397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J397+'FR-16(7)(v)-4 PROD Energy'!J397+'FR-16(7)(v)-5 PROD Cust'!J397+'FR-16(7)(v)-7 TRANS Demand'!J397+'FR-16(7)(v)-8 TRANS Energy'!J397+'FR-16(7)(v)-9 TRANS Cust'!J397+'FR-16(7)(v)-11 DIST Demand'!J397+'FR-16(7)(v)-12 DIST Energy'!J397+'FR-16(7)(v)-13 DIST Cust'!J397-'FR-16(7)(v)-14 TOTAL CLASS'!J397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K397+'FR-16(7)(v)-4 PROD Energy'!K397+'FR-16(7)(v)-5 PROD Cust'!K397+'FR-16(7)(v)-7 TRANS Demand'!K397+'FR-16(7)(v)-8 TRANS Energy'!K397+'FR-16(7)(v)-9 TRANS Cust'!K397+'FR-16(7)(v)-11 DIST Demand'!K397+'FR-16(7)(v)-12 DIST Energy'!K397+'FR-16(7)(v)-13 DIST Cust'!K397-'FR-16(7)(v)-14 TOTAL CLASS'!K397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L397+'FR-16(7)(v)-4 PROD Energy'!L397+'FR-16(7)(v)-5 PROD Cust'!L397+'FR-16(7)(v)-7 TRANS Demand'!L397+'FR-16(7)(v)-8 TRANS Energy'!L397+'FR-16(7)(v)-9 TRANS Cust'!L397+'FR-16(7)(v)-11 DIST Demand'!L397+'FR-16(7)(v)-12 DIST Energy'!L397+'FR-16(7)(v)-13 DIST Cust'!L397-'FR-16(7)(v)-14 TOTAL CLASS'!L397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M397+'FR-16(7)(v)-4 PROD Energy'!M397+'FR-16(7)(v)-5 PROD Cust'!M397+'FR-16(7)(v)-7 TRANS Demand'!M397+'FR-16(7)(v)-8 TRANS Energy'!M397+'FR-16(7)(v)-9 TRANS Cust'!M397+'FR-16(7)(v)-11 DIST Demand'!M397+'FR-16(7)(v)-12 DIST Energy'!M397+'FR-16(7)(v)-13 DIST Cust'!M397-'FR-16(7)(v)-14 TOTAL CLASS'!M397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N397+'FR-16(7)(v)-4 PROD Energy'!N397+'FR-16(7)(v)-5 PROD Cust'!N397+'FR-16(7)(v)-7 TRANS Demand'!N397+'FR-16(7)(v)-8 TRANS Energy'!N397+'FR-16(7)(v)-9 TRANS Cust'!N397+'FR-16(7)(v)-11 DIST Demand'!N397+'FR-16(7)(v)-12 DIST Energy'!N397+'FR-16(7)(v)-13 DIST Cust'!N397-'FR-16(7)(v)-14 TOTAL CLASS'!N397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O397+'FR-16(7)(v)-4 PROD Energy'!O397+'FR-16(7)(v)-5 PROD Cust'!O397+'FR-16(7)(v)-7 TRANS Demand'!O397+'FR-16(7)(v)-8 TRANS Energy'!O397+'FR-16(7)(v)-9 TRANS Cust'!O397+'FR-16(7)(v)-11 DIST Demand'!O397+'FR-16(7)(v)-12 DIST Energy'!O397+'FR-16(7)(v)-13 DIST Cust'!O397-'FR-16(7)(v)-14 TOTAL CLASS'!O397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P397+'FR-16(7)(v)-4 PROD Energy'!P397+'FR-16(7)(v)-5 PROD Cust'!P397+'FR-16(7)(v)-7 TRANS Demand'!P397+'FR-16(7)(v)-8 TRANS Energy'!P397+'FR-16(7)(v)-9 TRANS Cust'!P397+'FR-16(7)(v)-11 DIST Demand'!P397+'FR-16(7)(v)-12 DIST Energy'!P397+'FR-16(7)(v)-13 DIST Cust'!P397-'FR-16(7)(v)-14 TOTAL CLASS'!P397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q397+'FR-16(7)(v)-4 PROD Energy'!Q397+'FR-16(7)(v)-5 PROD Cust'!Q397+'FR-16(7)(v)-7 TRANS Demand'!Q397+'FR-16(7)(v)-8 TRANS Energy'!Q397+'FR-16(7)(v)-9 TRANS Cust'!Q397+'FR-16(7)(v)-11 DIST Demand'!Q397+'FR-16(7)(v)-12 DIST Energy'!Q397+'FR-16(7)(v)-13 DIST Cust'!Q397-'FR-16(7)(v)-14 TOTAL CLASS'!Q397","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":0},{"$f":"SUM(G394:G397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":0},{"$f":"G398","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F402+'FR-16(7)(v)-4 PROD Energy'!F402+'FR-16(7)(v)-5 PROD Cust'!F402+'FR-16(7)(v)-7 TRANS Demand'!F402+'FR-16(7)(v)-8 TRANS Energy'!F402+'FR-16(7)(v)-9 TRANS Cust'!F402+'FR-16(7)(v)-11 DIST Demand'!F402+'FR-16(7)(v)-12 DIST Energy'!F402+'FR-16(7)(v)-13 DIST Cust'!F402-'FR-16(7)(v)-14 TOTAL CLASS'!F402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G402+'FR-16(7)(v)-4 PROD Energy'!G402+'FR-16(7)(v)-5 PROD Cust'!G402+'FR-16(7)(v)-7 TRANS Demand'!G402+'FR-16(7)(v)-8 TRANS Energy'!G402+'FR-16(7)(v)-9 TRANS Cust'!G402+'FR-16(7)(v)-11 DIST Demand'!G402+'FR-16(7)(v)-12 DIST Energy'!G402+'FR-16(7)(v)-13 DIST Cust'!G402-'FR-16(7)(v)-14 TOTAL CLASS'!G402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H402+'FR-16(7)(v)-4 PROD Energy'!H402+'FR-16(7)(v)-5 PROD Cust'!H402+'FR-16(7)(v)-7 TRANS Demand'!H402+'FR-16(7)(v)-8 TRANS Energy'!H402+'FR-16(7)(v)-9 TRANS Cust'!H402+'FR-16(7)(v)-11 DIST Demand'!H402+'FR-16(7)(v)-12 DIST Energy'!H402+'FR-16(7)(v)-13 DIST Cust'!H402-'FR-16(7)(v)-14 TOTAL CLASS'!H402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I402+'FR-16(7)(v)-4 PROD Energy'!I402+'FR-16(7)(v)-5 PROD Cust'!I402+'FR-16(7)(v)-7 TRANS Demand'!I402+'FR-16(7)(v)-8 TRANS Energy'!I402+'FR-16(7)(v)-9 TRANS Cust'!I402+'FR-16(7)(v)-11 DIST Demand'!I402+'FR-16(7)(v)-12 DIST Energy'!I402+'FR-16(7)(v)-13 DIST Cust'!I402-'FR-16(7)(v)-14 TOTAL CLASS'!I402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J402+'FR-16(7)(v)-4 PROD Energy'!J402+'FR-16(7)(v)-5 PROD Cust'!J402+'FR-16(7)(v)-7 TRANS Demand'!J402+'FR-16(7)(v)-8 TRANS Energy'!J402+'FR-16(7)(v)-9 TRANS Cust'!J402+'FR-16(7)(v)-11 DIST Demand'!J402+'FR-16(7)(v)-12 DIST Energy'!J402+'FR-16(7)(v)-13 DIST Cust'!J402-'FR-16(7)(v)-14 TOTAL CLASS'!J402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K402+'FR-16(7)(v)-4 PROD Energy'!K402+'FR-16(7)(v)-5 PROD Cust'!K402+'FR-16(7)(v)-7 TRANS Demand'!K402+'FR-16(7)(v)-8 TRANS Energy'!K402+'FR-16(7)(v)-9 TRANS Cust'!K402+'FR-16(7)(v)-11 DIST Demand'!K402+'FR-16(7)(v)-12 DIST Energy'!K402+'FR-16(7)(v)-13 DIST Cust'!K402-'FR-16(7)(v)-14 TOTAL CLASS'!K402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L402+'FR-16(7)(v)-4 PROD Energy'!L402+'FR-16(7)(v)-5 PROD Cust'!L402+'FR-16(7)(v)-7 TRANS Demand'!L402+'FR-16(7)(v)-8 TRANS Energy'!L402+'FR-16(7)(v)-9 TRANS Cust'!L402+'FR-16(7)(v)-11 DIST Demand'!L402+'FR-16(7)(v)-12 DIST Energy'!L402+'FR-16(7)(v)-13 DIST Cust'!L402-'FR-16(7)(v)-14 TOTAL CLASS'!L402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M402+'FR-16(7)(v)-4 PROD Energy'!M402+'FR-16(7)(v)-5 PROD Cust'!M402+'FR-16(7)(v)-7 TRANS Demand'!M402+'FR-16(7)(v)-8 TRANS Energy'!M402+'FR-16(7)(v)-9 TRANS Cust'!M402+'FR-16(7)(v)-11 DIST Demand'!M402+'FR-16(7)(v)-12 DIST Energy'!M402+'FR-16(7)(v)-13 DIST Cust'!M402-'FR-16(7)(v)-14 TOTAL CLASS'!M402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N402+'FR-16(7)(v)-4 PROD Energy'!N402+'FR-16(7)(v)-5 PROD Cust'!N402+'FR-16(7)(v)-7 TRANS Demand'!N402+'FR-16(7)(v)-8 TRANS Energy'!N402+'FR-16(7)(v)-9 TRANS Cust'!N402+'FR-16(7)(v)-11 DIST Demand'!N402+'FR-16(7)(v)-12 DIST Energy'!N402+'FR-16(7)(v)-13 DIST Cust'!N402-'FR-16(7)(v)-14 TOTAL CLASS'!N402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O402+'FR-16(7)(v)-4 PROD Energy'!O402+'FR-16(7)(v)-5 PROD Cust'!O402+'FR-16(7)(v)-7 TRANS Demand'!O402+'FR-16(7)(v)-8 TRANS Energy'!O402+'FR-16(7)(v)-9 TRANS Cust'!O402+'FR-16(7)(v)-11 DIST Demand'!O402+'FR-16(7)(v)-12 DIST Energy'!O402+'FR-16(7)(v)-13 DIST Cust'!O402-'FR-16(7)(v)-14 TOTAL CLASS'!O402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P402+'FR-16(7)(v)-4 PROD Energy'!P402+'FR-16(7)(v)-5 PROD Cust'!P402+'FR-16(7)(v)-7 TRANS Demand'!P402+'FR-16(7)(v)-8 TRANS Energy'!P402+'FR-16(7)(v)-9 TRANS Cust'!P402+'FR-16(7)(v)-11 DIST Demand'!P402+'FR-16(7)(v)-12 DIST Energy'!P402+'FR-16(7)(v)-13 DIST Cust'!P402-'FR-16(7)(v)-14 TOTAL CLASS'!P402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q402+'FR-16(7)(v)-4 PROD Energy'!Q402+'FR-16(7)(v)-5 PROD Cust'!Q402+'FR-16(7)(v)-7 TRANS Demand'!Q402+'FR-16(7)(v)-8 TRANS Energy'!Q402+'FR-16(7)(v)-9 TRANS Cust'!Q402+'FR-16(7)(v)-11 DIST Demand'!Q402+'FR-16(7)(v)-12 DIST Energy'!Q402+'FR-16(7)(v)-13 DIST Cust'!Q402-'FR-16(7)(v)-14 TOTAL CLASS'!Q402","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F403+'FR-16(7)(v)-4 PROD Energy'!F403+'FR-16(7)(v)-5 PROD Cust'!F403+'FR-16(7)(v)-7 TRANS Demand'!F403+'FR-16(7)(v)-8 TRANS Energy'!F403+'FR-16(7)(v)-9 TRANS Cust'!F403+'FR-16(7)(v)-11 DIST Demand'!F403+'FR-16(7)(v)-12 DIST Energy'!F403+'FR-16(7)(v)-13 DIST Cust'!F403-'FR-16(7)(v)-14 TOTAL CLASS'!F403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G403+'FR-16(7)(v)-4 PROD Energy'!G403+'FR-16(7)(v)-5 PROD Cust'!G403+'FR-16(7)(v)-7 TRANS Demand'!G403+'FR-16(7)(v)-8 TRANS Energy'!G403+'FR-16(7)(v)-9 TRANS Cust'!G403+'FR-16(7)(v)-11 DIST Demand'!G403+'FR-16(7)(v)-12 DIST Energy'!G403+'FR-16(7)(v)-13 DIST Cust'!G403-'FR-16(7)(v)-14 TOTAL CLASS'!G403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H403+'FR-16(7)(v)-4 PROD Energy'!H403+'FR-16(7)(v)-5 PROD Cust'!H403+'FR-16(7)(v)-7 TRANS Demand'!H403+'FR-16(7)(v)-8 TRANS Energy'!H403+'FR-16(7)(v)-9 TRANS Cust'!H403+'FR-16(7)(v)-11 DIST Demand'!H403+'FR-16(7)(v)-12 DIST Energy'!H403+'FR-16(7)(v)-13 DIST Cust'!H403-'FR-16(7)(v)-14 TOTAL CLASS'!H403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I403+'FR-16(7)(v)-4 PROD Energy'!I403+'FR-16(7)(v)-5 PROD Cust'!I403+'FR-16(7)(v)-7 TRANS Demand'!I403+'FR-16(7)(v)-8 TRANS Energy'!I403+'FR-16(7)(v)-9 TRANS Cust'!I403+'FR-16(7)(v)-11 DIST Demand'!I403+'FR-16(7)(v)-12 DIST Energy'!I403+'FR-16(7)(v)-13 DIST Cust'!I403-'FR-16(7)(v)-14 TOTAL CLASS'!I403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J403+'FR-16(7)(v)-4 PROD Energy'!J403+'FR-16(7)(v)-5 PROD Cust'!J403+'FR-16(7)(v)-7 TRANS Demand'!J403+'FR-16(7)(v)-8 TRANS Energy'!J403+'FR-16(7)(v)-9 TRANS Cust'!J403+'FR-16(7)(v)-11 DIST Demand'!J403+'FR-16(7)(v)-12 DIST Energy'!J403+'FR-16(7)(v)-13 DIST Cust'!J403-'FR-16(7)(v)-14 TOTAL CLASS'!J403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K403+'FR-16(7)(v)-4 PROD Energy'!K403+'FR-16(7)(v)-5 PROD Cust'!K403+'FR-16(7)(v)-7 TRANS Demand'!K403+'FR-16(7)(v)-8 TRANS Energy'!K403+'FR-16(7)(v)-9 TRANS Cust'!K403+'FR-16(7)(v)-11 DIST Demand'!K403+'FR-16(7)(v)-12 DIST Energy'!K403+'FR-16(7)(v)-13 DIST Cust'!K403-'FR-16(7)(v)-14 TOTAL CLASS'!K403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L403+'FR-16(7)(v)-4 PROD Energy'!L403+'FR-16(7)(v)-5 PROD Cust'!L403+'FR-16(7)(v)-7 TRANS Demand'!L403+'FR-16(7)(v)-8 TRANS Energy'!L403+'FR-16(7)(v)-9 TRANS Cust'!L403+'FR-16(7)(v)-11 DIST Demand'!L403+'FR-16(7)(v)-12 DIST Energy'!L403+'FR-16(7)(v)-13 DIST Cust'!L403-'FR-16(7)(v)-14 TOTAL CLASS'!L403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M403+'FR-16(7)(v)-4 PROD Energy'!M403+'FR-16(7)(v)-5 PROD Cust'!M403+'FR-16(7)(v)-7 TRANS Demand'!M403+'FR-16(7)(v)-8 TRANS Energy'!M403+'FR-16(7)(v)-9 TRANS Cust'!M403+'FR-16(7)(v)-11 DIST Demand'!M403+'FR-16(7)(v)-12 DIST Energy'!M403+'FR-16(7)(v)-13 DIST Cust'!M403-'FR-16(7)(v)-14 TOTAL CLASS'!M403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N403+'FR-16(7)(v)-4 PROD Energy'!N403+'FR-16(7)(v)-5 PROD Cust'!N403+'FR-16(7)(v)-7 TRANS Demand'!N403+'FR-16(7)(v)-8 TRANS Energy'!N403+'FR-16(7)(v)-9 TRANS Cust'!N403+'FR-16(7)(v)-11 DIST Demand'!N403+'FR-16(7)(v)-12 DIST Energy'!N403+'FR-16(7)(v)-13 DIST Cust'!N403-'FR-16(7)(v)-14 TOTAL CLASS'!N403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O403+'FR-16(7)(v)-4 PROD Energy'!O403+'FR-16(7)(v)-5 PROD Cust'!O403+'FR-16(7)(v)-7 TRANS Demand'!O403+'FR-16(7)(v)-8 TRANS Energy'!O403+'FR-16(7)(v)-9 TRANS Cust'!O403+'FR-16(7)(v)-11 DIST Demand'!O403+'FR-16(7)(v)-12 DIST Energy'!O403+'FR-16(7)(v)-13 DIST Cust'!O403-'FR-16(7)(v)-14 TOTAL CLASS'!O403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P403+'FR-16(7)(v)-4 PROD Energy'!P403+'FR-16(7)(v)-5 PROD Cust'!P403+'FR-16(7)(v)-7 TRANS Demand'!P403+'FR-16(7)(v)-8 TRANS Energy'!P403+'FR-16(7)(v)-9 TRANS Cust'!P403+'FR-16(7)(v)-11 DIST Demand'!P403+'FR-16(7)(v)-12 DIST Energy'!P403+'FR-16(7)(v)-13 DIST Cust'!P403-'FR-16(7)(v)-14 TOTAL CLASS'!P403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q403+'FR-16(7)(v)-4 PROD Energy'!Q403+'FR-16(7)(v)-5 PROD Cust'!Q403+'FR-16(7)(v)-7 TRANS Demand'!Q403+'FR-16(7)(v)-8 TRANS Energy'!Q403+'FR-16(7)(v)-9 TRANS Cust'!Q403+'FR-16(7)(v)-11 DIST Demand'!Q403+'FR-16(7)(v)-12 DIST Energy'!Q403+'FR-16(7)(v)-13 DIST Cust'!Q403-'FR-16(7)(v)-14 TOTAL CLASS'!Q403","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F404+'FR-16(7)(v)-4 PROD Energy'!F404+'FR-16(7)(v)-5 PROD Cust'!F404+'FR-16(7)(v)-7 TRANS Demand'!F404+'FR-16(7)(v)-8 TRANS Energy'!F404+'FR-16(7)(v)-9 TRANS Cust'!F404+'FR-16(7)(v)-11 DIST Demand'!F404+'FR-16(7)(v)-12 DIST Energy'!F404+'FR-16(7)(v)-13 DIST Cust'!F404-'FR-16(7)(v)-14 TOTAL CLASS'!F404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G404+'FR-16(7)(v)-4 PROD Energy'!G404+'FR-16(7)(v)-5 PROD Cust'!G404+'FR-16(7)(v)-7 TRANS Demand'!G404+'FR-16(7)(v)-8 TRANS Energy'!G404+'FR-16(7)(v)-9 TRANS Cust'!G404+'FR-16(7)(v)-11 DIST Demand'!G404+'FR-16(7)(v)-12 DIST Energy'!G404+'FR-16(7)(v)-13 DIST Cust'!G404-'FR-16(7)(v)-14 TOTAL CLASS'!G404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H404+'FR-16(7)(v)-4 PROD Energy'!H404+'FR-16(7)(v)-5 PROD Cust'!H404+'FR-16(7)(v)-7 TRANS Demand'!H404+'FR-16(7)(v)-8 TRANS Energy'!H404+'FR-16(7)(v)-9 TRANS Cust'!H404+'FR-16(7)(v)-11 DIST Demand'!H404+'FR-16(7)(v)-12 DIST Energy'!H404+'FR-16(7)(v)-13 DIST Cust'!H404-'FR-16(7)(v)-14 TOTAL CLASS'!H404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I404+'FR-16(7)(v)-4 PROD Energy'!I404+'FR-16(7)(v)-5 PROD Cust'!I404+'FR-16(7)(v)-7 TRANS Demand'!I404+'FR-16(7)(v)-8 TRANS Energy'!I404+'FR-16(7)(v)-9 TRANS Cust'!I404+'FR-16(7)(v)-11 DIST Demand'!I404+'FR-16(7)(v)-12 DIST Energy'!I404+'FR-16(7)(v)-13 DIST Cust'!I404-'FR-16(7)(v)-14 TOTAL CLASS'!I404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J404+'FR-16(7)(v)-4 PROD Energy'!J404+'FR-16(7)(v)-5 PROD Cust'!J404+'FR-16(7)(v)-7 TRANS Demand'!J404+'FR-16(7)(v)-8 TRANS Energy'!J404+'FR-16(7)(v)-9 TRANS Cust'!J404+'FR-16(7)(v)-11 DIST Demand'!J404+'FR-16(7)(v)-12 DIST Energy'!J404+'FR-16(7)(v)-13 DIST Cust'!J404-'FR-16(7)(v)-14 TOTAL CLASS'!J404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K404+'FR-16(7)(v)-4 PROD Energy'!K404+'FR-16(7)(v)-5 PROD Cust'!K404+'FR-16(7)(v)-7 TRANS Demand'!K404+'FR-16(7)(v)-8 TRANS Energy'!K404+'FR-16(7)(v)-9 TRANS Cust'!K404+'FR-16(7)(v)-11 DIST Demand'!K404+'FR-16(7)(v)-12 DIST Energy'!K404+'FR-16(7)(v)-13 DIST Cust'!K404-'FR-16(7)(v)-14 TOTAL CLASS'!K404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L404+'FR-16(7)(v)-4 PROD Energy'!L404+'FR-16(7)(v)-5 PROD Cust'!L404+'FR-16(7)(v)-7 TRANS Demand'!L404+'FR-16(7)(v)-8 TRANS Energy'!L404+'FR-16(7)(v)-9 TRANS Cust'!L404+'FR-16(7)(v)-11 DIST Demand'!L404+'FR-16(7)(v)-12 DIST Energy'!L404+'FR-16(7)(v)-13 DIST Cust'!L404-'FR-16(7)(v)-14 TOTAL CLASS'!L404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M404+'FR-16(7)(v)-4 PROD Energy'!M404+'FR-16(7)(v)-5 PROD Cust'!M404+'FR-16(7)(v)-7 TRANS Demand'!M404+'FR-16(7)(v)-8 TRANS Energy'!M404+'FR-16(7)(v)-9 TRANS Cust'!M404+'FR-16(7)(v)-11 DIST Demand'!M404+'FR-16(7)(v)-12 DIST Energy'!M404+'FR-16(7)(v)-13 DIST Cust'!M404-'FR-16(7)(v)-14 TOTAL CLASS'!M404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N404+'FR-16(7)(v)-4 PROD Energy'!N404+'FR-16(7)(v)-5 PROD Cust'!N404+'FR-16(7)(v)-7 TRANS Demand'!N404+'FR-16(7)(v)-8 TRANS Energy'!N404+'FR-16(7)(v)-9 TRANS Cust'!N404+'FR-16(7)(v)-11 DIST Demand'!N404+'FR-16(7)(v)-12 DIST Energy'!N404+'FR-16(7)(v)-13 DIST Cust'!N404-'FR-16(7)(v)-14 TOTAL CLASS'!N404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O404+'FR-16(7)(v)-4 PROD Energy'!O404+'FR-16(7)(v)-5 PROD Cust'!O404+'FR-16(7)(v)-7 TRANS Demand'!O404+'FR-16(7)(v)-8 TRANS Energy'!O404+'FR-16(7)(v)-9 TRANS Cust'!O404+'FR-16(7)(v)-11 DIST Demand'!O404+'FR-16(7)(v)-12 DIST Energy'!O404+'FR-16(7)(v)-13 DIST Cust'!O404-'FR-16(7)(v)-14 TOTAL CLASS'!O404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P404+'FR-16(7)(v)-4 PROD Energy'!P404+'FR-16(7)(v)-5 PROD Cust'!P404+'FR-16(7)(v)-7 TRANS Demand'!P404+'FR-16(7)(v)-8 TRANS Energy'!P404+'FR-16(7)(v)-9 TRANS Cust'!P404+'FR-16(7)(v)-11 DIST Demand'!P404+'FR-16(7)(v)-12 DIST Energy'!P404+'FR-16(7)(v)-13 DIST Cust'!P404-'FR-16(7)(v)-14 TOTAL CLASS'!P404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q404+'FR-16(7)(v)-4 PROD Energy'!Q404+'FR-16(7)(v)-5 PROD Cust'!Q404+'FR-16(7)(v)-7 TRANS Demand'!Q404+'FR-16(7)(v)-8 TRANS Energy'!Q404+'FR-16(7)(v)-9 TRANS Cust'!Q404+'FR-16(7)(v)-11 DIST Demand'!Q404+'FR-16(7)(v)-12 DIST Energy'!Q404+'FR-16(7)(v)-13 DIST Cust'!Q404-'FR-16(7)(v)-14 TOTAL CLASS'!Q404","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},{"$f":"SUM(G401:G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F407+'FR-16(7)(v)-4 PROD Energy'!F407+'FR-16(7)(v)-5 PROD Cust'!F407+'FR-16(7)(v)-7 TRANS Demand'!F407+'FR-16(7)(v)-8 TRANS Energy'!F407+'FR-16(7)(v)-9 TRANS Cust'!F407+'FR-16(7)(v)-11 DIST Demand'!F407+'FR-16(7)(v)-12 DIST Energy'!F407+'FR-16(7)(v)-13 DIST Cust'!F407-'FR-16(7)(v)-14 TOTAL CLASS'!F407","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},{"$f":"G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F411+'FR-16(7)(v)-4 PROD Energy'!F411+'FR-16(7)(v)-5 PROD Cust'!F411+'FR-16(7)(v)-7 TRANS Demand'!F411+'FR-16(7)(v)-8 TRANS Energy'!F411+'FR-16(7)(v)-9 TRANS Cust'!F411+'FR-16(7)(v)-11 DIST Demand'!F411+'FR-16(7)(v)-12 DIST Energy'!F411+'FR-16(7)(v)-13 DIST Cust'!F411-'FR-16(7)(v)-14 TOTAL CLASS'!F411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G411+'FR-16(7)(v)-4 PROD Energy'!G411+'FR-16(7)(v)-5 PROD Cust'!G411+'FR-16(7)(v)-7 TRANS Demand'!G411+'FR-16(7)(v)-8 TRANS Energy'!G411+'FR-16(7)(v)-9 TRANS Cust'!G411+'FR-16(7)(v)-11 DIST Demand'!G411+'FR-16(7)(v)-12 DIST Energy'!G411+'FR-16(7)(v)-13 DIST Cust'!G411-'FR-16(7)(v)-14 TOTAL CLASS'!G411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H411+'FR-16(7)(v)-4 PROD Energy'!H411+'FR-16(7)(v)-5 PROD Cust'!H411+'FR-16(7)(v)-7 TRANS Demand'!H411+'FR-16(7)(v)-8 TRANS Energy'!H411+'FR-16(7)(v)-9 TRANS Cust'!H411+'FR-16(7)(v)-11 DIST Demand'!H411+'FR-16(7)(v)-12 DIST Energy'!H411+'FR-16(7)(v)-13 DIST Cust'!H411-'FR-16(7)(v)-14 TOTAL CLASS'!H411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I411+'FR-16(7)(v)-4 PROD Energy'!I411+'FR-16(7)(v)-5 PROD Cust'!I411+'FR-16(7)(v)-7 TRANS Demand'!I411+'FR-16(7)(v)-8 TRANS Energy'!I411+'FR-16(7)(v)-9 TRANS Cust'!I411+'FR-16(7)(v)-11 DIST Demand'!I411+'FR-16(7)(v)-12 DIST Energy'!I411+'FR-16(7)(v)-13 DIST Cust'!I411-'FR-16(7)(v)-14 TOTAL CLASS'!I411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J411+'FR-16(7)(v)-4 PROD Energy'!J411+'FR-16(7)(v)-5 PROD Cust'!J411+'FR-16(7)(v)-7 TRANS Demand'!J411+'FR-16(7)(v)-8 TRANS Energy'!J411+'FR-16(7)(v)-9 TRANS Cust'!J411+'FR-16(7)(v)-11 DIST Demand'!J411+'FR-16(7)(v)-12 DIST Energy'!J411+'FR-16(7)(v)-13 DIST Cust'!J411-'FR-16(7)(v)-14 TOTAL CLASS'!J411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K411+'FR-16(7)(v)-4 PROD Energy'!K411+'FR-16(7)(v)-5 PROD Cust'!K411+'FR-16(7)(v)-7 TRANS Demand'!K411+'FR-16(7)(v)-8 TRANS Energy'!K411+'FR-16(7)(v)-9 TRANS Cust'!K411+'FR-16(7)(v)-11 DIST Demand'!K411+'FR-16(7)(v)-12 DIST Energy'!K411+'FR-16(7)(v)-13 DIST Cust'!K411-'FR-16(7)(v)-14 TOTAL CLASS'!K411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L411+'FR-16(7)(v)-4 PROD Energy'!L411+'FR-16(7)(v)-5 PROD Cust'!L411+'FR-16(7)(v)-7 TRANS Demand'!L411+'FR-16(7)(v)-8 TRANS Energy'!L411+'FR-16(7)(v)-9 TRANS Cust'!L411+'FR-16(7)(v)-11 DIST Demand'!L411+'FR-16(7)(v)-12 DIST Energy'!L411+'FR-16(7)(v)-13 DIST Cust'!L411-'FR-16(7)(v)-14 TOTAL CLASS'!L411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M411+'FR-16(7)(v)-4 PROD Energy'!M411+'FR-16(7)(v)-5 PROD Cust'!M411+'FR-16(7)(v)-7 TRANS Demand'!M411+'FR-16(7)(v)-8 TRANS Energy'!M411+'FR-16(7)(v)-9 TRANS Cust'!M411+'FR-16(7)(v)-11 DIST Demand'!M411+'FR-16(7)(v)-12 DIST Energy'!M411+'FR-16(7)(v)-13 DIST Cust'!M411-'FR-16(7)(v)-14 TOTAL CLASS'!M411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N411+'FR-16(7)(v)-4 PROD Energy'!N411+'FR-16(7)(v)-5 PROD Cust'!N411+'FR-16(7)(v)-7 TRANS Demand'!N411+'FR-16(7)(v)-8 TRANS Energy'!N411+'FR-16(7)(v)-9 TRANS Cust'!N411+'FR-16(7)(v)-11 DIST Demand'!N411+'FR-16(7)(v)-12 DIST Energy'!N411+'FR-16(7)(v)-13 DIST Cust'!N411-'FR-16(7)(v)-14 TOTAL CLASS'!N411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O411+'FR-16(7)(v)-4 PROD Energy'!O411+'FR-16(7)(v)-5 PROD Cust'!O411+'FR-16(7)(v)-7 TRANS Demand'!O411+'FR-16(7)(v)-8 TRANS Energy'!O411+'FR-16(7)(v)-9 TRANS Cust'!O411+'FR-16(7)(v)-11 DIST Demand'!O411+'FR-16(7)(v)-12 DIST Energy'!O411+'FR-16(7)(v)-13 DIST Cust'!O411-'FR-16(7)(v)-14 TOTAL CLASS'!O411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P411+'FR-16(7)(v)-4 PROD Energy'!P411+'FR-16(7)(v)-5 PROD Cust'!P411+'FR-16(7)(v)-7 TRANS Demand'!P411+'FR-16(7)(v)-8 TRANS Energy'!P411+'FR-16(7)(v)-9 TRANS Cust'!P411+'FR-16(7)(v)-11 DIST Demand'!P411+'FR-16(7)(v)-12 DIST Energy'!P411+'FR-16(7)(v)-13 DIST Cust'!P411-'FR-16(7)(v)-14 TOTAL CLASS'!P411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q411+'FR-16(7)(v)-4 PROD Energy'!Q411+'FR-16(7)(v)-5 PROD Cust'!Q411+'FR-16(7)(v)-7 TRANS Demand'!Q411+'FR-16(7)(v)-8 TRANS Energy'!Q411+'FR-16(7)(v)-9 TRANS Cust'!Q411+'FR-16(7)(v)-11 DIST Demand'!Q411+'FR-16(7)(v)-12 DIST Energy'!Q411+'FR-16(7)(v)-13 DIST Cust'!Q411-'FR-16(7)(v)-14 TOTAL CLASS'!Q411","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F412+'FR-16(7)(v)-4 PROD Energy'!F412+'FR-16(7)(v)-5 PROD Cust'!F412+'FR-16(7)(v)-7 TRANS Demand'!F412+'FR-16(7)(v)-8 TRANS Energy'!F412+'FR-16(7)(v)-9 TRANS Cust'!F412+'FR-16(7)(v)-11 DIST Demand'!F412+'FR-16(7)(v)-12 DIST Energy'!F412+'FR-16(7)(v)-13 DIST Cust'!F412-'FR-16(7)(v)-14 TOTAL CLASS'!F412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G412+'FR-16(7)(v)-4 PROD Energy'!G412+'FR-16(7)(v)-5 PROD Cust'!G412+'FR-16(7)(v)-7 TRANS Demand'!G412+'FR-16(7)(v)-8 TRANS Energy'!G412+'FR-16(7)(v)-9 TRANS Cust'!G412+'FR-16(7)(v)-11 DIST Demand'!G412+'FR-16(7)(v)-12 DIST Energy'!G412+'FR-16(7)(v)-13 DIST Cust'!G412-'FR-16(7)(v)-14 TOTAL CLASS'!G412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H412+'FR-16(7)(v)-4 PROD Energy'!H412+'FR-16(7)(v)-5 PROD Cust'!H412+'FR-16(7)(v)-7 TRANS Demand'!H412+'FR-16(7)(v)-8 TRANS Energy'!H412+'FR-16(7)(v)-9 TRANS Cust'!H412+'FR-16(7)(v)-11 DIST Demand'!H412+'FR-16(7)(v)-12 DIST Energy'!H412+'FR-16(7)(v)-13 DIST Cust'!H412-'FR-16(7)(v)-14 TOTAL CLASS'!H412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I412+'FR-16(7)(v)-4 PROD Energy'!I412+'FR-16(7)(v)-5 PROD Cust'!I412+'FR-16(7)(v)-7 TRANS Demand'!I412+'FR-16(7)(v)-8 TRANS Energy'!I412+'FR-16(7)(v)-9 TRANS Cust'!I412+'FR-16(7)(v)-11 DIST Demand'!I412+'FR-16(7)(v)-12 DIST Energy'!I412+'FR-16(7)(v)-13 DIST Cust'!I412-'FR-16(7)(v)-14 TOTAL CLASS'!I412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J412+'FR-16(7)(v)-4 PROD Energy'!J412+'FR-16(7)(v)-5 PROD Cust'!J412+'FR-16(7)(v)-7 TRANS Demand'!J412+'FR-16(7)(v)-8 TRANS Energy'!J412+'FR-16(7)(v)-9 TRANS Cust'!J412+'FR-16(7)(v)-11 DIST Demand'!J412+'FR-16(7)(v)-12 DIST Energy'!J412+'FR-16(7)(v)-13 DIST Cust'!J412-'FR-16(7)(v)-14 TOTAL CLASS'!J412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K412+'FR-16(7)(v)-4 PROD Energy'!K412+'FR-16(7)(v)-5 PROD Cust'!K412+'FR-16(7)(v)-7 TRANS Demand'!K412+'FR-16(7)(v)-8 TRANS Energy'!K412+'FR-16(7)(v)-9 TRANS Cust'!K412+'FR-16(7)(v)-11 DIST Demand'!K412+'FR-16(7)(v)-12 DIST Energy'!K412+'FR-16(7)(v)-13 DIST Cust'!K412-'FR-16(7)(v)-14 TOTAL CLASS'!K412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L412+'FR-16(7)(v)-4 PROD Energy'!L412+'FR-16(7)(v)-5 PROD Cust'!L412+'FR-16(7)(v)-7 TRANS Demand'!L412+'FR-16(7)(v)-8 TRANS Energy'!L412+'FR-16(7)(v)-9 TRANS Cust'!L412+'FR-16(7)(v)-11 DIST Demand'!L412+'FR-16(7)(v)-12 DIST Energy'!L412+'FR-16(7)(v)-13 DIST Cust'!L412-'FR-16(7)(v)-14 TOTAL CLASS'!L412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M412+'FR-16(7)(v)-4 PROD Energy'!M412+'FR-16(7)(v)-5 PROD Cust'!M412+'FR-16(7)(v)-7 TRANS Demand'!M412+'FR-16(7)(v)-8 TRANS Energy'!M412+'FR-16(7)(v)-9 TRANS Cust'!M412+'FR-16(7)(v)-11 DIST Demand'!M412+'FR-16(7)(v)-12 DIST Energy'!M412+'FR-16(7)(v)-13 DIST Cust'!M412-'FR-16(7)(v)-14 TOTAL CLASS'!M412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N412+'FR-16(7)(v)-4 PROD Energy'!N412+'FR-16(7)(v)-5 PROD Cust'!N412+'FR-16(7)(v)-7 TRANS Demand'!N412+'FR-16(7)(v)-8 TRANS Energy'!N412+'FR-16(7)(v)-9 TRANS Cust'!N412+'FR-16(7)(v)-11 DIST Demand'!N412+'FR-16(7)(v)-12 DIST Energy'!N412+'FR-16(7)(v)-13 DIST Cust'!N412-'FR-16(7)(v)-14 TOTAL CLASS'!N412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O412+'FR-16(7)(v)-4 PROD Energy'!O412+'FR-16(7)(v)-5 PROD Cust'!O412+'FR-16(7)(v)-7 TRANS Demand'!O412+'FR-16(7)(v)-8 TRANS Energy'!O412+'FR-16(7)(v)-9 TRANS Cust'!O412+'FR-16(7)(v)-11 DIST Demand'!O412+'FR-16(7)(v)-12 DIST Energy'!O412+'FR-16(7)(v)-13 DIST Cust'!O412-'FR-16(7)(v)-14 TOTAL CLASS'!O412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P412+'FR-16(7)(v)-4 PROD Energy'!P412+'FR-16(7)(v)-5 PROD Cust'!P412+'FR-16(7)(v)-7 TRANS Demand'!P412+'FR-16(7)(v)-8 TRANS Energy'!P412+'FR-16(7)(v)-9 TRANS Cust'!P412+'FR-16(7)(v)-11 DIST Demand'!P412+'FR-16(7)(v)-12 DIST Energy'!P412+'FR-16(7)(v)-13 DIST Cust'!P412-'FR-16(7)(v)-14 TOTAL CLASS'!P412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q412+'FR-16(7)(v)-4 PROD Energy'!Q412+'FR-16(7)(v)-5 PROD Cust'!Q412+'FR-16(7)(v)-7 TRANS Demand'!Q412+'FR-16(7)(v)-8 TRANS Energy'!Q412+'FR-16(7)(v)-9 TRANS Cust'!Q412+'FR-16(7)(v)-11 DIST Demand'!Q412+'FR-16(7)(v)-12 DIST Energy'!Q412+'FR-16(7)(v)-13 DIST Cust'!Q412-'FR-16(7)(v)-14 TOTAL CLASS'!Q412","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F413+'FR-16(7)(v)-4 PROD Energy'!F413+'FR-16(7)(v)-5 PROD Cust'!F413+'FR-16(7)(v)-7 TRANS Demand'!F413+'FR-16(7)(v)-8 TRANS Energy'!F413+'FR-16(7)(v)-9 TRANS Cust'!F413+'FR-16(7)(v)-11 DIST Demand'!F413+'FR-16(7)(v)-12 DIST Energy'!F413+'FR-16(7)(v)-13 DIST Cust'!F413-'FR-16(7)(v)-14 TOTAL CLASS'!F413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G413+'FR-16(7)(v)-4 PROD Energy'!G413+'FR-16(7)(v)-5 PROD Cust'!G413+'FR-16(7)(v)-7 TRANS Demand'!G413+'FR-16(7)(v)-8 TRANS Energy'!G413+'FR-16(7)(v)-9 TRANS Cust'!G413+'FR-16(7)(v)-11 DIST Demand'!G413+'FR-16(7)(v)-12 DIST Energy'!G413+'FR-16(7)(v)-13 DIST Cust'!G413-'FR-16(7)(v)-14 TOTAL CLASS'!G413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H413+'FR-16(7)(v)-4 PROD Energy'!H413+'FR-16(7)(v)-5 PROD Cust'!H413+'FR-16(7)(v)-7 TRANS Demand'!H413+'FR-16(7)(v)-8 TRANS Energy'!H413+'FR-16(7)(v)-9 TRANS Cust'!H413+'FR-16(7)(v)-11 DIST Demand'!H413+'FR-16(7)(v)-12 DIST Energy'!H413+'FR-16(7)(v)-13 DIST Cust'!H413-'FR-16(7)(v)-14 TOTAL CLASS'!H413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I413+'FR-16(7)(v)-4 PROD Energy'!I413+'FR-16(7)(v)-5 PROD Cust'!I413+'FR-16(7)(v)-7 TRANS Demand'!I413+'FR-16(7)(v)-8 TRANS Energy'!I413+'FR-16(7)(v)-9 TRANS Cust'!I413+'FR-16(7)(v)-11 DIST Demand'!I413+'FR-16(7)(v)-12 DIST Energy'!I413+'FR-16(7)(v)-13 DIST Cust'!I413-'FR-16(7)(v)-14 TOTAL CLASS'!I413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J413+'FR-16(7)(v)-4 PROD Energy'!J413+'FR-16(7)(v)-5 PROD Cust'!J413+'FR-16(7)(v)-7 TRANS Demand'!J413+'FR-16(7)(v)-8 TRANS Energy'!J413+'FR-16(7)(v)-9 TRANS Cust'!J413+'FR-16(7)(v)-11 DIST Demand'!J413+'FR-16(7)(v)-12 DIST Energy'!J413+'FR-16(7)(v)-13 DIST Cust'!J413-'FR-16(7)(v)-14 TOTAL CLASS'!J413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K413+'FR-16(7)(v)-4 PROD Energy'!K413+'FR-16(7)(v)-5 PROD Cust'!K413+'FR-16(7)(v)-7 TRANS Demand'!K413+'FR-16(7)(v)-8 TRANS Energy'!K413+'FR-16(7)(v)-9 TRANS Cust'!K413+'FR-16(7)(v)-11 DIST Demand'!K413+'FR-16(7)(v)-12 DIST Energy'!K413+'FR-16(7)(v)-13 DIST Cust'!K413-'FR-16(7)(v)-14 TOTAL CLASS'!K413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L413+'FR-16(7)(v)-4 PROD Energy'!L413+'FR-16(7)(v)-5 PROD Cust'!L413+'FR-16(7)(v)-7 TRANS Demand'!L413+'FR-16(7)(v)-8 TRANS Energy'!L413+'FR-16(7)(v)-9 TRANS Cust'!L413+'FR-16(7)(v)-11 DIST Demand'!L413+'FR-16(7)(v)-12 DIST Energy'!L413+'FR-16(7)(v)-13 DIST Cust'!L413-'FR-16(7)(v)-14 TOTAL CLASS'!L413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M413+'FR-16(7)(v)-4 PROD Energy'!M413+'FR-16(7)(v)-5 PROD Cust'!M413+'FR-16(7)(v)-7 TRANS Demand'!M413+'FR-16(7)(v)-8 TRANS Energy'!M413+'FR-16(7)(v)-9 TRANS Cust'!M413+'FR-16(7)(v)-11 DIST Demand'!M413+'FR-16(7)(v)-12 DIST Energy'!M413+'FR-16(7)(v)-13 DIST Cust'!M413-'FR-16(7)(v)-14 TOTAL CLASS'!M413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N413+'FR-16(7)(v)-4 PROD Energy'!N413+'FR-16(7)(v)-5 PROD Cust'!N413+'FR-16(7)(v)-7 TRANS Demand'!N413+'FR-16(7)(v)-8 TRANS Energy'!N413+'FR-16(7)(v)-9 TRANS Cust'!N413+'FR-16(7)(v)-11 DIST Demand'!N413+'FR-16(7)(v)-12 DIST Energy'!N413+'FR-16(7)(v)-13 DIST Cust'!N413-'FR-16(7)(v)-14 TOTAL CLASS'!N413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O413+'FR-16(7)(v)-4 PROD Energy'!O413+'FR-16(7)(v)-5 PROD Cust'!O413+'FR-16(7)(v)-7 TRANS Demand'!O413+'FR-16(7)(v)-8 TRANS Energy'!O413+'FR-16(7)(v)-9 TRANS Cust'!O413+'FR-16(7)(v)-11 DIST Demand'!O413+'FR-16(7)(v)-12 DIST Energy'!O413+'FR-16(7)(v)-13 DIST Cust'!O413-'FR-16(7)(v)-14 TOTAL CLASS'!O413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P413+'FR-16(7)(v)-4 PROD Energy'!P413+'FR-16(7)(v)-5 PROD Cust'!P413+'FR-16(7)(v)-7 TRANS Demand'!P413+'FR-16(7)(v)-8 TRANS Energy'!P413+'FR-16(7)(v)-9 TRANS Cust'!P413+'FR-16(7)(v)-11 DIST Demand'!P413+'FR-16(7)(v)-12 DIST Energy'!P413+'FR-16(7)(v)-13 DIST Cust'!P413-'FR-16(7)(v)-14 TOTAL CLASS'!P413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q413+'FR-16(7)(v)-4 PROD Energy'!Q413+'FR-16(7)(v)-5 PROD Cust'!Q413+'FR-16(7)(v)-7 TRANS Demand'!Q413+'FR-16(7)(v)-8 TRANS Energy'!Q413+'FR-16(7)(v)-9 TRANS Cust'!Q413+'FR-16(7)(v)-11 DIST Demand'!Q413+'FR-16(7)(v)-12 DIST Energy'!Q413+'FR-16(7)(v)-13 DIST Cust'!Q413-'FR-16(7)(v)-14 TOTAL CLASS'!Q413","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},{"$f":"SUM(G410:G413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":0},{"$f":"G399+G405+G408+G414","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F416-R416","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":0},{"$f":"-G324","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F418-R418","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":0},{"$f":"G377","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F419-R419","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":0},{"$f":"G416","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F420-R420","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":0},{"$f":"SUM(G417:G420)","v":0},0,0,{"$f":"SUM(J417:J420)","v":0},0,0,0,0,0,0,0,0,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":0},{"$f":"G277","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F424-R424","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":0},{"$f":"G421","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F425-R425","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":0},{"$f":"SUM(G423:G425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F429+'FR-16(7)(v)-4 PROD Energy'!F429+'FR-16(7)(v)-5 PROD Cust'!F429+'FR-16(7)(v)-7 TRANS Demand'!F429+'FR-16(7)(v)-8 TRANS Energy'!F429+'FR-16(7)(v)-9 TRANS Cust'!F429+'FR-16(7)(v)-11 DIST Demand'!F429+'FR-16(7)(v)-12 DIST Energy'!F429+'FR-16(7)(v)-13 DIST Cust'!F429-'FR-16(7)(v)-14 TOTAL CLASS'!F429","v":-1431950},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G429+'FR-16(7)(v)-4 PROD Energy'!G429+'FR-16(7)(v)-5 PROD Cust'!G429+'FR-16(7)(v)-7 TRANS Demand'!G429+'FR-16(7)(v)-8 TRANS Energy'!G429+'FR-16(7)(v)-9 TRANS Cust'!G429+'FR-16(7)(v)-11 DIST Demand'!G429+'FR-16(7)(v)-12 DIST Energy'!G429+'FR-16(7)(v)-13 DIST Cust'!G429-'FR-16(7)(v)-14 TOTAL CLASS'!G429","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H429+'FR-16(7)(v)-4 PROD Energy'!H429+'FR-16(7)(v)-5 PROD Cust'!H429+'FR-16(7)(v)-7 TRANS Demand'!H429+'FR-16(7)(v)-8 TRANS Energy'!H429+'FR-16(7)(v)-9 TRANS Cust'!H429+'FR-16(7)(v)-11 DIST Demand'!H429+'FR-16(7)(v)-12 DIST Energy'!H429+'FR-16(7)(v)-13 DIST Cust'!H429-'FR-16(7)(v)-14 TOTAL CLASS'!H429","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I429+'FR-16(7)(v)-4 PROD Energy'!I429+'FR-16(7)(v)-5 PROD Cust'!I429+'FR-16(7)(v)-7 TRANS Demand'!I429+'FR-16(7)(v)-8 TRANS Energy'!I429+'FR-16(7)(v)-9 TRANS Cust'!I429+'FR-16(7)(v)-11 DIST Demand'!I429+'FR-16(7)(v)-12 DIST Energy'!I429+'FR-16(7)(v)-13 DIST Cust'!I429-'FR-16(7)(v)-14 TOTAL CLASS'!I429","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J429+'FR-16(7)(v)-4 PROD Energy'!J429+'FR-16(7)(v)-5 PROD Cust'!J429+'FR-16(7)(v)-7 TRANS Demand'!J429+'FR-16(7)(v)-8 TRANS Energy'!J429+'FR-16(7)(v)-9 TRANS Cust'!J429+'FR-16(7)(v)-11 DIST Demand'!J429+'FR-16(7)(v)-12 DIST Energy'!J429+'FR-16(7)(v)-13 DIST Cust'!J429-'FR-16(7)(v)-14 TOTAL CLASS'!J429","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K429+'FR-16(7)(v)-4 PROD Energy'!K429+'FR-16(7)(v)-5 PROD Cust'!K429+'FR-16(7)(v)-7 TRANS Demand'!K429+'FR-16(7)(v)-8 TRANS Energy'!K429+'FR-16(7)(v)-9 TRANS Cust'!K429+'FR-16(7)(v)-11 DIST Demand'!K429+'FR-16(7)(v)-12 DIST Energy'!K429+'FR-16(7)(v)-13 DIST Cust'!K429-'FR-16(7)(v)-14 TOTAL CLASS'!K429","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L429+'FR-16(7)(v)-4 PROD Energy'!L429+'FR-16(7)(v)-5 PROD Cust'!L429+'FR-16(7)(v)-7 TRANS Demand'!L429+'FR-16(7)(v)-8 TRANS Energy'!L429+'FR-16(7)(v)-9 TRANS Cust'!L429+'FR-16(7)(v)-11 DIST Demand'!L429+'FR-16(7)(v)-12 DIST Energy'!L429+'FR-16(7)(v)-13 DIST Cust'!L429-'FR-16(7)(v)-14 TOTAL CLASS'!L429","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M429+'FR-16(7)(v)-4 PROD Energy'!M429+'FR-16(7)(v)-5 PROD Cust'!M429+'FR-16(7)(v)-7 TRANS Demand'!M429+'FR-16(7)(v)-8 TRANS Energy'!M429+'FR-16(7)(v)-9 TRANS Cust'!M429+'FR-16(7)(v)-11 DIST Demand'!M429+'FR-16(7)(v)-12 DIST Energy'!M429+'FR-16(7)(v)-13 DIST Cust'!M429-'FR-16(7)(v)-14 TOTAL CLASS'!M429","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N429+'FR-16(7)(v)-4 PROD Energy'!N429+'FR-16(7)(v)-5 PROD Cust'!N429+'FR-16(7)(v)-7 TRANS Demand'!N429+'FR-16(7)(v)-8 TRANS Energy'!N429+'FR-16(7)(v)-9 TRANS Cust'!N429+'FR-16(7)(v)-11 DIST Demand'!N429+'FR-16(7)(v)-12 DIST Energy'!N429+'FR-16(7)(v)-13 DIST Cust'!N429-'FR-16(7)(v)-14 TOTAL CLASS'!N429","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O429+'FR-16(7)(v)-4 PROD Energy'!O429+'FR-16(7)(v)-5 PROD Cust'!O429+'FR-16(7)(v)-7 TRANS Demand'!O429+'FR-16(7)(v)-8 TRANS Energy'!O429+'FR-16(7)(v)-9 TRANS Cust'!O429+'FR-16(7)(v)-11 DIST Demand'!O429+'FR-16(7)(v)-12 DIST Energy'!O429+'FR-16(7)(v)-13 DIST Cust'!O429-'FR-16(7)(v)-14 TOTAL CLASS'!O429","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P429+'FR-16(7)(v)-4 PROD Energy'!P429+'FR-16(7)(v)-5 PROD Cust'!P429+'FR-16(7)(v)-7 TRANS Demand'!P429+'FR-16(7)(v)-8 TRANS Energy'!P429+'FR-16(7)(v)-9 TRANS Cust'!P429+'FR-16(7)(v)-11 DIST Demand'!P429+'FR-16(7)(v)-12 DIST Energy'!P429+'FR-16(7)(v)-13 DIST Cust'!P429-'FR-16(7)(v)-14 TOTAL CLASS'!P429","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q429+'FR-16(7)(v)-4 PROD Energy'!Q429+'FR-16(7)(v)-5 PROD Cust'!Q429+'FR-16(7)(v)-7 TRANS Demand'!Q429+'FR-16(7)(v)-8 TRANS Energy'!Q429+'FR-16(7)(v)-9 TRANS Cust'!Q429+'FR-16(7)(v)-11 DIST Demand'!Q429+'FR-16(7)(v)-12 DIST Energy'!Q429+'FR-16(7)(v)-13 DIST Cust'!Q429-'FR-16(7)(v)-14 TOTAL CLASS'!Q429","v":0},{"$f":"SUM(G429:Q429)","v":0},{"$f":"F429-R429","v":-1431950}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"F284","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G431:Q431)","v":0},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F433+'FR-16(7)(v)-4 PROD Energy'!F433+'FR-16(7)(v)-5 PROD Cust'!F433+'FR-16(7)(v)-7 TRANS Demand'!F433+'FR-16(7)(v)-8 TRANS Energy'!F433+'FR-16(7)(v)-9 TRANS Cust'!F433+'FR-16(7)(v)-11 DIST Demand'!F433+'FR-16(7)(v)-12 DIST Energy'!F433+'FR-16(7)(v)-13 DIST Cust'!F433-'FR-16(7)(v)-14 TOTAL CLASS'!F433","v":2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G433+'FR-16(7)(v)-4 PROD Energy'!G433+'FR-16(7)(v)-5 PROD Cust'!G433+'FR-16(7)(v)-7 TRANS Demand'!G433+'FR-16(7)(v)-8 TRANS Energy'!G433+'FR-16(7)(v)-9 TRANS Cust'!G433+'FR-16(7)(v)-11 DIST Demand'!G433+'FR-16(7)(v)-12 DIST Energy'!G433+'FR-16(7)(v)-13 DIST Cust'!G433-'FR-16(7)(v)-14 TOTAL CLASS'!G433","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H433+'FR-16(7)(v)-4 PROD Energy'!H433+'FR-16(7)(v)-5 PROD Cust'!H433+'FR-16(7)(v)-7 TRANS Demand'!H433+'FR-16(7)(v)-8 TRANS Energy'!H433+'FR-16(7)(v)-9 TRANS Cust'!H433+'FR-16(7)(v)-11 DIST Demand'!H433+'FR-16(7)(v)-12 DIST Energy'!H433+'FR-16(7)(v)-13 DIST Cust'!H433-'FR-16(7)(v)-14 TOTAL CLASS'!H433","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I433+'FR-16(7)(v)-4 PROD Energy'!I433+'FR-16(7)(v)-5 PROD Cust'!I433+'FR-16(7)(v)-7 TRANS Demand'!I433+'FR-16(7)(v)-8 TRANS Energy'!I433+'FR-16(7)(v)-9 TRANS Cust'!I433+'FR-16(7)(v)-11 DIST Demand'!I433+'FR-16(7)(v)-12 DIST Energy'!I433+'FR-16(7)(v)-13 DIST Cust'!I433-'FR-16(7)(v)-14 TOTAL CLASS'!I433","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J433+'FR-16(7)(v)-4 PROD Energy'!J433+'FR-16(7)(v)-5 PROD Cust'!J433+'FR-16(7)(v)-7 TRANS Demand'!J433+'FR-16(7)(v)-8 TRANS Energy'!J433+'FR-16(7)(v)-9 TRANS Cust'!J433+'FR-16(7)(v)-11 DIST Demand'!J433+'FR-16(7)(v)-12 DIST Energy'!J433+'FR-16(7)(v)-13 DIST Cust'!J433-'FR-16(7)(v)-14 TOTAL CLASS'!J433","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K433+'FR-16(7)(v)-4 PROD Energy'!K433+'FR-16(7)(v)-5 PROD Cust'!K433+'FR-16(7)(v)-7 TRANS Demand'!K433+'FR-16(7)(v)-8 TRANS Energy'!K433+'FR-16(7)(v)-9 TRANS Cust'!K433+'FR-16(7)(v)-11 DIST Demand'!K433+'FR-16(7)(v)-12 DIST Energy'!K433+'FR-16(7)(v)-13 DIST Cust'!K433-'FR-16(7)(v)-14 TOTAL CLASS'!K433","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L433+'FR-16(7)(v)-4 PROD Energy'!L433+'FR-16(7)(v)-5 PROD Cust'!L433+'FR-16(7)(v)-7 TRANS Demand'!L433+'FR-16(7)(v)-8 TRANS Energy'!L433+'FR-16(7)(v)-9 TRANS Cust'!L433+'FR-16(7)(v)-11 DIST Demand'!L433+'FR-16(7)(v)-12 DIST Energy'!L433+'FR-16(7)(v)-13 DIST Cust'!L433-'FR-16(7)(v)-14 TOTAL CLASS'!L433","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M433+'FR-16(7)(v)-4 PROD Energy'!M433+'FR-16(7)(v)-5 PROD Cust'!M433+'FR-16(7)(v)-7 TRANS Demand'!M433+'FR-16(7)(v)-8 TRANS Energy'!M433+'FR-16(7)(v)-9 TRANS Cust'!M433+'FR-16(7)(v)-11 DIST Demand'!M433+'FR-16(7)(v)-12 DIST Energy'!M433+'FR-16(7)(v)-13 DIST Cust'!M433-'FR-16(7)(v)-14 TOTAL CLASS'!M433","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N433+'FR-16(7)(v)-4 PROD Energy'!N433+'FR-16(7)(v)-5 PROD Cust'!N433+'FR-16(7)(v)-7 TRANS Demand'!N433+'FR-16(7)(v)-8 TRANS Energy'!N433+'FR-16(7)(v)-9 TRANS Cust'!N433+'FR-16(7)(v)-11 DIST Demand'!N433+'FR-16(7)(v)-12 DIST Energy'!N433+'FR-16(7)(v)-13 DIST Cust'!N433-'FR-16(7)(v)-14 TOTAL CLASS'!N433","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O433+'FR-16(7)(v)-4 PROD Energy'!O433+'FR-16(7)(v)-5 PROD Cust'!O433+'FR-16(7)(v)-7 TRANS Demand'!O433+'FR-16(7)(v)-8 TRANS Energy'!O433+'FR-16(7)(v)-9 TRANS Cust'!O433+'FR-16(7)(v)-11 DIST Demand'!O433+'FR-16(7)(v)-12 DIST Energy'!O433+'FR-16(7)(v)-13 DIST Cust'!O433-'FR-16(7)(v)-14 TOTAL CLASS'!O433","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P433+'FR-16(7)(v)-4 PROD Energy'!P433+'FR-16(7)(v)-5 PROD Cust'!P433+'FR-16(7)(v)-7 TRANS Demand'!P433+'FR-16(7)(v)-8 TRANS Energy'!P433+'FR-16(7)(v)-9 TRANS Cust'!P433+'FR-16(7)(v)-11 DIST Demand'!P433+'FR-16(7)(v)-12 DIST Energy'!P433+'FR-16(7)(v)-13 DIST Cust'!P433-'FR-16(7)(v)-14 TOTAL CLASS'!P433","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q433+'FR-16(7)(v)-4 PROD Energy'!Q433+'FR-16(7)(v)-5 PROD Cust'!Q433+'FR-16(7)(v)-7 TRANS Demand'!Q433+'FR-16(7)(v)-8 TRANS Energy'!Q433+'FR-16(7)(v)-9 TRANS Cust'!Q433+'FR-16(7)(v)-11 DIST Demand'!Q433+'FR-16(7)(v)-12 DIST Energy'!Q433+'FR-16(7)(v)-13 DIST Cust'!Q433-'FR-16(7)(v)-14 TOTAL CLASS'!Q433","v":0},{"$f":"SUM(G433:Q433)","v":0},{"$f":"F433-R433","v":2}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F447+'FR-16(7)(v)-4 PROD Energy'!F447+'FR-16(7)(v)-5 PROD Cust'!F447+'FR-16(7)(v)-7 TRANS Demand'!F447+'FR-16(7)(v)-8 TRANS Energy'!F447+'FR-16(7)(v)-9 TRANS Cust'!F447+'FR-16(7)(v)-11 DIST Demand'!F447+'FR-16(7)(v)-12 DIST Energy'!F447+'FR-16(7)(v)-13 DIST Cust'!F447-'FR-16(7)(v)-14 TOTAL CLASS'!F447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G447+'FR-16(7)(v)-4 PROD Energy'!G447+'FR-16(7)(v)-5 PROD Cust'!G447+'FR-16(7)(v)-7 TRANS Demand'!G447+'FR-16(7)(v)-8 TRANS Energy'!G447+'FR-16(7)(v)-9 TRANS Cust'!G447+'FR-16(7)(v)-11 DIST Demand'!G447+'FR-16(7)(v)-12 DIST Energy'!G447+'FR-16(7)(v)-13 DIST Cust'!G447-'FR-16(7)(v)-14 TOTAL CLASS'!G447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H447+'FR-16(7)(v)-4 PROD Energy'!H447+'FR-16(7)(v)-5 PROD Cust'!H447+'FR-16(7)(v)-7 TRANS Demand'!H447+'FR-16(7)(v)-8 TRANS Energy'!H447+'FR-16(7)(v)-9 TRANS Cust'!H447+'FR-16(7)(v)-11 DIST Demand'!H447+'FR-16(7)(v)-12 DIST Energy'!H447+'FR-16(7)(v)-13 DIST Cust'!H447-'FR-16(7)(v)-14 TOTAL CLASS'!H447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I447+'FR-16(7)(v)-4 PROD Energy'!I447+'FR-16(7)(v)-5 PROD Cust'!I447+'FR-16(7)(v)-7 TRANS Demand'!I447+'FR-16(7)(v)-8 TRANS Energy'!I447+'FR-16(7)(v)-9 TRANS Cust'!I447+'FR-16(7)(v)-11 DIST Demand'!I447+'FR-16(7)(v)-12 DIST Energy'!I447+'FR-16(7)(v)-13 DIST Cust'!I447-'FR-16(7)(v)-14 TOTAL CLASS'!I447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J447+'FR-16(7)(v)-4 PROD Energy'!J447+'FR-16(7)(v)-5 PROD Cust'!J447+'FR-16(7)(v)-7 TRANS Demand'!J447+'FR-16(7)(v)-8 TRANS Energy'!J447+'FR-16(7)(v)-9 TRANS Cust'!J447+'FR-16(7)(v)-11 DIST Demand'!J447+'FR-16(7)(v)-12 DIST Energy'!J447+'FR-16(7)(v)-13 DIST Cust'!J447-'FR-16(7)(v)-14 TOTAL CLASS'!J447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K447+'FR-16(7)(v)-4 PROD Energy'!K447+'FR-16(7)(v)-5 PROD Cust'!K447+'FR-16(7)(v)-7 TRANS Demand'!K447+'FR-16(7)(v)-8 TRANS Energy'!K447+'FR-16(7)(v)-9 TRANS Cust'!K447+'FR-16(7)(v)-11 DIST Demand'!K447+'FR-16(7)(v)-12 DIST Energy'!K447+'FR-16(7)(v)-13 DIST Cust'!K447-'FR-16(7)(v)-14 TOTAL CLASS'!K447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L447+'FR-16(7)(v)-4 PROD Energy'!L447+'FR-16(7)(v)-5 PROD Cust'!L447+'FR-16(7)(v)-7 TRANS Demand'!L447+'FR-16(7)(v)-8 TRANS Energy'!L447+'FR-16(7)(v)-9 TRANS Cust'!L447+'FR-16(7)(v)-11 DIST Demand'!L447+'FR-16(7)(v)-12 DIST Energy'!L447+'FR-16(7)(v)-13 DIST Cust'!L447-'FR-16(7)(v)-14 TOTAL CLASS'!L447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M447+'FR-16(7)(v)-4 PROD Energy'!M447+'FR-16(7)(v)-5 PROD Cust'!M447+'FR-16(7)(v)-7 TRANS Demand'!M447+'FR-16(7)(v)-8 TRANS Energy'!M447+'FR-16(7)(v)-9 TRANS Cust'!M447+'FR-16(7)(v)-11 DIST Demand'!M447+'FR-16(7)(v)-12 DIST Energy'!M447+'FR-16(7)(v)-13 DIST Cust'!M447-'FR-16(7)(v)-14 TOTAL CLASS'!M447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N447+'FR-16(7)(v)-4 PROD Energy'!N447+'FR-16(7)(v)-5 PROD Cust'!N447+'FR-16(7)(v)-7 TRANS Demand'!N447+'FR-16(7)(v)-8 TRANS Energy'!N447+'FR-16(7)(v)-9 TRANS Cust'!N447+'FR-16(7)(v)-11 DIST Demand'!N447+'FR-16(7)(v)-12 DIST Energy'!N447+'FR-16(7)(v)-13 DIST Cust'!N447-'FR-16(7)(v)-14 TOTAL CLASS'!N447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O447+'FR-16(7)(v)-4 PROD Energy'!O447+'FR-16(7)(v)-5 PROD Cust'!O447+'FR-16(7)(v)-7 TRANS Demand'!O447+'FR-16(7)(v)-8 TRANS Energy'!O447+'FR-16(7)(v)-9 TRANS Cust'!O447+'FR-16(7)(v)-11 DIST Demand'!O447+'FR-16(7)(v)-12 DIST Energy'!O447+'FR-16(7)(v)-13 DIST Cust'!O447-'FR-16(7)(v)-14 TOTAL CLASS'!O447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P447+'FR-16(7)(v)-4 PROD Energy'!P447+'FR-16(7)(v)-5 PROD Cust'!P447+'FR-16(7)(v)-7 TRANS Demand'!P447+'FR-16(7)(v)-8 TRANS Energy'!P447+'FR-16(7)(v)-9 TRANS Cust'!P447+'FR-16(7)(v)-11 DIST Demand'!P447+'FR-16(7)(v)-12 DIST Energy'!P447+'FR-16(7)(v)-13 DIST Cust'!P447-'FR-16(7)(v)-14 TOTAL CLASS'!P447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q447+'FR-16(7)(v)-4 PROD Energy'!Q447+'FR-16(7)(v)-5 PROD Cust'!Q447+'FR-16(7)(v)-7 TRANS Demand'!Q447+'FR-16(7)(v)-8 TRANS Energy'!Q447+'FR-16(7)(v)-9 TRANS Cust'!Q447+'FR-16(7)(v)-11 DIST Demand'!Q447+'FR-16(7)(v)-12 DIST Energy'!Q447+'FR-16(7)(v)-13 DIST Cust'!Q447-'FR-16(7)(v)-14 TOTAL CLASS'!Q447","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F448+'FR-16(7)(v)-4 PROD Energy'!F448+'FR-16(7)(v)-5 PROD Cust'!F448+'FR-16(7)(v)-7 TRANS Demand'!F448+'FR-16(7)(v)-8 TRANS Energy'!F448+'FR-16(7)(v)-9 TRANS Cust'!F448+'FR-16(7)(v)-11 DIST Demand'!F448+'FR-16(7)(v)-12 DIST Energy'!F448+'FR-16(7)(v)-13 DIST Cust'!F448-'FR-16(7)(v)-14 TOTAL CLASS'!F448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G448+'FR-16(7)(v)-4 PROD Energy'!G448+'FR-16(7)(v)-5 PROD Cust'!G448+'FR-16(7)(v)-7 TRANS Demand'!G448+'FR-16(7)(v)-8 TRANS Energy'!G448+'FR-16(7)(v)-9 TRANS Cust'!G448+'FR-16(7)(v)-11 DIST Demand'!G448+'FR-16(7)(v)-12 DIST Energy'!G448+'FR-16(7)(v)-13 DIST Cust'!G448-'FR-16(7)(v)-14 TOTAL CLASS'!G448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H448+'FR-16(7)(v)-4 PROD Energy'!H448+'FR-16(7)(v)-5 PROD Cust'!H448+'FR-16(7)(v)-7 TRANS Demand'!H448+'FR-16(7)(v)-8 TRANS Energy'!H448+'FR-16(7)(v)-9 TRANS Cust'!H448+'FR-16(7)(v)-11 DIST Demand'!H448+'FR-16(7)(v)-12 DIST Energy'!H448+'FR-16(7)(v)-13 DIST Cust'!H448-'FR-16(7)(v)-14 TOTAL CLASS'!H448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I448+'FR-16(7)(v)-4 PROD Energy'!I448+'FR-16(7)(v)-5 PROD Cust'!I448+'FR-16(7)(v)-7 TRANS Demand'!I448+'FR-16(7)(v)-8 TRANS Energy'!I448+'FR-16(7)(v)-9 TRANS Cust'!I448+'FR-16(7)(v)-11 DIST Demand'!I448+'FR-16(7)(v)-12 DIST Energy'!I448+'FR-16(7)(v)-13 DIST Cust'!I448-'FR-16(7)(v)-14 TOTAL CLASS'!I448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J448+'FR-16(7)(v)-4 PROD Energy'!J448+'FR-16(7)(v)-5 PROD Cust'!J448+'FR-16(7)(v)-7 TRANS Demand'!J448+'FR-16(7)(v)-8 TRANS Energy'!J448+'FR-16(7)(v)-9 TRANS Cust'!J448+'FR-16(7)(v)-11 DIST Demand'!J448+'FR-16(7)(v)-12 DIST Energy'!J448+'FR-16(7)(v)-13 DIST Cust'!J448-'FR-16(7)(v)-14 TOTAL CLASS'!J448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K448+'FR-16(7)(v)-4 PROD Energy'!K448+'FR-16(7)(v)-5 PROD Cust'!K448+'FR-16(7)(v)-7 TRANS Demand'!K448+'FR-16(7)(v)-8 TRANS Energy'!K448+'FR-16(7)(v)-9 TRANS Cust'!K448+'FR-16(7)(v)-11 DIST Demand'!K448+'FR-16(7)(v)-12 DIST Energy'!K448+'FR-16(7)(v)-13 DIST Cust'!K448-'FR-16(7)(v)-14 TOTAL CLASS'!K448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L448+'FR-16(7)(v)-4 PROD Energy'!L448+'FR-16(7)(v)-5 PROD Cust'!L448+'FR-16(7)(v)-7 TRANS Demand'!L448+'FR-16(7)(v)-8 TRANS Energy'!L448+'FR-16(7)(v)-9 TRANS Cust'!L448+'FR-16(7)(v)-11 DIST Demand'!L448+'FR-16(7)(v)-12 DIST Energy'!L448+'FR-16(7)(v)-13 DIST Cust'!L448-'FR-16(7)(v)-14 TOTAL CLASS'!L448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M448+'FR-16(7)(v)-4 PROD Energy'!M448+'FR-16(7)(v)-5 PROD Cust'!M448+'FR-16(7)(v)-7 TRANS Demand'!M448+'FR-16(7)(v)-8 TRANS Energy'!M448+'FR-16(7)(v)-9 TRANS Cust'!M448+'FR-16(7)(v)-11 DIST Demand'!M448+'FR-16(7)(v)-12 DIST Energy'!M448+'FR-16(7)(v)-13 DIST Cust'!M448-'FR-16(7)(v)-14 TOTAL CLASS'!M448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N448+'FR-16(7)(v)-4 PROD Energy'!N448+'FR-16(7)(v)-5 PROD Cust'!N448+'FR-16(7)(v)-7 TRANS Demand'!N448+'FR-16(7)(v)-8 TRANS Energy'!N448+'FR-16(7)(v)-9 TRANS Cust'!N448+'FR-16(7)(v)-11 DIST Demand'!N448+'FR-16(7)(v)-12 DIST Energy'!N448+'FR-16(7)(v)-13 DIST Cust'!N448-'FR-16(7)(v)-14 TOTAL CLASS'!N448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O448+'FR-16(7)(v)-4 PROD Energy'!O448+'FR-16(7)(v)-5 PROD Cust'!O448+'FR-16(7)(v)-7 TRANS Demand'!O448+'FR-16(7)(v)-8 TRANS Energy'!O448+'FR-16(7)(v)-9 TRANS Cust'!O448+'FR-16(7)(v)-11 DIST Demand'!O448+'FR-16(7)(v)-12 DIST Energy'!O448+'FR-16(7)(v)-13 DIST Cust'!O448-'FR-16(7)(v)-14 TOTAL CLASS'!O448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P448+'FR-16(7)(v)-4 PROD Energy'!P448+'FR-16(7)(v)-5 PROD Cust'!P448+'FR-16(7)(v)-7 TRANS Demand'!P448+'FR-16(7)(v)-8 TRANS Energy'!P448+'FR-16(7)(v)-9 TRANS Cust'!P448+'FR-16(7)(v)-11 DIST Demand'!P448+'FR-16(7)(v)-12 DIST Energy'!P448+'FR-16(7)(v)-13 DIST Cust'!P448-'FR-16(7)(v)-14 TOTAL CLASS'!P448","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q448+'FR-16(7)(v)-4 PROD Energy'!Q448+'FR-16(7)(v)-5 PROD Cust'!Q448+'FR-16(7)(v)-7 TRANS Demand'!Q448+'FR-16(7)(v)-8 TRANS Energy'!Q448+'FR-16(7)(v)-9 TRANS Cust'!Q448+'FR-16(7)(v)-11 DIST Demand'!Q448+'FR-16(7)(v)-12 DIST Energy'!Q448+'FR-16(7)(v)-13 DIST Cust'!Q448-'FR-16(7)(v)-14 TOTAL CLASS'!Q448","v":0},0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F449+'FR-16(7)(v)-4 PROD Energy'!F449+'FR-16(7)(v)-5 PROD Cust'!F449+'FR-16(7)(v)-7 TRANS Demand'!F449+'FR-16(7)(v)-8 TRANS Energy'!F449+'FR-16(7)(v)-9 TRANS Cust'!F449+'FR-16(7)(v)-11 DIST Demand'!F449+'FR-16(7)(v)-12 DIST Energy'!F449+'FR-16(7)(v)-13 DIST Cust'!F449-'FR-16(7)(v)-14 TOTAL CLASS'!F449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G449+'FR-16(7)(v)-4 PROD Energy'!G449+'FR-16(7)(v)-5 PROD Cust'!G449+'FR-16(7)(v)-7 TRANS Demand'!G449+'FR-16(7)(v)-8 TRANS Energy'!G449+'FR-16(7)(v)-9 TRANS Cust'!G449+'FR-16(7)(v)-11 DIST Demand'!G449+'FR-16(7)(v)-12 DIST Energy'!G449+'FR-16(7)(v)-13 DIST Cust'!G449-'FR-16(7)(v)-14 TOTAL CLASS'!G449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H449+'FR-16(7)(v)-4 PROD Energy'!H449+'FR-16(7)(v)-5 PROD Cust'!H449+'FR-16(7)(v)-7 TRANS Demand'!H449+'FR-16(7)(v)-8 TRANS Energy'!H449+'FR-16(7)(v)-9 TRANS Cust'!H449+'FR-16(7)(v)-11 DIST Demand'!H449+'FR-16(7)(v)-12 DIST Energy'!H449+'FR-16(7)(v)-13 DIST Cust'!H449-'FR-16(7)(v)-14 TOTAL CLASS'!H449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I449+'FR-16(7)(v)-4 PROD Energy'!I449+'FR-16(7)(v)-5 PROD Cust'!I449+'FR-16(7)(v)-7 TRANS Demand'!I449+'FR-16(7)(v)-8 TRANS Energy'!I449+'FR-16(7)(v)-9 TRANS Cust'!I449+'FR-16(7)(v)-11 DIST Demand'!I449+'FR-16(7)(v)-12 DIST Energy'!I449+'FR-16(7)(v)-13 DIST Cust'!I449-'FR-16(7)(v)-14 TOTAL CLASS'!I449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J449+'FR-16(7)(v)-4 PROD Energy'!J449+'FR-16(7)(v)-5 PROD Cust'!J449+'FR-16(7)(v)-7 TRANS Demand'!J449+'FR-16(7)(v)-8 TRANS Energy'!J449+'FR-16(7)(v)-9 TRANS Cust'!J449+'FR-16(7)(v)-11 DIST Demand'!J449+'FR-16(7)(v)-12 DIST Energy'!J449+'FR-16(7)(v)-13 DIST Cust'!J449-'FR-16(7)(v)-14 TOTAL CLASS'!J449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K449+'FR-16(7)(v)-4 PROD Energy'!K449+'FR-16(7)(v)-5 PROD Cust'!K449+'FR-16(7)(v)-7 TRANS Demand'!K449+'FR-16(7)(v)-8 TRANS Energy'!K449+'FR-16(7)(v)-9 TRANS Cust'!K449+'FR-16(7)(v)-11 DIST Demand'!K449+'FR-16(7)(v)-12 DIST Energy'!K449+'FR-16(7)(v)-13 DIST Cust'!K449-'FR-16(7)(v)-14 TOTAL CLASS'!K449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L449+'FR-16(7)(v)-4 PROD Energy'!L449+'FR-16(7)(v)-5 PROD Cust'!L449+'FR-16(7)(v)-7 TRANS Demand'!L449+'FR-16(7)(v)-8 TRANS Energy'!L449+'FR-16(7)(v)-9 TRANS Cust'!L449+'FR-16(7)(v)-11 DIST Demand'!L449+'FR-16(7)(v)-12 DIST Energy'!L449+'FR-16(7)(v)-13 DIST Cust'!L449-'FR-16(7)(v)-14 TOTAL CLASS'!L449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M449+'FR-16(7)(v)-4 PROD Energy'!M449+'FR-16(7)(v)-5 PROD Cust'!M449+'FR-16(7)(v)-7 TRANS Demand'!M449+'FR-16(7)(v)-8 TRANS Energy'!M449+'FR-16(7)(v)-9 TRANS Cust'!M449+'FR-16(7)(v)-11 DIST Demand'!M449+'FR-16(7)(v)-12 DIST Energy'!M449+'FR-16(7)(v)-13 DIST Cust'!M449-'FR-16(7)(v)-14 TOTAL CLASS'!M449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N449+'FR-16(7)(v)-4 PROD Energy'!N449+'FR-16(7)(v)-5 PROD Cust'!N449+'FR-16(7)(v)-7 TRANS Demand'!N449+'FR-16(7)(v)-8 TRANS Energy'!N449+'FR-16(7)(v)-9 TRANS Cust'!N449+'FR-16(7)(v)-11 DIST Demand'!N449+'FR-16(7)(v)-12 DIST Energy'!N449+'FR-16(7)(v)-13 DIST Cust'!N449-'FR-16(7)(v)-14 TOTAL CLASS'!N449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O449+'FR-16(7)(v)-4 PROD Energy'!O449+'FR-16(7)(v)-5 PROD Cust'!O449+'FR-16(7)(v)-7 TRANS Demand'!O449+'FR-16(7)(v)-8 TRANS Energy'!O449+'FR-16(7)(v)-9 TRANS Cust'!O449+'FR-16(7)(v)-11 DIST Demand'!O449+'FR-16(7)(v)-12 DIST Energy'!O449+'FR-16(7)(v)-13 DIST Cust'!O449-'FR-16(7)(v)-14 TOTAL CLASS'!O449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P449+'FR-16(7)(v)-4 PROD Energy'!P449+'FR-16(7)(v)-5 PROD Cust'!P449+'FR-16(7)(v)-7 TRANS Demand'!P449+'FR-16(7)(v)-8 TRANS Energy'!P449+'FR-16(7)(v)-9 TRANS Cust'!P449+'FR-16(7)(v)-11 DIST Demand'!P449+'FR-16(7)(v)-12 DIST Energy'!P449+'FR-16(7)(v)-13 DIST Cust'!P449-'FR-16(7)(v)-14 TOTAL CLASS'!P449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q449+'FR-16(7)(v)-4 PROD Energy'!Q449+'FR-16(7)(v)-5 PROD Cust'!Q449+'FR-16(7)(v)-7 TRANS Demand'!Q449+'FR-16(7)(v)-8 TRANS Energy'!Q449+'FR-16(7)(v)-9 TRANS Cust'!Q449+'FR-16(7)(v)-11 DIST Demand'!Q449+'FR-16(7)(v)-12 DIST Energy'!Q449+'FR-16(7)(v)-13 DIST Cust'!Q449-'FR-16(7)(v)-14 TOTAL CLASS'!Q449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F450+'FR-16(7)(v)-4 PROD Energy'!F450+'FR-16(7)(v)-5 PROD Cust'!F450+'FR-16(7)(v)-7 TRANS Demand'!F450+'FR-16(7)(v)-8 TRANS Energy'!F450+'FR-16(7)(v)-9 TRANS Cust'!F450+'FR-16(7)(v)-11 DIST Demand'!F450+'FR-16(7)(v)-12 DIST Energy'!F450+'FR-16(7)(v)-13 DIST Cust'!F450-'FR-16(7)(v)-14 TOTAL CLASS'!F450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G450+'FR-16(7)(v)-4 PROD Energy'!G450+'FR-16(7)(v)-5 PROD Cust'!G450+'FR-16(7)(v)-7 TRANS Demand'!G450+'FR-16(7)(v)-8 TRANS Energy'!G450+'FR-16(7)(v)-9 TRANS Cust'!G450+'FR-16(7)(v)-11 DIST Demand'!G450+'FR-16(7)(v)-12 DIST Energy'!G450+'FR-16(7)(v)-13 DIST Cust'!G450-'FR-16(7)(v)-14 TOTAL CLASS'!G450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H450+'FR-16(7)(v)-4 PROD Energy'!H450+'FR-16(7)(v)-5 PROD Cust'!H450+'FR-16(7)(v)-7 TRANS Demand'!H450+'FR-16(7)(v)-8 TRANS Energy'!H450+'FR-16(7)(v)-9 TRANS Cust'!H450+'FR-16(7)(v)-11 DIST Demand'!H450+'FR-16(7)(v)-12 DIST Energy'!H450+'FR-16(7)(v)-13 DIST Cust'!H450-'FR-16(7)(v)-14 TOTAL CLASS'!H450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I450+'FR-16(7)(v)-4 PROD Energy'!I450+'FR-16(7)(v)-5 PROD Cust'!I450+'FR-16(7)(v)-7 TRANS Demand'!I450+'FR-16(7)(v)-8 TRANS Energy'!I450+'FR-16(7)(v)-9 TRANS Cust'!I450+'FR-16(7)(v)-11 DIST Demand'!I450+'FR-16(7)(v)-12 DIST Energy'!I450+'FR-16(7)(v)-13 DIST Cust'!I450-'FR-16(7)(v)-14 TOTAL CLASS'!I450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J450+'FR-16(7)(v)-4 PROD Energy'!J450+'FR-16(7)(v)-5 PROD Cust'!J450+'FR-16(7)(v)-7 TRANS Demand'!J450+'FR-16(7)(v)-8 TRANS Energy'!J450+'FR-16(7)(v)-9 TRANS Cust'!J450+'FR-16(7)(v)-11 DIST Demand'!J450+'FR-16(7)(v)-12 DIST Energy'!J450+'FR-16(7)(v)-13 DIST Cust'!J450-'FR-16(7)(v)-14 TOTAL CLASS'!J450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K450+'FR-16(7)(v)-4 PROD Energy'!K450+'FR-16(7)(v)-5 PROD Cust'!K450+'FR-16(7)(v)-7 TRANS Demand'!K450+'FR-16(7)(v)-8 TRANS Energy'!K450+'FR-16(7)(v)-9 TRANS Cust'!K450+'FR-16(7)(v)-11 DIST Demand'!K450+'FR-16(7)(v)-12 DIST Energy'!K450+'FR-16(7)(v)-13 DIST Cust'!K450-'FR-16(7)(v)-14 TOTAL CLASS'!K450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L450+'FR-16(7)(v)-4 PROD Energy'!L450+'FR-16(7)(v)-5 PROD Cust'!L450+'FR-16(7)(v)-7 TRANS Demand'!L450+'FR-16(7)(v)-8 TRANS Energy'!L450+'FR-16(7)(v)-9 TRANS Cust'!L450+'FR-16(7)(v)-11 DIST Demand'!L450+'FR-16(7)(v)-12 DIST Energy'!L450+'FR-16(7)(v)-13 DIST Cust'!L450-'FR-16(7)(v)-14 TOTAL CLASS'!L450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M450+'FR-16(7)(v)-4 PROD Energy'!M450+'FR-16(7)(v)-5 PROD Cust'!M450+'FR-16(7)(v)-7 TRANS Demand'!M450+'FR-16(7)(v)-8 TRANS Energy'!M450+'FR-16(7)(v)-9 TRANS Cust'!M450+'FR-16(7)(v)-11 DIST Demand'!M450+'FR-16(7)(v)-12 DIST Energy'!M450+'FR-16(7)(v)-13 DIST Cust'!M450-'FR-16(7)(v)-14 TOTAL CLASS'!M450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N450+'FR-16(7)(v)-4 PROD Energy'!N450+'FR-16(7)(v)-5 PROD Cust'!N450+'FR-16(7)(v)-7 TRANS Demand'!N450+'FR-16(7)(v)-8 TRANS Energy'!N450+'FR-16(7)(v)-9 TRANS Cust'!N450+'FR-16(7)(v)-11 DIST Demand'!N450+'FR-16(7)(v)-12 DIST Energy'!N450+'FR-16(7)(v)-13 DIST Cust'!N450-'FR-16(7)(v)-14 TOTAL CLASS'!N450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O450+'FR-16(7)(v)-4 PROD Energy'!O450+'FR-16(7)(v)-5 PROD Cust'!O450+'FR-16(7)(v)-7 TRANS Demand'!O450+'FR-16(7)(v)-8 TRANS Energy'!O450+'FR-16(7)(v)-9 TRANS Cust'!O450+'FR-16(7)(v)-11 DIST Demand'!O450+'FR-16(7)(v)-12 DIST Energy'!O450+'FR-16(7)(v)-13 DIST Cust'!O450-'FR-16(7)(v)-14 TOTAL CLASS'!O450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P450+'FR-16(7)(v)-4 PROD Energy'!P450+'FR-16(7)(v)-5 PROD Cust'!P450+'FR-16(7)(v)-7 TRANS Demand'!P450+'FR-16(7)(v)-8 TRANS Energy'!P450+'FR-16(7)(v)-9 TRANS Cust'!P450+'FR-16(7)(v)-11 DIST Demand'!P450+'FR-16(7)(v)-12 DIST Energy'!P450+'FR-16(7)(v)-13 DIST Cust'!P450-'FR-16(7)(v)-14 TOTAL CLASS'!P450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q450+'FR-16(7)(v)-4 PROD Energy'!Q450+'FR-16(7)(v)-5 PROD Cust'!Q450+'FR-16(7)(v)-7 TRANS Demand'!Q450+'FR-16(7)(v)-8 TRANS Energy'!Q450+'FR-16(7)(v)-9 TRANS Cust'!Q450+'FR-16(7)(v)-11 DIST Demand'!Q450+'FR-16(7)(v)-12 DIST Energy'!Q450+'FR-16(7)(v)-13 DIST Cust'!Q450-'FR-16(7)(v)-14 TOTAL CLASS'!Q450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F451+'FR-16(7)(v)-4 PROD Energy'!F451+'FR-16(7)(v)-5 PROD Cust'!F451+'FR-16(7)(v)-7 TRANS Demand'!F451+'FR-16(7)(v)-8 TRANS Energy'!F451+'FR-16(7)(v)-9 TRANS Cust'!F451+'FR-16(7)(v)-11 DIST Demand'!F451+'FR-16(7)(v)-12 DIST Energy'!F451+'FR-16(7)(v)-13 DIST Cust'!F451-'FR-16(7)(v)-14 TOTAL CLASS'!F451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G451+'FR-16(7)(v)-4 PROD Energy'!G451+'FR-16(7)(v)-5 PROD Cust'!G451+'FR-16(7)(v)-7 TRANS Demand'!G451+'FR-16(7)(v)-8 TRANS Energy'!G451+'FR-16(7)(v)-9 TRANS Cust'!G451+'FR-16(7)(v)-11 DIST Demand'!G451+'FR-16(7)(v)-12 DIST Energy'!G451+'FR-16(7)(v)-13 DIST Cust'!G451-'FR-16(7)(v)-14 TOTAL CLASS'!G451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H451+'FR-16(7)(v)-4 PROD Energy'!H451+'FR-16(7)(v)-5 PROD Cust'!H451+'FR-16(7)(v)-7 TRANS Demand'!H451+'FR-16(7)(v)-8 TRANS Energy'!H451+'FR-16(7)(v)-9 TRANS Cust'!H451+'FR-16(7)(v)-11 DIST Demand'!H451+'FR-16(7)(v)-12 DIST Energy'!H451+'FR-16(7)(v)-13 DIST Cust'!H451-'FR-16(7)(v)-14 TOTAL CLASS'!H451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I451+'FR-16(7)(v)-4 PROD Energy'!I451+'FR-16(7)(v)-5 PROD Cust'!I451+'FR-16(7)(v)-7 TRANS Demand'!I451+'FR-16(7)(v)-8 TRANS Energy'!I451+'FR-16(7)(v)-9 TRANS Cust'!I451+'FR-16(7)(v)-11 DIST Demand'!I451+'FR-16(7)(v)-12 DIST Energy'!I451+'FR-16(7)(v)-13 DIST Cust'!I451-'FR-16(7)(v)-14 TOTAL CLASS'!I451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J451+'FR-16(7)(v)-4 PROD Energy'!J451+'FR-16(7)(v)-5 PROD Cust'!J451+'FR-16(7)(v)-7 TRANS Demand'!J451+'FR-16(7)(v)-8 TRANS Energy'!J451+'FR-16(7)(v)-9 TRANS Cust'!J451+'FR-16(7)(v)-11 DIST Demand'!J451+'FR-16(7)(v)-12 DIST Energy'!J451+'FR-16(7)(v)-13 DIST Cust'!J451-'FR-16(7)(v)-14 TOTAL CLASS'!J451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K451+'FR-16(7)(v)-4 PROD Energy'!K451+'FR-16(7)(v)-5 PROD Cust'!K451+'FR-16(7)(v)-7 TRANS Demand'!K451+'FR-16(7)(v)-8 TRANS Energy'!K451+'FR-16(7)(v)-9 TRANS Cust'!K451+'FR-16(7)(v)-11 DIST Demand'!K451+'FR-16(7)(v)-12 DIST Energy'!K451+'FR-16(7)(v)-13 DIST Cust'!K451-'FR-16(7)(v)-14 TOTAL CLASS'!K451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L451+'FR-16(7)(v)-4 PROD Energy'!L451+'FR-16(7)(v)-5 PROD Cust'!L451+'FR-16(7)(v)-7 TRANS Demand'!L451+'FR-16(7)(v)-8 TRANS Energy'!L451+'FR-16(7)(v)-9 TRANS Cust'!L451+'FR-16(7)(v)-11 DIST Demand'!L451+'FR-16(7)(v)-12 DIST Energy'!L451+'FR-16(7)(v)-13 DIST Cust'!L451-'FR-16(7)(v)-14 TOTAL CLASS'!L451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M451+'FR-16(7)(v)-4 PROD Energy'!M451+'FR-16(7)(v)-5 PROD Cust'!M451+'FR-16(7)(v)-7 TRANS Demand'!M451+'FR-16(7)(v)-8 TRANS Energy'!M451+'FR-16(7)(v)-9 TRANS Cust'!M451+'FR-16(7)(v)-11 DIST Demand'!M451+'FR-16(7)(v)-12 DIST Energy'!M451+'FR-16(7)(v)-13 DIST Cust'!M451-'FR-16(7)(v)-14 TOTAL CLASS'!M451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N451+'FR-16(7)(v)-4 PROD Energy'!N451+'FR-16(7)(v)-5 PROD Cust'!N451+'FR-16(7)(v)-7 TRANS Demand'!N451+'FR-16(7)(v)-8 TRANS Energy'!N451+'FR-16(7)(v)-9 TRANS Cust'!N451+'FR-16(7)(v)-11 DIST Demand'!N451+'FR-16(7)(v)-12 DIST Energy'!N451+'FR-16(7)(v)-13 DIST Cust'!N451-'FR-16(7)(v)-14 TOTAL CLASS'!N451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O451+'FR-16(7)(v)-4 PROD Energy'!O451+'FR-16(7)(v)-5 PROD Cust'!O451+'FR-16(7)(v)-7 TRANS Demand'!O451+'FR-16(7)(v)-8 TRANS Energy'!O451+'FR-16(7)(v)-9 TRANS Cust'!O451+'FR-16(7)(v)-11 DIST Demand'!O451+'FR-16(7)(v)-12 DIST Energy'!O451+'FR-16(7)(v)-13 DIST Cust'!O451-'FR-16(7)(v)-14 TOTAL CLASS'!O451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P451+'FR-16(7)(v)-4 PROD Energy'!P451+'FR-16(7)(v)-5 PROD Cust'!P451+'FR-16(7)(v)-7 TRANS Demand'!P451+'FR-16(7)(v)-8 TRANS Energy'!P451+'FR-16(7)(v)-9 TRANS Cust'!P451+'FR-16(7)(v)-11 DIST Demand'!P451+'FR-16(7)(v)-12 DIST Energy'!P451+'FR-16(7)(v)-13 DIST Cust'!P451-'FR-16(7)(v)-14 TOTAL CLASS'!P451","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q451+'FR-16(7)(v)-4 PROD Energy'!Q451+'FR-16(7)(v)-5 PROD Cust'!Q451+'FR-16(7)(v)-7 TRANS Demand'!Q451+'FR-16(7)(v)-8 TRANS Energy'!Q451+'FR-16(7)(v)-9 TRANS Cust'!Q451+'FR-16(7)(v)-11 DIST Demand'!Q451+'FR-16(7)(v)-12 DIST Energy'!Q451+'FR-16(7)(v)-13 DIST Cust'!Q451-'FR-16(7)(v)-14 TOTAL CLASS'!Q451","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F452+'FR-16(7)(v)-4 PROD Energy'!F452+'FR-16(7)(v)-5 PROD Cust'!F452+'FR-16(7)(v)-7 TRANS Demand'!F452+'FR-16(7)(v)-8 TRANS Energy'!F452+'FR-16(7)(v)-9 TRANS Cust'!F452+'FR-16(7)(v)-11 DIST Demand'!F452+'FR-16(7)(v)-12 DIST Energy'!F452+'FR-16(7)(v)-13 DIST Cust'!F452-'FR-16(7)(v)-14 TOTAL CLASS'!F452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G452+'FR-16(7)(v)-4 PROD Energy'!G452+'FR-16(7)(v)-5 PROD Cust'!G452+'FR-16(7)(v)-7 TRANS Demand'!G452+'FR-16(7)(v)-8 TRANS Energy'!G452+'FR-16(7)(v)-9 TRANS Cust'!G452+'FR-16(7)(v)-11 DIST Demand'!G452+'FR-16(7)(v)-12 DIST Energy'!G452+'FR-16(7)(v)-13 DIST Cust'!G452-'FR-16(7)(v)-14 TOTAL CLASS'!G452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H452+'FR-16(7)(v)-4 PROD Energy'!H452+'FR-16(7)(v)-5 PROD Cust'!H452+'FR-16(7)(v)-7 TRANS Demand'!H452+'FR-16(7)(v)-8 TRANS Energy'!H452+'FR-16(7)(v)-9 TRANS Cust'!H452+'FR-16(7)(v)-11 DIST Demand'!H452+'FR-16(7)(v)-12 DIST Energy'!H452+'FR-16(7)(v)-13 DIST Cust'!H452-'FR-16(7)(v)-14 TOTAL CLASS'!H452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I452+'FR-16(7)(v)-4 PROD Energy'!I452+'FR-16(7)(v)-5 PROD Cust'!I452+'FR-16(7)(v)-7 TRANS Demand'!I452+'FR-16(7)(v)-8 TRANS Energy'!I452+'FR-16(7)(v)-9 TRANS Cust'!I452+'FR-16(7)(v)-11 DIST Demand'!I452+'FR-16(7)(v)-12 DIST Energy'!I452+'FR-16(7)(v)-13 DIST Cust'!I452-'FR-16(7)(v)-14 TOTAL CLASS'!I452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J452+'FR-16(7)(v)-4 PROD Energy'!J452+'FR-16(7)(v)-5 PROD Cust'!J452+'FR-16(7)(v)-7 TRANS Demand'!J452+'FR-16(7)(v)-8 TRANS Energy'!J452+'FR-16(7)(v)-9 TRANS Cust'!J452+'FR-16(7)(v)-11 DIST Demand'!J452+'FR-16(7)(v)-12 DIST Energy'!J452+'FR-16(7)(v)-13 DIST Cust'!J452-'FR-16(7)(v)-14 TOTAL CLASS'!J452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K452+'FR-16(7)(v)-4 PROD Energy'!K452+'FR-16(7)(v)-5 PROD Cust'!K452+'FR-16(7)(v)-7 TRANS Demand'!K452+'FR-16(7)(v)-8 TRANS Energy'!K452+'FR-16(7)(v)-9 TRANS Cust'!K452+'FR-16(7)(v)-11 DIST Demand'!K452+'FR-16(7)(v)-12 DIST Energy'!K452+'FR-16(7)(v)-13 DIST Cust'!K452-'FR-16(7)(v)-14 TOTAL CLASS'!K452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L452+'FR-16(7)(v)-4 PROD Energy'!L452+'FR-16(7)(v)-5 PROD Cust'!L452+'FR-16(7)(v)-7 TRANS Demand'!L452+'FR-16(7)(v)-8 TRANS Energy'!L452+'FR-16(7)(v)-9 TRANS Cust'!L452+'FR-16(7)(v)-11 DIST Demand'!L452+'FR-16(7)(v)-12 DIST Energy'!L452+'FR-16(7)(v)-13 DIST Cust'!L452-'FR-16(7)(v)-14 TOTAL CLASS'!L452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M452+'FR-16(7)(v)-4 PROD Energy'!M452+'FR-16(7)(v)-5 PROD Cust'!M452+'FR-16(7)(v)-7 TRANS Demand'!M452+'FR-16(7)(v)-8 TRANS Energy'!M452+'FR-16(7)(v)-9 TRANS Cust'!M452+'FR-16(7)(v)-11 DIST Demand'!M452+'FR-16(7)(v)-12 DIST Energy'!M452+'FR-16(7)(v)-13 DIST Cust'!M452-'FR-16(7)(v)-14 TOTAL CLASS'!M452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N452+'FR-16(7)(v)-4 PROD Energy'!N452+'FR-16(7)(v)-5 PROD Cust'!N452+'FR-16(7)(v)-7 TRANS Demand'!N452+'FR-16(7)(v)-8 TRANS Energy'!N452+'FR-16(7)(v)-9 TRANS Cust'!N452+'FR-16(7)(v)-11 DIST Demand'!N452+'FR-16(7)(v)-12 DIST Energy'!N452+'FR-16(7)(v)-13 DIST Cust'!N452-'FR-16(7)(v)-14 TOTAL CLASS'!N452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O452+'FR-16(7)(v)-4 PROD Energy'!O452+'FR-16(7)(v)-5 PROD Cust'!O452+'FR-16(7)(v)-7 TRANS Demand'!O452+'FR-16(7)(v)-8 TRANS Energy'!O452+'FR-16(7)(v)-9 TRANS Cust'!O452+'FR-16(7)(v)-11 DIST Demand'!O452+'FR-16(7)(v)-12 DIST Energy'!O452+'FR-16(7)(v)-13 DIST Cust'!O452-'FR-16(7)(v)-14 TOTAL CLASS'!O452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P452+'FR-16(7)(v)-4 PROD Energy'!P452+'FR-16(7)(v)-5 PROD Cust'!P452+'FR-16(7)(v)-7 TRANS Demand'!P452+'FR-16(7)(v)-8 TRANS Energy'!P452+'FR-16(7)(v)-9 TRANS Cust'!P452+'FR-16(7)(v)-11 DIST Demand'!P452+'FR-16(7)(v)-12 DIST Energy'!P452+'FR-16(7)(v)-13 DIST Cust'!P452-'FR-16(7)(v)-14 TOTAL CLASS'!P452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q452+'FR-16(7)(v)-4 PROD Energy'!Q452+'FR-16(7)(v)-5 PROD Cust'!Q452+'FR-16(7)(v)-7 TRANS Demand'!Q452+'FR-16(7)(v)-8 TRANS Energy'!Q452+'FR-16(7)(v)-9 TRANS Cust'!Q452+'FR-16(7)(v)-11 DIST Demand'!Q452+'FR-16(7)(v)-12 DIST Energy'!Q452+'FR-16(7)(v)-13 DIST Cust'!Q452-'FR-16(7)(v)-14 TOTAL CLASS'!Q452","v":0},0,0]
[9,null,"  TOTAL ENERGY RELATED",null,null,{"$f":"SUM(F447:F452)","v":0},{"$f":"SUM(G447:G452)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F456+'FR-16(7)(v)-4 PROD Energy'!F456+'FR-16(7)(v)-5 PROD Cust'!F456+'FR-16(7)(v)-7 TRANS Demand'!F456+'FR-16(7)(v)-8 TRANS Energy'!F456+'FR-16(7)(v)-9 TRANS Cust'!F456+'FR-16(7)(v)-11 DIST Demand'!F456+'FR-16(7)(v)-12 DIST Energy'!F456+'FR-16(7)(v)-13 DIST Cust'!F456-'FR-16(7)(v)-14 TOTAL CLASS'!F456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G456+'FR-16(7)(v)-4 PROD Energy'!G456+'FR-16(7)(v)-5 PROD Cust'!G456+'FR-16(7)(v)-7 TRANS Demand'!G456+'FR-16(7)(v)-8 TRANS Energy'!G456+'FR-16(7)(v)-9 TRANS Cust'!G456+'FR-16(7)(v)-11 DIST Demand'!G456+'FR-16(7)(v)-12 DIST Energy'!G456+'FR-16(7)(v)-13 DIST Cust'!G456-'FR-16(7)(v)-14 TOTAL CLASS'!G456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H456+'FR-16(7)(v)-4 PROD Energy'!H456+'FR-16(7)(v)-5 PROD Cust'!H456+'FR-16(7)(v)-7 TRANS Demand'!H456+'FR-16(7)(v)-8 TRANS Energy'!H456+'FR-16(7)(v)-9 TRANS Cust'!H456+'FR-16(7)(v)-11 DIST Demand'!H456+'FR-16(7)(v)-12 DIST Energy'!H456+'FR-16(7)(v)-13 DIST Cust'!H456-'FR-16(7)(v)-14 TOTAL CLASS'!H456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I456+'FR-16(7)(v)-4 PROD Energy'!I456+'FR-16(7)(v)-5 PROD Cust'!I456+'FR-16(7)(v)-7 TRANS Demand'!I456+'FR-16(7)(v)-8 TRANS Energy'!I456+'FR-16(7)(v)-9 TRANS Cust'!I456+'FR-16(7)(v)-11 DIST Demand'!I456+'FR-16(7)(v)-12 DIST Energy'!I456+'FR-16(7)(v)-13 DIST Cust'!I456-'FR-16(7)(v)-14 TOTAL CLASS'!I456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J456+'FR-16(7)(v)-4 PROD Energy'!J456+'FR-16(7)(v)-5 PROD Cust'!J456+'FR-16(7)(v)-7 TRANS Demand'!J456+'FR-16(7)(v)-8 TRANS Energy'!J456+'FR-16(7)(v)-9 TRANS Cust'!J456+'FR-16(7)(v)-11 DIST Demand'!J456+'FR-16(7)(v)-12 DIST Energy'!J456+'FR-16(7)(v)-13 DIST Cust'!J456-'FR-16(7)(v)-14 TOTAL CLASS'!J456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K456+'FR-16(7)(v)-4 PROD Energy'!K456+'FR-16(7)(v)-5 PROD Cust'!K456+'FR-16(7)(v)-7 TRANS Demand'!K456+'FR-16(7)(v)-8 TRANS Energy'!K456+'FR-16(7)(v)-9 TRANS Cust'!K456+'FR-16(7)(v)-11 DIST Demand'!K456+'FR-16(7)(v)-12 DIST Energy'!K456+'FR-16(7)(v)-13 DIST Cust'!K456-'FR-16(7)(v)-14 TOTAL CLASS'!K456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L456+'FR-16(7)(v)-4 PROD Energy'!L456+'FR-16(7)(v)-5 PROD Cust'!L456+'FR-16(7)(v)-7 TRANS Demand'!L456+'FR-16(7)(v)-8 TRANS Energy'!L456+'FR-16(7)(v)-9 TRANS Cust'!L456+'FR-16(7)(v)-11 DIST Demand'!L456+'FR-16(7)(v)-12 DIST Energy'!L456+'FR-16(7)(v)-13 DIST Cust'!L456-'FR-16(7)(v)-14 TOTAL CLASS'!L456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M456+'FR-16(7)(v)-4 PROD Energy'!M456+'FR-16(7)(v)-5 PROD Cust'!M456+'FR-16(7)(v)-7 TRANS Demand'!M456+'FR-16(7)(v)-8 TRANS Energy'!M456+'FR-16(7)(v)-9 TRANS Cust'!M456+'FR-16(7)(v)-11 DIST Demand'!M456+'FR-16(7)(v)-12 DIST Energy'!M456+'FR-16(7)(v)-13 DIST Cust'!M456-'FR-16(7)(v)-14 TOTAL CLASS'!M456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N456+'FR-16(7)(v)-4 PROD Energy'!N456+'FR-16(7)(v)-5 PROD Cust'!N456+'FR-16(7)(v)-7 TRANS Demand'!N456+'FR-16(7)(v)-8 TRANS Energy'!N456+'FR-16(7)(v)-9 TRANS Cust'!N456+'FR-16(7)(v)-11 DIST Demand'!N456+'FR-16(7)(v)-12 DIST Energy'!N456+'FR-16(7)(v)-13 DIST Cust'!N456-'FR-16(7)(v)-14 TOTAL CLASS'!N456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O456+'FR-16(7)(v)-4 PROD Energy'!O456+'FR-16(7)(v)-5 PROD Cust'!O456+'FR-16(7)(v)-7 TRANS Demand'!O456+'FR-16(7)(v)-8 TRANS Energy'!O456+'FR-16(7)(v)-9 TRANS Cust'!O456+'FR-16(7)(v)-11 DIST Demand'!O456+'FR-16(7)(v)-12 DIST Energy'!O456+'FR-16(7)(v)-13 DIST Cust'!O456-'FR-16(7)(v)-14 TOTAL CLASS'!O456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P456+'FR-16(7)(v)-4 PROD Energy'!P456+'FR-16(7)(v)-5 PROD Cust'!P456+'FR-16(7)(v)-7 TRANS Demand'!P456+'FR-16(7)(v)-8 TRANS Energy'!P456+'FR-16(7)(v)-9 TRANS Cust'!P456+'FR-16(7)(v)-11 DIST Demand'!P456+'FR-16(7)(v)-12 DIST Energy'!P456+'FR-16(7)(v)-13 DIST Cust'!P456-'FR-16(7)(v)-14 TOTAL CLASS'!P456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q456+'FR-16(7)(v)-4 PROD Energy'!Q456+'FR-16(7)(v)-5 PROD Cust'!Q456+'FR-16(7)(v)-7 TRANS Demand'!Q456+'FR-16(7)(v)-8 TRANS Energy'!Q456+'FR-16(7)(v)-9 TRANS Cust'!Q456+'FR-16(7)(v)-11 DIST Demand'!Q456+'FR-16(7)(v)-12 DIST Energy'!Q456+'FR-16(7)(v)-13 DIST Cust'!Q456-'FR-16(7)(v)-14 TOTAL CLASS'!Q456","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,"  TOTAL DEMAND REL & OTH PROD O&M ",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":0},{"$f":"G457+G453","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F462+'FR-16(7)(v)-4 PROD Energy'!F462+'FR-16(7)(v)-5 PROD Cust'!F462+'FR-16(7)(v)-7 TRANS Demand'!F462+'FR-16(7)(v)-8 TRANS Energy'!F462+'FR-16(7)(v)-9 TRANS Cust'!F462+'FR-16(7)(v)-11 DIST Demand'!F462+'FR-16(7)(v)-12 DIST Energy'!F462+'FR-16(7)(v)-13 DIST Cust'!F462-'FR-16(7)(v)-14 TOTAL CLASS'!F462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G462+'FR-16(7)(v)-4 PROD Energy'!G462+'FR-16(7)(v)-5 PROD Cust'!G462+'FR-16(7)(v)-7 TRANS Demand'!G462+'FR-16(7)(v)-8 TRANS Energy'!G462+'FR-16(7)(v)-9 TRANS Cust'!G462+'FR-16(7)(v)-11 DIST Demand'!G462+'FR-16(7)(v)-12 DIST Energy'!G462+'FR-16(7)(v)-13 DIST Cust'!G462-'FR-16(7)(v)-14 TOTAL CLASS'!G462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H462+'FR-16(7)(v)-4 PROD Energy'!H462+'FR-16(7)(v)-5 PROD Cust'!H462+'FR-16(7)(v)-7 TRANS Demand'!H462+'FR-16(7)(v)-8 TRANS Energy'!H462+'FR-16(7)(v)-9 TRANS Cust'!H462+'FR-16(7)(v)-11 DIST Demand'!H462+'FR-16(7)(v)-12 DIST Energy'!H462+'FR-16(7)(v)-13 DIST Cust'!H462-'FR-16(7)(v)-14 TOTAL CLASS'!H462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I462+'FR-16(7)(v)-4 PROD Energy'!I462+'FR-16(7)(v)-5 PROD Cust'!I462+'FR-16(7)(v)-7 TRANS Demand'!I462+'FR-16(7)(v)-8 TRANS Energy'!I462+'FR-16(7)(v)-9 TRANS Cust'!I462+'FR-16(7)(v)-11 DIST Demand'!I462+'FR-16(7)(v)-12 DIST Energy'!I462+'FR-16(7)(v)-13 DIST Cust'!I462-'FR-16(7)(v)-14 TOTAL CLASS'!I462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J462+'FR-16(7)(v)-4 PROD Energy'!J462+'FR-16(7)(v)-5 PROD Cust'!J462+'FR-16(7)(v)-7 TRANS Demand'!J462+'FR-16(7)(v)-8 TRANS Energy'!J462+'FR-16(7)(v)-9 TRANS Cust'!J462+'FR-16(7)(v)-11 DIST Demand'!J462+'FR-16(7)(v)-12 DIST Energy'!J462+'FR-16(7)(v)-13 DIST Cust'!J462-'FR-16(7)(v)-14 TOTAL CLASS'!J462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K462+'FR-16(7)(v)-4 PROD Energy'!K462+'FR-16(7)(v)-5 PROD Cust'!K462+'FR-16(7)(v)-7 TRANS Demand'!K462+'FR-16(7)(v)-8 TRANS Energy'!K462+'FR-16(7)(v)-9 TRANS Cust'!K462+'FR-16(7)(v)-11 DIST Demand'!K462+'FR-16(7)(v)-12 DIST Energy'!K462+'FR-16(7)(v)-13 DIST Cust'!K462-'FR-16(7)(v)-14 TOTAL CLASS'!K462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L462+'FR-16(7)(v)-4 PROD Energy'!L462+'FR-16(7)(v)-5 PROD Cust'!L462+'FR-16(7)(v)-7 TRANS Demand'!L462+'FR-16(7)(v)-8 TRANS Energy'!L462+'FR-16(7)(v)-9 TRANS Cust'!L462+'FR-16(7)(v)-11 DIST Demand'!L462+'FR-16(7)(v)-12 DIST Energy'!L462+'FR-16(7)(v)-13 DIST Cust'!L462-'FR-16(7)(v)-14 TOTAL CLASS'!L462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M462+'FR-16(7)(v)-4 PROD Energy'!M462+'FR-16(7)(v)-5 PROD Cust'!M462+'FR-16(7)(v)-7 TRANS Demand'!M462+'FR-16(7)(v)-8 TRANS Energy'!M462+'FR-16(7)(v)-9 TRANS Cust'!M462+'FR-16(7)(v)-11 DIST Demand'!M462+'FR-16(7)(v)-12 DIST Energy'!M462+'FR-16(7)(v)-13 DIST Cust'!M462-'FR-16(7)(v)-14 TOTAL CLASS'!M462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N462+'FR-16(7)(v)-4 PROD Energy'!N462+'FR-16(7)(v)-5 PROD Cust'!N462+'FR-16(7)(v)-7 TRANS Demand'!N462+'FR-16(7)(v)-8 TRANS Energy'!N462+'FR-16(7)(v)-9 TRANS Cust'!N462+'FR-16(7)(v)-11 DIST Demand'!N462+'FR-16(7)(v)-12 DIST Energy'!N462+'FR-16(7)(v)-13 DIST Cust'!N462-'FR-16(7)(v)-14 TOTAL CLASS'!N462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O462+'FR-16(7)(v)-4 PROD Energy'!O462+'FR-16(7)(v)-5 PROD Cust'!O462+'FR-16(7)(v)-7 TRANS Demand'!O462+'FR-16(7)(v)-8 TRANS Energy'!O462+'FR-16(7)(v)-9 TRANS Cust'!O462+'FR-16(7)(v)-11 DIST Demand'!O462+'FR-16(7)(v)-12 DIST Energy'!O462+'FR-16(7)(v)-13 DIST Cust'!O462-'FR-16(7)(v)-14 TOTAL CLASS'!O462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P462+'FR-16(7)(v)-4 PROD Energy'!P462+'FR-16(7)(v)-5 PROD Cust'!P462+'FR-16(7)(v)-7 TRANS Demand'!P462+'FR-16(7)(v)-8 TRANS Energy'!P462+'FR-16(7)(v)-9 TRANS Cust'!P462+'FR-16(7)(v)-11 DIST Demand'!P462+'FR-16(7)(v)-12 DIST Energy'!P462+'FR-16(7)(v)-13 DIST Cust'!P462-'FR-16(7)(v)-14 TOTAL CLASS'!P462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q462+'FR-16(7)(v)-4 PROD Energy'!Q462+'FR-16(7)(v)-5 PROD Cust'!Q462+'FR-16(7)(v)-7 TRANS Demand'!Q462+'FR-16(7)(v)-8 TRANS Energy'!Q462+'FR-16(7)(v)-9 TRANS Cust'!Q462+'FR-16(7)(v)-11 DIST Demand'!Q462+'FR-16(7)(v)-12 DIST Energy'!Q462+'FR-16(7)(v)-13 DIST Cust'!Q462-'FR-16(7)(v)-14 TOTAL CLASS'!Q462","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F463+'FR-16(7)(v)-4 PROD Energy'!F463+'FR-16(7)(v)-5 PROD Cust'!F463+'FR-16(7)(v)-7 TRANS Demand'!F463+'FR-16(7)(v)-8 TRANS Energy'!F463+'FR-16(7)(v)-9 TRANS Cust'!F463+'FR-16(7)(v)-11 DIST Demand'!F463+'FR-16(7)(v)-12 DIST Energy'!F463+'FR-16(7)(v)-13 DIST Cust'!F463-'FR-16(7)(v)-14 TOTAL CLASS'!F463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G463+'FR-16(7)(v)-4 PROD Energy'!G463+'FR-16(7)(v)-5 PROD Cust'!G463+'FR-16(7)(v)-7 TRANS Demand'!G463+'FR-16(7)(v)-8 TRANS Energy'!G463+'FR-16(7)(v)-9 TRANS Cust'!G463+'FR-16(7)(v)-11 DIST Demand'!G463+'FR-16(7)(v)-12 DIST Energy'!G463+'FR-16(7)(v)-13 DIST Cust'!G463-'FR-16(7)(v)-14 TOTAL CLASS'!G463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H463+'FR-16(7)(v)-4 PROD Energy'!H463+'FR-16(7)(v)-5 PROD Cust'!H463+'FR-16(7)(v)-7 TRANS Demand'!H463+'FR-16(7)(v)-8 TRANS Energy'!H463+'FR-16(7)(v)-9 TRANS Cust'!H463+'FR-16(7)(v)-11 DIST Demand'!H463+'FR-16(7)(v)-12 DIST Energy'!H463+'FR-16(7)(v)-13 DIST Cust'!H463-'FR-16(7)(v)-14 TOTAL CLASS'!H463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I463+'FR-16(7)(v)-4 PROD Energy'!I463+'FR-16(7)(v)-5 PROD Cust'!I463+'FR-16(7)(v)-7 TRANS Demand'!I463+'FR-16(7)(v)-8 TRANS Energy'!I463+'FR-16(7)(v)-9 TRANS Cust'!I463+'FR-16(7)(v)-11 DIST Demand'!I463+'FR-16(7)(v)-12 DIST Energy'!I463+'FR-16(7)(v)-13 DIST Cust'!I463-'FR-16(7)(v)-14 TOTAL CLASS'!I463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J463+'FR-16(7)(v)-4 PROD Energy'!J463+'FR-16(7)(v)-5 PROD Cust'!J463+'FR-16(7)(v)-7 TRANS Demand'!J463+'FR-16(7)(v)-8 TRANS Energy'!J463+'FR-16(7)(v)-9 TRANS Cust'!J463+'FR-16(7)(v)-11 DIST Demand'!J463+'FR-16(7)(v)-12 DIST Energy'!J463+'FR-16(7)(v)-13 DIST Cust'!J463-'FR-16(7)(v)-14 TOTAL CLASS'!J463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K463+'FR-16(7)(v)-4 PROD Energy'!K463+'FR-16(7)(v)-5 PROD Cust'!K463+'FR-16(7)(v)-7 TRANS Demand'!K463+'FR-16(7)(v)-8 TRANS Energy'!K463+'FR-16(7)(v)-9 TRANS Cust'!K463+'FR-16(7)(v)-11 DIST Demand'!K463+'FR-16(7)(v)-12 DIST Energy'!K463+'FR-16(7)(v)-13 DIST Cust'!K463-'FR-16(7)(v)-14 TOTAL CLASS'!K463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L463+'FR-16(7)(v)-4 PROD Energy'!L463+'FR-16(7)(v)-5 PROD Cust'!L463+'FR-16(7)(v)-7 TRANS Demand'!L463+'FR-16(7)(v)-8 TRANS Energy'!L463+'FR-16(7)(v)-9 TRANS Cust'!L463+'FR-16(7)(v)-11 DIST Demand'!L463+'FR-16(7)(v)-12 DIST Energy'!L463+'FR-16(7)(v)-13 DIST Cust'!L463-'FR-16(7)(v)-14 TOTAL CLASS'!L463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M463+'FR-16(7)(v)-4 PROD Energy'!M463+'FR-16(7)(v)-5 PROD Cust'!M463+'FR-16(7)(v)-7 TRANS Demand'!M463+'FR-16(7)(v)-8 TRANS Energy'!M463+'FR-16(7)(v)-9 TRANS Cust'!M463+'FR-16(7)(v)-11 DIST Demand'!M463+'FR-16(7)(v)-12 DIST Energy'!M463+'FR-16(7)(v)-13 DIST Cust'!M463-'FR-16(7)(v)-14 TOTAL CLASS'!M463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N463+'FR-16(7)(v)-4 PROD Energy'!N463+'FR-16(7)(v)-5 PROD Cust'!N463+'FR-16(7)(v)-7 TRANS Demand'!N463+'FR-16(7)(v)-8 TRANS Energy'!N463+'FR-16(7)(v)-9 TRANS Cust'!N463+'FR-16(7)(v)-11 DIST Demand'!N463+'FR-16(7)(v)-12 DIST Energy'!N463+'FR-16(7)(v)-13 DIST Cust'!N463-'FR-16(7)(v)-14 TOTAL CLASS'!N463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O463+'FR-16(7)(v)-4 PROD Energy'!O463+'FR-16(7)(v)-5 PROD Cust'!O463+'FR-16(7)(v)-7 TRANS Demand'!O463+'FR-16(7)(v)-8 TRANS Energy'!O463+'FR-16(7)(v)-9 TRANS Cust'!O463+'FR-16(7)(v)-11 DIST Demand'!O463+'FR-16(7)(v)-12 DIST Energy'!O463+'FR-16(7)(v)-13 DIST Cust'!O463-'FR-16(7)(v)-14 TOTAL CLASS'!O463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P463+'FR-16(7)(v)-4 PROD Energy'!P463+'FR-16(7)(v)-5 PROD Cust'!P463+'FR-16(7)(v)-7 TRANS Demand'!P463+'FR-16(7)(v)-8 TRANS Energy'!P463+'FR-16(7)(v)-9 TRANS Cust'!P463+'FR-16(7)(v)-11 DIST Demand'!P463+'FR-16(7)(v)-12 DIST Energy'!P463+'FR-16(7)(v)-13 DIST Cust'!P463-'FR-16(7)(v)-14 TOTAL CLASS'!P463","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q463+'FR-16(7)(v)-4 PROD Energy'!Q463+'FR-16(7)(v)-5 PROD Cust'!Q463+'FR-16(7)(v)-7 TRANS Demand'!Q463+'FR-16(7)(v)-8 TRANS Energy'!Q463+'FR-16(7)(v)-9 TRANS Cust'!Q463+'FR-16(7)(v)-11 DIST Demand'!Q463+'FR-16(7)(v)-12 DIST Energy'!Q463+'FR-16(7)(v)-13 DIST Cust'!Q463-'FR-16(7)(v)-14 TOTAL CLASS'!Q463","v":0},{"$f":"SUM(G463:Q463)","v":0},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F464+'FR-16(7)(v)-4 PROD Energy'!F464+'FR-16(7)(v)-5 PROD Cust'!F464+'FR-16(7)(v)-7 TRANS Demand'!F464+'FR-16(7)(v)-8 TRANS Energy'!F464+'FR-16(7)(v)-9 TRANS Cust'!F464+'FR-16(7)(v)-11 DIST Demand'!F464+'FR-16(7)(v)-12 DIST Energy'!F464+'FR-16(7)(v)-13 DIST Cust'!F464-'FR-16(7)(v)-14 TOTAL CLASS'!F464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G464+'FR-16(7)(v)-4 PROD Energy'!G464+'FR-16(7)(v)-5 PROD Cust'!G464+'FR-16(7)(v)-7 TRANS Demand'!G464+'FR-16(7)(v)-8 TRANS Energy'!G464+'FR-16(7)(v)-9 TRANS Cust'!G464+'FR-16(7)(v)-11 DIST Demand'!G464+'FR-16(7)(v)-12 DIST Energy'!G464+'FR-16(7)(v)-13 DIST Cust'!G464-'FR-16(7)(v)-14 TOTAL CLASS'!G464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H464+'FR-16(7)(v)-4 PROD Energy'!H464+'FR-16(7)(v)-5 PROD Cust'!H464+'FR-16(7)(v)-7 TRANS Demand'!H464+'FR-16(7)(v)-8 TRANS Energy'!H464+'FR-16(7)(v)-9 TRANS Cust'!H464+'FR-16(7)(v)-11 DIST Demand'!H464+'FR-16(7)(v)-12 DIST Energy'!H464+'FR-16(7)(v)-13 DIST Cust'!H464-'FR-16(7)(v)-14 TOTAL CLASS'!H464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I464+'FR-16(7)(v)-4 PROD Energy'!I464+'FR-16(7)(v)-5 PROD Cust'!I464+'FR-16(7)(v)-7 TRANS Demand'!I464+'FR-16(7)(v)-8 TRANS Energy'!I464+'FR-16(7)(v)-9 TRANS Cust'!I464+'FR-16(7)(v)-11 DIST Demand'!I464+'FR-16(7)(v)-12 DIST Energy'!I464+'FR-16(7)(v)-13 DIST Cust'!I464-'FR-16(7)(v)-14 TOTAL CLASS'!I464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J464+'FR-16(7)(v)-4 PROD Energy'!J464+'FR-16(7)(v)-5 PROD Cust'!J464+'FR-16(7)(v)-7 TRANS Demand'!J464+'FR-16(7)(v)-8 TRANS Energy'!J464+'FR-16(7)(v)-9 TRANS Cust'!J464+'FR-16(7)(v)-11 DIST Demand'!J464+'FR-16(7)(v)-12 DIST Energy'!J464+'FR-16(7)(v)-13 DIST Cust'!J464-'FR-16(7)(v)-14 TOTAL CLASS'!J464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K464+'FR-16(7)(v)-4 PROD Energy'!K464+'FR-16(7)(v)-5 PROD Cust'!K464+'FR-16(7)(v)-7 TRANS Demand'!K464+'FR-16(7)(v)-8 TRANS Energy'!K464+'FR-16(7)(v)-9 TRANS Cust'!K464+'FR-16(7)(v)-11 DIST Demand'!K464+'FR-16(7)(v)-12 DIST Energy'!K464+'FR-16(7)(v)-13 DIST Cust'!K464-'FR-16(7)(v)-14 TOTAL CLASS'!K464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L464+'FR-16(7)(v)-4 PROD Energy'!L464+'FR-16(7)(v)-5 PROD Cust'!L464+'FR-16(7)(v)-7 TRANS Demand'!L464+'FR-16(7)(v)-8 TRANS Energy'!L464+'FR-16(7)(v)-9 TRANS Cust'!L464+'FR-16(7)(v)-11 DIST Demand'!L464+'FR-16(7)(v)-12 DIST Energy'!L464+'FR-16(7)(v)-13 DIST Cust'!L464-'FR-16(7)(v)-14 TOTAL CLASS'!L464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M464+'FR-16(7)(v)-4 PROD Energy'!M464+'FR-16(7)(v)-5 PROD Cust'!M464+'FR-16(7)(v)-7 TRANS Demand'!M464+'FR-16(7)(v)-8 TRANS Energy'!M464+'FR-16(7)(v)-9 TRANS Cust'!M464+'FR-16(7)(v)-11 DIST Demand'!M464+'FR-16(7)(v)-12 DIST Energy'!M464+'FR-16(7)(v)-13 DIST Cust'!M464-'FR-16(7)(v)-14 TOTAL CLASS'!M464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N464+'FR-16(7)(v)-4 PROD Energy'!N464+'FR-16(7)(v)-5 PROD Cust'!N464+'FR-16(7)(v)-7 TRANS Demand'!N464+'FR-16(7)(v)-8 TRANS Energy'!N464+'FR-16(7)(v)-9 TRANS Cust'!N464+'FR-16(7)(v)-11 DIST Demand'!N464+'FR-16(7)(v)-12 DIST Energy'!N464+'FR-16(7)(v)-13 DIST Cust'!N464-'FR-16(7)(v)-14 TOTAL CLASS'!N464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O464+'FR-16(7)(v)-4 PROD Energy'!O464+'FR-16(7)(v)-5 PROD Cust'!O464+'FR-16(7)(v)-7 TRANS Demand'!O464+'FR-16(7)(v)-8 TRANS Energy'!O464+'FR-16(7)(v)-9 TRANS Cust'!O464+'FR-16(7)(v)-11 DIST Demand'!O464+'FR-16(7)(v)-12 DIST Energy'!O464+'FR-16(7)(v)-13 DIST Cust'!O464-'FR-16(7)(v)-14 TOTAL CLASS'!O464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P464+'FR-16(7)(v)-4 PROD Energy'!P464+'FR-16(7)(v)-5 PROD Cust'!P464+'FR-16(7)(v)-7 TRANS Demand'!P464+'FR-16(7)(v)-8 TRANS Energy'!P464+'FR-16(7)(v)-9 TRANS Cust'!P464+'FR-16(7)(v)-11 DIST Demand'!P464+'FR-16(7)(v)-12 DIST Energy'!P464+'FR-16(7)(v)-13 DIST Cust'!P464-'FR-16(7)(v)-14 TOTAL CLASS'!P464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q464+'FR-16(7)(v)-4 PROD Energy'!Q464+'FR-16(7)(v)-5 PROD Cust'!Q464+'FR-16(7)(v)-7 TRANS Demand'!Q464+'FR-16(7)(v)-8 TRANS Energy'!Q464+'FR-16(7)(v)-9 TRANS Cust'!Q464+'FR-16(7)(v)-11 DIST Demand'!Q464+'FR-16(7)(v)-12 DIST Energy'!Q464+'FR-16(7)(v)-13 DIST Cust'!Q464-'FR-16(7)(v)-14 TOTAL CLASS'!Q464","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F465+'FR-16(7)(v)-4 PROD Energy'!F465+'FR-16(7)(v)-5 PROD Cust'!F465+'FR-16(7)(v)-7 TRANS Demand'!F465+'FR-16(7)(v)-8 TRANS Energy'!F465+'FR-16(7)(v)-9 TRANS Cust'!F465+'FR-16(7)(v)-11 DIST Demand'!F465+'FR-16(7)(v)-12 DIST Energy'!F465+'FR-16(7)(v)-13 DIST Cust'!F465-'FR-16(7)(v)-14 TOTAL CLASS'!F465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G465+'FR-16(7)(v)-4 PROD Energy'!G465+'FR-16(7)(v)-5 PROD Cust'!G465+'FR-16(7)(v)-7 TRANS Demand'!G465+'FR-16(7)(v)-8 TRANS Energy'!G465+'FR-16(7)(v)-9 TRANS Cust'!G465+'FR-16(7)(v)-11 DIST Demand'!G465+'FR-16(7)(v)-12 DIST Energy'!G465+'FR-16(7)(v)-13 DIST Cust'!G465-'FR-16(7)(v)-14 TOTAL CLASS'!G465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H465+'FR-16(7)(v)-4 PROD Energy'!H465+'FR-16(7)(v)-5 PROD Cust'!H465+'FR-16(7)(v)-7 TRANS Demand'!H465+'FR-16(7)(v)-8 TRANS Energy'!H465+'FR-16(7)(v)-9 TRANS Cust'!H465+'FR-16(7)(v)-11 DIST Demand'!H465+'FR-16(7)(v)-12 DIST Energy'!H465+'FR-16(7)(v)-13 DIST Cust'!H465-'FR-16(7)(v)-14 TOTAL CLASS'!H465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I465+'FR-16(7)(v)-4 PROD Energy'!I465+'FR-16(7)(v)-5 PROD Cust'!I465+'FR-16(7)(v)-7 TRANS Demand'!I465+'FR-16(7)(v)-8 TRANS Energy'!I465+'FR-16(7)(v)-9 TRANS Cust'!I465+'FR-16(7)(v)-11 DIST Demand'!I465+'FR-16(7)(v)-12 DIST Energy'!I465+'FR-16(7)(v)-13 DIST Cust'!I465-'FR-16(7)(v)-14 TOTAL CLASS'!I465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J465+'FR-16(7)(v)-4 PROD Energy'!J465+'FR-16(7)(v)-5 PROD Cust'!J465+'FR-16(7)(v)-7 TRANS Demand'!J465+'FR-16(7)(v)-8 TRANS Energy'!J465+'FR-16(7)(v)-9 TRANS Cust'!J465+'FR-16(7)(v)-11 DIST Demand'!J465+'FR-16(7)(v)-12 DIST Energy'!J465+'FR-16(7)(v)-13 DIST Cust'!J465-'FR-16(7)(v)-14 TOTAL CLASS'!J465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K465+'FR-16(7)(v)-4 PROD Energy'!K465+'FR-16(7)(v)-5 PROD Cust'!K465+'FR-16(7)(v)-7 TRANS Demand'!K465+'FR-16(7)(v)-8 TRANS Energy'!K465+'FR-16(7)(v)-9 TRANS Cust'!K465+'FR-16(7)(v)-11 DIST Demand'!K465+'FR-16(7)(v)-12 DIST Energy'!K465+'FR-16(7)(v)-13 DIST Cust'!K465-'FR-16(7)(v)-14 TOTAL CLASS'!K465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L465+'FR-16(7)(v)-4 PROD Energy'!L465+'FR-16(7)(v)-5 PROD Cust'!L465+'FR-16(7)(v)-7 TRANS Demand'!L465+'FR-16(7)(v)-8 TRANS Energy'!L465+'FR-16(7)(v)-9 TRANS Cust'!L465+'FR-16(7)(v)-11 DIST Demand'!L465+'FR-16(7)(v)-12 DIST Energy'!L465+'FR-16(7)(v)-13 DIST Cust'!L465-'FR-16(7)(v)-14 TOTAL CLASS'!L465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M465+'FR-16(7)(v)-4 PROD Energy'!M465+'FR-16(7)(v)-5 PROD Cust'!M465+'FR-16(7)(v)-7 TRANS Demand'!M465+'FR-16(7)(v)-8 TRANS Energy'!M465+'FR-16(7)(v)-9 TRANS Cust'!M465+'FR-16(7)(v)-11 DIST Demand'!M465+'FR-16(7)(v)-12 DIST Energy'!M465+'FR-16(7)(v)-13 DIST Cust'!M465-'FR-16(7)(v)-14 TOTAL CLASS'!M465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N465+'FR-16(7)(v)-4 PROD Energy'!N465+'FR-16(7)(v)-5 PROD Cust'!N465+'FR-16(7)(v)-7 TRANS Demand'!N465+'FR-16(7)(v)-8 TRANS Energy'!N465+'FR-16(7)(v)-9 TRANS Cust'!N465+'FR-16(7)(v)-11 DIST Demand'!N465+'FR-16(7)(v)-12 DIST Energy'!N465+'FR-16(7)(v)-13 DIST Cust'!N465-'FR-16(7)(v)-14 TOTAL CLASS'!N465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O465+'FR-16(7)(v)-4 PROD Energy'!O465+'FR-16(7)(v)-5 PROD Cust'!O465+'FR-16(7)(v)-7 TRANS Demand'!O465+'FR-16(7)(v)-8 TRANS Energy'!O465+'FR-16(7)(v)-9 TRANS Cust'!O465+'FR-16(7)(v)-11 DIST Demand'!O465+'FR-16(7)(v)-12 DIST Energy'!O465+'FR-16(7)(v)-13 DIST Cust'!O465-'FR-16(7)(v)-14 TOTAL CLASS'!O465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P465+'FR-16(7)(v)-4 PROD Energy'!P465+'FR-16(7)(v)-5 PROD Cust'!P465+'FR-16(7)(v)-7 TRANS Demand'!P465+'FR-16(7)(v)-8 TRANS Energy'!P465+'FR-16(7)(v)-9 TRANS Cust'!P465+'FR-16(7)(v)-11 DIST Demand'!P465+'FR-16(7)(v)-12 DIST Energy'!P465+'FR-16(7)(v)-13 DIST Cust'!P465-'FR-16(7)(v)-14 TOTAL CLASS'!P465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q465+'FR-16(7)(v)-4 PROD Energy'!Q465+'FR-16(7)(v)-5 PROD Cust'!Q465+'FR-16(7)(v)-7 TRANS Demand'!Q465+'FR-16(7)(v)-8 TRANS Energy'!Q465+'FR-16(7)(v)-9 TRANS Cust'!Q465+'FR-16(7)(v)-11 DIST Demand'!Q465+'FR-16(7)(v)-12 DIST Energy'!Q465+'FR-16(7)(v)-13 DIST Cust'!Q465-'FR-16(7)(v)-14 TOTAL CLASS'!Q465","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":0},{"$f":"SUM(G462:G465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F469+'FR-16(7)(v)-4 PROD Energy'!F469+'FR-16(7)(v)-5 PROD Cust'!F469+'FR-16(7)(v)-7 TRANS Demand'!F469+'FR-16(7)(v)-8 TRANS Energy'!F469+'FR-16(7)(v)-9 TRANS Cust'!F469+'FR-16(7)(v)-11 DIST Demand'!F469+'FR-16(7)(v)-12 DIST Energy'!F469+'FR-16(7)(v)-13 DIST Cust'!F469-'FR-16(7)(v)-14 TOTAL CLASS'!F469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G469+'FR-16(7)(v)-4 PROD Energy'!G469+'FR-16(7)(v)-5 PROD Cust'!G469+'FR-16(7)(v)-7 TRANS Demand'!G469+'FR-16(7)(v)-8 TRANS Energy'!G469+'FR-16(7)(v)-9 TRANS Cust'!G469+'FR-16(7)(v)-11 DIST Demand'!G469+'FR-16(7)(v)-12 DIST Energy'!G469+'FR-16(7)(v)-13 DIST Cust'!G469-'FR-16(7)(v)-14 TOTAL CLASS'!G469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H469+'FR-16(7)(v)-4 PROD Energy'!H469+'FR-16(7)(v)-5 PROD Cust'!H469+'FR-16(7)(v)-7 TRANS Demand'!H469+'FR-16(7)(v)-8 TRANS Energy'!H469+'FR-16(7)(v)-9 TRANS Cust'!H469+'FR-16(7)(v)-11 DIST Demand'!H469+'FR-16(7)(v)-12 DIST Energy'!H469+'FR-16(7)(v)-13 DIST Cust'!H469-'FR-16(7)(v)-14 TOTAL CLASS'!H469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I469+'FR-16(7)(v)-4 PROD Energy'!I469+'FR-16(7)(v)-5 PROD Cust'!I469+'FR-16(7)(v)-7 TRANS Demand'!I469+'FR-16(7)(v)-8 TRANS Energy'!I469+'FR-16(7)(v)-9 TRANS Cust'!I469+'FR-16(7)(v)-11 DIST Demand'!I469+'FR-16(7)(v)-12 DIST Energy'!I469+'FR-16(7)(v)-13 DIST Cust'!I469-'FR-16(7)(v)-14 TOTAL CLASS'!I469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J469+'FR-16(7)(v)-4 PROD Energy'!J469+'FR-16(7)(v)-5 PROD Cust'!J469+'FR-16(7)(v)-7 TRANS Demand'!J469+'FR-16(7)(v)-8 TRANS Energy'!J469+'FR-16(7)(v)-9 TRANS Cust'!J469+'FR-16(7)(v)-11 DIST Demand'!J469+'FR-16(7)(v)-12 DIST Energy'!J469+'FR-16(7)(v)-13 DIST Cust'!J469-'FR-16(7)(v)-14 TOTAL CLASS'!J469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K469+'FR-16(7)(v)-4 PROD Energy'!K469+'FR-16(7)(v)-5 PROD Cust'!K469+'FR-16(7)(v)-7 TRANS Demand'!K469+'FR-16(7)(v)-8 TRANS Energy'!K469+'FR-16(7)(v)-9 TRANS Cust'!K469+'FR-16(7)(v)-11 DIST Demand'!K469+'FR-16(7)(v)-12 DIST Energy'!K469+'FR-16(7)(v)-13 DIST Cust'!K469-'FR-16(7)(v)-14 TOTAL CLASS'!K469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L469+'FR-16(7)(v)-4 PROD Energy'!L469+'FR-16(7)(v)-5 PROD Cust'!L469+'FR-16(7)(v)-7 TRANS Demand'!L469+'FR-16(7)(v)-8 TRANS Energy'!L469+'FR-16(7)(v)-9 TRANS Cust'!L469+'FR-16(7)(v)-11 DIST Demand'!L469+'FR-16(7)(v)-12 DIST Energy'!L469+'FR-16(7)(v)-13 DIST Cust'!L469-'FR-16(7)(v)-14 TOTAL CLASS'!L469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M469+'FR-16(7)(v)-4 PROD Energy'!M469+'FR-16(7)(v)-5 PROD Cust'!M469+'FR-16(7)(v)-7 TRANS Demand'!M469+'FR-16(7)(v)-8 TRANS Energy'!M469+'FR-16(7)(v)-9 TRANS Cust'!M469+'FR-16(7)(v)-11 DIST Demand'!M469+'FR-16(7)(v)-12 DIST Energy'!M469+'FR-16(7)(v)-13 DIST Cust'!M469-'FR-16(7)(v)-14 TOTAL CLASS'!M469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N469+'FR-16(7)(v)-4 PROD Energy'!N469+'FR-16(7)(v)-5 PROD Cust'!N469+'FR-16(7)(v)-7 TRANS Demand'!N469+'FR-16(7)(v)-8 TRANS Energy'!N469+'FR-16(7)(v)-9 TRANS Cust'!N469+'FR-16(7)(v)-11 DIST Demand'!N469+'FR-16(7)(v)-12 DIST Energy'!N469+'FR-16(7)(v)-13 DIST Cust'!N469-'FR-16(7)(v)-14 TOTAL CLASS'!N469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O469+'FR-16(7)(v)-4 PROD Energy'!O469+'FR-16(7)(v)-5 PROD Cust'!O469+'FR-16(7)(v)-7 TRANS Demand'!O469+'FR-16(7)(v)-8 TRANS Energy'!O469+'FR-16(7)(v)-9 TRANS Cust'!O469+'FR-16(7)(v)-11 DIST Demand'!O469+'FR-16(7)(v)-12 DIST Energy'!O469+'FR-16(7)(v)-13 DIST Cust'!O469-'FR-16(7)(v)-14 TOTAL CLASS'!O469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P469+'FR-16(7)(v)-4 PROD Energy'!P469+'FR-16(7)(v)-5 PROD Cust'!P469+'FR-16(7)(v)-7 TRANS Demand'!P469+'FR-16(7)(v)-8 TRANS Energy'!P469+'FR-16(7)(v)-9 TRANS Cust'!P469+'FR-16(7)(v)-11 DIST Demand'!P469+'FR-16(7)(v)-12 DIST Energy'!P469+'FR-16(7)(v)-13 DIST Cust'!P469-'FR-16(7)(v)-14 TOTAL CLASS'!P469","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q469+'FR-16(7)(v)-4 PROD Energy'!Q469+'FR-16(7)(v)-5 PROD Cust'!Q469+'FR-16(7)(v)-7 TRANS Demand'!Q469+'FR-16(7)(v)-8 TRANS Energy'!Q469+'FR-16(7)(v)-9 TRANS Cust'!Q469+'FR-16(7)(v)-11 DIST Demand'!Q469+'FR-16(7)(v)-12 DIST Energy'!Q469+'FR-16(7)(v)-13 DIST Cust'!Q469-'FR-16(7)(v)-14 TOTAL CLASS'!Q469","v":0},{"$f":"SUM(G469:Q469)","v":0},{"$f":"F469-R469","v":0}]
[26,null,"TOTAL REGIONAL MARKET O&M",null,null,{"$f":"SUM(F468:F469)","v":0},{"$f":"SUM(G468:G469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F473+'FR-16(7)(v)-4 PROD Energy'!F473+'FR-16(7)(v)-5 PROD Cust'!F473+'FR-16(7)(v)-7 TRANS Demand'!F473+'FR-16(7)(v)-8 TRANS Energy'!F473+'FR-16(7)(v)-9 TRANS Cust'!F473+'FR-16(7)(v)-11 DIST Demand'!F473+'FR-16(7)(v)-12 DIST Energy'!F473+'FR-16(7)(v)-13 DIST Cust'!F473-'FR-16(7)(v)-14 TOTAL CLASS'!F473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G473+'FR-16(7)(v)-4 PROD Energy'!G473+'FR-16(7)(v)-5 PROD Cust'!G473+'FR-16(7)(v)-7 TRANS Demand'!G473+'FR-16(7)(v)-8 TRANS Energy'!G473+'FR-16(7)(v)-9 TRANS Cust'!G473+'FR-16(7)(v)-11 DIST Demand'!G473+'FR-16(7)(v)-12 DIST Energy'!G473+'FR-16(7)(v)-13 DIST Cust'!G473-'FR-16(7)(v)-14 TOTAL CLASS'!G473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H473+'FR-16(7)(v)-4 PROD Energy'!H473+'FR-16(7)(v)-5 PROD Cust'!H473+'FR-16(7)(v)-7 TRANS Demand'!H473+'FR-16(7)(v)-8 TRANS Energy'!H473+'FR-16(7)(v)-9 TRANS Cust'!H473+'FR-16(7)(v)-11 DIST Demand'!H473+'FR-16(7)(v)-12 DIST Energy'!H473+'FR-16(7)(v)-13 DIST Cust'!H473-'FR-16(7)(v)-14 TOTAL CLASS'!H473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I473+'FR-16(7)(v)-4 PROD Energy'!I473+'FR-16(7)(v)-5 PROD Cust'!I473+'FR-16(7)(v)-7 TRANS Demand'!I473+'FR-16(7)(v)-8 TRANS Energy'!I473+'FR-16(7)(v)-9 TRANS Cust'!I473+'FR-16(7)(v)-11 DIST Demand'!I473+'FR-16(7)(v)-12 DIST Energy'!I473+'FR-16(7)(v)-13 DIST Cust'!I473-'FR-16(7)(v)-14 TOTAL CLASS'!I473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J473+'FR-16(7)(v)-4 PROD Energy'!J473+'FR-16(7)(v)-5 PROD Cust'!J473+'FR-16(7)(v)-7 TRANS Demand'!J473+'FR-16(7)(v)-8 TRANS Energy'!J473+'FR-16(7)(v)-9 TRANS Cust'!J473+'FR-16(7)(v)-11 DIST Demand'!J473+'FR-16(7)(v)-12 DIST Energy'!J473+'FR-16(7)(v)-13 DIST Cust'!J473-'FR-16(7)(v)-14 TOTAL CLASS'!J473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K473+'FR-16(7)(v)-4 PROD Energy'!K473+'FR-16(7)(v)-5 PROD Cust'!K473+'FR-16(7)(v)-7 TRANS Demand'!K473+'FR-16(7)(v)-8 TRANS Energy'!K473+'FR-16(7)(v)-9 TRANS Cust'!K473+'FR-16(7)(v)-11 DIST Demand'!K473+'FR-16(7)(v)-12 DIST Energy'!K473+'FR-16(7)(v)-13 DIST Cust'!K473-'FR-16(7)(v)-14 TOTAL CLASS'!K473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L473+'FR-16(7)(v)-4 PROD Energy'!L473+'FR-16(7)(v)-5 PROD Cust'!L473+'FR-16(7)(v)-7 TRANS Demand'!L473+'FR-16(7)(v)-8 TRANS Energy'!L473+'FR-16(7)(v)-9 TRANS Cust'!L473+'FR-16(7)(v)-11 DIST Demand'!L473+'FR-16(7)(v)-12 DIST Energy'!L473+'FR-16(7)(v)-13 DIST Cust'!L473-'FR-16(7)(v)-14 TOTAL CLASS'!L473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M473+'FR-16(7)(v)-4 PROD Energy'!M473+'FR-16(7)(v)-5 PROD Cust'!M473+'FR-16(7)(v)-7 TRANS Demand'!M473+'FR-16(7)(v)-8 TRANS Energy'!M473+'FR-16(7)(v)-9 TRANS Cust'!M473+'FR-16(7)(v)-11 DIST Demand'!M473+'FR-16(7)(v)-12 DIST Energy'!M473+'FR-16(7)(v)-13 DIST Cust'!M473-'FR-16(7)(v)-14 TOTAL CLASS'!M473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N473+'FR-16(7)(v)-4 PROD Energy'!N473+'FR-16(7)(v)-5 PROD Cust'!N473+'FR-16(7)(v)-7 TRANS Demand'!N473+'FR-16(7)(v)-8 TRANS Energy'!N473+'FR-16(7)(v)-9 TRANS Cust'!N473+'FR-16(7)(v)-11 DIST Demand'!N473+'FR-16(7)(v)-12 DIST Energy'!N473+'FR-16(7)(v)-13 DIST Cust'!N473-'FR-16(7)(v)-14 TOTAL CLASS'!N473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O473+'FR-16(7)(v)-4 PROD Energy'!O473+'FR-16(7)(v)-5 PROD Cust'!O473+'FR-16(7)(v)-7 TRANS Demand'!O473+'FR-16(7)(v)-8 TRANS Energy'!O473+'FR-16(7)(v)-9 TRANS Cust'!O473+'FR-16(7)(v)-11 DIST Demand'!O473+'FR-16(7)(v)-12 DIST Energy'!O473+'FR-16(7)(v)-13 DIST Cust'!O473-'FR-16(7)(v)-14 TOTAL CLASS'!O473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P473+'FR-16(7)(v)-4 PROD Energy'!P473+'FR-16(7)(v)-5 PROD Cust'!P473+'FR-16(7)(v)-7 TRANS Demand'!P473+'FR-16(7)(v)-8 TRANS Energy'!P473+'FR-16(7)(v)-9 TRANS Cust'!P473+'FR-16(7)(v)-11 DIST Demand'!P473+'FR-16(7)(v)-12 DIST Energy'!P473+'FR-16(7)(v)-13 DIST Cust'!P473-'FR-16(7)(v)-14 TOTAL CLASS'!P473","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q473+'FR-16(7)(v)-4 PROD Energy'!Q473+'FR-16(7)(v)-5 PROD Cust'!Q473+'FR-16(7)(v)-7 TRANS Demand'!Q473+'FR-16(7)(v)-8 TRANS Energy'!Q473+'FR-16(7)(v)-9 TRANS Cust'!Q473+'FR-16(7)(v)-11 DIST Demand'!Q473+'FR-16(7)(v)-12 DIST Energy'!Q473+'FR-16(7)(v)-13 DIST Cust'!Q473-'FR-16(7)(v)-14 TOTAL CLASS'!Q473","v":0},{"$f":"SUM(G473:Q473)","v":0},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F474+'FR-16(7)(v)-4 PROD Energy'!F474+'FR-16(7)(v)-5 PROD Cust'!F474+'FR-16(7)(v)-7 TRANS Demand'!F474+'FR-16(7)(v)-8 TRANS Energy'!F474+'FR-16(7)(v)-9 TRANS Cust'!F474+'FR-16(7)(v)-11 DIST Demand'!F474+'FR-16(7)(v)-12 DIST Energy'!F474+'FR-16(7)(v)-13 DIST Cust'!F474-'FR-16(7)(v)-14 TOTAL CLASS'!F474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G474+'FR-16(7)(v)-4 PROD Energy'!G474+'FR-16(7)(v)-5 PROD Cust'!G474+'FR-16(7)(v)-7 TRANS Demand'!G474+'FR-16(7)(v)-8 TRANS Energy'!G474+'FR-16(7)(v)-9 TRANS Cust'!G474+'FR-16(7)(v)-11 DIST Demand'!G474+'FR-16(7)(v)-12 DIST Energy'!G474+'FR-16(7)(v)-13 DIST Cust'!G474-'FR-16(7)(v)-14 TOTAL CLASS'!G474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H474+'FR-16(7)(v)-4 PROD Energy'!H474+'FR-16(7)(v)-5 PROD Cust'!H474+'FR-16(7)(v)-7 TRANS Demand'!H474+'FR-16(7)(v)-8 TRANS Energy'!H474+'FR-16(7)(v)-9 TRANS Cust'!H474+'FR-16(7)(v)-11 DIST Demand'!H474+'FR-16(7)(v)-12 DIST Energy'!H474+'FR-16(7)(v)-13 DIST Cust'!H474-'FR-16(7)(v)-14 TOTAL CLASS'!H474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I474+'FR-16(7)(v)-4 PROD Energy'!I474+'FR-16(7)(v)-5 PROD Cust'!I474+'FR-16(7)(v)-7 TRANS Demand'!I474+'FR-16(7)(v)-8 TRANS Energy'!I474+'FR-16(7)(v)-9 TRANS Cust'!I474+'FR-16(7)(v)-11 DIST Demand'!I474+'FR-16(7)(v)-12 DIST Energy'!I474+'FR-16(7)(v)-13 DIST Cust'!I474-'FR-16(7)(v)-14 TOTAL CLASS'!I474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J474+'FR-16(7)(v)-4 PROD Energy'!J474+'FR-16(7)(v)-5 PROD Cust'!J474+'FR-16(7)(v)-7 TRANS Demand'!J474+'FR-16(7)(v)-8 TRANS Energy'!J474+'FR-16(7)(v)-9 TRANS Cust'!J474+'FR-16(7)(v)-11 DIST Demand'!J474+'FR-16(7)(v)-12 DIST Energy'!J474+'FR-16(7)(v)-13 DIST Cust'!J474-'FR-16(7)(v)-14 TOTAL CLASS'!J474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K474+'FR-16(7)(v)-4 PROD Energy'!K474+'FR-16(7)(v)-5 PROD Cust'!K474+'FR-16(7)(v)-7 TRANS Demand'!K474+'FR-16(7)(v)-8 TRANS Energy'!K474+'FR-16(7)(v)-9 TRANS Cust'!K474+'FR-16(7)(v)-11 DIST Demand'!K474+'FR-16(7)(v)-12 DIST Energy'!K474+'FR-16(7)(v)-13 DIST Cust'!K474-'FR-16(7)(v)-14 TOTAL CLASS'!K474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L474+'FR-16(7)(v)-4 PROD Energy'!L474+'FR-16(7)(v)-5 PROD Cust'!L474+'FR-16(7)(v)-7 TRANS Demand'!L474+'FR-16(7)(v)-8 TRANS Energy'!L474+'FR-16(7)(v)-9 TRANS Cust'!L474+'FR-16(7)(v)-11 DIST Demand'!L474+'FR-16(7)(v)-12 DIST Energy'!L474+'FR-16(7)(v)-13 DIST Cust'!L474-'FR-16(7)(v)-14 TOTAL CLASS'!L474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M474+'FR-16(7)(v)-4 PROD Energy'!M474+'FR-16(7)(v)-5 PROD Cust'!M474+'FR-16(7)(v)-7 TRANS Demand'!M474+'FR-16(7)(v)-8 TRANS Energy'!M474+'FR-16(7)(v)-9 TRANS Cust'!M474+'FR-16(7)(v)-11 DIST Demand'!M474+'FR-16(7)(v)-12 DIST Energy'!M474+'FR-16(7)(v)-13 DIST Cust'!M474-'FR-16(7)(v)-14 TOTAL CLASS'!M474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N474+'FR-16(7)(v)-4 PROD Energy'!N474+'FR-16(7)(v)-5 PROD Cust'!N474+'FR-16(7)(v)-7 TRANS Demand'!N474+'FR-16(7)(v)-8 TRANS Energy'!N474+'FR-16(7)(v)-9 TRANS Cust'!N474+'FR-16(7)(v)-11 DIST Demand'!N474+'FR-16(7)(v)-12 DIST Energy'!N474+'FR-16(7)(v)-13 DIST Cust'!N474-'FR-16(7)(v)-14 TOTAL CLASS'!N474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O474+'FR-16(7)(v)-4 PROD Energy'!O474+'FR-16(7)(v)-5 PROD Cust'!O474+'FR-16(7)(v)-7 TRANS Demand'!O474+'FR-16(7)(v)-8 TRANS Energy'!O474+'FR-16(7)(v)-9 TRANS Cust'!O474+'FR-16(7)(v)-11 DIST Demand'!O474+'FR-16(7)(v)-12 DIST Energy'!O474+'FR-16(7)(v)-13 DIST Cust'!O474-'FR-16(7)(v)-14 TOTAL CLASS'!O474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P474+'FR-16(7)(v)-4 PROD Energy'!P474+'FR-16(7)(v)-5 PROD Cust'!P474+'FR-16(7)(v)-7 TRANS Demand'!P474+'FR-16(7)(v)-8 TRANS Energy'!P474+'FR-16(7)(v)-9 TRANS Cust'!P474+'FR-16(7)(v)-11 DIST Demand'!P474+'FR-16(7)(v)-12 DIST Energy'!P474+'FR-16(7)(v)-13 DIST Cust'!P474-'FR-16(7)(v)-14 TOTAL CLASS'!P474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q474+'FR-16(7)(v)-4 PROD Energy'!Q474+'FR-16(7)(v)-5 PROD Cust'!Q474+'FR-16(7)(v)-7 TRANS Demand'!Q474+'FR-16(7)(v)-8 TRANS Energy'!Q474+'FR-16(7)(v)-9 TRANS Cust'!Q474+'FR-16(7)(v)-11 DIST Demand'!Q474+'FR-16(7)(v)-12 DIST Energy'!Q474+'FR-16(7)(v)-13 DIST Cust'!Q474-'FR-16(7)(v)-14 TOTAL CLASS'!Q474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F475+'FR-16(7)(v)-4 PROD Energy'!F475+'FR-16(7)(v)-5 PROD Cust'!F475+'FR-16(7)(v)-7 TRANS Demand'!F475+'FR-16(7)(v)-8 TRANS Energy'!F475+'FR-16(7)(v)-9 TRANS Cust'!F475+'FR-16(7)(v)-11 DIST Demand'!F475+'FR-16(7)(v)-12 DIST Energy'!F475+'FR-16(7)(v)-13 DIST Cust'!F475-'FR-16(7)(v)-14 TOTAL CLASS'!F475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G475+'FR-16(7)(v)-4 PROD Energy'!G475+'FR-16(7)(v)-5 PROD Cust'!G475+'FR-16(7)(v)-7 TRANS Demand'!G475+'FR-16(7)(v)-8 TRANS Energy'!G475+'FR-16(7)(v)-9 TRANS Cust'!G475+'FR-16(7)(v)-11 DIST Demand'!G475+'FR-16(7)(v)-12 DIST Energy'!G475+'FR-16(7)(v)-13 DIST Cust'!G475-'FR-16(7)(v)-14 TOTAL CLASS'!G475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H475+'FR-16(7)(v)-4 PROD Energy'!H475+'FR-16(7)(v)-5 PROD Cust'!H475+'FR-16(7)(v)-7 TRANS Demand'!H475+'FR-16(7)(v)-8 TRANS Energy'!H475+'FR-16(7)(v)-9 TRANS Cust'!H475+'FR-16(7)(v)-11 DIST Demand'!H475+'FR-16(7)(v)-12 DIST Energy'!H475+'FR-16(7)(v)-13 DIST Cust'!H475-'FR-16(7)(v)-14 TOTAL CLASS'!H475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I475+'FR-16(7)(v)-4 PROD Energy'!I475+'FR-16(7)(v)-5 PROD Cust'!I475+'FR-16(7)(v)-7 TRANS Demand'!I475+'FR-16(7)(v)-8 TRANS Energy'!I475+'FR-16(7)(v)-9 TRANS Cust'!I475+'FR-16(7)(v)-11 DIST Demand'!I475+'FR-16(7)(v)-12 DIST Energy'!I475+'FR-16(7)(v)-13 DIST Cust'!I475-'FR-16(7)(v)-14 TOTAL CLASS'!I475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J475+'FR-16(7)(v)-4 PROD Energy'!J475+'FR-16(7)(v)-5 PROD Cust'!J475+'FR-16(7)(v)-7 TRANS Demand'!J475+'FR-16(7)(v)-8 TRANS Energy'!J475+'FR-16(7)(v)-9 TRANS Cust'!J475+'FR-16(7)(v)-11 DIST Demand'!J475+'FR-16(7)(v)-12 DIST Energy'!J475+'FR-16(7)(v)-13 DIST Cust'!J475-'FR-16(7)(v)-14 TOTAL CLASS'!J475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K475+'FR-16(7)(v)-4 PROD Energy'!K475+'FR-16(7)(v)-5 PROD Cust'!K475+'FR-16(7)(v)-7 TRANS Demand'!K475+'FR-16(7)(v)-8 TRANS Energy'!K475+'FR-16(7)(v)-9 TRANS Cust'!K475+'FR-16(7)(v)-11 DIST Demand'!K475+'FR-16(7)(v)-12 DIST Energy'!K475+'FR-16(7)(v)-13 DIST Cust'!K475-'FR-16(7)(v)-14 TOTAL CLASS'!K475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L475+'FR-16(7)(v)-4 PROD Energy'!L475+'FR-16(7)(v)-5 PROD Cust'!L475+'FR-16(7)(v)-7 TRANS Demand'!L475+'FR-16(7)(v)-8 TRANS Energy'!L475+'FR-16(7)(v)-9 TRANS Cust'!L475+'FR-16(7)(v)-11 DIST Demand'!L475+'FR-16(7)(v)-12 DIST Energy'!L475+'FR-16(7)(v)-13 DIST Cust'!L475-'FR-16(7)(v)-14 TOTAL CLASS'!L475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M475+'FR-16(7)(v)-4 PROD Energy'!M475+'FR-16(7)(v)-5 PROD Cust'!M475+'FR-16(7)(v)-7 TRANS Demand'!M475+'FR-16(7)(v)-8 TRANS Energy'!M475+'FR-16(7)(v)-9 TRANS Cust'!M475+'FR-16(7)(v)-11 DIST Demand'!M475+'FR-16(7)(v)-12 DIST Energy'!M475+'FR-16(7)(v)-13 DIST Cust'!M475-'FR-16(7)(v)-14 TOTAL CLASS'!M475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N475+'FR-16(7)(v)-4 PROD Energy'!N475+'FR-16(7)(v)-5 PROD Cust'!N475+'FR-16(7)(v)-7 TRANS Demand'!N475+'FR-16(7)(v)-8 TRANS Energy'!N475+'FR-16(7)(v)-9 TRANS Cust'!N475+'FR-16(7)(v)-11 DIST Demand'!N475+'FR-16(7)(v)-12 DIST Energy'!N475+'FR-16(7)(v)-13 DIST Cust'!N475-'FR-16(7)(v)-14 TOTAL CLASS'!N475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O475+'FR-16(7)(v)-4 PROD Energy'!O475+'FR-16(7)(v)-5 PROD Cust'!O475+'FR-16(7)(v)-7 TRANS Demand'!O475+'FR-16(7)(v)-8 TRANS Energy'!O475+'FR-16(7)(v)-9 TRANS Cust'!O475+'FR-16(7)(v)-11 DIST Demand'!O475+'FR-16(7)(v)-12 DIST Energy'!O475+'FR-16(7)(v)-13 DIST Cust'!O475-'FR-16(7)(v)-14 TOTAL CLASS'!O475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P475+'FR-16(7)(v)-4 PROD Energy'!P475+'FR-16(7)(v)-5 PROD Cust'!P475+'FR-16(7)(v)-7 TRANS Demand'!P475+'FR-16(7)(v)-8 TRANS Energy'!P475+'FR-16(7)(v)-9 TRANS Cust'!P475+'FR-16(7)(v)-11 DIST Demand'!P475+'FR-16(7)(v)-12 DIST Energy'!P475+'FR-16(7)(v)-13 DIST Cust'!P475-'FR-16(7)(v)-14 TOTAL CLASS'!P475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q475+'FR-16(7)(v)-4 PROD Energy'!Q475+'FR-16(7)(v)-5 PROD Cust'!Q475+'FR-16(7)(v)-7 TRANS Demand'!Q475+'FR-16(7)(v)-8 TRANS Energy'!Q475+'FR-16(7)(v)-9 TRANS Cust'!Q475+'FR-16(7)(v)-11 DIST Demand'!Q475+'FR-16(7)(v)-12 DIST Energy'!Q475+'FR-16(7)(v)-13 DIST Cust'!Q475-'FR-16(7)(v)-14 TOTAL CLASS'!Q475","v":0},0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F476+'FR-16(7)(v)-4 PROD Energy'!F476+'FR-16(7)(v)-5 PROD Cust'!F476+'FR-16(7)(v)-7 TRANS Demand'!F476+'FR-16(7)(v)-8 TRANS Energy'!F476+'FR-16(7)(v)-9 TRANS Cust'!F476+'FR-16(7)(v)-11 DIST Demand'!F476+'FR-16(7)(v)-12 DIST Energy'!F476+'FR-16(7)(v)-13 DIST Cust'!F476-'FR-16(7)(v)-14 TOTAL CLASS'!F476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G476+'FR-16(7)(v)-4 PROD Energy'!G476+'FR-16(7)(v)-5 PROD Cust'!G476+'FR-16(7)(v)-7 TRANS Demand'!G476+'FR-16(7)(v)-8 TRANS Energy'!G476+'FR-16(7)(v)-9 TRANS Cust'!G476+'FR-16(7)(v)-11 DIST Demand'!G476+'FR-16(7)(v)-12 DIST Energy'!G476+'FR-16(7)(v)-13 DIST Cust'!G476-'FR-16(7)(v)-14 TOTAL CLASS'!G476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H476+'FR-16(7)(v)-4 PROD Energy'!H476+'FR-16(7)(v)-5 PROD Cust'!H476+'FR-16(7)(v)-7 TRANS Demand'!H476+'FR-16(7)(v)-8 TRANS Energy'!H476+'FR-16(7)(v)-9 TRANS Cust'!H476+'FR-16(7)(v)-11 DIST Demand'!H476+'FR-16(7)(v)-12 DIST Energy'!H476+'FR-16(7)(v)-13 DIST Cust'!H476-'FR-16(7)(v)-14 TOTAL CLASS'!H476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I476+'FR-16(7)(v)-4 PROD Energy'!I476+'FR-16(7)(v)-5 PROD Cust'!I476+'FR-16(7)(v)-7 TRANS Demand'!I476+'FR-16(7)(v)-8 TRANS Energy'!I476+'FR-16(7)(v)-9 TRANS Cust'!I476+'FR-16(7)(v)-11 DIST Demand'!I476+'FR-16(7)(v)-12 DIST Energy'!I476+'FR-16(7)(v)-13 DIST Cust'!I476-'FR-16(7)(v)-14 TOTAL CLASS'!I476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J476+'FR-16(7)(v)-4 PROD Energy'!J476+'FR-16(7)(v)-5 PROD Cust'!J476+'FR-16(7)(v)-7 TRANS Demand'!J476+'FR-16(7)(v)-8 TRANS Energy'!J476+'FR-16(7)(v)-9 TRANS Cust'!J476+'FR-16(7)(v)-11 DIST Demand'!J476+'FR-16(7)(v)-12 DIST Energy'!J476+'FR-16(7)(v)-13 DIST Cust'!J476-'FR-16(7)(v)-14 TOTAL CLASS'!J476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K476+'FR-16(7)(v)-4 PROD Energy'!K476+'FR-16(7)(v)-5 PROD Cust'!K476+'FR-16(7)(v)-7 TRANS Demand'!K476+'FR-16(7)(v)-8 TRANS Energy'!K476+'FR-16(7)(v)-9 TRANS Cust'!K476+'FR-16(7)(v)-11 DIST Demand'!K476+'FR-16(7)(v)-12 DIST Energy'!K476+'FR-16(7)(v)-13 DIST Cust'!K476-'FR-16(7)(v)-14 TOTAL CLASS'!K476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L476+'FR-16(7)(v)-4 PROD Energy'!L476+'FR-16(7)(v)-5 PROD Cust'!L476+'FR-16(7)(v)-7 TRANS Demand'!L476+'FR-16(7)(v)-8 TRANS Energy'!L476+'FR-16(7)(v)-9 TRANS Cust'!L476+'FR-16(7)(v)-11 DIST Demand'!L476+'FR-16(7)(v)-12 DIST Energy'!L476+'FR-16(7)(v)-13 DIST Cust'!L476-'FR-16(7)(v)-14 TOTAL CLASS'!L476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M476+'FR-16(7)(v)-4 PROD Energy'!M476+'FR-16(7)(v)-5 PROD Cust'!M476+'FR-16(7)(v)-7 TRANS Demand'!M476+'FR-16(7)(v)-8 TRANS Energy'!M476+'FR-16(7)(v)-9 TRANS Cust'!M476+'FR-16(7)(v)-11 DIST Demand'!M476+'FR-16(7)(v)-12 DIST Energy'!M476+'FR-16(7)(v)-13 DIST Cust'!M476-'FR-16(7)(v)-14 TOTAL CLASS'!M476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N476+'FR-16(7)(v)-4 PROD Energy'!N476+'FR-16(7)(v)-5 PROD Cust'!N476+'FR-16(7)(v)-7 TRANS Demand'!N476+'FR-16(7)(v)-8 TRANS Energy'!N476+'FR-16(7)(v)-9 TRANS Cust'!N476+'FR-16(7)(v)-11 DIST Demand'!N476+'FR-16(7)(v)-12 DIST Energy'!N476+'FR-16(7)(v)-13 DIST Cust'!N476-'FR-16(7)(v)-14 TOTAL CLASS'!N476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O476+'FR-16(7)(v)-4 PROD Energy'!O476+'FR-16(7)(v)-5 PROD Cust'!O476+'FR-16(7)(v)-7 TRANS Demand'!O476+'FR-16(7)(v)-8 TRANS Energy'!O476+'FR-16(7)(v)-9 TRANS Cust'!O476+'FR-16(7)(v)-11 DIST Demand'!O476+'FR-16(7)(v)-12 DIST Energy'!O476+'FR-16(7)(v)-13 DIST Cust'!O476-'FR-16(7)(v)-14 TOTAL CLASS'!O476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P476+'FR-16(7)(v)-4 PROD Energy'!P476+'FR-16(7)(v)-5 PROD Cust'!P476+'FR-16(7)(v)-7 TRANS Demand'!P476+'FR-16(7)(v)-8 TRANS Energy'!P476+'FR-16(7)(v)-9 TRANS Cust'!P476+'FR-16(7)(v)-11 DIST Demand'!P476+'FR-16(7)(v)-12 DIST Energy'!P476+'FR-16(7)(v)-13 DIST Cust'!P476-'FR-16(7)(v)-14 TOTAL CLASS'!P476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q476+'FR-16(7)(v)-4 PROD Energy'!Q476+'FR-16(7)(v)-5 PROD Cust'!Q476+'FR-16(7)(v)-7 TRANS Demand'!Q476+'FR-16(7)(v)-8 TRANS Energy'!Q476+'FR-16(7)(v)-9 TRANS Cust'!Q476+'FR-16(7)(v)-11 DIST Demand'!Q476+'FR-16(7)(v)-12 DIST Energy'!Q476+'FR-16(7)(v)-13 DIST Cust'!Q476-'FR-16(7)(v)-14 TOTAL CLASS'!Q476","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F477+'FR-16(7)(v)-4 PROD Energy'!F477+'FR-16(7)(v)-5 PROD Cust'!F477+'FR-16(7)(v)-7 TRANS Demand'!F477+'FR-16(7)(v)-8 TRANS Energy'!F477+'FR-16(7)(v)-9 TRANS Cust'!F477+'FR-16(7)(v)-11 DIST Demand'!F477+'FR-16(7)(v)-12 DIST Energy'!F477+'FR-16(7)(v)-13 DIST Cust'!F477-'FR-16(7)(v)-14 TOTAL CLASS'!F477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G477+'FR-16(7)(v)-4 PROD Energy'!G477+'FR-16(7)(v)-5 PROD Cust'!G477+'FR-16(7)(v)-7 TRANS Demand'!G477+'FR-16(7)(v)-8 TRANS Energy'!G477+'FR-16(7)(v)-9 TRANS Cust'!G477+'FR-16(7)(v)-11 DIST Demand'!G477+'FR-16(7)(v)-12 DIST Energy'!G477+'FR-16(7)(v)-13 DIST Cust'!G477-'FR-16(7)(v)-14 TOTAL CLASS'!G477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H477+'FR-16(7)(v)-4 PROD Energy'!H477+'FR-16(7)(v)-5 PROD Cust'!H477+'FR-16(7)(v)-7 TRANS Demand'!H477+'FR-16(7)(v)-8 TRANS Energy'!H477+'FR-16(7)(v)-9 TRANS Cust'!H477+'FR-16(7)(v)-11 DIST Demand'!H477+'FR-16(7)(v)-12 DIST Energy'!H477+'FR-16(7)(v)-13 DIST Cust'!H477-'FR-16(7)(v)-14 TOTAL CLASS'!H477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I477+'FR-16(7)(v)-4 PROD Energy'!I477+'FR-16(7)(v)-5 PROD Cust'!I477+'FR-16(7)(v)-7 TRANS Demand'!I477+'FR-16(7)(v)-8 TRANS Energy'!I477+'FR-16(7)(v)-9 TRANS Cust'!I477+'FR-16(7)(v)-11 DIST Demand'!I477+'FR-16(7)(v)-12 DIST Energy'!I477+'FR-16(7)(v)-13 DIST Cust'!I477-'FR-16(7)(v)-14 TOTAL CLASS'!I477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J477+'FR-16(7)(v)-4 PROD Energy'!J477+'FR-16(7)(v)-5 PROD Cust'!J477+'FR-16(7)(v)-7 TRANS Demand'!J477+'FR-16(7)(v)-8 TRANS Energy'!J477+'FR-16(7)(v)-9 TRANS Cust'!J477+'FR-16(7)(v)-11 DIST Demand'!J477+'FR-16(7)(v)-12 DIST Energy'!J477+'FR-16(7)(v)-13 DIST Cust'!J477-'FR-16(7)(v)-14 TOTAL CLASS'!J477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K477+'FR-16(7)(v)-4 PROD Energy'!K477+'FR-16(7)(v)-5 PROD Cust'!K477+'FR-16(7)(v)-7 TRANS Demand'!K477+'FR-16(7)(v)-8 TRANS Energy'!K477+'FR-16(7)(v)-9 TRANS Cust'!K477+'FR-16(7)(v)-11 DIST Demand'!K477+'FR-16(7)(v)-12 DIST Energy'!K477+'FR-16(7)(v)-13 DIST Cust'!K477-'FR-16(7)(v)-14 TOTAL CLASS'!K477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L477+'FR-16(7)(v)-4 PROD Energy'!L477+'FR-16(7)(v)-5 PROD Cust'!L477+'FR-16(7)(v)-7 TRANS Demand'!L477+'FR-16(7)(v)-8 TRANS Energy'!L477+'FR-16(7)(v)-9 TRANS Cust'!L477+'FR-16(7)(v)-11 DIST Demand'!L477+'FR-16(7)(v)-12 DIST Energy'!L477+'FR-16(7)(v)-13 DIST Cust'!L477-'FR-16(7)(v)-14 TOTAL CLASS'!L477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M477+'FR-16(7)(v)-4 PROD Energy'!M477+'FR-16(7)(v)-5 PROD Cust'!M477+'FR-16(7)(v)-7 TRANS Demand'!M477+'FR-16(7)(v)-8 TRANS Energy'!M477+'FR-16(7)(v)-9 TRANS Cust'!M477+'FR-16(7)(v)-11 DIST Demand'!M477+'FR-16(7)(v)-12 DIST Energy'!M477+'FR-16(7)(v)-13 DIST Cust'!M477-'FR-16(7)(v)-14 TOTAL CLASS'!M477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N477+'FR-16(7)(v)-4 PROD Energy'!N477+'FR-16(7)(v)-5 PROD Cust'!N477+'FR-16(7)(v)-7 TRANS Demand'!N477+'FR-16(7)(v)-8 TRANS Energy'!N477+'FR-16(7)(v)-9 TRANS Cust'!N477+'FR-16(7)(v)-11 DIST Demand'!N477+'FR-16(7)(v)-12 DIST Energy'!N477+'FR-16(7)(v)-13 DIST Cust'!N477-'FR-16(7)(v)-14 TOTAL CLASS'!N477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O477+'FR-16(7)(v)-4 PROD Energy'!O477+'FR-16(7)(v)-5 PROD Cust'!O477+'FR-16(7)(v)-7 TRANS Demand'!O477+'FR-16(7)(v)-8 TRANS Energy'!O477+'FR-16(7)(v)-9 TRANS Cust'!O477+'FR-16(7)(v)-11 DIST Demand'!O477+'FR-16(7)(v)-12 DIST Energy'!O477+'FR-16(7)(v)-13 DIST Cust'!O477-'FR-16(7)(v)-14 TOTAL CLASS'!O477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P477+'FR-16(7)(v)-4 PROD Energy'!P477+'FR-16(7)(v)-5 PROD Cust'!P477+'FR-16(7)(v)-7 TRANS Demand'!P477+'FR-16(7)(v)-8 TRANS Energy'!P477+'FR-16(7)(v)-9 TRANS Cust'!P477+'FR-16(7)(v)-11 DIST Demand'!P477+'FR-16(7)(v)-12 DIST Energy'!P477+'FR-16(7)(v)-13 DIST Cust'!P477-'FR-16(7)(v)-14 TOTAL CLASS'!P477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q477+'FR-16(7)(v)-4 PROD Energy'!Q477+'FR-16(7)(v)-5 PROD Cust'!Q477+'FR-16(7)(v)-7 TRANS Demand'!Q477+'FR-16(7)(v)-8 TRANS Energy'!Q477+'FR-16(7)(v)-9 TRANS Cust'!Q477+'FR-16(7)(v)-11 DIST Demand'!Q477+'FR-16(7)(v)-12 DIST Energy'!Q477+'FR-16(7)(v)-13 DIST Cust'!Q477-'FR-16(7)(v)-14 TOTAL CLASS'!Q477","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F478+'FR-16(7)(v)-4 PROD Energy'!F478+'FR-16(7)(v)-5 PROD Cust'!F478+'FR-16(7)(v)-7 TRANS Demand'!F478+'FR-16(7)(v)-8 TRANS Energy'!F478+'FR-16(7)(v)-9 TRANS Cust'!F478+'FR-16(7)(v)-11 DIST Demand'!F478+'FR-16(7)(v)-12 DIST Energy'!F478+'FR-16(7)(v)-13 DIST Cust'!F478-'FR-16(7)(v)-14 TOTAL CLASS'!F478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G478+'FR-16(7)(v)-4 PROD Energy'!G478+'FR-16(7)(v)-5 PROD Cust'!G478+'FR-16(7)(v)-7 TRANS Demand'!G478+'FR-16(7)(v)-8 TRANS Energy'!G478+'FR-16(7)(v)-9 TRANS Cust'!G478+'FR-16(7)(v)-11 DIST Demand'!G478+'FR-16(7)(v)-12 DIST Energy'!G478+'FR-16(7)(v)-13 DIST Cust'!G478-'FR-16(7)(v)-14 TOTAL CLASS'!G478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H478+'FR-16(7)(v)-4 PROD Energy'!H478+'FR-16(7)(v)-5 PROD Cust'!H478+'FR-16(7)(v)-7 TRANS Demand'!H478+'FR-16(7)(v)-8 TRANS Energy'!H478+'FR-16(7)(v)-9 TRANS Cust'!H478+'FR-16(7)(v)-11 DIST Demand'!H478+'FR-16(7)(v)-12 DIST Energy'!H478+'FR-16(7)(v)-13 DIST Cust'!H478-'FR-16(7)(v)-14 TOTAL CLASS'!H478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I478+'FR-16(7)(v)-4 PROD Energy'!I478+'FR-16(7)(v)-5 PROD Cust'!I478+'FR-16(7)(v)-7 TRANS Demand'!I478+'FR-16(7)(v)-8 TRANS Energy'!I478+'FR-16(7)(v)-9 TRANS Cust'!I478+'FR-16(7)(v)-11 DIST Demand'!I478+'FR-16(7)(v)-12 DIST Energy'!I478+'FR-16(7)(v)-13 DIST Cust'!I478-'FR-16(7)(v)-14 TOTAL CLASS'!I478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J478+'FR-16(7)(v)-4 PROD Energy'!J478+'FR-16(7)(v)-5 PROD Cust'!J478+'FR-16(7)(v)-7 TRANS Demand'!J478+'FR-16(7)(v)-8 TRANS Energy'!J478+'FR-16(7)(v)-9 TRANS Cust'!J478+'FR-16(7)(v)-11 DIST Demand'!J478+'FR-16(7)(v)-12 DIST Energy'!J478+'FR-16(7)(v)-13 DIST Cust'!J478-'FR-16(7)(v)-14 TOTAL CLASS'!J478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K478+'FR-16(7)(v)-4 PROD Energy'!K478+'FR-16(7)(v)-5 PROD Cust'!K478+'FR-16(7)(v)-7 TRANS Demand'!K478+'FR-16(7)(v)-8 TRANS Energy'!K478+'FR-16(7)(v)-9 TRANS Cust'!K478+'FR-16(7)(v)-11 DIST Demand'!K478+'FR-16(7)(v)-12 DIST Energy'!K478+'FR-16(7)(v)-13 DIST Cust'!K478-'FR-16(7)(v)-14 TOTAL CLASS'!K478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L478+'FR-16(7)(v)-4 PROD Energy'!L478+'FR-16(7)(v)-5 PROD Cust'!L478+'FR-16(7)(v)-7 TRANS Demand'!L478+'FR-16(7)(v)-8 TRANS Energy'!L478+'FR-16(7)(v)-9 TRANS Cust'!L478+'FR-16(7)(v)-11 DIST Demand'!L478+'FR-16(7)(v)-12 DIST Energy'!L478+'FR-16(7)(v)-13 DIST Cust'!L478-'FR-16(7)(v)-14 TOTAL CLASS'!L478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M478+'FR-16(7)(v)-4 PROD Energy'!M478+'FR-16(7)(v)-5 PROD Cust'!M478+'FR-16(7)(v)-7 TRANS Demand'!M478+'FR-16(7)(v)-8 TRANS Energy'!M478+'FR-16(7)(v)-9 TRANS Cust'!M478+'FR-16(7)(v)-11 DIST Demand'!M478+'FR-16(7)(v)-12 DIST Energy'!M478+'FR-16(7)(v)-13 DIST Cust'!M478-'FR-16(7)(v)-14 TOTAL CLASS'!M478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N478+'FR-16(7)(v)-4 PROD Energy'!N478+'FR-16(7)(v)-5 PROD Cust'!N478+'FR-16(7)(v)-7 TRANS Demand'!N478+'FR-16(7)(v)-8 TRANS Energy'!N478+'FR-16(7)(v)-9 TRANS Cust'!N478+'FR-16(7)(v)-11 DIST Demand'!N478+'FR-16(7)(v)-12 DIST Energy'!N478+'FR-16(7)(v)-13 DIST Cust'!N478-'FR-16(7)(v)-14 TOTAL CLASS'!N478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O478+'FR-16(7)(v)-4 PROD Energy'!O478+'FR-16(7)(v)-5 PROD Cust'!O478+'FR-16(7)(v)-7 TRANS Demand'!O478+'FR-16(7)(v)-8 TRANS Energy'!O478+'FR-16(7)(v)-9 TRANS Cust'!O478+'FR-16(7)(v)-11 DIST Demand'!O478+'FR-16(7)(v)-12 DIST Energy'!O478+'FR-16(7)(v)-13 DIST Cust'!O478-'FR-16(7)(v)-14 TOTAL CLASS'!O478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P478+'FR-16(7)(v)-4 PROD Energy'!P478+'FR-16(7)(v)-5 PROD Cust'!P478+'FR-16(7)(v)-7 TRANS Demand'!P478+'FR-16(7)(v)-8 TRANS Energy'!P478+'FR-16(7)(v)-9 TRANS Cust'!P478+'FR-16(7)(v)-11 DIST Demand'!P478+'FR-16(7)(v)-12 DIST Energy'!P478+'FR-16(7)(v)-13 DIST Cust'!P478-'FR-16(7)(v)-14 TOTAL CLASS'!P478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q478+'FR-16(7)(v)-4 PROD Energy'!Q478+'FR-16(7)(v)-5 PROD Cust'!Q478+'FR-16(7)(v)-7 TRANS Demand'!Q478+'FR-16(7)(v)-8 TRANS Energy'!Q478+'FR-16(7)(v)-9 TRANS Cust'!Q478+'FR-16(7)(v)-11 DIST Demand'!Q478+'FR-16(7)(v)-12 DIST Energy'!Q478+'FR-16(7)(v)-13 DIST Cust'!Q478-'FR-16(7)(v)-14 TOTAL CLASS'!Q478","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F479+'FR-16(7)(v)-4 PROD Energy'!F479+'FR-16(7)(v)-5 PROD Cust'!F479+'FR-16(7)(v)-7 TRANS Demand'!F479+'FR-16(7)(v)-8 TRANS Energy'!F479+'FR-16(7)(v)-9 TRANS Cust'!F479+'FR-16(7)(v)-11 DIST Demand'!F479+'FR-16(7)(v)-12 DIST Energy'!F479+'FR-16(7)(v)-13 DIST Cust'!F479-'FR-16(7)(v)-14 TOTAL CLASS'!F479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G479+'FR-16(7)(v)-4 PROD Energy'!G479+'FR-16(7)(v)-5 PROD Cust'!G479+'FR-16(7)(v)-7 TRANS Demand'!G479+'FR-16(7)(v)-8 TRANS Energy'!G479+'FR-16(7)(v)-9 TRANS Cust'!G479+'FR-16(7)(v)-11 DIST Demand'!G479+'FR-16(7)(v)-12 DIST Energy'!G479+'FR-16(7)(v)-13 DIST Cust'!G479-'FR-16(7)(v)-14 TOTAL CLASS'!G479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H479+'FR-16(7)(v)-4 PROD Energy'!H479+'FR-16(7)(v)-5 PROD Cust'!H479+'FR-16(7)(v)-7 TRANS Demand'!H479+'FR-16(7)(v)-8 TRANS Energy'!H479+'FR-16(7)(v)-9 TRANS Cust'!H479+'FR-16(7)(v)-11 DIST Demand'!H479+'FR-16(7)(v)-12 DIST Energy'!H479+'FR-16(7)(v)-13 DIST Cust'!H479-'FR-16(7)(v)-14 TOTAL CLASS'!H479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I479+'FR-16(7)(v)-4 PROD Energy'!I479+'FR-16(7)(v)-5 PROD Cust'!I479+'FR-16(7)(v)-7 TRANS Demand'!I479+'FR-16(7)(v)-8 TRANS Energy'!I479+'FR-16(7)(v)-9 TRANS Cust'!I479+'FR-16(7)(v)-11 DIST Demand'!I479+'FR-16(7)(v)-12 DIST Energy'!I479+'FR-16(7)(v)-13 DIST Cust'!I479-'FR-16(7)(v)-14 TOTAL CLASS'!I479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J479+'FR-16(7)(v)-4 PROD Energy'!J479+'FR-16(7)(v)-5 PROD Cust'!J479+'FR-16(7)(v)-7 TRANS Demand'!J479+'FR-16(7)(v)-8 TRANS Energy'!J479+'FR-16(7)(v)-9 TRANS Cust'!J479+'FR-16(7)(v)-11 DIST Demand'!J479+'FR-16(7)(v)-12 DIST Energy'!J479+'FR-16(7)(v)-13 DIST Cust'!J479-'FR-16(7)(v)-14 TOTAL CLASS'!J479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K479+'FR-16(7)(v)-4 PROD Energy'!K479+'FR-16(7)(v)-5 PROD Cust'!K479+'FR-16(7)(v)-7 TRANS Demand'!K479+'FR-16(7)(v)-8 TRANS Energy'!K479+'FR-16(7)(v)-9 TRANS Cust'!K479+'FR-16(7)(v)-11 DIST Demand'!K479+'FR-16(7)(v)-12 DIST Energy'!K479+'FR-16(7)(v)-13 DIST Cust'!K479-'FR-16(7)(v)-14 TOTAL CLASS'!K479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L479+'FR-16(7)(v)-4 PROD Energy'!L479+'FR-16(7)(v)-5 PROD Cust'!L479+'FR-16(7)(v)-7 TRANS Demand'!L479+'FR-16(7)(v)-8 TRANS Energy'!L479+'FR-16(7)(v)-9 TRANS Cust'!L479+'FR-16(7)(v)-11 DIST Demand'!L479+'FR-16(7)(v)-12 DIST Energy'!L479+'FR-16(7)(v)-13 DIST Cust'!L479-'FR-16(7)(v)-14 TOTAL CLASS'!L479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M479+'FR-16(7)(v)-4 PROD Energy'!M479+'FR-16(7)(v)-5 PROD Cust'!M479+'FR-16(7)(v)-7 TRANS Demand'!M479+'FR-16(7)(v)-8 TRANS Energy'!M479+'FR-16(7)(v)-9 TRANS Cust'!M479+'FR-16(7)(v)-11 DIST Demand'!M479+'FR-16(7)(v)-12 DIST Energy'!M479+'FR-16(7)(v)-13 DIST Cust'!M479-'FR-16(7)(v)-14 TOTAL CLASS'!M479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N479+'FR-16(7)(v)-4 PROD Energy'!N479+'FR-16(7)(v)-5 PROD Cust'!N479+'FR-16(7)(v)-7 TRANS Demand'!N479+'FR-16(7)(v)-8 TRANS Energy'!N479+'FR-16(7)(v)-9 TRANS Cust'!N479+'FR-16(7)(v)-11 DIST Demand'!N479+'FR-16(7)(v)-12 DIST Energy'!N479+'FR-16(7)(v)-13 DIST Cust'!N479-'FR-16(7)(v)-14 TOTAL CLASS'!N479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O479+'FR-16(7)(v)-4 PROD Energy'!O479+'FR-16(7)(v)-5 PROD Cust'!O479+'FR-16(7)(v)-7 TRANS Demand'!O479+'FR-16(7)(v)-8 TRANS Energy'!O479+'FR-16(7)(v)-9 TRANS Cust'!O479+'FR-16(7)(v)-11 DIST Demand'!O479+'FR-16(7)(v)-12 DIST Energy'!O479+'FR-16(7)(v)-13 DIST Cust'!O479-'FR-16(7)(v)-14 TOTAL CLASS'!O479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P479+'FR-16(7)(v)-4 PROD Energy'!P479+'FR-16(7)(v)-5 PROD Cust'!P479+'FR-16(7)(v)-7 TRANS Demand'!P479+'FR-16(7)(v)-8 TRANS Energy'!P479+'FR-16(7)(v)-9 TRANS Cust'!P479+'FR-16(7)(v)-11 DIST Demand'!P479+'FR-16(7)(v)-12 DIST Energy'!P479+'FR-16(7)(v)-13 DIST Cust'!P479-'FR-16(7)(v)-14 TOTAL CLASS'!P479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q479+'FR-16(7)(v)-4 PROD Energy'!Q479+'FR-16(7)(v)-5 PROD Cust'!Q479+'FR-16(7)(v)-7 TRANS Demand'!Q479+'FR-16(7)(v)-8 TRANS Energy'!Q479+'FR-16(7)(v)-9 TRANS Cust'!Q479+'FR-16(7)(v)-11 DIST Demand'!Q479+'FR-16(7)(v)-12 DIST Energy'!Q479+'FR-16(7)(v)-13 DIST Cust'!Q479-'FR-16(7)(v)-14 TOTAL CLASS'!Q479","v":0},0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F480+'FR-16(7)(v)-4 PROD Energy'!F480+'FR-16(7)(v)-5 PROD Cust'!F480+'FR-16(7)(v)-7 TRANS Demand'!F480+'FR-16(7)(v)-8 TRANS Energy'!F480+'FR-16(7)(v)-9 TRANS Cust'!F480+'FR-16(7)(v)-11 DIST Demand'!F480+'FR-16(7)(v)-12 DIST Energy'!F480+'FR-16(7)(v)-13 DIST Cust'!F480-'FR-16(7)(v)-14 TOTAL CLASS'!F480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G480+'FR-16(7)(v)-4 PROD Energy'!G480+'FR-16(7)(v)-5 PROD Cust'!G480+'FR-16(7)(v)-7 TRANS Demand'!G480+'FR-16(7)(v)-8 TRANS Energy'!G480+'FR-16(7)(v)-9 TRANS Cust'!G480+'FR-16(7)(v)-11 DIST Demand'!G480+'FR-16(7)(v)-12 DIST Energy'!G480+'FR-16(7)(v)-13 DIST Cust'!G480-'FR-16(7)(v)-14 TOTAL CLASS'!G480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H480+'FR-16(7)(v)-4 PROD Energy'!H480+'FR-16(7)(v)-5 PROD Cust'!H480+'FR-16(7)(v)-7 TRANS Demand'!H480+'FR-16(7)(v)-8 TRANS Energy'!H480+'FR-16(7)(v)-9 TRANS Cust'!H480+'FR-16(7)(v)-11 DIST Demand'!H480+'FR-16(7)(v)-12 DIST Energy'!H480+'FR-16(7)(v)-13 DIST Cust'!H480-'FR-16(7)(v)-14 TOTAL CLASS'!H480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I480+'FR-16(7)(v)-4 PROD Energy'!I480+'FR-16(7)(v)-5 PROD Cust'!I480+'FR-16(7)(v)-7 TRANS Demand'!I480+'FR-16(7)(v)-8 TRANS Energy'!I480+'FR-16(7)(v)-9 TRANS Cust'!I480+'FR-16(7)(v)-11 DIST Demand'!I480+'FR-16(7)(v)-12 DIST Energy'!I480+'FR-16(7)(v)-13 DIST Cust'!I480-'FR-16(7)(v)-14 TOTAL CLASS'!I480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J480+'FR-16(7)(v)-4 PROD Energy'!J480+'FR-16(7)(v)-5 PROD Cust'!J480+'FR-16(7)(v)-7 TRANS Demand'!J480+'FR-16(7)(v)-8 TRANS Energy'!J480+'FR-16(7)(v)-9 TRANS Cust'!J480+'FR-16(7)(v)-11 DIST Demand'!J480+'FR-16(7)(v)-12 DIST Energy'!J480+'FR-16(7)(v)-13 DIST Cust'!J480-'FR-16(7)(v)-14 TOTAL CLASS'!J480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K480+'FR-16(7)(v)-4 PROD Energy'!K480+'FR-16(7)(v)-5 PROD Cust'!K480+'FR-16(7)(v)-7 TRANS Demand'!K480+'FR-16(7)(v)-8 TRANS Energy'!K480+'FR-16(7)(v)-9 TRANS Cust'!K480+'FR-16(7)(v)-11 DIST Demand'!K480+'FR-16(7)(v)-12 DIST Energy'!K480+'FR-16(7)(v)-13 DIST Cust'!K480-'FR-16(7)(v)-14 TOTAL CLASS'!K480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L480+'FR-16(7)(v)-4 PROD Energy'!L480+'FR-16(7)(v)-5 PROD Cust'!L480+'FR-16(7)(v)-7 TRANS Demand'!L480+'FR-16(7)(v)-8 TRANS Energy'!L480+'FR-16(7)(v)-9 TRANS Cust'!L480+'FR-16(7)(v)-11 DIST Demand'!L480+'FR-16(7)(v)-12 DIST Energy'!L480+'FR-16(7)(v)-13 DIST Cust'!L480-'FR-16(7)(v)-14 TOTAL CLASS'!L480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M480+'FR-16(7)(v)-4 PROD Energy'!M480+'FR-16(7)(v)-5 PROD Cust'!M480+'FR-16(7)(v)-7 TRANS Demand'!M480+'FR-16(7)(v)-8 TRANS Energy'!M480+'FR-16(7)(v)-9 TRANS Cust'!M480+'FR-16(7)(v)-11 DIST Demand'!M480+'FR-16(7)(v)-12 DIST Energy'!M480+'FR-16(7)(v)-13 DIST Cust'!M480-'FR-16(7)(v)-14 TOTAL CLASS'!M480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N480+'FR-16(7)(v)-4 PROD Energy'!N480+'FR-16(7)(v)-5 PROD Cust'!N480+'FR-16(7)(v)-7 TRANS Demand'!N480+'FR-16(7)(v)-8 TRANS Energy'!N480+'FR-16(7)(v)-9 TRANS Cust'!N480+'FR-16(7)(v)-11 DIST Demand'!N480+'FR-16(7)(v)-12 DIST Energy'!N480+'FR-16(7)(v)-13 DIST Cust'!N480-'FR-16(7)(v)-14 TOTAL CLASS'!N480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O480+'FR-16(7)(v)-4 PROD Energy'!O480+'FR-16(7)(v)-5 PROD Cust'!O480+'FR-16(7)(v)-7 TRANS Demand'!O480+'FR-16(7)(v)-8 TRANS Energy'!O480+'FR-16(7)(v)-9 TRANS Cust'!O480+'FR-16(7)(v)-11 DIST Demand'!O480+'FR-16(7)(v)-12 DIST Energy'!O480+'FR-16(7)(v)-13 DIST Cust'!O480-'FR-16(7)(v)-14 TOTAL CLASS'!O480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P480+'FR-16(7)(v)-4 PROD Energy'!P480+'FR-16(7)(v)-5 PROD Cust'!P480+'FR-16(7)(v)-7 TRANS Demand'!P480+'FR-16(7)(v)-8 TRANS Energy'!P480+'FR-16(7)(v)-9 TRANS Cust'!P480+'FR-16(7)(v)-11 DIST Demand'!P480+'FR-16(7)(v)-12 DIST Energy'!P480+'FR-16(7)(v)-13 DIST Cust'!P480-'FR-16(7)(v)-14 TOTAL CLASS'!P480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q480+'FR-16(7)(v)-4 PROD Energy'!Q480+'FR-16(7)(v)-5 PROD Cust'!Q480+'FR-16(7)(v)-7 TRANS Demand'!Q480+'FR-16(7)(v)-8 TRANS Energy'!Q480+'FR-16(7)(v)-9 TRANS Cust'!Q480+'FR-16(7)(v)-11 DIST Demand'!Q480+'FR-16(7)(v)-12 DIST Energy'!Q480+'FR-16(7)(v)-13 DIST Cust'!Q480-'FR-16(7)(v)-14 TOTAL CLASS'!Q480","v":0},0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F481+'FR-16(7)(v)-4 PROD Energy'!F481+'FR-16(7)(v)-5 PROD Cust'!F481+'FR-16(7)(v)-7 TRANS Demand'!F481+'FR-16(7)(v)-8 TRANS Energy'!F481+'FR-16(7)(v)-9 TRANS Cust'!F481+'FR-16(7)(v)-11 DIST Demand'!F481+'FR-16(7)(v)-12 DIST Energy'!F481+'FR-16(7)(v)-13 DIST Cust'!F481-'FR-16(7)(v)-14 TOTAL CLASS'!F481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G481+'FR-16(7)(v)-4 PROD Energy'!G481+'FR-16(7)(v)-5 PROD Cust'!G481+'FR-16(7)(v)-7 TRANS Demand'!G481+'FR-16(7)(v)-8 TRANS Energy'!G481+'FR-16(7)(v)-9 TRANS Cust'!G481+'FR-16(7)(v)-11 DIST Demand'!G481+'FR-16(7)(v)-12 DIST Energy'!G481+'FR-16(7)(v)-13 DIST Cust'!G481-'FR-16(7)(v)-14 TOTAL CLASS'!G481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H481+'FR-16(7)(v)-4 PROD Energy'!H481+'FR-16(7)(v)-5 PROD Cust'!H481+'FR-16(7)(v)-7 TRANS Demand'!H481+'FR-16(7)(v)-8 TRANS Energy'!H481+'FR-16(7)(v)-9 TRANS Cust'!H481+'FR-16(7)(v)-11 DIST Demand'!H481+'FR-16(7)(v)-12 DIST Energy'!H481+'FR-16(7)(v)-13 DIST Cust'!H481-'FR-16(7)(v)-14 TOTAL CLASS'!H481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I481+'FR-16(7)(v)-4 PROD Energy'!I481+'FR-16(7)(v)-5 PROD Cust'!I481+'FR-16(7)(v)-7 TRANS Demand'!I481+'FR-16(7)(v)-8 TRANS Energy'!I481+'FR-16(7)(v)-9 TRANS Cust'!I481+'FR-16(7)(v)-11 DIST Demand'!I481+'FR-16(7)(v)-12 DIST Energy'!I481+'FR-16(7)(v)-13 DIST Cust'!I481-'FR-16(7)(v)-14 TOTAL CLASS'!I481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J481+'FR-16(7)(v)-4 PROD Energy'!J481+'FR-16(7)(v)-5 PROD Cust'!J481+'FR-16(7)(v)-7 TRANS Demand'!J481+'FR-16(7)(v)-8 TRANS Energy'!J481+'FR-16(7)(v)-9 TRANS Cust'!J481+'FR-16(7)(v)-11 DIST Demand'!J481+'FR-16(7)(v)-12 DIST Energy'!J481+'FR-16(7)(v)-13 DIST Cust'!J481-'FR-16(7)(v)-14 TOTAL CLASS'!J481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K481+'FR-16(7)(v)-4 PROD Energy'!K481+'FR-16(7)(v)-5 PROD Cust'!K481+'FR-16(7)(v)-7 TRANS Demand'!K481+'FR-16(7)(v)-8 TRANS Energy'!K481+'FR-16(7)(v)-9 TRANS Cust'!K481+'FR-16(7)(v)-11 DIST Demand'!K481+'FR-16(7)(v)-12 DIST Energy'!K481+'FR-16(7)(v)-13 DIST Cust'!K481-'FR-16(7)(v)-14 TOTAL CLASS'!K481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L481+'FR-16(7)(v)-4 PROD Energy'!L481+'FR-16(7)(v)-5 PROD Cust'!L481+'FR-16(7)(v)-7 TRANS Demand'!L481+'FR-16(7)(v)-8 TRANS Energy'!L481+'FR-16(7)(v)-9 TRANS Cust'!L481+'FR-16(7)(v)-11 DIST Demand'!L481+'FR-16(7)(v)-12 DIST Energy'!L481+'FR-16(7)(v)-13 DIST Cust'!L481-'FR-16(7)(v)-14 TOTAL CLASS'!L481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M481+'FR-16(7)(v)-4 PROD Energy'!M481+'FR-16(7)(v)-5 PROD Cust'!M481+'FR-16(7)(v)-7 TRANS Demand'!M481+'FR-16(7)(v)-8 TRANS Energy'!M481+'FR-16(7)(v)-9 TRANS Cust'!M481+'FR-16(7)(v)-11 DIST Demand'!M481+'FR-16(7)(v)-12 DIST Energy'!M481+'FR-16(7)(v)-13 DIST Cust'!M481-'FR-16(7)(v)-14 TOTAL CLASS'!M481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N481+'FR-16(7)(v)-4 PROD Energy'!N481+'FR-16(7)(v)-5 PROD Cust'!N481+'FR-16(7)(v)-7 TRANS Demand'!N481+'FR-16(7)(v)-8 TRANS Energy'!N481+'FR-16(7)(v)-9 TRANS Cust'!N481+'FR-16(7)(v)-11 DIST Demand'!N481+'FR-16(7)(v)-12 DIST Energy'!N481+'FR-16(7)(v)-13 DIST Cust'!N481-'FR-16(7)(v)-14 TOTAL CLASS'!N481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O481+'FR-16(7)(v)-4 PROD Energy'!O481+'FR-16(7)(v)-5 PROD Cust'!O481+'FR-16(7)(v)-7 TRANS Demand'!O481+'FR-16(7)(v)-8 TRANS Energy'!O481+'FR-16(7)(v)-9 TRANS Cust'!O481+'FR-16(7)(v)-11 DIST Demand'!O481+'FR-16(7)(v)-12 DIST Energy'!O481+'FR-16(7)(v)-13 DIST Cust'!O481-'FR-16(7)(v)-14 TOTAL CLASS'!O481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P481+'FR-16(7)(v)-4 PROD Energy'!P481+'FR-16(7)(v)-5 PROD Cust'!P481+'FR-16(7)(v)-7 TRANS Demand'!P481+'FR-16(7)(v)-8 TRANS Energy'!P481+'FR-16(7)(v)-9 TRANS Cust'!P481+'FR-16(7)(v)-11 DIST Demand'!P481+'FR-16(7)(v)-12 DIST Energy'!P481+'FR-16(7)(v)-13 DIST Cust'!P481-'FR-16(7)(v)-14 TOTAL CLASS'!P481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q481+'FR-16(7)(v)-4 PROD Energy'!Q481+'FR-16(7)(v)-5 PROD Cust'!Q481+'FR-16(7)(v)-7 TRANS Demand'!Q481+'FR-16(7)(v)-8 TRANS Energy'!Q481+'FR-16(7)(v)-9 TRANS Cust'!Q481+'FR-16(7)(v)-11 DIST Demand'!Q481+'FR-16(7)(v)-12 DIST Energy'!Q481+'FR-16(7)(v)-13 DIST Cust'!Q481-'FR-16(7)(v)-14 TOTAL CLASS'!Q481","v":0},0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F482+'FR-16(7)(v)-4 PROD Energy'!F482+'FR-16(7)(v)-5 PROD Cust'!F482+'FR-16(7)(v)-7 TRANS Demand'!F482+'FR-16(7)(v)-8 TRANS Energy'!F482+'FR-16(7)(v)-9 TRANS Cust'!F482+'FR-16(7)(v)-11 DIST Demand'!F482+'FR-16(7)(v)-12 DIST Energy'!F482+'FR-16(7)(v)-13 DIST Cust'!F482-'FR-16(7)(v)-14 TOTAL CLASS'!F482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G482+'FR-16(7)(v)-4 PROD Energy'!G482+'FR-16(7)(v)-5 PROD Cust'!G482+'FR-16(7)(v)-7 TRANS Demand'!G482+'FR-16(7)(v)-8 TRANS Energy'!G482+'FR-16(7)(v)-9 TRANS Cust'!G482+'FR-16(7)(v)-11 DIST Demand'!G482+'FR-16(7)(v)-12 DIST Energy'!G482+'FR-16(7)(v)-13 DIST Cust'!G482-'FR-16(7)(v)-14 TOTAL CLASS'!G482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H482+'FR-16(7)(v)-4 PROD Energy'!H482+'FR-16(7)(v)-5 PROD Cust'!H482+'FR-16(7)(v)-7 TRANS Demand'!H482+'FR-16(7)(v)-8 TRANS Energy'!H482+'FR-16(7)(v)-9 TRANS Cust'!H482+'FR-16(7)(v)-11 DIST Demand'!H482+'FR-16(7)(v)-12 DIST Energy'!H482+'FR-16(7)(v)-13 DIST Cust'!H482-'FR-16(7)(v)-14 TOTAL CLASS'!H482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I482+'FR-16(7)(v)-4 PROD Energy'!I482+'FR-16(7)(v)-5 PROD Cust'!I482+'FR-16(7)(v)-7 TRANS Demand'!I482+'FR-16(7)(v)-8 TRANS Energy'!I482+'FR-16(7)(v)-9 TRANS Cust'!I482+'FR-16(7)(v)-11 DIST Demand'!I482+'FR-16(7)(v)-12 DIST Energy'!I482+'FR-16(7)(v)-13 DIST Cust'!I482-'FR-16(7)(v)-14 TOTAL CLASS'!I482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J482+'FR-16(7)(v)-4 PROD Energy'!J482+'FR-16(7)(v)-5 PROD Cust'!J482+'FR-16(7)(v)-7 TRANS Demand'!J482+'FR-16(7)(v)-8 TRANS Energy'!J482+'FR-16(7)(v)-9 TRANS Cust'!J482+'FR-16(7)(v)-11 DIST Demand'!J482+'FR-16(7)(v)-12 DIST Energy'!J482+'FR-16(7)(v)-13 DIST Cust'!J482-'FR-16(7)(v)-14 TOTAL CLASS'!J482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K482+'FR-16(7)(v)-4 PROD Energy'!K482+'FR-16(7)(v)-5 PROD Cust'!K482+'FR-16(7)(v)-7 TRANS Demand'!K482+'FR-16(7)(v)-8 TRANS Energy'!K482+'FR-16(7)(v)-9 TRANS Cust'!K482+'FR-16(7)(v)-11 DIST Demand'!K482+'FR-16(7)(v)-12 DIST Energy'!K482+'FR-16(7)(v)-13 DIST Cust'!K482-'FR-16(7)(v)-14 TOTAL CLASS'!K482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L482+'FR-16(7)(v)-4 PROD Energy'!L482+'FR-16(7)(v)-5 PROD Cust'!L482+'FR-16(7)(v)-7 TRANS Demand'!L482+'FR-16(7)(v)-8 TRANS Energy'!L482+'FR-16(7)(v)-9 TRANS Cust'!L482+'FR-16(7)(v)-11 DIST Demand'!L482+'FR-16(7)(v)-12 DIST Energy'!L482+'FR-16(7)(v)-13 DIST Cust'!L482-'FR-16(7)(v)-14 TOTAL CLASS'!L482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M482+'FR-16(7)(v)-4 PROD Energy'!M482+'FR-16(7)(v)-5 PROD Cust'!M482+'FR-16(7)(v)-7 TRANS Demand'!M482+'FR-16(7)(v)-8 TRANS Energy'!M482+'FR-16(7)(v)-9 TRANS Cust'!M482+'FR-16(7)(v)-11 DIST Demand'!M482+'FR-16(7)(v)-12 DIST Energy'!M482+'FR-16(7)(v)-13 DIST Cust'!M482-'FR-16(7)(v)-14 TOTAL CLASS'!M482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N482+'FR-16(7)(v)-4 PROD Energy'!N482+'FR-16(7)(v)-5 PROD Cust'!N482+'FR-16(7)(v)-7 TRANS Demand'!N482+'FR-16(7)(v)-8 TRANS Energy'!N482+'FR-16(7)(v)-9 TRANS Cust'!N482+'FR-16(7)(v)-11 DIST Demand'!N482+'FR-16(7)(v)-12 DIST Energy'!N482+'FR-16(7)(v)-13 DIST Cust'!N482-'FR-16(7)(v)-14 TOTAL CLASS'!N482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O482+'FR-16(7)(v)-4 PROD Energy'!O482+'FR-16(7)(v)-5 PROD Cust'!O482+'FR-16(7)(v)-7 TRANS Demand'!O482+'FR-16(7)(v)-8 TRANS Energy'!O482+'FR-16(7)(v)-9 TRANS Cust'!O482+'FR-16(7)(v)-11 DIST Demand'!O482+'FR-16(7)(v)-12 DIST Energy'!O482+'FR-16(7)(v)-13 DIST Cust'!O482-'FR-16(7)(v)-14 TOTAL CLASS'!O482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P482+'FR-16(7)(v)-4 PROD Energy'!P482+'FR-16(7)(v)-5 PROD Cust'!P482+'FR-16(7)(v)-7 TRANS Demand'!P482+'FR-16(7)(v)-8 TRANS Energy'!P482+'FR-16(7)(v)-9 TRANS Cust'!P482+'FR-16(7)(v)-11 DIST Demand'!P482+'FR-16(7)(v)-12 DIST Energy'!P482+'FR-16(7)(v)-13 DIST Cust'!P482-'FR-16(7)(v)-14 TOTAL CLASS'!P482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q482+'FR-16(7)(v)-4 PROD Energy'!Q482+'FR-16(7)(v)-5 PROD Cust'!Q482+'FR-16(7)(v)-7 TRANS Demand'!Q482+'FR-16(7)(v)-8 TRANS Energy'!Q482+'FR-16(7)(v)-9 TRANS Cust'!Q482+'FR-16(7)(v)-11 DIST Demand'!Q482+'FR-16(7)(v)-12 DIST Energy'!Q482+'FR-16(7)(v)-13 DIST Cust'!Q482-'FR-16(7)(v)-14 TOTAL CLASS'!Q482","v":0},0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F483+'FR-16(7)(v)-4 PROD Energy'!F483+'FR-16(7)(v)-5 PROD Cust'!F483+'FR-16(7)(v)-7 TRANS Demand'!F483+'FR-16(7)(v)-8 TRANS Energy'!F483+'FR-16(7)(v)-9 TRANS Cust'!F483+'FR-16(7)(v)-11 DIST Demand'!F483+'FR-16(7)(v)-12 DIST Energy'!F483+'FR-16(7)(v)-13 DIST Cust'!F483-'FR-16(7)(v)-14 TOTAL CLASS'!F483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G483+'FR-16(7)(v)-4 PROD Energy'!G483+'FR-16(7)(v)-5 PROD Cust'!G483+'FR-16(7)(v)-7 TRANS Demand'!G483+'FR-16(7)(v)-8 TRANS Energy'!G483+'FR-16(7)(v)-9 TRANS Cust'!G483+'FR-16(7)(v)-11 DIST Demand'!G483+'FR-16(7)(v)-12 DIST Energy'!G483+'FR-16(7)(v)-13 DIST Cust'!G483-'FR-16(7)(v)-14 TOTAL CLASS'!G483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H483+'FR-16(7)(v)-4 PROD Energy'!H483+'FR-16(7)(v)-5 PROD Cust'!H483+'FR-16(7)(v)-7 TRANS Demand'!H483+'FR-16(7)(v)-8 TRANS Energy'!H483+'FR-16(7)(v)-9 TRANS Cust'!H483+'FR-16(7)(v)-11 DIST Demand'!H483+'FR-16(7)(v)-12 DIST Energy'!H483+'FR-16(7)(v)-13 DIST Cust'!H483-'FR-16(7)(v)-14 TOTAL CLASS'!H483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I483+'FR-16(7)(v)-4 PROD Energy'!I483+'FR-16(7)(v)-5 PROD Cust'!I483+'FR-16(7)(v)-7 TRANS Demand'!I483+'FR-16(7)(v)-8 TRANS Energy'!I483+'FR-16(7)(v)-9 TRANS Cust'!I483+'FR-16(7)(v)-11 DIST Demand'!I483+'FR-16(7)(v)-12 DIST Energy'!I483+'FR-16(7)(v)-13 DIST Cust'!I483-'FR-16(7)(v)-14 TOTAL CLASS'!I483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J483+'FR-16(7)(v)-4 PROD Energy'!J483+'FR-16(7)(v)-5 PROD Cust'!J483+'FR-16(7)(v)-7 TRANS Demand'!J483+'FR-16(7)(v)-8 TRANS Energy'!J483+'FR-16(7)(v)-9 TRANS Cust'!J483+'FR-16(7)(v)-11 DIST Demand'!J483+'FR-16(7)(v)-12 DIST Energy'!J483+'FR-16(7)(v)-13 DIST Cust'!J483-'FR-16(7)(v)-14 TOTAL CLASS'!J483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K483+'FR-16(7)(v)-4 PROD Energy'!K483+'FR-16(7)(v)-5 PROD Cust'!K483+'FR-16(7)(v)-7 TRANS Demand'!K483+'FR-16(7)(v)-8 TRANS Energy'!K483+'FR-16(7)(v)-9 TRANS Cust'!K483+'FR-16(7)(v)-11 DIST Demand'!K483+'FR-16(7)(v)-12 DIST Energy'!K483+'FR-16(7)(v)-13 DIST Cust'!K483-'FR-16(7)(v)-14 TOTAL CLASS'!K483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L483+'FR-16(7)(v)-4 PROD Energy'!L483+'FR-16(7)(v)-5 PROD Cust'!L483+'FR-16(7)(v)-7 TRANS Demand'!L483+'FR-16(7)(v)-8 TRANS Energy'!L483+'FR-16(7)(v)-9 TRANS Cust'!L483+'FR-16(7)(v)-11 DIST Demand'!L483+'FR-16(7)(v)-12 DIST Energy'!L483+'FR-16(7)(v)-13 DIST Cust'!L483-'FR-16(7)(v)-14 TOTAL CLASS'!L483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M483+'FR-16(7)(v)-4 PROD Energy'!M483+'FR-16(7)(v)-5 PROD Cust'!M483+'FR-16(7)(v)-7 TRANS Demand'!M483+'FR-16(7)(v)-8 TRANS Energy'!M483+'FR-16(7)(v)-9 TRANS Cust'!M483+'FR-16(7)(v)-11 DIST Demand'!M483+'FR-16(7)(v)-12 DIST Energy'!M483+'FR-16(7)(v)-13 DIST Cust'!M483-'FR-16(7)(v)-14 TOTAL CLASS'!M483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N483+'FR-16(7)(v)-4 PROD Energy'!N483+'FR-16(7)(v)-5 PROD Cust'!N483+'FR-16(7)(v)-7 TRANS Demand'!N483+'FR-16(7)(v)-8 TRANS Energy'!N483+'FR-16(7)(v)-9 TRANS Cust'!N483+'FR-16(7)(v)-11 DIST Demand'!N483+'FR-16(7)(v)-12 DIST Energy'!N483+'FR-16(7)(v)-13 DIST Cust'!N483-'FR-16(7)(v)-14 TOTAL CLASS'!N483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O483+'FR-16(7)(v)-4 PROD Energy'!O483+'FR-16(7)(v)-5 PROD Cust'!O483+'FR-16(7)(v)-7 TRANS Demand'!O483+'FR-16(7)(v)-8 TRANS Energy'!O483+'FR-16(7)(v)-9 TRANS Cust'!O483+'FR-16(7)(v)-11 DIST Demand'!O483+'FR-16(7)(v)-12 DIST Energy'!O483+'FR-16(7)(v)-13 DIST Cust'!O483-'FR-16(7)(v)-14 TOTAL CLASS'!O483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P483+'FR-16(7)(v)-4 PROD Energy'!P483+'FR-16(7)(v)-5 PROD Cust'!P483+'FR-16(7)(v)-7 TRANS Demand'!P483+'FR-16(7)(v)-8 TRANS Energy'!P483+'FR-16(7)(v)-9 TRANS Cust'!P483+'FR-16(7)(v)-11 DIST Demand'!P483+'FR-16(7)(v)-12 DIST Energy'!P483+'FR-16(7)(v)-13 DIST Cust'!P483-'FR-16(7)(v)-14 TOTAL CLASS'!P483","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q483+'FR-16(7)(v)-4 PROD Energy'!Q483+'FR-16(7)(v)-5 PROD Cust'!Q483+'FR-16(7)(v)-7 TRANS Demand'!Q483+'FR-16(7)(v)-8 TRANS Energy'!Q483+'FR-16(7)(v)-9 TRANS Cust'!Q483+'FR-16(7)(v)-11 DIST Demand'!Q483+'FR-16(7)(v)-12 DIST Energy'!Q483+'FR-16(7)(v)-13 DIST Cust'!Q483-'FR-16(7)(v)-14 TOTAL CLASS'!Q483","v":0},0,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F484+'FR-16(7)(v)-4 PROD Energy'!F484+'FR-16(7)(v)-5 PROD Cust'!F484+'FR-16(7)(v)-7 TRANS Demand'!F484+'FR-16(7)(v)-8 TRANS Energy'!F484+'FR-16(7)(v)-9 TRANS Cust'!F484+'FR-16(7)(v)-11 DIST Demand'!F484+'FR-16(7)(v)-12 DIST Energy'!F484+'FR-16(7)(v)-13 DIST Cust'!F484-'FR-16(7)(v)-14 TOTAL CLASS'!F484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G484+'FR-16(7)(v)-4 PROD Energy'!G484+'FR-16(7)(v)-5 PROD Cust'!G484+'FR-16(7)(v)-7 TRANS Demand'!G484+'FR-16(7)(v)-8 TRANS Energy'!G484+'FR-16(7)(v)-9 TRANS Cust'!G484+'FR-16(7)(v)-11 DIST Demand'!G484+'FR-16(7)(v)-12 DIST Energy'!G484+'FR-16(7)(v)-13 DIST Cust'!G484-'FR-16(7)(v)-14 TOTAL CLASS'!G484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H484+'FR-16(7)(v)-4 PROD Energy'!H484+'FR-16(7)(v)-5 PROD Cust'!H484+'FR-16(7)(v)-7 TRANS Demand'!H484+'FR-16(7)(v)-8 TRANS Energy'!H484+'FR-16(7)(v)-9 TRANS Cust'!H484+'FR-16(7)(v)-11 DIST Demand'!H484+'FR-16(7)(v)-12 DIST Energy'!H484+'FR-16(7)(v)-13 DIST Cust'!H484-'FR-16(7)(v)-14 TOTAL CLASS'!H484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I484+'FR-16(7)(v)-4 PROD Energy'!I484+'FR-16(7)(v)-5 PROD Cust'!I484+'FR-16(7)(v)-7 TRANS Demand'!I484+'FR-16(7)(v)-8 TRANS Energy'!I484+'FR-16(7)(v)-9 TRANS Cust'!I484+'FR-16(7)(v)-11 DIST Demand'!I484+'FR-16(7)(v)-12 DIST Energy'!I484+'FR-16(7)(v)-13 DIST Cust'!I484-'FR-16(7)(v)-14 TOTAL CLASS'!I484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J484+'FR-16(7)(v)-4 PROD Energy'!J484+'FR-16(7)(v)-5 PROD Cust'!J484+'FR-16(7)(v)-7 TRANS Demand'!J484+'FR-16(7)(v)-8 TRANS Energy'!J484+'FR-16(7)(v)-9 TRANS Cust'!J484+'FR-16(7)(v)-11 DIST Demand'!J484+'FR-16(7)(v)-12 DIST Energy'!J484+'FR-16(7)(v)-13 DIST Cust'!J484-'FR-16(7)(v)-14 TOTAL CLASS'!J484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K484+'FR-16(7)(v)-4 PROD Energy'!K484+'FR-16(7)(v)-5 PROD Cust'!K484+'FR-16(7)(v)-7 TRANS Demand'!K484+'FR-16(7)(v)-8 TRANS Energy'!K484+'FR-16(7)(v)-9 TRANS Cust'!K484+'FR-16(7)(v)-11 DIST Demand'!K484+'FR-16(7)(v)-12 DIST Energy'!K484+'FR-16(7)(v)-13 DIST Cust'!K484-'FR-16(7)(v)-14 TOTAL CLASS'!K484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L484+'FR-16(7)(v)-4 PROD Energy'!L484+'FR-16(7)(v)-5 PROD Cust'!L484+'FR-16(7)(v)-7 TRANS Demand'!L484+'FR-16(7)(v)-8 TRANS Energy'!L484+'FR-16(7)(v)-9 TRANS Cust'!L484+'FR-16(7)(v)-11 DIST Demand'!L484+'FR-16(7)(v)-12 DIST Energy'!L484+'FR-16(7)(v)-13 DIST Cust'!L484-'FR-16(7)(v)-14 TOTAL CLASS'!L484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M484+'FR-16(7)(v)-4 PROD Energy'!M484+'FR-16(7)(v)-5 PROD Cust'!M484+'FR-16(7)(v)-7 TRANS Demand'!M484+'FR-16(7)(v)-8 TRANS Energy'!M484+'FR-16(7)(v)-9 TRANS Cust'!M484+'FR-16(7)(v)-11 DIST Demand'!M484+'FR-16(7)(v)-12 DIST Energy'!M484+'FR-16(7)(v)-13 DIST Cust'!M484-'FR-16(7)(v)-14 TOTAL CLASS'!M484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N484+'FR-16(7)(v)-4 PROD Energy'!N484+'FR-16(7)(v)-5 PROD Cust'!N484+'FR-16(7)(v)-7 TRANS Demand'!N484+'FR-16(7)(v)-8 TRANS Energy'!N484+'FR-16(7)(v)-9 TRANS Cust'!N484+'FR-16(7)(v)-11 DIST Demand'!N484+'FR-16(7)(v)-12 DIST Energy'!N484+'FR-16(7)(v)-13 DIST Cust'!N484-'FR-16(7)(v)-14 TOTAL CLASS'!N484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O484+'FR-16(7)(v)-4 PROD Energy'!O484+'FR-16(7)(v)-5 PROD Cust'!O484+'FR-16(7)(v)-7 TRANS Demand'!O484+'FR-16(7)(v)-8 TRANS Energy'!O484+'FR-16(7)(v)-9 TRANS Cust'!O484+'FR-16(7)(v)-11 DIST Demand'!O484+'FR-16(7)(v)-12 DIST Energy'!O484+'FR-16(7)(v)-13 DIST Cust'!O484-'FR-16(7)(v)-14 TOTAL CLASS'!O484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P484+'FR-16(7)(v)-4 PROD Energy'!P484+'FR-16(7)(v)-5 PROD Cust'!P484+'FR-16(7)(v)-7 TRANS Demand'!P484+'FR-16(7)(v)-8 TRANS Energy'!P484+'FR-16(7)(v)-9 TRANS Cust'!P484+'FR-16(7)(v)-11 DIST Demand'!P484+'FR-16(7)(v)-12 DIST Energy'!P484+'FR-16(7)(v)-13 DIST Cust'!P484-'FR-16(7)(v)-14 TOTAL CLASS'!P484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q484+'FR-16(7)(v)-4 PROD Energy'!Q484+'FR-16(7)(v)-5 PROD Cust'!Q484+'FR-16(7)(v)-7 TRANS Demand'!Q484+'FR-16(7)(v)-8 TRANS Energy'!Q484+'FR-16(7)(v)-9 TRANS Cust'!Q484+'FR-16(7)(v)-11 DIST Demand'!Q484+'FR-16(7)(v)-12 DIST Energy'!Q484+'FR-16(7)(v)-13 DIST Cust'!Q484-'FR-16(7)(v)-14 TOTAL CLASS'!Q484","v":0},0,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F485+'FR-16(7)(v)-4 PROD Energy'!F485+'FR-16(7)(v)-5 PROD Cust'!F485+'FR-16(7)(v)-7 TRANS Demand'!F485+'FR-16(7)(v)-8 TRANS Energy'!F485+'FR-16(7)(v)-9 TRANS Cust'!F485+'FR-16(7)(v)-11 DIST Demand'!F485+'FR-16(7)(v)-12 DIST Energy'!F485+'FR-16(7)(v)-13 DIST Cust'!F485-'FR-16(7)(v)-14 TOTAL CLASS'!F485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G485+'FR-16(7)(v)-4 PROD Energy'!G485+'FR-16(7)(v)-5 PROD Cust'!G485+'FR-16(7)(v)-7 TRANS Demand'!G485+'FR-16(7)(v)-8 TRANS Energy'!G485+'FR-16(7)(v)-9 TRANS Cust'!G485+'FR-16(7)(v)-11 DIST Demand'!G485+'FR-16(7)(v)-12 DIST Energy'!G485+'FR-16(7)(v)-13 DIST Cust'!G485-'FR-16(7)(v)-14 TOTAL CLASS'!G485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H485+'FR-16(7)(v)-4 PROD Energy'!H485+'FR-16(7)(v)-5 PROD Cust'!H485+'FR-16(7)(v)-7 TRANS Demand'!H485+'FR-16(7)(v)-8 TRANS Energy'!H485+'FR-16(7)(v)-9 TRANS Cust'!H485+'FR-16(7)(v)-11 DIST Demand'!H485+'FR-16(7)(v)-12 DIST Energy'!H485+'FR-16(7)(v)-13 DIST Cust'!H485-'FR-16(7)(v)-14 TOTAL CLASS'!H485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I485+'FR-16(7)(v)-4 PROD Energy'!I485+'FR-16(7)(v)-5 PROD Cust'!I485+'FR-16(7)(v)-7 TRANS Demand'!I485+'FR-16(7)(v)-8 TRANS Energy'!I485+'FR-16(7)(v)-9 TRANS Cust'!I485+'FR-16(7)(v)-11 DIST Demand'!I485+'FR-16(7)(v)-12 DIST Energy'!I485+'FR-16(7)(v)-13 DIST Cust'!I485-'FR-16(7)(v)-14 TOTAL CLASS'!I485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J485+'FR-16(7)(v)-4 PROD Energy'!J485+'FR-16(7)(v)-5 PROD Cust'!J485+'FR-16(7)(v)-7 TRANS Demand'!J485+'FR-16(7)(v)-8 TRANS Energy'!J485+'FR-16(7)(v)-9 TRANS Cust'!J485+'FR-16(7)(v)-11 DIST Demand'!J485+'FR-16(7)(v)-12 DIST Energy'!J485+'FR-16(7)(v)-13 DIST Cust'!J485-'FR-16(7)(v)-14 TOTAL CLASS'!J485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K485+'FR-16(7)(v)-4 PROD Energy'!K485+'FR-16(7)(v)-5 PROD Cust'!K485+'FR-16(7)(v)-7 TRANS Demand'!K485+'FR-16(7)(v)-8 TRANS Energy'!K485+'FR-16(7)(v)-9 TRANS Cust'!K485+'FR-16(7)(v)-11 DIST Demand'!K485+'FR-16(7)(v)-12 DIST Energy'!K485+'FR-16(7)(v)-13 DIST Cust'!K485-'FR-16(7)(v)-14 TOTAL CLASS'!K485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L485+'FR-16(7)(v)-4 PROD Energy'!L485+'FR-16(7)(v)-5 PROD Cust'!L485+'FR-16(7)(v)-7 TRANS Demand'!L485+'FR-16(7)(v)-8 TRANS Energy'!L485+'FR-16(7)(v)-9 TRANS Cust'!L485+'FR-16(7)(v)-11 DIST Demand'!L485+'FR-16(7)(v)-12 DIST Energy'!L485+'FR-16(7)(v)-13 DIST Cust'!L485-'FR-16(7)(v)-14 TOTAL CLASS'!L485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M485+'FR-16(7)(v)-4 PROD Energy'!M485+'FR-16(7)(v)-5 PROD Cust'!M485+'FR-16(7)(v)-7 TRANS Demand'!M485+'FR-16(7)(v)-8 TRANS Energy'!M485+'FR-16(7)(v)-9 TRANS Cust'!M485+'FR-16(7)(v)-11 DIST Demand'!M485+'FR-16(7)(v)-12 DIST Energy'!M485+'FR-16(7)(v)-13 DIST Cust'!M485-'FR-16(7)(v)-14 TOTAL CLASS'!M485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N485+'FR-16(7)(v)-4 PROD Energy'!N485+'FR-16(7)(v)-5 PROD Cust'!N485+'FR-16(7)(v)-7 TRANS Demand'!N485+'FR-16(7)(v)-8 TRANS Energy'!N485+'FR-16(7)(v)-9 TRANS Cust'!N485+'FR-16(7)(v)-11 DIST Demand'!N485+'FR-16(7)(v)-12 DIST Energy'!N485+'FR-16(7)(v)-13 DIST Cust'!N485-'FR-16(7)(v)-14 TOTAL CLASS'!N485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O485+'FR-16(7)(v)-4 PROD Energy'!O485+'FR-16(7)(v)-5 PROD Cust'!O485+'FR-16(7)(v)-7 TRANS Demand'!O485+'FR-16(7)(v)-8 TRANS Energy'!O485+'FR-16(7)(v)-9 TRANS Cust'!O485+'FR-16(7)(v)-11 DIST Demand'!O485+'FR-16(7)(v)-12 DIST Energy'!O485+'FR-16(7)(v)-13 DIST Cust'!O485-'FR-16(7)(v)-14 TOTAL CLASS'!O485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P485+'FR-16(7)(v)-4 PROD Energy'!P485+'FR-16(7)(v)-5 PROD Cust'!P485+'FR-16(7)(v)-7 TRANS Demand'!P485+'FR-16(7)(v)-8 TRANS Energy'!P485+'FR-16(7)(v)-9 TRANS Cust'!P485+'FR-16(7)(v)-11 DIST Demand'!P485+'FR-16(7)(v)-12 DIST Energy'!P485+'FR-16(7)(v)-13 DIST Cust'!P485-'FR-16(7)(v)-14 TOTAL CLASS'!P485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q485+'FR-16(7)(v)-4 PROD Energy'!Q485+'FR-16(7)(v)-5 PROD Cust'!Q485+'FR-16(7)(v)-7 TRANS Demand'!Q485+'FR-16(7)(v)-8 TRANS Energy'!Q485+'FR-16(7)(v)-9 TRANS Cust'!Q485+'FR-16(7)(v)-11 DIST Demand'!Q485+'FR-16(7)(v)-12 DIST Energy'!Q485+'FR-16(7)(v)-13 DIST Cust'!Q485-'FR-16(7)(v)-14 TOTAL CLASS'!Q485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F486+'FR-16(7)(v)-4 PROD Energy'!F486+'FR-16(7)(v)-5 PROD Cust'!F486+'FR-16(7)(v)-7 TRANS Demand'!F486+'FR-16(7)(v)-8 TRANS Energy'!F486+'FR-16(7)(v)-9 TRANS Cust'!F486+'FR-16(7)(v)-11 DIST Demand'!F486+'FR-16(7)(v)-12 DIST Energy'!F486+'FR-16(7)(v)-13 DIST Cust'!F486-'FR-16(7)(v)-14 TOTAL CLASS'!F486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G486+'FR-16(7)(v)-4 PROD Energy'!G486+'FR-16(7)(v)-5 PROD Cust'!G486+'FR-16(7)(v)-7 TRANS Demand'!G486+'FR-16(7)(v)-8 TRANS Energy'!G486+'FR-16(7)(v)-9 TRANS Cust'!G486+'FR-16(7)(v)-11 DIST Demand'!G486+'FR-16(7)(v)-12 DIST Energy'!G486+'FR-16(7)(v)-13 DIST Cust'!G486-'FR-16(7)(v)-14 TOTAL CLASS'!G486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H486+'FR-16(7)(v)-4 PROD Energy'!H486+'FR-16(7)(v)-5 PROD Cust'!H486+'FR-16(7)(v)-7 TRANS Demand'!H486+'FR-16(7)(v)-8 TRANS Energy'!H486+'FR-16(7)(v)-9 TRANS Cust'!H486+'FR-16(7)(v)-11 DIST Demand'!H486+'FR-16(7)(v)-12 DIST Energy'!H486+'FR-16(7)(v)-13 DIST Cust'!H486-'FR-16(7)(v)-14 TOTAL CLASS'!H486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I486+'FR-16(7)(v)-4 PROD Energy'!I486+'FR-16(7)(v)-5 PROD Cust'!I486+'FR-16(7)(v)-7 TRANS Demand'!I486+'FR-16(7)(v)-8 TRANS Energy'!I486+'FR-16(7)(v)-9 TRANS Cust'!I486+'FR-16(7)(v)-11 DIST Demand'!I486+'FR-16(7)(v)-12 DIST Energy'!I486+'FR-16(7)(v)-13 DIST Cust'!I486-'FR-16(7)(v)-14 TOTAL CLASS'!I486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J486+'FR-16(7)(v)-4 PROD Energy'!J486+'FR-16(7)(v)-5 PROD Cust'!J486+'FR-16(7)(v)-7 TRANS Demand'!J486+'FR-16(7)(v)-8 TRANS Energy'!J486+'FR-16(7)(v)-9 TRANS Cust'!J486+'FR-16(7)(v)-11 DIST Demand'!J486+'FR-16(7)(v)-12 DIST Energy'!J486+'FR-16(7)(v)-13 DIST Cust'!J486-'FR-16(7)(v)-14 TOTAL CLASS'!J486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K486+'FR-16(7)(v)-4 PROD Energy'!K486+'FR-16(7)(v)-5 PROD Cust'!K486+'FR-16(7)(v)-7 TRANS Demand'!K486+'FR-16(7)(v)-8 TRANS Energy'!K486+'FR-16(7)(v)-9 TRANS Cust'!K486+'FR-16(7)(v)-11 DIST Demand'!K486+'FR-16(7)(v)-12 DIST Energy'!K486+'FR-16(7)(v)-13 DIST Cust'!K486-'FR-16(7)(v)-14 TOTAL CLASS'!K486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L486+'FR-16(7)(v)-4 PROD Energy'!L486+'FR-16(7)(v)-5 PROD Cust'!L486+'FR-16(7)(v)-7 TRANS Demand'!L486+'FR-16(7)(v)-8 TRANS Energy'!L486+'FR-16(7)(v)-9 TRANS Cust'!L486+'FR-16(7)(v)-11 DIST Demand'!L486+'FR-16(7)(v)-12 DIST Energy'!L486+'FR-16(7)(v)-13 DIST Cust'!L486-'FR-16(7)(v)-14 TOTAL CLASS'!L486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M486+'FR-16(7)(v)-4 PROD Energy'!M486+'FR-16(7)(v)-5 PROD Cust'!M486+'FR-16(7)(v)-7 TRANS Demand'!M486+'FR-16(7)(v)-8 TRANS Energy'!M486+'FR-16(7)(v)-9 TRANS Cust'!M486+'FR-16(7)(v)-11 DIST Demand'!M486+'FR-16(7)(v)-12 DIST Energy'!M486+'FR-16(7)(v)-13 DIST Cust'!M486-'FR-16(7)(v)-14 TOTAL CLASS'!M486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N486+'FR-16(7)(v)-4 PROD Energy'!N486+'FR-16(7)(v)-5 PROD Cust'!N486+'FR-16(7)(v)-7 TRANS Demand'!N486+'FR-16(7)(v)-8 TRANS Energy'!N486+'FR-16(7)(v)-9 TRANS Cust'!N486+'FR-16(7)(v)-11 DIST Demand'!N486+'FR-16(7)(v)-12 DIST Energy'!N486+'FR-16(7)(v)-13 DIST Cust'!N486-'FR-16(7)(v)-14 TOTAL CLASS'!N486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O486+'FR-16(7)(v)-4 PROD Energy'!O486+'FR-16(7)(v)-5 PROD Cust'!O486+'FR-16(7)(v)-7 TRANS Demand'!O486+'FR-16(7)(v)-8 TRANS Energy'!O486+'FR-16(7)(v)-9 TRANS Cust'!O486+'FR-16(7)(v)-11 DIST Demand'!O486+'FR-16(7)(v)-12 DIST Energy'!O486+'FR-16(7)(v)-13 DIST Cust'!O486-'FR-16(7)(v)-14 TOTAL CLASS'!O486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P486+'FR-16(7)(v)-4 PROD Energy'!P486+'FR-16(7)(v)-5 PROD Cust'!P486+'FR-16(7)(v)-7 TRANS Demand'!P486+'FR-16(7)(v)-8 TRANS Energy'!P486+'FR-16(7)(v)-9 TRANS Cust'!P486+'FR-16(7)(v)-11 DIST Demand'!P486+'FR-16(7)(v)-12 DIST Energy'!P486+'FR-16(7)(v)-13 DIST Cust'!P486-'FR-16(7)(v)-14 TOTAL CLASS'!P486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q486+'FR-16(7)(v)-4 PROD Energy'!Q486+'FR-16(7)(v)-5 PROD Cust'!Q486+'FR-16(7)(v)-7 TRANS Demand'!Q486+'FR-16(7)(v)-8 TRANS Energy'!Q486+'FR-16(7)(v)-9 TRANS Cust'!Q486+'FR-16(7)(v)-11 DIST Demand'!Q486+'FR-16(7)(v)-12 DIST Energy'!Q486+'FR-16(7)(v)-13 DIST Cust'!Q486-'FR-16(7)(v)-14 TOTAL CLASS'!Q486","v":0},0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F487+'FR-16(7)(v)-4 PROD Energy'!F487+'FR-16(7)(v)-5 PROD Cust'!F487+'FR-16(7)(v)-7 TRANS Demand'!F487+'FR-16(7)(v)-8 TRANS Energy'!F487+'FR-16(7)(v)-9 TRANS Cust'!F487+'FR-16(7)(v)-11 DIST Demand'!F487+'FR-16(7)(v)-12 DIST Energy'!F487+'FR-16(7)(v)-13 DIST Cust'!F487-'FR-16(7)(v)-14 TOTAL CLASS'!F487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G487+'FR-16(7)(v)-4 PROD Energy'!G487+'FR-16(7)(v)-5 PROD Cust'!G487+'FR-16(7)(v)-7 TRANS Demand'!G487+'FR-16(7)(v)-8 TRANS Energy'!G487+'FR-16(7)(v)-9 TRANS Cust'!G487+'FR-16(7)(v)-11 DIST Demand'!G487+'FR-16(7)(v)-12 DIST Energy'!G487+'FR-16(7)(v)-13 DIST Cust'!G487-'FR-16(7)(v)-14 TOTAL CLASS'!G487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H487+'FR-16(7)(v)-4 PROD Energy'!H487+'FR-16(7)(v)-5 PROD Cust'!H487+'FR-16(7)(v)-7 TRANS Demand'!H487+'FR-16(7)(v)-8 TRANS Energy'!H487+'FR-16(7)(v)-9 TRANS Cust'!H487+'FR-16(7)(v)-11 DIST Demand'!H487+'FR-16(7)(v)-12 DIST Energy'!H487+'FR-16(7)(v)-13 DIST Cust'!H487-'FR-16(7)(v)-14 TOTAL CLASS'!H487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I487+'FR-16(7)(v)-4 PROD Energy'!I487+'FR-16(7)(v)-5 PROD Cust'!I487+'FR-16(7)(v)-7 TRANS Demand'!I487+'FR-16(7)(v)-8 TRANS Energy'!I487+'FR-16(7)(v)-9 TRANS Cust'!I487+'FR-16(7)(v)-11 DIST Demand'!I487+'FR-16(7)(v)-12 DIST Energy'!I487+'FR-16(7)(v)-13 DIST Cust'!I487-'FR-16(7)(v)-14 TOTAL CLASS'!I487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J487+'FR-16(7)(v)-4 PROD Energy'!J487+'FR-16(7)(v)-5 PROD Cust'!J487+'FR-16(7)(v)-7 TRANS Demand'!J487+'FR-16(7)(v)-8 TRANS Energy'!J487+'FR-16(7)(v)-9 TRANS Cust'!J487+'FR-16(7)(v)-11 DIST Demand'!J487+'FR-16(7)(v)-12 DIST Energy'!J487+'FR-16(7)(v)-13 DIST Cust'!J487-'FR-16(7)(v)-14 TOTAL CLASS'!J487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K487+'FR-16(7)(v)-4 PROD Energy'!K487+'FR-16(7)(v)-5 PROD Cust'!K487+'FR-16(7)(v)-7 TRANS Demand'!K487+'FR-16(7)(v)-8 TRANS Energy'!K487+'FR-16(7)(v)-9 TRANS Cust'!K487+'FR-16(7)(v)-11 DIST Demand'!K487+'FR-16(7)(v)-12 DIST Energy'!K487+'FR-16(7)(v)-13 DIST Cust'!K487-'FR-16(7)(v)-14 TOTAL CLASS'!K487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L487+'FR-16(7)(v)-4 PROD Energy'!L487+'FR-16(7)(v)-5 PROD Cust'!L487+'FR-16(7)(v)-7 TRANS Demand'!L487+'FR-16(7)(v)-8 TRANS Energy'!L487+'FR-16(7)(v)-9 TRANS Cust'!L487+'FR-16(7)(v)-11 DIST Demand'!L487+'FR-16(7)(v)-12 DIST Energy'!L487+'FR-16(7)(v)-13 DIST Cust'!L487-'FR-16(7)(v)-14 TOTAL CLASS'!L487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M487+'FR-16(7)(v)-4 PROD Energy'!M487+'FR-16(7)(v)-5 PROD Cust'!M487+'FR-16(7)(v)-7 TRANS Demand'!M487+'FR-16(7)(v)-8 TRANS Energy'!M487+'FR-16(7)(v)-9 TRANS Cust'!M487+'FR-16(7)(v)-11 DIST Demand'!M487+'FR-16(7)(v)-12 DIST Energy'!M487+'FR-16(7)(v)-13 DIST Cust'!M487-'FR-16(7)(v)-14 TOTAL CLASS'!M487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N487+'FR-16(7)(v)-4 PROD Energy'!N487+'FR-16(7)(v)-5 PROD Cust'!N487+'FR-16(7)(v)-7 TRANS Demand'!N487+'FR-16(7)(v)-8 TRANS Energy'!N487+'FR-16(7)(v)-9 TRANS Cust'!N487+'FR-16(7)(v)-11 DIST Demand'!N487+'FR-16(7)(v)-12 DIST Energy'!N487+'FR-16(7)(v)-13 DIST Cust'!N487-'FR-16(7)(v)-14 TOTAL CLASS'!N487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O487+'FR-16(7)(v)-4 PROD Energy'!O487+'FR-16(7)(v)-5 PROD Cust'!O487+'FR-16(7)(v)-7 TRANS Demand'!O487+'FR-16(7)(v)-8 TRANS Energy'!O487+'FR-16(7)(v)-9 TRANS Cust'!O487+'FR-16(7)(v)-11 DIST Demand'!O487+'FR-16(7)(v)-12 DIST Energy'!O487+'FR-16(7)(v)-13 DIST Cust'!O487-'FR-16(7)(v)-14 TOTAL CLASS'!O487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P487+'FR-16(7)(v)-4 PROD Energy'!P487+'FR-16(7)(v)-5 PROD Cust'!P487+'FR-16(7)(v)-7 TRANS Demand'!P487+'FR-16(7)(v)-8 TRANS Energy'!P487+'FR-16(7)(v)-9 TRANS Cust'!P487+'FR-16(7)(v)-11 DIST Demand'!P487+'FR-16(7)(v)-12 DIST Energy'!P487+'FR-16(7)(v)-13 DIST Cust'!P487-'FR-16(7)(v)-14 TOTAL CLASS'!P487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q487+'FR-16(7)(v)-4 PROD Energy'!Q487+'FR-16(7)(v)-5 PROD Cust'!Q487+'FR-16(7)(v)-7 TRANS Demand'!Q487+'FR-16(7)(v)-8 TRANS Energy'!Q487+'FR-16(7)(v)-9 TRANS Cust'!Q487+'FR-16(7)(v)-11 DIST Demand'!Q487+'FR-16(7)(v)-12 DIST Energy'!Q487+'FR-16(7)(v)-13 DIST Cust'!Q487-'FR-16(7)(v)-14 TOTAL CLASS'!Q487","v":0},0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F488+'FR-16(7)(v)-4 PROD Energy'!F488+'FR-16(7)(v)-5 PROD Cust'!F488+'FR-16(7)(v)-7 TRANS Demand'!F488+'FR-16(7)(v)-8 TRANS Energy'!F488+'FR-16(7)(v)-9 TRANS Cust'!F488+'FR-16(7)(v)-11 DIST Demand'!F488+'FR-16(7)(v)-12 DIST Energy'!F488+'FR-16(7)(v)-13 DIST Cust'!F488-'FR-16(7)(v)-14 TOTAL CLASS'!F488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G488+'FR-16(7)(v)-4 PROD Energy'!G488+'FR-16(7)(v)-5 PROD Cust'!G488+'FR-16(7)(v)-7 TRANS Demand'!G488+'FR-16(7)(v)-8 TRANS Energy'!G488+'FR-16(7)(v)-9 TRANS Cust'!G488+'FR-16(7)(v)-11 DIST Demand'!G488+'FR-16(7)(v)-12 DIST Energy'!G488+'FR-16(7)(v)-13 DIST Cust'!G488-'FR-16(7)(v)-14 TOTAL CLASS'!G488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H488+'FR-16(7)(v)-4 PROD Energy'!H488+'FR-16(7)(v)-5 PROD Cust'!H488+'FR-16(7)(v)-7 TRANS Demand'!H488+'FR-16(7)(v)-8 TRANS Energy'!H488+'FR-16(7)(v)-9 TRANS Cust'!H488+'FR-16(7)(v)-11 DIST Demand'!H488+'FR-16(7)(v)-12 DIST Energy'!H488+'FR-16(7)(v)-13 DIST Cust'!H488-'FR-16(7)(v)-14 TOTAL CLASS'!H488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I488+'FR-16(7)(v)-4 PROD Energy'!I488+'FR-16(7)(v)-5 PROD Cust'!I488+'FR-16(7)(v)-7 TRANS Demand'!I488+'FR-16(7)(v)-8 TRANS Energy'!I488+'FR-16(7)(v)-9 TRANS Cust'!I488+'FR-16(7)(v)-11 DIST Demand'!I488+'FR-16(7)(v)-12 DIST Energy'!I488+'FR-16(7)(v)-13 DIST Cust'!I488-'FR-16(7)(v)-14 TOTAL CLASS'!I488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J488+'FR-16(7)(v)-4 PROD Energy'!J488+'FR-16(7)(v)-5 PROD Cust'!J488+'FR-16(7)(v)-7 TRANS Demand'!J488+'FR-16(7)(v)-8 TRANS Energy'!J488+'FR-16(7)(v)-9 TRANS Cust'!J488+'FR-16(7)(v)-11 DIST Demand'!J488+'FR-16(7)(v)-12 DIST Energy'!J488+'FR-16(7)(v)-13 DIST Cust'!J488-'FR-16(7)(v)-14 TOTAL CLASS'!J488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K488+'FR-16(7)(v)-4 PROD Energy'!K488+'FR-16(7)(v)-5 PROD Cust'!K488+'FR-16(7)(v)-7 TRANS Demand'!K488+'FR-16(7)(v)-8 TRANS Energy'!K488+'FR-16(7)(v)-9 TRANS Cust'!K488+'FR-16(7)(v)-11 DIST Demand'!K488+'FR-16(7)(v)-12 DIST Energy'!K488+'FR-16(7)(v)-13 DIST Cust'!K488-'FR-16(7)(v)-14 TOTAL CLASS'!K488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L488+'FR-16(7)(v)-4 PROD Energy'!L488+'FR-16(7)(v)-5 PROD Cust'!L488+'FR-16(7)(v)-7 TRANS Demand'!L488+'FR-16(7)(v)-8 TRANS Energy'!L488+'FR-16(7)(v)-9 TRANS Cust'!L488+'FR-16(7)(v)-11 DIST Demand'!L488+'FR-16(7)(v)-12 DIST Energy'!L488+'FR-16(7)(v)-13 DIST Cust'!L488-'FR-16(7)(v)-14 TOTAL CLASS'!L488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M488+'FR-16(7)(v)-4 PROD Energy'!M488+'FR-16(7)(v)-5 PROD Cust'!M488+'FR-16(7)(v)-7 TRANS Demand'!M488+'FR-16(7)(v)-8 TRANS Energy'!M488+'FR-16(7)(v)-9 TRANS Cust'!M488+'FR-16(7)(v)-11 DIST Demand'!M488+'FR-16(7)(v)-12 DIST Energy'!M488+'FR-16(7)(v)-13 DIST Cust'!M488-'FR-16(7)(v)-14 TOTAL CLASS'!M488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N488+'FR-16(7)(v)-4 PROD Energy'!N488+'FR-16(7)(v)-5 PROD Cust'!N488+'FR-16(7)(v)-7 TRANS Demand'!N488+'FR-16(7)(v)-8 TRANS Energy'!N488+'FR-16(7)(v)-9 TRANS Cust'!N488+'FR-16(7)(v)-11 DIST Demand'!N488+'FR-16(7)(v)-12 DIST Energy'!N488+'FR-16(7)(v)-13 DIST Cust'!N488-'FR-16(7)(v)-14 TOTAL CLASS'!N488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O488+'FR-16(7)(v)-4 PROD Energy'!O488+'FR-16(7)(v)-5 PROD Cust'!O488+'FR-16(7)(v)-7 TRANS Demand'!O488+'FR-16(7)(v)-8 TRANS Energy'!O488+'FR-16(7)(v)-9 TRANS Cust'!O488+'FR-16(7)(v)-11 DIST Demand'!O488+'FR-16(7)(v)-12 DIST Energy'!O488+'FR-16(7)(v)-13 DIST Cust'!O488-'FR-16(7)(v)-14 TOTAL CLASS'!O488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P488+'FR-16(7)(v)-4 PROD Energy'!P488+'FR-16(7)(v)-5 PROD Cust'!P488+'FR-16(7)(v)-7 TRANS Demand'!P488+'FR-16(7)(v)-8 TRANS Energy'!P488+'FR-16(7)(v)-9 TRANS Cust'!P488+'FR-16(7)(v)-11 DIST Demand'!P488+'FR-16(7)(v)-12 DIST Energy'!P488+'FR-16(7)(v)-13 DIST Cust'!P488-'FR-16(7)(v)-14 TOTAL CLASS'!P488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q488+'FR-16(7)(v)-4 PROD Energy'!Q488+'FR-16(7)(v)-5 PROD Cust'!Q488+'FR-16(7)(v)-7 TRANS Demand'!Q488+'FR-16(7)(v)-8 TRANS Energy'!Q488+'FR-16(7)(v)-9 TRANS Cust'!Q488+'FR-16(7)(v)-11 DIST Demand'!Q488+'FR-16(7)(v)-12 DIST Energy'!Q488+'FR-16(7)(v)-13 DIST Cust'!Q488-'FR-16(7)(v)-14 TOTAL CLASS'!Q488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F489+'FR-16(7)(v)-4 PROD Energy'!F489+'FR-16(7)(v)-5 PROD Cust'!F489+'FR-16(7)(v)-7 TRANS Demand'!F489+'FR-16(7)(v)-8 TRANS Energy'!F489+'FR-16(7)(v)-9 TRANS Cust'!F489+'FR-16(7)(v)-11 DIST Demand'!F489+'FR-16(7)(v)-12 DIST Energy'!F489+'FR-16(7)(v)-13 DIST Cust'!F489-'FR-16(7)(v)-14 TOTAL CLASS'!F489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G489+'FR-16(7)(v)-4 PROD Energy'!G489+'FR-16(7)(v)-5 PROD Cust'!G489+'FR-16(7)(v)-7 TRANS Demand'!G489+'FR-16(7)(v)-8 TRANS Energy'!G489+'FR-16(7)(v)-9 TRANS Cust'!G489+'FR-16(7)(v)-11 DIST Demand'!G489+'FR-16(7)(v)-12 DIST Energy'!G489+'FR-16(7)(v)-13 DIST Cust'!G489-'FR-16(7)(v)-14 TOTAL CLASS'!G489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H489+'FR-16(7)(v)-4 PROD Energy'!H489+'FR-16(7)(v)-5 PROD Cust'!H489+'FR-16(7)(v)-7 TRANS Demand'!H489+'FR-16(7)(v)-8 TRANS Energy'!H489+'FR-16(7)(v)-9 TRANS Cust'!H489+'FR-16(7)(v)-11 DIST Demand'!H489+'FR-16(7)(v)-12 DIST Energy'!H489+'FR-16(7)(v)-13 DIST Cust'!H489-'FR-16(7)(v)-14 TOTAL CLASS'!H489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I489+'FR-16(7)(v)-4 PROD Energy'!I489+'FR-16(7)(v)-5 PROD Cust'!I489+'FR-16(7)(v)-7 TRANS Demand'!I489+'FR-16(7)(v)-8 TRANS Energy'!I489+'FR-16(7)(v)-9 TRANS Cust'!I489+'FR-16(7)(v)-11 DIST Demand'!I489+'FR-16(7)(v)-12 DIST Energy'!I489+'FR-16(7)(v)-13 DIST Cust'!I489-'FR-16(7)(v)-14 TOTAL CLASS'!I489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J489+'FR-16(7)(v)-4 PROD Energy'!J489+'FR-16(7)(v)-5 PROD Cust'!J489+'FR-16(7)(v)-7 TRANS Demand'!J489+'FR-16(7)(v)-8 TRANS Energy'!J489+'FR-16(7)(v)-9 TRANS Cust'!J489+'FR-16(7)(v)-11 DIST Demand'!J489+'FR-16(7)(v)-12 DIST Energy'!J489+'FR-16(7)(v)-13 DIST Cust'!J489-'FR-16(7)(v)-14 TOTAL CLASS'!J489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K489+'FR-16(7)(v)-4 PROD Energy'!K489+'FR-16(7)(v)-5 PROD Cust'!K489+'FR-16(7)(v)-7 TRANS Demand'!K489+'FR-16(7)(v)-8 TRANS Energy'!K489+'FR-16(7)(v)-9 TRANS Cust'!K489+'FR-16(7)(v)-11 DIST Demand'!K489+'FR-16(7)(v)-12 DIST Energy'!K489+'FR-16(7)(v)-13 DIST Cust'!K489-'FR-16(7)(v)-14 TOTAL CLASS'!K489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L489+'FR-16(7)(v)-4 PROD Energy'!L489+'FR-16(7)(v)-5 PROD Cust'!L489+'FR-16(7)(v)-7 TRANS Demand'!L489+'FR-16(7)(v)-8 TRANS Energy'!L489+'FR-16(7)(v)-9 TRANS Cust'!L489+'FR-16(7)(v)-11 DIST Demand'!L489+'FR-16(7)(v)-12 DIST Energy'!L489+'FR-16(7)(v)-13 DIST Cust'!L489-'FR-16(7)(v)-14 TOTAL CLASS'!L489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M489+'FR-16(7)(v)-4 PROD Energy'!M489+'FR-16(7)(v)-5 PROD Cust'!M489+'FR-16(7)(v)-7 TRANS Demand'!M489+'FR-16(7)(v)-8 TRANS Energy'!M489+'FR-16(7)(v)-9 TRANS Cust'!M489+'FR-16(7)(v)-11 DIST Demand'!M489+'FR-16(7)(v)-12 DIST Energy'!M489+'FR-16(7)(v)-13 DIST Cust'!M489-'FR-16(7)(v)-14 TOTAL CLASS'!M489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N489+'FR-16(7)(v)-4 PROD Energy'!N489+'FR-16(7)(v)-5 PROD Cust'!N489+'FR-16(7)(v)-7 TRANS Demand'!N489+'FR-16(7)(v)-8 TRANS Energy'!N489+'FR-16(7)(v)-9 TRANS Cust'!N489+'FR-16(7)(v)-11 DIST Demand'!N489+'FR-16(7)(v)-12 DIST Energy'!N489+'FR-16(7)(v)-13 DIST Cust'!N489-'FR-16(7)(v)-14 TOTAL CLASS'!N489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O489+'FR-16(7)(v)-4 PROD Energy'!O489+'FR-16(7)(v)-5 PROD Cust'!O489+'FR-16(7)(v)-7 TRANS Demand'!O489+'FR-16(7)(v)-8 TRANS Energy'!O489+'FR-16(7)(v)-9 TRANS Cust'!O489+'FR-16(7)(v)-11 DIST Demand'!O489+'FR-16(7)(v)-12 DIST Energy'!O489+'FR-16(7)(v)-13 DIST Cust'!O489-'FR-16(7)(v)-14 TOTAL CLASS'!O489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P489+'FR-16(7)(v)-4 PROD Energy'!P489+'FR-16(7)(v)-5 PROD Cust'!P489+'FR-16(7)(v)-7 TRANS Demand'!P489+'FR-16(7)(v)-8 TRANS Energy'!P489+'FR-16(7)(v)-9 TRANS Cust'!P489+'FR-16(7)(v)-11 DIST Demand'!P489+'FR-16(7)(v)-12 DIST Energy'!P489+'FR-16(7)(v)-13 DIST Cust'!P489-'FR-16(7)(v)-14 TOTAL CLASS'!P489","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q489+'FR-16(7)(v)-4 PROD Energy'!Q489+'FR-16(7)(v)-5 PROD Cust'!Q489+'FR-16(7)(v)-7 TRANS Demand'!Q489+'FR-16(7)(v)-8 TRANS Energy'!Q489+'FR-16(7)(v)-9 TRANS Cust'!Q489+'FR-16(7)(v)-11 DIST Demand'!Q489+'FR-16(7)(v)-12 DIST Energy'!Q489+'FR-16(7)(v)-13 DIST Cust'!Q489-'FR-16(7)(v)-14 TOTAL CLASS'!Q489","v":0},0,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F490+'FR-16(7)(v)-4 PROD Energy'!F490+'FR-16(7)(v)-5 PROD Cust'!F490+'FR-16(7)(v)-7 TRANS Demand'!F490+'FR-16(7)(v)-8 TRANS Energy'!F490+'FR-16(7)(v)-9 TRANS Cust'!F490+'FR-16(7)(v)-11 DIST Demand'!F490+'FR-16(7)(v)-12 DIST Energy'!F490+'FR-16(7)(v)-13 DIST Cust'!F490-'FR-16(7)(v)-14 TOTAL CLASS'!F490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G490+'FR-16(7)(v)-4 PROD Energy'!G490+'FR-16(7)(v)-5 PROD Cust'!G490+'FR-16(7)(v)-7 TRANS Demand'!G490+'FR-16(7)(v)-8 TRANS Energy'!G490+'FR-16(7)(v)-9 TRANS Cust'!G490+'FR-16(7)(v)-11 DIST Demand'!G490+'FR-16(7)(v)-12 DIST Energy'!G490+'FR-16(7)(v)-13 DIST Cust'!G490-'FR-16(7)(v)-14 TOTAL CLASS'!G490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H490+'FR-16(7)(v)-4 PROD Energy'!H490+'FR-16(7)(v)-5 PROD Cust'!H490+'FR-16(7)(v)-7 TRANS Demand'!H490+'FR-16(7)(v)-8 TRANS Energy'!H490+'FR-16(7)(v)-9 TRANS Cust'!H490+'FR-16(7)(v)-11 DIST Demand'!H490+'FR-16(7)(v)-12 DIST Energy'!H490+'FR-16(7)(v)-13 DIST Cust'!H490-'FR-16(7)(v)-14 TOTAL CLASS'!H490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I490+'FR-16(7)(v)-4 PROD Energy'!I490+'FR-16(7)(v)-5 PROD Cust'!I490+'FR-16(7)(v)-7 TRANS Demand'!I490+'FR-16(7)(v)-8 TRANS Energy'!I490+'FR-16(7)(v)-9 TRANS Cust'!I490+'FR-16(7)(v)-11 DIST Demand'!I490+'FR-16(7)(v)-12 DIST Energy'!I490+'FR-16(7)(v)-13 DIST Cust'!I490-'FR-16(7)(v)-14 TOTAL CLASS'!I490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J490+'FR-16(7)(v)-4 PROD Energy'!J490+'FR-16(7)(v)-5 PROD Cust'!J490+'FR-16(7)(v)-7 TRANS Demand'!J490+'FR-16(7)(v)-8 TRANS Energy'!J490+'FR-16(7)(v)-9 TRANS Cust'!J490+'FR-16(7)(v)-11 DIST Demand'!J490+'FR-16(7)(v)-12 DIST Energy'!J490+'FR-16(7)(v)-13 DIST Cust'!J490-'FR-16(7)(v)-14 TOTAL CLASS'!J490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K490+'FR-16(7)(v)-4 PROD Energy'!K490+'FR-16(7)(v)-5 PROD Cust'!K490+'FR-16(7)(v)-7 TRANS Demand'!K490+'FR-16(7)(v)-8 TRANS Energy'!K490+'FR-16(7)(v)-9 TRANS Cust'!K490+'FR-16(7)(v)-11 DIST Demand'!K490+'FR-16(7)(v)-12 DIST Energy'!K490+'FR-16(7)(v)-13 DIST Cust'!K490-'FR-16(7)(v)-14 TOTAL CLASS'!K490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L490+'FR-16(7)(v)-4 PROD Energy'!L490+'FR-16(7)(v)-5 PROD Cust'!L490+'FR-16(7)(v)-7 TRANS Demand'!L490+'FR-16(7)(v)-8 TRANS Energy'!L490+'FR-16(7)(v)-9 TRANS Cust'!L490+'FR-16(7)(v)-11 DIST Demand'!L490+'FR-16(7)(v)-12 DIST Energy'!L490+'FR-16(7)(v)-13 DIST Cust'!L490-'FR-16(7)(v)-14 TOTAL CLASS'!L490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M490+'FR-16(7)(v)-4 PROD Energy'!M490+'FR-16(7)(v)-5 PROD Cust'!M490+'FR-16(7)(v)-7 TRANS Demand'!M490+'FR-16(7)(v)-8 TRANS Energy'!M490+'FR-16(7)(v)-9 TRANS Cust'!M490+'FR-16(7)(v)-11 DIST Demand'!M490+'FR-16(7)(v)-12 DIST Energy'!M490+'FR-16(7)(v)-13 DIST Cust'!M490-'FR-16(7)(v)-14 TOTAL CLASS'!M490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N490+'FR-16(7)(v)-4 PROD Energy'!N490+'FR-16(7)(v)-5 PROD Cust'!N490+'FR-16(7)(v)-7 TRANS Demand'!N490+'FR-16(7)(v)-8 TRANS Energy'!N490+'FR-16(7)(v)-9 TRANS Cust'!N490+'FR-16(7)(v)-11 DIST Demand'!N490+'FR-16(7)(v)-12 DIST Energy'!N490+'FR-16(7)(v)-13 DIST Cust'!N490-'FR-16(7)(v)-14 TOTAL CLASS'!N490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O490+'FR-16(7)(v)-4 PROD Energy'!O490+'FR-16(7)(v)-5 PROD Cust'!O490+'FR-16(7)(v)-7 TRANS Demand'!O490+'FR-16(7)(v)-8 TRANS Energy'!O490+'FR-16(7)(v)-9 TRANS Cust'!O490+'FR-16(7)(v)-11 DIST Demand'!O490+'FR-16(7)(v)-12 DIST Energy'!O490+'FR-16(7)(v)-13 DIST Cust'!O490-'FR-16(7)(v)-14 TOTAL CLASS'!O490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P490+'FR-16(7)(v)-4 PROD Energy'!P490+'FR-16(7)(v)-5 PROD Cust'!P490+'FR-16(7)(v)-7 TRANS Demand'!P490+'FR-16(7)(v)-8 TRANS Energy'!P490+'FR-16(7)(v)-9 TRANS Cust'!P490+'FR-16(7)(v)-11 DIST Demand'!P490+'FR-16(7)(v)-12 DIST Energy'!P490+'FR-16(7)(v)-13 DIST Cust'!P490-'FR-16(7)(v)-14 TOTAL CLASS'!P490","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q490+'FR-16(7)(v)-4 PROD Energy'!Q490+'FR-16(7)(v)-5 PROD Cust'!Q490+'FR-16(7)(v)-7 TRANS Demand'!Q490+'FR-16(7)(v)-8 TRANS Energy'!Q490+'FR-16(7)(v)-9 TRANS Cust'!Q490+'FR-16(7)(v)-11 DIST Demand'!Q490+'FR-16(7)(v)-12 DIST Energy'!Q490+'FR-16(7)(v)-13 DIST Cust'!Q490-'FR-16(7)(v)-14 TOTAL CLASS'!Q490","v":0},0,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},"A300",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F491+'FR-16(7)(v)-4 PROD Energy'!F491+'FR-16(7)(v)-5 PROD Cust'!F491+'FR-16(7)(v)-7 TRANS Demand'!F491+'FR-16(7)(v)-8 TRANS Energy'!F491+'FR-16(7)(v)-9 TRANS Cust'!F491+'FR-16(7)(v)-11 DIST Demand'!F491+'FR-16(7)(v)-12 DIST Energy'!F491+'FR-16(7)(v)-13 DIST Cust'!F491-'FR-16(7)(v)-14 TOTAL CLASS'!F491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G491+'FR-16(7)(v)-4 PROD Energy'!G491+'FR-16(7)(v)-5 PROD Cust'!G491+'FR-16(7)(v)-7 TRANS Demand'!G491+'FR-16(7)(v)-8 TRANS Energy'!G491+'FR-16(7)(v)-9 TRANS Cust'!G491+'FR-16(7)(v)-11 DIST Demand'!G491+'FR-16(7)(v)-12 DIST Energy'!G491+'FR-16(7)(v)-13 DIST Cust'!G491-'FR-16(7)(v)-14 TOTAL CLASS'!G491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H491+'FR-16(7)(v)-4 PROD Energy'!H491+'FR-16(7)(v)-5 PROD Cust'!H491+'FR-16(7)(v)-7 TRANS Demand'!H491+'FR-16(7)(v)-8 TRANS Energy'!H491+'FR-16(7)(v)-9 TRANS Cust'!H491+'FR-16(7)(v)-11 DIST Demand'!H491+'FR-16(7)(v)-12 DIST Energy'!H491+'FR-16(7)(v)-13 DIST Cust'!H491-'FR-16(7)(v)-14 TOTAL CLASS'!H491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I491+'FR-16(7)(v)-4 PROD Energy'!I491+'FR-16(7)(v)-5 PROD Cust'!I491+'FR-16(7)(v)-7 TRANS Demand'!I491+'FR-16(7)(v)-8 TRANS Energy'!I491+'FR-16(7)(v)-9 TRANS Cust'!I491+'FR-16(7)(v)-11 DIST Demand'!I491+'FR-16(7)(v)-12 DIST Energy'!I491+'FR-16(7)(v)-13 DIST Cust'!I491-'FR-16(7)(v)-14 TOTAL CLASS'!I491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J491+'FR-16(7)(v)-4 PROD Energy'!J491+'FR-16(7)(v)-5 PROD Cust'!J491+'FR-16(7)(v)-7 TRANS Demand'!J491+'FR-16(7)(v)-8 TRANS Energy'!J491+'FR-16(7)(v)-9 TRANS Cust'!J491+'FR-16(7)(v)-11 DIST Demand'!J491+'FR-16(7)(v)-12 DIST Energy'!J491+'FR-16(7)(v)-13 DIST Cust'!J491-'FR-16(7)(v)-14 TOTAL CLASS'!J491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K491+'FR-16(7)(v)-4 PROD Energy'!K491+'FR-16(7)(v)-5 PROD Cust'!K491+'FR-16(7)(v)-7 TRANS Demand'!K491+'FR-16(7)(v)-8 TRANS Energy'!K491+'FR-16(7)(v)-9 TRANS Cust'!K491+'FR-16(7)(v)-11 DIST Demand'!K491+'FR-16(7)(v)-12 DIST Energy'!K491+'FR-16(7)(v)-13 DIST Cust'!K491-'FR-16(7)(v)-14 TOTAL CLASS'!K491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L491+'FR-16(7)(v)-4 PROD Energy'!L491+'FR-16(7)(v)-5 PROD Cust'!L491+'FR-16(7)(v)-7 TRANS Demand'!L491+'FR-16(7)(v)-8 TRANS Energy'!L491+'FR-16(7)(v)-9 TRANS Cust'!L491+'FR-16(7)(v)-11 DIST Demand'!L491+'FR-16(7)(v)-12 DIST Energy'!L491+'FR-16(7)(v)-13 DIST Cust'!L491-'FR-16(7)(v)-14 TOTAL CLASS'!L491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M491+'FR-16(7)(v)-4 PROD Energy'!M491+'FR-16(7)(v)-5 PROD Cust'!M491+'FR-16(7)(v)-7 TRANS Demand'!M491+'FR-16(7)(v)-8 TRANS Energy'!M491+'FR-16(7)(v)-9 TRANS Cust'!M491+'FR-16(7)(v)-11 DIST Demand'!M491+'FR-16(7)(v)-12 DIST Energy'!M491+'FR-16(7)(v)-13 DIST Cust'!M491-'FR-16(7)(v)-14 TOTAL CLASS'!M491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N491+'FR-16(7)(v)-4 PROD Energy'!N491+'FR-16(7)(v)-5 PROD Cust'!N491+'FR-16(7)(v)-7 TRANS Demand'!N491+'FR-16(7)(v)-8 TRANS Energy'!N491+'FR-16(7)(v)-9 TRANS Cust'!N491+'FR-16(7)(v)-11 DIST Demand'!N491+'FR-16(7)(v)-12 DIST Energy'!N491+'FR-16(7)(v)-13 DIST Cust'!N491-'FR-16(7)(v)-14 TOTAL CLASS'!N491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O491+'FR-16(7)(v)-4 PROD Energy'!O491+'FR-16(7)(v)-5 PROD Cust'!O491+'FR-16(7)(v)-7 TRANS Demand'!O491+'FR-16(7)(v)-8 TRANS Energy'!O491+'FR-16(7)(v)-9 TRANS Cust'!O491+'FR-16(7)(v)-11 DIST Demand'!O491+'FR-16(7)(v)-12 DIST Energy'!O491+'FR-16(7)(v)-13 DIST Cust'!O491-'FR-16(7)(v)-14 TOTAL CLASS'!O491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P491+'FR-16(7)(v)-4 PROD Energy'!P491+'FR-16(7)(v)-5 PROD Cust'!P491+'FR-16(7)(v)-7 TRANS Demand'!P491+'FR-16(7)(v)-8 TRANS Energy'!P491+'FR-16(7)(v)-9 TRANS Cust'!P491+'FR-16(7)(v)-11 DIST Demand'!P491+'FR-16(7)(v)-12 DIST Energy'!P491+'FR-16(7)(v)-13 DIST Cust'!P491-'FR-16(7)(v)-14 TOTAL CLASS'!P491","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q491+'FR-16(7)(v)-4 PROD Energy'!Q491+'FR-16(7)(v)-5 PROD Cust'!Q491+'FR-16(7)(v)-7 TRANS Demand'!Q491+'FR-16(7)(v)-8 TRANS Energy'!Q491+'FR-16(7)(v)-9 TRANS Cust'!Q491+'FR-16(7)(v)-11 DIST Demand'!Q491+'FR-16(7)(v)-12 DIST Energy'!Q491+'FR-16(7)(v)-13 DIST Cust'!Q491-'FR-16(7)(v)-14 TOTAL CLASS'!Q491","v":0},0,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":0},{"$f":"SUM(G472:G491)","v":0},0,0,{"$f":"SUM(J472:J491)","v":0},0,0,0,0,0,0,0,0,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F495+'FR-16(7)(v)-4 PROD Energy'!F495+'FR-16(7)(v)-5 PROD Cust'!F495+'FR-16(7)(v)-7 TRANS Demand'!F495+'FR-16(7)(v)-8 TRANS Energy'!F495+'FR-16(7)(v)-9 TRANS Cust'!F495+'FR-16(7)(v)-11 DIST Demand'!F495+'FR-16(7)(v)-12 DIST Energy'!F495+'FR-16(7)(v)-13 DIST Cust'!F495-'FR-16(7)(v)-14 TOTAL CLASS'!F495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G495+'FR-16(7)(v)-4 PROD Energy'!G495+'FR-16(7)(v)-5 PROD Cust'!G495+'FR-16(7)(v)-7 TRANS Demand'!G495+'FR-16(7)(v)-8 TRANS Energy'!G495+'FR-16(7)(v)-9 TRANS Cust'!G495+'FR-16(7)(v)-11 DIST Demand'!G495+'FR-16(7)(v)-12 DIST Energy'!G495+'FR-16(7)(v)-13 DIST Cust'!G495-'FR-16(7)(v)-14 TOTAL CLASS'!G495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H495+'FR-16(7)(v)-4 PROD Energy'!H495+'FR-16(7)(v)-5 PROD Cust'!H495+'FR-16(7)(v)-7 TRANS Demand'!H495+'FR-16(7)(v)-8 TRANS Energy'!H495+'FR-16(7)(v)-9 TRANS Cust'!H495+'FR-16(7)(v)-11 DIST Demand'!H495+'FR-16(7)(v)-12 DIST Energy'!H495+'FR-16(7)(v)-13 DIST Cust'!H495-'FR-16(7)(v)-14 TOTAL CLASS'!H495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I495+'FR-16(7)(v)-4 PROD Energy'!I495+'FR-16(7)(v)-5 PROD Cust'!I495+'FR-16(7)(v)-7 TRANS Demand'!I495+'FR-16(7)(v)-8 TRANS Energy'!I495+'FR-16(7)(v)-9 TRANS Cust'!I495+'FR-16(7)(v)-11 DIST Demand'!I495+'FR-16(7)(v)-12 DIST Energy'!I495+'FR-16(7)(v)-13 DIST Cust'!I495-'FR-16(7)(v)-14 TOTAL CLASS'!I495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J495+'FR-16(7)(v)-4 PROD Energy'!J495+'FR-16(7)(v)-5 PROD Cust'!J495+'FR-16(7)(v)-7 TRANS Demand'!J495+'FR-16(7)(v)-8 TRANS Energy'!J495+'FR-16(7)(v)-9 TRANS Cust'!J495+'FR-16(7)(v)-11 DIST Demand'!J495+'FR-16(7)(v)-12 DIST Energy'!J495+'FR-16(7)(v)-13 DIST Cust'!J495-'FR-16(7)(v)-14 TOTAL CLASS'!J495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K495+'FR-16(7)(v)-4 PROD Energy'!K495+'FR-16(7)(v)-5 PROD Cust'!K495+'FR-16(7)(v)-7 TRANS Demand'!K495+'FR-16(7)(v)-8 TRANS Energy'!K495+'FR-16(7)(v)-9 TRANS Cust'!K495+'FR-16(7)(v)-11 DIST Demand'!K495+'FR-16(7)(v)-12 DIST Energy'!K495+'FR-16(7)(v)-13 DIST Cust'!K495-'FR-16(7)(v)-14 TOTAL CLASS'!K495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L495+'FR-16(7)(v)-4 PROD Energy'!L495+'FR-16(7)(v)-5 PROD Cust'!L495+'FR-16(7)(v)-7 TRANS Demand'!L495+'FR-16(7)(v)-8 TRANS Energy'!L495+'FR-16(7)(v)-9 TRANS Cust'!L495+'FR-16(7)(v)-11 DIST Demand'!L495+'FR-16(7)(v)-12 DIST Energy'!L495+'FR-16(7)(v)-13 DIST Cust'!L495-'FR-16(7)(v)-14 TOTAL CLASS'!L495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M495+'FR-16(7)(v)-4 PROD Energy'!M495+'FR-16(7)(v)-5 PROD Cust'!M495+'FR-16(7)(v)-7 TRANS Demand'!M495+'FR-16(7)(v)-8 TRANS Energy'!M495+'FR-16(7)(v)-9 TRANS Cust'!M495+'FR-16(7)(v)-11 DIST Demand'!M495+'FR-16(7)(v)-12 DIST Energy'!M495+'FR-16(7)(v)-13 DIST Cust'!M495-'FR-16(7)(v)-14 TOTAL CLASS'!M495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N495+'FR-16(7)(v)-4 PROD Energy'!N495+'FR-16(7)(v)-5 PROD Cust'!N495+'FR-16(7)(v)-7 TRANS Demand'!N495+'FR-16(7)(v)-8 TRANS Energy'!N495+'FR-16(7)(v)-9 TRANS Cust'!N495+'FR-16(7)(v)-11 DIST Demand'!N495+'FR-16(7)(v)-12 DIST Energy'!N495+'FR-16(7)(v)-13 DIST Cust'!N495-'FR-16(7)(v)-14 TOTAL CLASS'!N495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O495+'FR-16(7)(v)-4 PROD Energy'!O495+'FR-16(7)(v)-5 PROD Cust'!O495+'FR-16(7)(v)-7 TRANS Demand'!O495+'FR-16(7)(v)-8 TRANS Energy'!O495+'FR-16(7)(v)-9 TRANS Cust'!O495+'FR-16(7)(v)-11 DIST Demand'!O495+'FR-16(7)(v)-12 DIST Energy'!O495+'FR-16(7)(v)-13 DIST Cust'!O495-'FR-16(7)(v)-14 TOTAL CLASS'!O495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P495+'FR-16(7)(v)-4 PROD Energy'!P495+'FR-16(7)(v)-5 PROD Cust'!P495+'FR-16(7)(v)-7 TRANS Demand'!P495+'FR-16(7)(v)-8 TRANS Energy'!P495+'FR-16(7)(v)-9 TRANS Cust'!P495+'FR-16(7)(v)-11 DIST Demand'!P495+'FR-16(7)(v)-12 DIST Energy'!P495+'FR-16(7)(v)-13 DIST Cust'!P495-'FR-16(7)(v)-14 TOTAL CLASS'!P495","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q495+'FR-16(7)(v)-4 PROD Energy'!Q495+'FR-16(7)(v)-5 PROD Cust'!Q495+'FR-16(7)(v)-7 TRANS Demand'!Q495+'FR-16(7)(v)-8 TRANS Energy'!Q495+'FR-16(7)(v)-9 TRANS Cust'!Q495+'FR-16(7)(v)-11 DIST Demand'!Q495+'FR-16(7)(v)-12 DIST Energy'!Q495+'FR-16(7)(v)-13 DIST Cust'!Q495-'FR-16(7)(v)-14 TOTAL CLASS'!Q495","v":0},{"$f":"SUM(G495:Q495)","v":0},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F496+'FR-16(7)(v)-4 PROD Energy'!F496+'FR-16(7)(v)-5 PROD Cust'!F496+'FR-16(7)(v)-7 TRANS Demand'!F496+'FR-16(7)(v)-8 TRANS Energy'!F496+'FR-16(7)(v)-9 TRANS Cust'!F496+'FR-16(7)(v)-11 DIST Demand'!F496+'FR-16(7)(v)-12 DIST Energy'!F496+'FR-16(7)(v)-13 DIST Cust'!F496-'FR-16(7)(v)-14 TOTAL CLASS'!F496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G496+'FR-16(7)(v)-4 PROD Energy'!G496+'FR-16(7)(v)-5 PROD Cust'!G496+'FR-16(7)(v)-7 TRANS Demand'!G496+'FR-16(7)(v)-8 TRANS Energy'!G496+'FR-16(7)(v)-9 TRANS Cust'!G496+'FR-16(7)(v)-11 DIST Demand'!G496+'FR-16(7)(v)-12 DIST Energy'!G496+'FR-16(7)(v)-13 DIST Cust'!G496-'FR-16(7)(v)-14 TOTAL CLASS'!G496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H496+'FR-16(7)(v)-4 PROD Energy'!H496+'FR-16(7)(v)-5 PROD Cust'!H496+'FR-16(7)(v)-7 TRANS Demand'!H496+'FR-16(7)(v)-8 TRANS Energy'!H496+'FR-16(7)(v)-9 TRANS Cust'!H496+'FR-16(7)(v)-11 DIST Demand'!H496+'FR-16(7)(v)-12 DIST Energy'!H496+'FR-16(7)(v)-13 DIST Cust'!H496-'FR-16(7)(v)-14 TOTAL CLASS'!H496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I496+'FR-16(7)(v)-4 PROD Energy'!I496+'FR-16(7)(v)-5 PROD Cust'!I496+'FR-16(7)(v)-7 TRANS Demand'!I496+'FR-16(7)(v)-8 TRANS Energy'!I496+'FR-16(7)(v)-9 TRANS Cust'!I496+'FR-16(7)(v)-11 DIST Demand'!I496+'FR-16(7)(v)-12 DIST Energy'!I496+'FR-16(7)(v)-13 DIST Cust'!I496-'FR-16(7)(v)-14 TOTAL CLASS'!I496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J496+'FR-16(7)(v)-4 PROD Energy'!J496+'FR-16(7)(v)-5 PROD Cust'!J496+'FR-16(7)(v)-7 TRANS Demand'!J496+'FR-16(7)(v)-8 TRANS Energy'!J496+'FR-16(7)(v)-9 TRANS Cust'!J496+'FR-16(7)(v)-11 DIST Demand'!J496+'FR-16(7)(v)-12 DIST Energy'!J496+'FR-16(7)(v)-13 DIST Cust'!J496-'FR-16(7)(v)-14 TOTAL CLASS'!J496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K496+'FR-16(7)(v)-4 PROD Energy'!K496+'FR-16(7)(v)-5 PROD Cust'!K496+'FR-16(7)(v)-7 TRANS Demand'!K496+'FR-16(7)(v)-8 TRANS Energy'!K496+'FR-16(7)(v)-9 TRANS Cust'!K496+'FR-16(7)(v)-11 DIST Demand'!K496+'FR-16(7)(v)-12 DIST Energy'!K496+'FR-16(7)(v)-13 DIST Cust'!K496-'FR-16(7)(v)-14 TOTAL CLASS'!K496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L496+'FR-16(7)(v)-4 PROD Energy'!L496+'FR-16(7)(v)-5 PROD Cust'!L496+'FR-16(7)(v)-7 TRANS Demand'!L496+'FR-16(7)(v)-8 TRANS Energy'!L496+'FR-16(7)(v)-9 TRANS Cust'!L496+'FR-16(7)(v)-11 DIST Demand'!L496+'FR-16(7)(v)-12 DIST Energy'!L496+'FR-16(7)(v)-13 DIST Cust'!L496-'FR-16(7)(v)-14 TOTAL CLASS'!L496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M496+'FR-16(7)(v)-4 PROD Energy'!M496+'FR-16(7)(v)-5 PROD Cust'!M496+'FR-16(7)(v)-7 TRANS Demand'!M496+'FR-16(7)(v)-8 TRANS Energy'!M496+'FR-16(7)(v)-9 TRANS Cust'!M496+'FR-16(7)(v)-11 DIST Demand'!M496+'FR-16(7)(v)-12 DIST Energy'!M496+'FR-16(7)(v)-13 DIST Cust'!M496-'FR-16(7)(v)-14 TOTAL CLASS'!M496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N496+'FR-16(7)(v)-4 PROD Energy'!N496+'FR-16(7)(v)-5 PROD Cust'!N496+'FR-16(7)(v)-7 TRANS Demand'!N496+'FR-16(7)(v)-8 TRANS Energy'!N496+'FR-16(7)(v)-9 TRANS Cust'!N496+'FR-16(7)(v)-11 DIST Demand'!N496+'FR-16(7)(v)-12 DIST Energy'!N496+'FR-16(7)(v)-13 DIST Cust'!N496-'FR-16(7)(v)-14 TOTAL CLASS'!N496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O496+'FR-16(7)(v)-4 PROD Energy'!O496+'FR-16(7)(v)-5 PROD Cust'!O496+'FR-16(7)(v)-7 TRANS Demand'!O496+'FR-16(7)(v)-8 TRANS Energy'!O496+'FR-16(7)(v)-9 TRANS Cust'!O496+'FR-16(7)(v)-11 DIST Demand'!O496+'FR-16(7)(v)-12 DIST Energy'!O496+'FR-16(7)(v)-13 DIST Cust'!O496-'FR-16(7)(v)-14 TOTAL CLASS'!O496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P496+'FR-16(7)(v)-4 PROD Energy'!P496+'FR-16(7)(v)-5 PROD Cust'!P496+'FR-16(7)(v)-7 TRANS Demand'!P496+'FR-16(7)(v)-8 TRANS Energy'!P496+'FR-16(7)(v)-9 TRANS Cust'!P496+'FR-16(7)(v)-11 DIST Demand'!P496+'FR-16(7)(v)-12 DIST Energy'!P496+'FR-16(7)(v)-13 DIST Cust'!P496-'FR-16(7)(v)-14 TOTAL CLASS'!P496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q496+'FR-16(7)(v)-4 PROD Energy'!Q496+'FR-16(7)(v)-5 PROD Cust'!Q496+'FR-16(7)(v)-7 TRANS Demand'!Q496+'FR-16(7)(v)-8 TRANS Energy'!Q496+'FR-16(7)(v)-9 TRANS Cust'!Q496+'FR-16(7)(v)-11 DIST Demand'!Q496+'FR-16(7)(v)-12 DIST Energy'!Q496+'FR-16(7)(v)-13 DIST Cust'!Q496-'FR-16(7)(v)-14 TOTAL CLASS'!Q496","v":0},0,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F497+'FR-16(7)(v)-4 PROD Energy'!F497+'FR-16(7)(v)-5 PROD Cust'!F497+'FR-16(7)(v)-7 TRANS Demand'!F497+'FR-16(7)(v)-8 TRANS Energy'!F497+'FR-16(7)(v)-9 TRANS Cust'!F497+'FR-16(7)(v)-11 DIST Demand'!F497+'FR-16(7)(v)-12 DIST Energy'!F497+'FR-16(7)(v)-13 DIST Cust'!F497-'FR-16(7)(v)-14 TOTAL CLASS'!F497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G497+'FR-16(7)(v)-4 PROD Energy'!G497+'FR-16(7)(v)-5 PROD Cust'!G497+'FR-16(7)(v)-7 TRANS Demand'!G497+'FR-16(7)(v)-8 TRANS Energy'!G497+'FR-16(7)(v)-9 TRANS Cust'!G497+'FR-16(7)(v)-11 DIST Demand'!G497+'FR-16(7)(v)-12 DIST Energy'!G497+'FR-16(7)(v)-13 DIST Cust'!G497-'FR-16(7)(v)-14 TOTAL CLASS'!G497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H497+'FR-16(7)(v)-4 PROD Energy'!H497+'FR-16(7)(v)-5 PROD Cust'!H497+'FR-16(7)(v)-7 TRANS Demand'!H497+'FR-16(7)(v)-8 TRANS Energy'!H497+'FR-16(7)(v)-9 TRANS Cust'!H497+'FR-16(7)(v)-11 DIST Demand'!H497+'FR-16(7)(v)-12 DIST Energy'!H497+'FR-16(7)(v)-13 DIST Cust'!H497-'FR-16(7)(v)-14 TOTAL CLASS'!H497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I497+'FR-16(7)(v)-4 PROD Energy'!I497+'FR-16(7)(v)-5 PROD Cust'!I497+'FR-16(7)(v)-7 TRANS Demand'!I497+'FR-16(7)(v)-8 TRANS Energy'!I497+'FR-16(7)(v)-9 TRANS Cust'!I497+'FR-16(7)(v)-11 DIST Demand'!I497+'FR-16(7)(v)-12 DIST Energy'!I497+'FR-16(7)(v)-13 DIST Cust'!I497-'FR-16(7)(v)-14 TOTAL CLASS'!I497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J497+'FR-16(7)(v)-4 PROD Energy'!J497+'FR-16(7)(v)-5 PROD Cust'!J497+'FR-16(7)(v)-7 TRANS Demand'!J497+'FR-16(7)(v)-8 TRANS Energy'!J497+'FR-16(7)(v)-9 TRANS Cust'!J497+'FR-16(7)(v)-11 DIST Demand'!J497+'FR-16(7)(v)-12 DIST Energy'!J497+'FR-16(7)(v)-13 DIST Cust'!J497-'FR-16(7)(v)-14 TOTAL CLASS'!J497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K497+'FR-16(7)(v)-4 PROD Energy'!K497+'FR-16(7)(v)-5 PROD Cust'!K497+'FR-16(7)(v)-7 TRANS Demand'!K497+'FR-16(7)(v)-8 TRANS Energy'!K497+'FR-16(7)(v)-9 TRANS Cust'!K497+'FR-16(7)(v)-11 DIST Demand'!K497+'FR-16(7)(v)-12 DIST Energy'!K497+'FR-16(7)(v)-13 DIST Cust'!K497-'FR-16(7)(v)-14 TOTAL CLASS'!K497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L497+'FR-16(7)(v)-4 PROD Energy'!L497+'FR-16(7)(v)-5 PROD Cust'!L497+'FR-16(7)(v)-7 TRANS Demand'!L497+'FR-16(7)(v)-8 TRANS Energy'!L497+'FR-16(7)(v)-9 TRANS Cust'!L497+'FR-16(7)(v)-11 DIST Demand'!L497+'FR-16(7)(v)-12 DIST Energy'!L497+'FR-16(7)(v)-13 DIST Cust'!L497-'FR-16(7)(v)-14 TOTAL CLASS'!L497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M497+'FR-16(7)(v)-4 PROD Energy'!M497+'FR-16(7)(v)-5 PROD Cust'!M497+'FR-16(7)(v)-7 TRANS Demand'!M497+'FR-16(7)(v)-8 TRANS Energy'!M497+'FR-16(7)(v)-9 TRANS Cust'!M497+'FR-16(7)(v)-11 DIST Demand'!M497+'FR-16(7)(v)-12 DIST Energy'!M497+'FR-16(7)(v)-13 DIST Cust'!M497-'FR-16(7)(v)-14 TOTAL CLASS'!M497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N497+'FR-16(7)(v)-4 PROD Energy'!N497+'FR-16(7)(v)-5 PROD Cust'!N497+'FR-16(7)(v)-7 TRANS Demand'!N497+'FR-16(7)(v)-8 TRANS Energy'!N497+'FR-16(7)(v)-9 TRANS Cust'!N497+'FR-16(7)(v)-11 DIST Demand'!N497+'FR-16(7)(v)-12 DIST Energy'!N497+'FR-16(7)(v)-13 DIST Cust'!N497-'FR-16(7)(v)-14 TOTAL CLASS'!N497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O497+'FR-16(7)(v)-4 PROD Energy'!O497+'FR-16(7)(v)-5 PROD Cust'!O497+'FR-16(7)(v)-7 TRANS Demand'!O497+'FR-16(7)(v)-8 TRANS Energy'!O497+'FR-16(7)(v)-9 TRANS Cust'!O497+'FR-16(7)(v)-11 DIST Demand'!O497+'FR-16(7)(v)-12 DIST Energy'!O497+'FR-16(7)(v)-13 DIST Cust'!O497-'FR-16(7)(v)-14 TOTAL CLASS'!O497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P497+'FR-16(7)(v)-4 PROD Energy'!P497+'FR-16(7)(v)-5 PROD Cust'!P497+'FR-16(7)(v)-7 TRANS Demand'!P497+'FR-16(7)(v)-8 TRANS Energy'!P497+'FR-16(7)(v)-9 TRANS Cust'!P497+'FR-16(7)(v)-11 DIST Demand'!P497+'FR-16(7)(v)-12 DIST Energy'!P497+'FR-16(7)(v)-13 DIST Cust'!P497-'FR-16(7)(v)-14 TOTAL CLASS'!P497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q497+'FR-16(7)(v)-4 PROD Energy'!Q497+'FR-16(7)(v)-5 PROD Cust'!Q497+'FR-16(7)(v)-7 TRANS Demand'!Q497+'FR-16(7)(v)-8 TRANS Energy'!Q497+'FR-16(7)(v)-9 TRANS Cust'!Q497+'FR-16(7)(v)-11 DIST Demand'!Q497+'FR-16(7)(v)-12 DIST Energy'!Q497+'FR-16(7)(v)-13 DIST Cust'!Q497-'FR-16(7)(v)-14 TOTAL CLASS'!Q497","v":0},0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F498+'FR-16(7)(v)-4 PROD Energy'!F498+'FR-16(7)(v)-5 PROD Cust'!F498+'FR-16(7)(v)-7 TRANS Demand'!F498+'FR-16(7)(v)-8 TRANS Energy'!F498+'FR-16(7)(v)-9 TRANS Cust'!F498+'FR-16(7)(v)-11 DIST Demand'!F498+'FR-16(7)(v)-12 DIST Energy'!F498+'FR-16(7)(v)-13 DIST Cust'!F498-'FR-16(7)(v)-14 TOTAL CLASS'!F498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G498+'FR-16(7)(v)-4 PROD Energy'!G498+'FR-16(7)(v)-5 PROD Cust'!G498+'FR-16(7)(v)-7 TRANS Demand'!G498+'FR-16(7)(v)-8 TRANS Energy'!G498+'FR-16(7)(v)-9 TRANS Cust'!G498+'FR-16(7)(v)-11 DIST Demand'!G498+'FR-16(7)(v)-12 DIST Energy'!G498+'FR-16(7)(v)-13 DIST Cust'!G498-'FR-16(7)(v)-14 TOTAL CLASS'!G498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H498+'FR-16(7)(v)-4 PROD Energy'!H498+'FR-16(7)(v)-5 PROD Cust'!H498+'FR-16(7)(v)-7 TRANS Demand'!H498+'FR-16(7)(v)-8 TRANS Energy'!H498+'FR-16(7)(v)-9 TRANS Cust'!H498+'FR-16(7)(v)-11 DIST Demand'!H498+'FR-16(7)(v)-12 DIST Energy'!H498+'FR-16(7)(v)-13 DIST Cust'!H498-'FR-16(7)(v)-14 TOTAL CLASS'!H498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I498+'FR-16(7)(v)-4 PROD Energy'!I498+'FR-16(7)(v)-5 PROD Cust'!I498+'FR-16(7)(v)-7 TRANS Demand'!I498+'FR-16(7)(v)-8 TRANS Energy'!I498+'FR-16(7)(v)-9 TRANS Cust'!I498+'FR-16(7)(v)-11 DIST Demand'!I498+'FR-16(7)(v)-12 DIST Energy'!I498+'FR-16(7)(v)-13 DIST Cust'!I498-'FR-16(7)(v)-14 TOTAL CLASS'!I498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J498+'FR-16(7)(v)-4 PROD Energy'!J498+'FR-16(7)(v)-5 PROD Cust'!J498+'FR-16(7)(v)-7 TRANS Demand'!J498+'FR-16(7)(v)-8 TRANS Energy'!J498+'FR-16(7)(v)-9 TRANS Cust'!J498+'FR-16(7)(v)-11 DIST Demand'!J498+'FR-16(7)(v)-12 DIST Energy'!J498+'FR-16(7)(v)-13 DIST Cust'!J498-'FR-16(7)(v)-14 TOTAL CLASS'!J498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K498+'FR-16(7)(v)-4 PROD Energy'!K498+'FR-16(7)(v)-5 PROD Cust'!K498+'FR-16(7)(v)-7 TRANS Demand'!K498+'FR-16(7)(v)-8 TRANS Energy'!K498+'FR-16(7)(v)-9 TRANS Cust'!K498+'FR-16(7)(v)-11 DIST Demand'!K498+'FR-16(7)(v)-12 DIST Energy'!K498+'FR-16(7)(v)-13 DIST Cust'!K498-'FR-16(7)(v)-14 TOTAL CLASS'!K498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L498+'FR-16(7)(v)-4 PROD Energy'!L498+'FR-16(7)(v)-5 PROD Cust'!L498+'FR-16(7)(v)-7 TRANS Demand'!L498+'FR-16(7)(v)-8 TRANS Energy'!L498+'FR-16(7)(v)-9 TRANS Cust'!L498+'FR-16(7)(v)-11 DIST Demand'!L498+'FR-16(7)(v)-12 DIST Energy'!L498+'FR-16(7)(v)-13 DIST Cust'!L498-'FR-16(7)(v)-14 TOTAL CLASS'!L498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M498+'FR-16(7)(v)-4 PROD Energy'!M498+'FR-16(7)(v)-5 PROD Cust'!M498+'FR-16(7)(v)-7 TRANS Demand'!M498+'FR-16(7)(v)-8 TRANS Energy'!M498+'FR-16(7)(v)-9 TRANS Cust'!M498+'FR-16(7)(v)-11 DIST Demand'!M498+'FR-16(7)(v)-12 DIST Energy'!M498+'FR-16(7)(v)-13 DIST Cust'!M498-'FR-16(7)(v)-14 TOTAL CLASS'!M498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N498+'FR-16(7)(v)-4 PROD Energy'!N498+'FR-16(7)(v)-5 PROD Cust'!N498+'FR-16(7)(v)-7 TRANS Demand'!N498+'FR-16(7)(v)-8 TRANS Energy'!N498+'FR-16(7)(v)-9 TRANS Cust'!N498+'FR-16(7)(v)-11 DIST Demand'!N498+'FR-16(7)(v)-12 DIST Energy'!N498+'FR-16(7)(v)-13 DIST Cust'!N498-'FR-16(7)(v)-14 TOTAL CLASS'!N498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O498+'FR-16(7)(v)-4 PROD Energy'!O498+'FR-16(7)(v)-5 PROD Cust'!O498+'FR-16(7)(v)-7 TRANS Demand'!O498+'FR-16(7)(v)-8 TRANS Energy'!O498+'FR-16(7)(v)-9 TRANS Cust'!O498+'FR-16(7)(v)-11 DIST Demand'!O498+'FR-16(7)(v)-12 DIST Energy'!O498+'FR-16(7)(v)-13 DIST Cust'!O498-'FR-16(7)(v)-14 TOTAL CLASS'!O498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P498+'FR-16(7)(v)-4 PROD Energy'!P498+'FR-16(7)(v)-5 PROD Cust'!P498+'FR-16(7)(v)-7 TRANS Demand'!P498+'FR-16(7)(v)-8 TRANS Energy'!P498+'FR-16(7)(v)-9 TRANS Cust'!P498+'FR-16(7)(v)-11 DIST Demand'!P498+'FR-16(7)(v)-12 DIST Energy'!P498+'FR-16(7)(v)-13 DIST Cust'!P498-'FR-16(7)(v)-14 TOTAL CLASS'!P498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q498+'FR-16(7)(v)-4 PROD Energy'!Q498+'FR-16(7)(v)-5 PROD Cust'!Q498+'FR-16(7)(v)-7 TRANS Demand'!Q498+'FR-16(7)(v)-8 TRANS Energy'!Q498+'FR-16(7)(v)-9 TRANS Cust'!Q498+'FR-16(7)(v)-11 DIST Demand'!Q498+'FR-16(7)(v)-12 DIST Energy'!Q498+'FR-16(7)(v)-13 DIST Cust'!Q498-'FR-16(7)(v)-14 TOTAL CLASS'!Q498","v":0},0,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F499+'FR-16(7)(v)-4 PROD Energy'!F499+'FR-16(7)(v)-5 PROD Cust'!F499+'FR-16(7)(v)-7 TRANS Demand'!F499+'FR-16(7)(v)-8 TRANS Energy'!F499+'FR-16(7)(v)-9 TRANS Cust'!F499+'FR-16(7)(v)-11 DIST Demand'!F499+'FR-16(7)(v)-12 DIST Energy'!F499+'FR-16(7)(v)-13 DIST Cust'!F499-'FR-16(7)(v)-14 TOTAL CLASS'!F499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G499+'FR-16(7)(v)-4 PROD Energy'!G499+'FR-16(7)(v)-5 PROD Cust'!G499+'FR-16(7)(v)-7 TRANS Demand'!G499+'FR-16(7)(v)-8 TRANS Energy'!G499+'FR-16(7)(v)-9 TRANS Cust'!G499+'FR-16(7)(v)-11 DIST Demand'!G499+'FR-16(7)(v)-12 DIST Energy'!G499+'FR-16(7)(v)-13 DIST Cust'!G499-'FR-16(7)(v)-14 TOTAL CLASS'!G499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H499+'FR-16(7)(v)-4 PROD Energy'!H499+'FR-16(7)(v)-5 PROD Cust'!H499+'FR-16(7)(v)-7 TRANS Demand'!H499+'FR-16(7)(v)-8 TRANS Energy'!H499+'FR-16(7)(v)-9 TRANS Cust'!H499+'FR-16(7)(v)-11 DIST Demand'!H499+'FR-16(7)(v)-12 DIST Energy'!H499+'FR-16(7)(v)-13 DIST Cust'!H499-'FR-16(7)(v)-14 TOTAL CLASS'!H499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I499+'FR-16(7)(v)-4 PROD Energy'!I499+'FR-16(7)(v)-5 PROD Cust'!I499+'FR-16(7)(v)-7 TRANS Demand'!I499+'FR-16(7)(v)-8 TRANS Energy'!I499+'FR-16(7)(v)-9 TRANS Cust'!I499+'FR-16(7)(v)-11 DIST Demand'!I499+'FR-16(7)(v)-12 DIST Energy'!I499+'FR-16(7)(v)-13 DIST Cust'!I499-'FR-16(7)(v)-14 TOTAL CLASS'!I499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J499+'FR-16(7)(v)-4 PROD Energy'!J499+'FR-16(7)(v)-5 PROD Cust'!J499+'FR-16(7)(v)-7 TRANS Demand'!J499+'FR-16(7)(v)-8 TRANS Energy'!J499+'FR-16(7)(v)-9 TRANS Cust'!J499+'FR-16(7)(v)-11 DIST Demand'!J499+'FR-16(7)(v)-12 DIST Energy'!J499+'FR-16(7)(v)-13 DIST Cust'!J499-'FR-16(7)(v)-14 TOTAL CLASS'!J499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K499+'FR-16(7)(v)-4 PROD Energy'!K499+'FR-16(7)(v)-5 PROD Cust'!K499+'FR-16(7)(v)-7 TRANS Demand'!K499+'FR-16(7)(v)-8 TRANS Energy'!K499+'FR-16(7)(v)-9 TRANS Cust'!K499+'FR-16(7)(v)-11 DIST Demand'!K499+'FR-16(7)(v)-12 DIST Energy'!K499+'FR-16(7)(v)-13 DIST Cust'!K499-'FR-16(7)(v)-14 TOTAL CLASS'!K499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L499+'FR-16(7)(v)-4 PROD Energy'!L499+'FR-16(7)(v)-5 PROD Cust'!L499+'FR-16(7)(v)-7 TRANS Demand'!L499+'FR-16(7)(v)-8 TRANS Energy'!L499+'FR-16(7)(v)-9 TRANS Cust'!L499+'FR-16(7)(v)-11 DIST Demand'!L499+'FR-16(7)(v)-12 DIST Energy'!L499+'FR-16(7)(v)-13 DIST Cust'!L499-'FR-16(7)(v)-14 TOTAL CLASS'!L499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M499+'FR-16(7)(v)-4 PROD Energy'!M499+'FR-16(7)(v)-5 PROD Cust'!M499+'FR-16(7)(v)-7 TRANS Demand'!M499+'FR-16(7)(v)-8 TRANS Energy'!M499+'FR-16(7)(v)-9 TRANS Cust'!M499+'FR-16(7)(v)-11 DIST Demand'!M499+'FR-16(7)(v)-12 DIST Energy'!M499+'FR-16(7)(v)-13 DIST Cust'!M499-'FR-16(7)(v)-14 TOTAL CLASS'!M499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N499+'FR-16(7)(v)-4 PROD Energy'!N499+'FR-16(7)(v)-5 PROD Cust'!N499+'FR-16(7)(v)-7 TRANS Demand'!N499+'FR-16(7)(v)-8 TRANS Energy'!N499+'FR-16(7)(v)-9 TRANS Cust'!N499+'FR-16(7)(v)-11 DIST Demand'!N499+'FR-16(7)(v)-12 DIST Energy'!N499+'FR-16(7)(v)-13 DIST Cust'!N499-'FR-16(7)(v)-14 TOTAL CLASS'!N499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O499+'FR-16(7)(v)-4 PROD Energy'!O499+'FR-16(7)(v)-5 PROD Cust'!O499+'FR-16(7)(v)-7 TRANS Demand'!O499+'FR-16(7)(v)-8 TRANS Energy'!O499+'FR-16(7)(v)-9 TRANS Cust'!O499+'FR-16(7)(v)-11 DIST Demand'!O499+'FR-16(7)(v)-12 DIST Energy'!O499+'FR-16(7)(v)-13 DIST Cust'!O499-'FR-16(7)(v)-14 TOTAL CLASS'!O499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P499+'FR-16(7)(v)-4 PROD Energy'!P499+'FR-16(7)(v)-5 PROD Cust'!P499+'FR-16(7)(v)-7 TRANS Demand'!P499+'FR-16(7)(v)-8 TRANS Energy'!P499+'FR-16(7)(v)-9 TRANS Cust'!P499+'FR-16(7)(v)-11 DIST Demand'!P499+'FR-16(7)(v)-12 DIST Energy'!P499+'FR-16(7)(v)-13 DIST Cust'!P499-'FR-16(7)(v)-14 TOTAL CLASS'!P499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q499+'FR-16(7)(v)-4 PROD Energy'!Q499+'FR-16(7)(v)-5 PROD Cust'!Q499+'FR-16(7)(v)-7 TRANS Demand'!Q499+'FR-16(7)(v)-8 TRANS Energy'!Q499+'FR-16(7)(v)-9 TRANS Cust'!Q499+'FR-16(7)(v)-11 DIST Demand'!Q499+'FR-16(7)(v)-12 DIST Energy'!Q499+'FR-16(7)(v)-13 DIST Cust'!Q499-'FR-16(7)(v)-14 TOTAL CLASS'!Q499","v":0},0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F500+'FR-16(7)(v)-4 PROD Energy'!F500+'FR-16(7)(v)-5 PROD Cust'!F500+'FR-16(7)(v)-7 TRANS Demand'!F500+'FR-16(7)(v)-8 TRANS Energy'!F500+'FR-16(7)(v)-9 TRANS Cust'!F500+'FR-16(7)(v)-11 DIST Demand'!F500+'FR-16(7)(v)-12 DIST Energy'!F500+'FR-16(7)(v)-13 DIST Cust'!F500-'FR-16(7)(v)-14 TOTAL CLASS'!F500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G500+'FR-16(7)(v)-4 PROD Energy'!G500+'FR-16(7)(v)-5 PROD Cust'!G500+'FR-16(7)(v)-7 TRANS Demand'!G500+'FR-16(7)(v)-8 TRANS Energy'!G500+'FR-16(7)(v)-9 TRANS Cust'!G500+'FR-16(7)(v)-11 DIST Demand'!G500+'FR-16(7)(v)-12 DIST Energy'!G500+'FR-16(7)(v)-13 DIST Cust'!G500-'FR-16(7)(v)-14 TOTAL CLASS'!G500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H500+'FR-16(7)(v)-4 PROD Energy'!H500+'FR-16(7)(v)-5 PROD Cust'!H500+'FR-16(7)(v)-7 TRANS Demand'!H500+'FR-16(7)(v)-8 TRANS Energy'!H500+'FR-16(7)(v)-9 TRANS Cust'!H500+'FR-16(7)(v)-11 DIST Demand'!H500+'FR-16(7)(v)-12 DIST Energy'!H500+'FR-16(7)(v)-13 DIST Cust'!H500-'FR-16(7)(v)-14 TOTAL CLASS'!H500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I500+'FR-16(7)(v)-4 PROD Energy'!I500+'FR-16(7)(v)-5 PROD Cust'!I500+'FR-16(7)(v)-7 TRANS Demand'!I500+'FR-16(7)(v)-8 TRANS Energy'!I500+'FR-16(7)(v)-9 TRANS Cust'!I500+'FR-16(7)(v)-11 DIST Demand'!I500+'FR-16(7)(v)-12 DIST Energy'!I500+'FR-16(7)(v)-13 DIST Cust'!I500-'FR-16(7)(v)-14 TOTAL CLASS'!I500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J500+'FR-16(7)(v)-4 PROD Energy'!J500+'FR-16(7)(v)-5 PROD Cust'!J500+'FR-16(7)(v)-7 TRANS Demand'!J500+'FR-16(7)(v)-8 TRANS Energy'!J500+'FR-16(7)(v)-9 TRANS Cust'!J500+'FR-16(7)(v)-11 DIST Demand'!J500+'FR-16(7)(v)-12 DIST Energy'!J500+'FR-16(7)(v)-13 DIST Cust'!J500-'FR-16(7)(v)-14 TOTAL CLASS'!J500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K500+'FR-16(7)(v)-4 PROD Energy'!K500+'FR-16(7)(v)-5 PROD Cust'!K500+'FR-16(7)(v)-7 TRANS Demand'!K500+'FR-16(7)(v)-8 TRANS Energy'!K500+'FR-16(7)(v)-9 TRANS Cust'!K500+'FR-16(7)(v)-11 DIST Demand'!K500+'FR-16(7)(v)-12 DIST Energy'!K500+'FR-16(7)(v)-13 DIST Cust'!K500-'FR-16(7)(v)-14 TOTAL CLASS'!K500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L500+'FR-16(7)(v)-4 PROD Energy'!L500+'FR-16(7)(v)-5 PROD Cust'!L500+'FR-16(7)(v)-7 TRANS Demand'!L500+'FR-16(7)(v)-8 TRANS Energy'!L500+'FR-16(7)(v)-9 TRANS Cust'!L500+'FR-16(7)(v)-11 DIST Demand'!L500+'FR-16(7)(v)-12 DIST Energy'!L500+'FR-16(7)(v)-13 DIST Cust'!L500-'FR-16(7)(v)-14 TOTAL CLASS'!L500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M500+'FR-16(7)(v)-4 PROD Energy'!M500+'FR-16(7)(v)-5 PROD Cust'!M500+'FR-16(7)(v)-7 TRANS Demand'!M500+'FR-16(7)(v)-8 TRANS Energy'!M500+'FR-16(7)(v)-9 TRANS Cust'!M500+'FR-16(7)(v)-11 DIST Demand'!M500+'FR-16(7)(v)-12 DIST Energy'!M500+'FR-16(7)(v)-13 DIST Cust'!M500-'FR-16(7)(v)-14 TOTAL CLASS'!M500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N500+'FR-16(7)(v)-4 PROD Energy'!N500+'FR-16(7)(v)-5 PROD Cust'!N500+'FR-16(7)(v)-7 TRANS Demand'!N500+'FR-16(7)(v)-8 TRANS Energy'!N500+'FR-16(7)(v)-9 TRANS Cust'!N500+'FR-16(7)(v)-11 DIST Demand'!N500+'FR-16(7)(v)-12 DIST Energy'!N500+'FR-16(7)(v)-13 DIST Cust'!N500-'FR-16(7)(v)-14 TOTAL CLASS'!N500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O500+'FR-16(7)(v)-4 PROD Energy'!O500+'FR-16(7)(v)-5 PROD Cust'!O500+'FR-16(7)(v)-7 TRANS Demand'!O500+'FR-16(7)(v)-8 TRANS Energy'!O500+'FR-16(7)(v)-9 TRANS Cust'!O500+'FR-16(7)(v)-11 DIST Demand'!O500+'FR-16(7)(v)-12 DIST Energy'!O500+'FR-16(7)(v)-13 DIST Cust'!O500-'FR-16(7)(v)-14 TOTAL CLASS'!O500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P500+'FR-16(7)(v)-4 PROD Energy'!P500+'FR-16(7)(v)-5 PROD Cust'!P500+'FR-16(7)(v)-7 TRANS Demand'!P500+'FR-16(7)(v)-8 TRANS Energy'!P500+'FR-16(7)(v)-9 TRANS Cust'!P500+'FR-16(7)(v)-11 DIST Demand'!P500+'FR-16(7)(v)-12 DIST Energy'!P500+'FR-16(7)(v)-13 DIST Cust'!P500-'FR-16(7)(v)-14 TOTAL CLASS'!P500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q500+'FR-16(7)(v)-4 PROD Energy'!Q500+'FR-16(7)(v)-5 PROD Cust'!Q500+'FR-16(7)(v)-7 TRANS Demand'!Q500+'FR-16(7)(v)-8 TRANS Energy'!Q500+'FR-16(7)(v)-9 TRANS Cust'!Q500+'FR-16(7)(v)-11 DIST Demand'!Q500+'FR-16(7)(v)-12 DIST Energy'!Q500+'FR-16(7)(v)-13 DIST Cust'!Q500-'FR-16(7)(v)-14 TOTAL CLASS'!Q500","v":0},0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F501+'FR-16(7)(v)-4 PROD Energy'!F501+'FR-16(7)(v)-5 PROD Cust'!F501+'FR-16(7)(v)-7 TRANS Demand'!F501+'FR-16(7)(v)-8 TRANS Energy'!F501+'FR-16(7)(v)-9 TRANS Cust'!F501+'FR-16(7)(v)-11 DIST Demand'!F501+'FR-16(7)(v)-12 DIST Energy'!F501+'FR-16(7)(v)-13 DIST Cust'!F501-'FR-16(7)(v)-14 TOTAL CLASS'!F501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G501+'FR-16(7)(v)-4 PROD Energy'!G501+'FR-16(7)(v)-5 PROD Cust'!G501+'FR-16(7)(v)-7 TRANS Demand'!G501+'FR-16(7)(v)-8 TRANS Energy'!G501+'FR-16(7)(v)-9 TRANS Cust'!G501+'FR-16(7)(v)-11 DIST Demand'!G501+'FR-16(7)(v)-12 DIST Energy'!G501+'FR-16(7)(v)-13 DIST Cust'!G501-'FR-16(7)(v)-14 TOTAL CLASS'!G501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H501+'FR-16(7)(v)-4 PROD Energy'!H501+'FR-16(7)(v)-5 PROD Cust'!H501+'FR-16(7)(v)-7 TRANS Demand'!H501+'FR-16(7)(v)-8 TRANS Energy'!H501+'FR-16(7)(v)-9 TRANS Cust'!H501+'FR-16(7)(v)-11 DIST Demand'!H501+'FR-16(7)(v)-12 DIST Energy'!H501+'FR-16(7)(v)-13 DIST Cust'!H501-'FR-16(7)(v)-14 TOTAL CLASS'!H501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I501+'FR-16(7)(v)-4 PROD Energy'!I501+'FR-16(7)(v)-5 PROD Cust'!I501+'FR-16(7)(v)-7 TRANS Demand'!I501+'FR-16(7)(v)-8 TRANS Energy'!I501+'FR-16(7)(v)-9 TRANS Cust'!I501+'FR-16(7)(v)-11 DIST Demand'!I501+'FR-16(7)(v)-12 DIST Energy'!I501+'FR-16(7)(v)-13 DIST Cust'!I501-'FR-16(7)(v)-14 TOTAL CLASS'!I501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J501+'FR-16(7)(v)-4 PROD Energy'!J501+'FR-16(7)(v)-5 PROD Cust'!J501+'FR-16(7)(v)-7 TRANS Demand'!J501+'FR-16(7)(v)-8 TRANS Energy'!J501+'FR-16(7)(v)-9 TRANS Cust'!J501+'FR-16(7)(v)-11 DIST Demand'!J501+'FR-16(7)(v)-12 DIST Energy'!J501+'FR-16(7)(v)-13 DIST Cust'!J501-'FR-16(7)(v)-14 TOTAL CLASS'!J501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K501+'FR-16(7)(v)-4 PROD Energy'!K501+'FR-16(7)(v)-5 PROD Cust'!K501+'FR-16(7)(v)-7 TRANS Demand'!K501+'FR-16(7)(v)-8 TRANS Energy'!K501+'FR-16(7)(v)-9 TRANS Cust'!K501+'FR-16(7)(v)-11 DIST Demand'!K501+'FR-16(7)(v)-12 DIST Energy'!K501+'FR-16(7)(v)-13 DIST Cust'!K501-'FR-16(7)(v)-14 TOTAL CLASS'!K501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L501+'FR-16(7)(v)-4 PROD Energy'!L501+'FR-16(7)(v)-5 PROD Cust'!L501+'FR-16(7)(v)-7 TRANS Demand'!L501+'FR-16(7)(v)-8 TRANS Energy'!L501+'FR-16(7)(v)-9 TRANS Cust'!L501+'FR-16(7)(v)-11 DIST Demand'!L501+'FR-16(7)(v)-12 DIST Energy'!L501+'FR-16(7)(v)-13 DIST Cust'!L501-'FR-16(7)(v)-14 TOTAL CLASS'!L501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M501+'FR-16(7)(v)-4 PROD Energy'!M501+'FR-16(7)(v)-5 PROD Cust'!M501+'FR-16(7)(v)-7 TRANS Demand'!M501+'FR-16(7)(v)-8 TRANS Energy'!M501+'FR-16(7)(v)-9 TRANS Cust'!M501+'FR-16(7)(v)-11 DIST Demand'!M501+'FR-16(7)(v)-12 DIST Energy'!M501+'FR-16(7)(v)-13 DIST Cust'!M501-'FR-16(7)(v)-14 TOTAL CLASS'!M501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N501+'FR-16(7)(v)-4 PROD Energy'!N501+'FR-16(7)(v)-5 PROD Cust'!N501+'FR-16(7)(v)-7 TRANS Demand'!N501+'FR-16(7)(v)-8 TRANS Energy'!N501+'FR-16(7)(v)-9 TRANS Cust'!N501+'FR-16(7)(v)-11 DIST Demand'!N501+'FR-16(7)(v)-12 DIST Energy'!N501+'FR-16(7)(v)-13 DIST Cust'!N501-'FR-16(7)(v)-14 TOTAL CLASS'!N501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O501+'FR-16(7)(v)-4 PROD Energy'!O501+'FR-16(7)(v)-5 PROD Cust'!O501+'FR-16(7)(v)-7 TRANS Demand'!O501+'FR-16(7)(v)-8 TRANS Energy'!O501+'FR-16(7)(v)-9 TRANS Cust'!O501+'FR-16(7)(v)-11 DIST Demand'!O501+'FR-16(7)(v)-12 DIST Energy'!O501+'FR-16(7)(v)-13 DIST Cust'!O501-'FR-16(7)(v)-14 TOTAL CLASS'!O501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P501+'FR-16(7)(v)-4 PROD Energy'!P501+'FR-16(7)(v)-5 PROD Cust'!P501+'FR-16(7)(v)-7 TRANS Demand'!P501+'FR-16(7)(v)-8 TRANS Energy'!P501+'FR-16(7)(v)-9 TRANS Cust'!P501+'FR-16(7)(v)-11 DIST Demand'!P501+'FR-16(7)(v)-12 DIST Energy'!P501+'FR-16(7)(v)-13 DIST Cust'!P501-'FR-16(7)(v)-14 TOTAL CLASS'!P501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q501+'FR-16(7)(v)-4 PROD Energy'!Q501+'FR-16(7)(v)-5 PROD Cust'!Q501+'FR-16(7)(v)-7 TRANS Demand'!Q501+'FR-16(7)(v)-8 TRANS Energy'!Q501+'FR-16(7)(v)-9 TRANS Cust'!Q501+'FR-16(7)(v)-11 DIST Demand'!Q501+'FR-16(7)(v)-12 DIST Energy'!Q501+'FR-16(7)(v)-13 DIST Cust'!Q501-'FR-16(7)(v)-14 TOTAL CLASS'!Q501","v":0},0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F502+'FR-16(7)(v)-4 PROD Energy'!F502+'FR-16(7)(v)-5 PROD Cust'!F502+'FR-16(7)(v)-7 TRANS Demand'!F502+'FR-16(7)(v)-8 TRANS Energy'!F502+'FR-16(7)(v)-9 TRANS Cust'!F502+'FR-16(7)(v)-11 DIST Demand'!F502+'FR-16(7)(v)-12 DIST Energy'!F502+'FR-16(7)(v)-13 DIST Cust'!F502-'FR-16(7)(v)-14 TOTAL CLASS'!F502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G502+'FR-16(7)(v)-4 PROD Energy'!G502+'FR-16(7)(v)-5 PROD Cust'!G502+'FR-16(7)(v)-7 TRANS Demand'!G502+'FR-16(7)(v)-8 TRANS Energy'!G502+'FR-16(7)(v)-9 TRANS Cust'!G502+'FR-16(7)(v)-11 DIST Demand'!G502+'FR-16(7)(v)-12 DIST Energy'!G502+'FR-16(7)(v)-13 DIST Cust'!G502-'FR-16(7)(v)-14 TOTAL CLASS'!G502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H502+'FR-16(7)(v)-4 PROD Energy'!H502+'FR-16(7)(v)-5 PROD Cust'!H502+'FR-16(7)(v)-7 TRANS Demand'!H502+'FR-16(7)(v)-8 TRANS Energy'!H502+'FR-16(7)(v)-9 TRANS Cust'!H502+'FR-16(7)(v)-11 DIST Demand'!H502+'FR-16(7)(v)-12 DIST Energy'!H502+'FR-16(7)(v)-13 DIST Cust'!H502-'FR-16(7)(v)-14 TOTAL CLASS'!H502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I502+'FR-16(7)(v)-4 PROD Energy'!I502+'FR-16(7)(v)-5 PROD Cust'!I502+'FR-16(7)(v)-7 TRANS Demand'!I502+'FR-16(7)(v)-8 TRANS Energy'!I502+'FR-16(7)(v)-9 TRANS Cust'!I502+'FR-16(7)(v)-11 DIST Demand'!I502+'FR-16(7)(v)-12 DIST Energy'!I502+'FR-16(7)(v)-13 DIST Cust'!I502-'FR-16(7)(v)-14 TOTAL CLASS'!I502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J502+'FR-16(7)(v)-4 PROD Energy'!J502+'FR-16(7)(v)-5 PROD Cust'!J502+'FR-16(7)(v)-7 TRANS Demand'!J502+'FR-16(7)(v)-8 TRANS Energy'!J502+'FR-16(7)(v)-9 TRANS Cust'!J502+'FR-16(7)(v)-11 DIST Demand'!J502+'FR-16(7)(v)-12 DIST Energy'!J502+'FR-16(7)(v)-13 DIST Cust'!J502-'FR-16(7)(v)-14 TOTAL CLASS'!J502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K502+'FR-16(7)(v)-4 PROD Energy'!K502+'FR-16(7)(v)-5 PROD Cust'!K502+'FR-16(7)(v)-7 TRANS Demand'!K502+'FR-16(7)(v)-8 TRANS Energy'!K502+'FR-16(7)(v)-9 TRANS Cust'!K502+'FR-16(7)(v)-11 DIST Demand'!K502+'FR-16(7)(v)-12 DIST Energy'!K502+'FR-16(7)(v)-13 DIST Cust'!K502-'FR-16(7)(v)-14 TOTAL CLASS'!K502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L502+'FR-16(7)(v)-4 PROD Energy'!L502+'FR-16(7)(v)-5 PROD Cust'!L502+'FR-16(7)(v)-7 TRANS Demand'!L502+'FR-16(7)(v)-8 TRANS Energy'!L502+'FR-16(7)(v)-9 TRANS Cust'!L502+'FR-16(7)(v)-11 DIST Demand'!L502+'FR-16(7)(v)-12 DIST Energy'!L502+'FR-16(7)(v)-13 DIST Cust'!L502-'FR-16(7)(v)-14 TOTAL CLASS'!L502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M502+'FR-16(7)(v)-4 PROD Energy'!M502+'FR-16(7)(v)-5 PROD Cust'!M502+'FR-16(7)(v)-7 TRANS Demand'!M502+'FR-16(7)(v)-8 TRANS Energy'!M502+'FR-16(7)(v)-9 TRANS Cust'!M502+'FR-16(7)(v)-11 DIST Demand'!M502+'FR-16(7)(v)-12 DIST Energy'!M502+'FR-16(7)(v)-13 DIST Cust'!M502-'FR-16(7)(v)-14 TOTAL CLASS'!M502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N502+'FR-16(7)(v)-4 PROD Energy'!N502+'FR-16(7)(v)-5 PROD Cust'!N502+'FR-16(7)(v)-7 TRANS Demand'!N502+'FR-16(7)(v)-8 TRANS Energy'!N502+'FR-16(7)(v)-9 TRANS Cust'!N502+'FR-16(7)(v)-11 DIST Demand'!N502+'FR-16(7)(v)-12 DIST Energy'!N502+'FR-16(7)(v)-13 DIST Cust'!N502-'FR-16(7)(v)-14 TOTAL CLASS'!N502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O502+'FR-16(7)(v)-4 PROD Energy'!O502+'FR-16(7)(v)-5 PROD Cust'!O502+'FR-16(7)(v)-7 TRANS Demand'!O502+'FR-16(7)(v)-8 TRANS Energy'!O502+'FR-16(7)(v)-9 TRANS Cust'!O502+'FR-16(7)(v)-11 DIST Demand'!O502+'FR-16(7)(v)-12 DIST Energy'!O502+'FR-16(7)(v)-13 DIST Cust'!O502-'FR-16(7)(v)-14 TOTAL CLASS'!O502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P502+'FR-16(7)(v)-4 PROD Energy'!P502+'FR-16(7)(v)-5 PROD Cust'!P502+'FR-16(7)(v)-7 TRANS Demand'!P502+'FR-16(7)(v)-8 TRANS Energy'!P502+'FR-16(7)(v)-9 TRANS Cust'!P502+'FR-16(7)(v)-11 DIST Demand'!P502+'FR-16(7)(v)-12 DIST Energy'!P502+'FR-16(7)(v)-13 DIST Cust'!P502-'FR-16(7)(v)-14 TOTAL CLASS'!P502","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q502+'FR-16(7)(v)-4 PROD Energy'!Q502+'FR-16(7)(v)-5 PROD Cust'!Q502+'FR-16(7)(v)-7 TRANS Demand'!Q502+'FR-16(7)(v)-8 TRANS Energy'!Q502+'FR-16(7)(v)-9 TRANS Cust'!Q502+'FR-16(7)(v)-11 DIST Demand'!Q502+'FR-16(7)(v)-12 DIST Energy'!Q502+'FR-16(7)(v)-13 DIST Cust'!Q502-'FR-16(7)(v)-14 TOTAL CLASS'!Q502","v":0},0,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":0},{"$f":"SUM(G494:G502)","v":0},0,0,{"$f":"SUM(J494:J502)","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F516+'FR-16(7)(v)-4 PROD Energy'!F516+'FR-16(7)(v)-5 PROD Cust'!F516+'FR-16(7)(v)-7 TRANS Demand'!F516+'FR-16(7)(v)-8 TRANS Energy'!F516+'FR-16(7)(v)-9 TRANS Cust'!F516+'FR-16(7)(v)-11 DIST Demand'!F516+'FR-16(7)(v)-12 DIST Energy'!F516+'FR-16(7)(v)-13 DIST Cust'!F516-'FR-16(7)(v)-14 TOTAL CLASS'!F516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G516+'FR-16(7)(v)-4 PROD Energy'!G516+'FR-16(7)(v)-5 PROD Cust'!G516+'FR-16(7)(v)-7 TRANS Demand'!G516+'FR-16(7)(v)-8 TRANS Energy'!G516+'FR-16(7)(v)-9 TRANS Cust'!G516+'FR-16(7)(v)-11 DIST Demand'!G516+'FR-16(7)(v)-12 DIST Energy'!G516+'FR-16(7)(v)-13 DIST Cust'!G516-'FR-16(7)(v)-14 TOTAL CLASS'!G516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H516+'FR-16(7)(v)-4 PROD Energy'!H516+'FR-16(7)(v)-5 PROD Cust'!H516+'FR-16(7)(v)-7 TRANS Demand'!H516+'FR-16(7)(v)-8 TRANS Energy'!H516+'FR-16(7)(v)-9 TRANS Cust'!H516+'FR-16(7)(v)-11 DIST Demand'!H516+'FR-16(7)(v)-12 DIST Energy'!H516+'FR-16(7)(v)-13 DIST Cust'!H516-'FR-16(7)(v)-14 TOTAL CLASS'!H516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I516+'FR-16(7)(v)-4 PROD Energy'!I516+'FR-16(7)(v)-5 PROD Cust'!I516+'FR-16(7)(v)-7 TRANS Demand'!I516+'FR-16(7)(v)-8 TRANS Energy'!I516+'FR-16(7)(v)-9 TRANS Cust'!I516+'FR-16(7)(v)-11 DIST Demand'!I516+'FR-16(7)(v)-12 DIST Energy'!I516+'FR-16(7)(v)-13 DIST Cust'!I516-'FR-16(7)(v)-14 TOTAL CLASS'!I516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J516+'FR-16(7)(v)-4 PROD Energy'!J516+'FR-16(7)(v)-5 PROD Cust'!J516+'FR-16(7)(v)-7 TRANS Demand'!J516+'FR-16(7)(v)-8 TRANS Energy'!J516+'FR-16(7)(v)-9 TRANS Cust'!J516+'FR-16(7)(v)-11 DIST Demand'!J516+'FR-16(7)(v)-12 DIST Energy'!J516+'FR-16(7)(v)-13 DIST Cust'!J516-'FR-16(7)(v)-14 TOTAL CLASS'!J516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K516+'FR-16(7)(v)-4 PROD Energy'!K516+'FR-16(7)(v)-5 PROD Cust'!K516+'FR-16(7)(v)-7 TRANS Demand'!K516+'FR-16(7)(v)-8 TRANS Energy'!K516+'FR-16(7)(v)-9 TRANS Cust'!K516+'FR-16(7)(v)-11 DIST Demand'!K516+'FR-16(7)(v)-12 DIST Energy'!K516+'FR-16(7)(v)-13 DIST Cust'!K516-'FR-16(7)(v)-14 TOTAL CLASS'!K516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L516+'FR-16(7)(v)-4 PROD Energy'!L516+'FR-16(7)(v)-5 PROD Cust'!L516+'FR-16(7)(v)-7 TRANS Demand'!L516+'FR-16(7)(v)-8 TRANS Energy'!L516+'FR-16(7)(v)-9 TRANS Cust'!L516+'FR-16(7)(v)-11 DIST Demand'!L516+'FR-16(7)(v)-12 DIST Energy'!L516+'FR-16(7)(v)-13 DIST Cust'!L516-'FR-16(7)(v)-14 TOTAL CLASS'!L516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M516+'FR-16(7)(v)-4 PROD Energy'!M516+'FR-16(7)(v)-5 PROD Cust'!M516+'FR-16(7)(v)-7 TRANS Demand'!M516+'FR-16(7)(v)-8 TRANS Energy'!M516+'FR-16(7)(v)-9 TRANS Cust'!M516+'FR-16(7)(v)-11 DIST Demand'!M516+'FR-16(7)(v)-12 DIST Energy'!M516+'FR-16(7)(v)-13 DIST Cust'!M516-'FR-16(7)(v)-14 TOTAL CLASS'!M516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N516+'FR-16(7)(v)-4 PROD Energy'!N516+'FR-16(7)(v)-5 PROD Cust'!N516+'FR-16(7)(v)-7 TRANS Demand'!N516+'FR-16(7)(v)-8 TRANS Energy'!N516+'FR-16(7)(v)-9 TRANS Cust'!N516+'FR-16(7)(v)-11 DIST Demand'!N516+'FR-16(7)(v)-12 DIST Energy'!N516+'FR-16(7)(v)-13 DIST Cust'!N516-'FR-16(7)(v)-14 TOTAL CLASS'!N516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O516+'FR-16(7)(v)-4 PROD Energy'!O516+'FR-16(7)(v)-5 PROD Cust'!O516+'FR-16(7)(v)-7 TRANS Demand'!O516+'FR-16(7)(v)-8 TRANS Energy'!O516+'FR-16(7)(v)-9 TRANS Cust'!O516+'FR-16(7)(v)-11 DIST Demand'!O516+'FR-16(7)(v)-12 DIST Energy'!O516+'FR-16(7)(v)-13 DIST Cust'!O516-'FR-16(7)(v)-14 TOTAL CLASS'!O516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P516+'FR-16(7)(v)-4 PROD Energy'!P516+'FR-16(7)(v)-5 PROD Cust'!P516+'FR-16(7)(v)-7 TRANS Demand'!P516+'FR-16(7)(v)-8 TRANS Energy'!P516+'FR-16(7)(v)-9 TRANS Cust'!P516+'FR-16(7)(v)-11 DIST Demand'!P516+'FR-16(7)(v)-12 DIST Energy'!P516+'FR-16(7)(v)-13 DIST Cust'!P516-'FR-16(7)(v)-14 TOTAL CLASS'!P516","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q516+'FR-16(7)(v)-4 PROD Energy'!Q516+'FR-16(7)(v)-5 PROD Cust'!Q516+'FR-16(7)(v)-7 TRANS Demand'!Q516+'FR-16(7)(v)-8 TRANS Energy'!Q516+'FR-16(7)(v)-9 TRANS Cust'!Q516+'FR-16(7)(v)-11 DIST Demand'!Q516+'FR-16(7)(v)-12 DIST Energy'!Q516+'FR-16(7)(v)-13 DIST Cust'!Q516-'FR-16(7)(v)-14 TOTAL CLASS'!Q516","v":0},{"$f":"SUM(G516:Q516)","v":0},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F517+'FR-16(7)(v)-4 PROD Energy'!F517+'FR-16(7)(v)-5 PROD Cust'!F517+'FR-16(7)(v)-7 TRANS Demand'!F517+'FR-16(7)(v)-8 TRANS Energy'!F517+'FR-16(7)(v)-9 TRANS Cust'!F517+'FR-16(7)(v)-11 DIST Demand'!F517+'FR-16(7)(v)-12 DIST Energy'!F517+'FR-16(7)(v)-13 DIST Cust'!F517-'FR-16(7)(v)-14 TOTAL CLASS'!F517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G517+'FR-16(7)(v)-4 PROD Energy'!G517+'FR-16(7)(v)-5 PROD Cust'!G517+'FR-16(7)(v)-7 TRANS Demand'!G517+'FR-16(7)(v)-8 TRANS Energy'!G517+'FR-16(7)(v)-9 TRANS Cust'!G517+'FR-16(7)(v)-11 DIST Demand'!G517+'FR-16(7)(v)-12 DIST Energy'!G517+'FR-16(7)(v)-13 DIST Cust'!G517-'FR-16(7)(v)-14 TOTAL CLASS'!G517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H517+'FR-16(7)(v)-4 PROD Energy'!H517+'FR-16(7)(v)-5 PROD Cust'!H517+'FR-16(7)(v)-7 TRANS Demand'!H517+'FR-16(7)(v)-8 TRANS Energy'!H517+'FR-16(7)(v)-9 TRANS Cust'!H517+'FR-16(7)(v)-11 DIST Demand'!H517+'FR-16(7)(v)-12 DIST Energy'!H517+'FR-16(7)(v)-13 DIST Cust'!H517-'FR-16(7)(v)-14 TOTAL CLASS'!H517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I517+'FR-16(7)(v)-4 PROD Energy'!I517+'FR-16(7)(v)-5 PROD Cust'!I517+'FR-16(7)(v)-7 TRANS Demand'!I517+'FR-16(7)(v)-8 TRANS Energy'!I517+'FR-16(7)(v)-9 TRANS Cust'!I517+'FR-16(7)(v)-11 DIST Demand'!I517+'FR-16(7)(v)-12 DIST Energy'!I517+'FR-16(7)(v)-13 DIST Cust'!I517-'FR-16(7)(v)-14 TOTAL CLASS'!I517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J517+'FR-16(7)(v)-4 PROD Energy'!J517+'FR-16(7)(v)-5 PROD Cust'!J517+'FR-16(7)(v)-7 TRANS Demand'!J517+'FR-16(7)(v)-8 TRANS Energy'!J517+'FR-16(7)(v)-9 TRANS Cust'!J517+'FR-16(7)(v)-11 DIST Demand'!J517+'FR-16(7)(v)-12 DIST Energy'!J517+'FR-16(7)(v)-13 DIST Cust'!J517-'FR-16(7)(v)-14 TOTAL CLASS'!J517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K517+'FR-16(7)(v)-4 PROD Energy'!K517+'FR-16(7)(v)-5 PROD Cust'!K517+'FR-16(7)(v)-7 TRANS Demand'!K517+'FR-16(7)(v)-8 TRANS Energy'!K517+'FR-16(7)(v)-9 TRANS Cust'!K517+'FR-16(7)(v)-11 DIST Demand'!K517+'FR-16(7)(v)-12 DIST Energy'!K517+'FR-16(7)(v)-13 DIST Cust'!K517-'FR-16(7)(v)-14 TOTAL CLASS'!K517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L517+'FR-16(7)(v)-4 PROD Energy'!L517+'FR-16(7)(v)-5 PROD Cust'!L517+'FR-16(7)(v)-7 TRANS Demand'!L517+'FR-16(7)(v)-8 TRANS Energy'!L517+'FR-16(7)(v)-9 TRANS Cust'!L517+'FR-16(7)(v)-11 DIST Demand'!L517+'FR-16(7)(v)-12 DIST Energy'!L517+'FR-16(7)(v)-13 DIST Cust'!L517-'FR-16(7)(v)-14 TOTAL CLASS'!L517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M517+'FR-16(7)(v)-4 PROD Energy'!M517+'FR-16(7)(v)-5 PROD Cust'!M517+'FR-16(7)(v)-7 TRANS Demand'!M517+'FR-16(7)(v)-8 TRANS Energy'!M517+'FR-16(7)(v)-9 TRANS Cust'!M517+'FR-16(7)(v)-11 DIST Demand'!M517+'FR-16(7)(v)-12 DIST Energy'!M517+'FR-16(7)(v)-13 DIST Cust'!M517-'FR-16(7)(v)-14 TOTAL CLASS'!M517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N517+'FR-16(7)(v)-4 PROD Energy'!N517+'FR-16(7)(v)-5 PROD Cust'!N517+'FR-16(7)(v)-7 TRANS Demand'!N517+'FR-16(7)(v)-8 TRANS Energy'!N517+'FR-16(7)(v)-9 TRANS Cust'!N517+'FR-16(7)(v)-11 DIST Demand'!N517+'FR-16(7)(v)-12 DIST Energy'!N517+'FR-16(7)(v)-13 DIST Cust'!N517-'FR-16(7)(v)-14 TOTAL CLASS'!N517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O517+'FR-16(7)(v)-4 PROD Energy'!O517+'FR-16(7)(v)-5 PROD Cust'!O517+'FR-16(7)(v)-7 TRANS Demand'!O517+'FR-16(7)(v)-8 TRANS Energy'!O517+'FR-16(7)(v)-9 TRANS Cust'!O517+'FR-16(7)(v)-11 DIST Demand'!O517+'FR-16(7)(v)-12 DIST Energy'!O517+'FR-16(7)(v)-13 DIST Cust'!O517-'FR-16(7)(v)-14 TOTAL CLASS'!O517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P517+'FR-16(7)(v)-4 PROD Energy'!P517+'FR-16(7)(v)-5 PROD Cust'!P517+'FR-16(7)(v)-7 TRANS Demand'!P517+'FR-16(7)(v)-8 TRANS Energy'!P517+'FR-16(7)(v)-9 TRANS Cust'!P517+'FR-16(7)(v)-11 DIST Demand'!P517+'FR-16(7)(v)-12 DIST Energy'!P517+'FR-16(7)(v)-13 DIST Cust'!P517-'FR-16(7)(v)-14 TOTAL CLASS'!P517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q517+'FR-16(7)(v)-4 PROD Energy'!Q517+'FR-16(7)(v)-5 PROD Cust'!Q517+'FR-16(7)(v)-7 TRANS Demand'!Q517+'FR-16(7)(v)-8 TRANS Energy'!Q517+'FR-16(7)(v)-9 TRANS Cust'!Q517+'FR-16(7)(v)-11 DIST Demand'!Q517+'FR-16(7)(v)-12 DIST Energy'!Q517+'FR-16(7)(v)-13 DIST Cust'!Q517-'FR-16(7)(v)-14 TOTAL CLASS'!Q517","v":0},{"$f":"SUM(G517:Q517)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":0},{"$f":"SUM(G516:G517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F521+'FR-16(7)(v)-4 PROD Energy'!F521+'FR-16(7)(v)-5 PROD Cust'!F521+'FR-16(7)(v)-7 TRANS Demand'!F521+'FR-16(7)(v)-8 TRANS Energy'!F521+'FR-16(7)(v)-9 TRANS Cust'!F521+'FR-16(7)(v)-11 DIST Demand'!F521+'FR-16(7)(v)-12 DIST Energy'!F521+'FR-16(7)(v)-13 DIST Cust'!F521-'FR-16(7)(v)-14 TOTAL CLASS'!F521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G521+'FR-16(7)(v)-4 PROD Energy'!G521+'FR-16(7)(v)-5 PROD Cust'!G521+'FR-16(7)(v)-7 TRANS Demand'!G521+'FR-16(7)(v)-8 TRANS Energy'!G521+'FR-16(7)(v)-9 TRANS Cust'!G521+'FR-16(7)(v)-11 DIST Demand'!G521+'FR-16(7)(v)-12 DIST Energy'!G521+'FR-16(7)(v)-13 DIST Cust'!G521-'FR-16(7)(v)-14 TOTAL CLASS'!G521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H521+'FR-16(7)(v)-4 PROD Energy'!H521+'FR-16(7)(v)-5 PROD Cust'!H521+'FR-16(7)(v)-7 TRANS Demand'!H521+'FR-16(7)(v)-8 TRANS Energy'!H521+'FR-16(7)(v)-9 TRANS Cust'!H521+'FR-16(7)(v)-11 DIST Demand'!H521+'FR-16(7)(v)-12 DIST Energy'!H521+'FR-16(7)(v)-13 DIST Cust'!H521-'FR-16(7)(v)-14 TOTAL CLASS'!H521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I521+'FR-16(7)(v)-4 PROD Energy'!I521+'FR-16(7)(v)-5 PROD Cust'!I521+'FR-16(7)(v)-7 TRANS Demand'!I521+'FR-16(7)(v)-8 TRANS Energy'!I521+'FR-16(7)(v)-9 TRANS Cust'!I521+'FR-16(7)(v)-11 DIST Demand'!I521+'FR-16(7)(v)-12 DIST Energy'!I521+'FR-16(7)(v)-13 DIST Cust'!I521-'FR-16(7)(v)-14 TOTAL CLASS'!I521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J521+'FR-16(7)(v)-4 PROD Energy'!J521+'FR-16(7)(v)-5 PROD Cust'!J521+'FR-16(7)(v)-7 TRANS Demand'!J521+'FR-16(7)(v)-8 TRANS Energy'!J521+'FR-16(7)(v)-9 TRANS Cust'!J521+'FR-16(7)(v)-11 DIST Demand'!J521+'FR-16(7)(v)-12 DIST Energy'!J521+'FR-16(7)(v)-13 DIST Cust'!J521-'FR-16(7)(v)-14 TOTAL CLASS'!J521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K521+'FR-16(7)(v)-4 PROD Energy'!K521+'FR-16(7)(v)-5 PROD Cust'!K521+'FR-16(7)(v)-7 TRANS Demand'!K521+'FR-16(7)(v)-8 TRANS Energy'!K521+'FR-16(7)(v)-9 TRANS Cust'!K521+'FR-16(7)(v)-11 DIST Demand'!K521+'FR-16(7)(v)-12 DIST Energy'!K521+'FR-16(7)(v)-13 DIST Cust'!K521-'FR-16(7)(v)-14 TOTAL CLASS'!K521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L521+'FR-16(7)(v)-4 PROD Energy'!L521+'FR-16(7)(v)-5 PROD Cust'!L521+'FR-16(7)(v)-7 TRANS Demand'!L521+'FR-16(7)(v)-8 TRANS Energy'!L521+'FR-16(7)(v)-9 TRANS Cust'!L521+'FR-16(7)(v)-11 DIST Demand'!L521+'FR-16(7)(v)-12 DIST Energy'!L521+'FR-16(7)(v)-13 DIST Cust'!L521-'FR-16(7)(v)-14 TOTAL CLASS'!L521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M521+'FR-16(7)(v)-4 PROD Energy'!M521+'FR-16(7)(v)-5 PROD Cust'!M521+'FR-16(7)(v)-7 TRANS Demand'!M521+'FR-16(7)(v)-8 TRANS Energy'!M521+'FR-16(7)(v)-9 TRANS Cust'!M521+'FR-16(7)(v)-11 DIST Demand'!M521+'FR-16(7)(v)-12 DIST Energy'!M521+'FR-16(7)(v)-13 DIST Cust'!M521-'FR-16(7)(v)-14 TOTAL CLASS'!M521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N521+'FR-16(7)(v)-4 PROD Energy'!N521+'FR-16(7)(v)-5 PROD Cust'!N521+'FR-16(7)(v)-7 TRANS Demand'!N521+'FR-16(7)(v)-8 TRANS Energy'!N521+'FR-16(7)(v)-9 TRANS Cust'!N521+'FR-16(7)(v)-11 DIST Demand'!N521+'FR-16(7)(v)-12 DIST Energy'!N521+'FR-16(7)(v)-13 DIST Cust'!N521-'FR-16(7)(v)-14 TOTAL CLASS'!N521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O521+'FR-16(7)(v)-4 PROD Energy'!O521+'FR-16(7)(v)-5 PROD Cust'!O521+'FR-16(7)(v)-7 TRANS Demand'!O521+'FR-16(7)(v)-8 TRANS Energy'!O521+'FR-16(7)(v)-9 TRANS Cust'!O521+'FR-16(7)(v)-11 DIST Demand'!O521+'FR-16(7)(v)-12 DIST Energy'!O521+'FR-16(7)(v)-13 DIST Cust'!O521-'FR-16(7)(v)-14 TOTAL CLASS'!O521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P521+'FR-16(7)(v)-4 PROD Energy'!P521+'FR-16(7)(v)-5 PROD Cust'!P521+'FR-16(7)(v)-7 TRANS Demand'!P521+'FR-16(7)(v)-8 TRANS Energy'!P521+'FR-16(7)(v)-9 TRANS Cust'!P521+'FR-16(7)(v)-11 DIST Demand'!P521+'FR-16(7)(v)-12 DIST Energy'!P521+'FR-16(7)(v)-13 DIST Cust'!P521-'FR-16(7)(v)-14 TOTAL CLASS'!P521","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q521+'FR-16(7)(v)-4 PROD Energy'!Q521+'FR-16(7)(v)-5 PROD Cust'!Q521+'FR-16(7)(v)-7 TRANS Demand'!Q521+'FR-16(7)(v)-8 TRANS Energy'!Q521+'FR-16(7)(v)-9 TRANS Cust'!Q521+'FR-16(7)(v)-11 DIST Demand'!Q521+'FR-16(7)(v)-12 DIST Energy'!Q521+'FR-16(7)(v)-13 DIST Cust'!Q521-'FR-16(7)(v)-14 TOTAL CLASS'!Q521","v":0},{"$f":"SUM(G521:Q521)","v":0},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":0},{"$f":"SUM(G520:G521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F525+'FR-16(7)(v)-4 PROD Energy'!F525+'FR-16(7)(v)-5 PROD Cust'!F525+'FR-16(7)(v)-7 TRANS Demand'!F525+'FR-16(7)(v)-8 TRANS Energy'!F525+'FR-16(7)(v)-9 TRANS Cust'!F525+'FR-16(7)(v)-11 DIST Demand'!F525+'FR-16(7)(v)-12 DIST Energy'!F525+'FR-16(7)(v)-13 DIST Cust'!F525-'FR-16(7)(v)-14 TOTAL CLASS'!F525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G525+'FR-16(7)(v)-4 PROD Energy'!G525+'FR-16(7)(v)-5 PROD Cust'!G525+'FR-16(7)(v)-7 TRANS Demand'!G525+'FR-16(7)(v)-8 TRANS Energy'!G525+'FR-16(7)(v)-9 TRANS Cust'!G525+'FR-16(7)(v)-11 DIST Demand'!G525+'FR-16(7)(v)-12 DIST Energy'!G525+'FR-16(7)(v)-13 DIST Cust'!G525-'FR-16(7)(v)-14 TOTAL CLASS'!G525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H525+'FR-16(7)(v)-4 PROD Energy'!H525+'FR-16(7)(v)-5 PROD Cust'!H525+'FR-16(7)(v)-7 TRANS Demand'!H525+'FR-16(7)(v)-8 TRANS Energy'!H525+'FR-16(7)(v)-9 TRANS Cust'!H525+'FR-16(7)(v)-11 DIST Demand'!H525+'FR-16(7)(v)-12 DIST Energy'!H525+'FR-16(7)(v)-13 DIST Cust'!H525-'FR-16(7)(v)-14 TOTAL CLASS'!H525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I525+'FR-16(7)(v)-4 PROD Energy'!I525+'FR-16(7)(v)-5 PROD Cust'!I525+'FR-16(7)(v)-7 TRANS Demand'!I525+'FR-16(7)(v)-8 TRANS Energy'!I525+'FR-16(7)(v)-9 TRANS Cust'!I525+'FR-16(7)(v)-11 DIST Demand'!I525+'FR-16(7)(v)-12 DIST Energy'!I525+'FR-16(7)(v)-13 DIST Cust'!I525-'FR-16(7)(v)-14 TOTAL CLASS'!I525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J525+'FR-16(7)(v)-4 PROD Energy'!J525+'FR-16(7)(v)-5 PROD Cust'!J525+'FR-16(7)(v)-7 TRANS Demand'!J525+'FR-16(7)(v)-8 TRANS Energy'!J525+'FR-16(7)(v)-9 TRANS Cust'!J525+'FR-16(7)(v)-11 DIST Demand'!J525+'FR-16(7)(v)-12 DIST Energy'!J525+'FR-16(7)(v)-13 DIST Cust'!J525-'FR-16(7)(v)-14 TOTAL CLASS'!J525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K525+'FR-16(7)(v)-4 PROD Energy'!K525+'FR-16(7)(v)-5 PROD Cust'!K525+'FR-16(7)(v)-7 TRANS Demand'!K525+'FR-16(7)(v)-8 TRANS Energy'!K525+'FR-16(7)(v)-9 TRANS Cust'!K525+'FR-16(7)(v)-11 DIST Demand'!K525+'FR-16(7)(v)-12 DIST Energy'!K525+'FR-16(7)(v)-13 DIST Cust'!K525-'FR-16(7)(v)-14 TOTAL CLASS'!K525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L525+'FR-16(7)(v)-4 PROD Energy'!L525+'FR-16(7)(v)-5 PROD Cust'!L525+'FR-16(7)(v)-7 TRANS Demand'!L525+'FR-16(7)(v)-8 TRANS Energy'!L525+'FR-16(7)(v)-9 TRANS Cust'!L525+'FR-16(7)(v)-11 DIST Demand'!L525+'FR-16(7)(v)-12 DIST Energy'!L525+'FR-16(7)(v)-13 DIST Cust'!L525-'FR-16(7)(v)-14 TOTAL CLASS'!L525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M525+'FR-16(7)(v)-4 PROD Energy'!M525+'FR-16(7)(v)-5 PROD Cust'!M525+'FR-16(7)(v)-7 TRANS Demand'!M525+'FR-16(7)(v)-8 TRANS Energy'!M525+'FR-16(7)(v)-9 TRANS Cust'!M525+'FR-16(7)(v)-11 DIST Demand'!M525+'FR-16(7)(v)-12 DIST Energy'!M525+'FR-16(7)(v)-13 DIST Cust'!M525-'FR-16(7)(v)-14 TOTAL CLASS'!M525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N525+'FR-16(7)(v)-4 PROD Energy'!N525+'FR-16(7)(v)-5 PROD Cust'!N525+'FR-16(7)(v)-7 TRANS Demand'!N525+'FR-16(7)(v)-8 TRANS Energy'!N525+'FR-16(7)(v)-9 TRANS Cust'!N525+'FR-16(7)(v)-11 DIST Demand'!N525+'FR-16(7)(v)-12 DIST Energy'!N525+'FR-16(7)(v)-13 DIST Cust'!N525-'FR-16(7)(v)-14 TOTAL CLASS'!N525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O525+'FR-16(7)(v)-4 PROD Energy'!O525+'FR-16(7)(v)-5 PROD Cust'!O525+'FR-16(7)(v)-7 TRANS Demand'!O525+'FR-16(7)(v)-8 TRANS Energy'!O525+'FR-16(7)(v)-9 TRANS Cust'!O525+'FR-16(7)(v)-11 DIST Demand'!O525+'FR-16(7)(v)-12 DIST Energy'!O525+'FR-16(7)(v)-13 DIST Cust'!O525-'FR-16(7)(v)-14 TOTAL CLASS'!O525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P525+'FR-16(7)(v)-4 PROD Energy'!P525+'FR-16(7)(v)-5 PROD Cust'!P525+'FR-16(7)(v)-7 TRANS Demand'!P525+'FR-16(7)(v)-8 TRANS Energy'!P525+'FR-16(7)(v)-9 TRANS Cust'!P525+'FR-16(7)(v)-11 DIST Demand'!P525+'FR-16(7)(v)-12 DIST Energy'!P525+'FR-16(7)(v)-13 DIST Cust'!P525-'FR-16(7)(v)-14 TOTAL CLASS'!P525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q525+'FR-16(7)(v)-4 PROD Energy'!Q525+'FR-16(7)(v)-5 PROD Cust'!Q525+'FR-16(7)(v)-7 TRANS Demand'!Q525+'FR-16(7)(v)-8 TRANS Energy'!Q525+'FR-16(7)(v)-9 TRANS Cust'!Q525+'FR-16(7)(v)-11 DIST Demand'!Q525+'FR-16(7)(v)-12 DIST Energy'!Q525+'FR-16(7)(v)-13 DIST Cust'!Q525-'FR-16(7)(v)-14 TOTAL CLASS'!Q525","v":0},{"$f":"SUM(G525:Q525)","v":0},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F526+'FR-16(7)(v)-4 PROD Energy'!F526+'FR-16(7)(v)-5 PROD Cust'!F526+'FR-16(7)(v)-7 TRANS Demand'!F526+'FR-16(7)(v)-8 TRANS Energy'!F526+'FR-16(7)(v)-9 TRANS Cust'!F526+'FR-16(7)(v)-11 DIST Demand'!F526+'FR-16(7)(v)-12 DIST Energy'!F526+'FR-16(7)(v)-13 DIST Cust'!F526-'FR-16(7)(v)-14 TOTAL CLASS'!F526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G526+'FR-16(7)(v)-4 PROD Energy'!G526+'FR-16(7)(v)-5 PROD Cust'!G526+'FR-16(7)(v)-7 TRANS Demand'!G526+'FR-16(7)(v)-8 TRANS Energy'!G526+'FR-16(7)(v)-9 TRANS Cust'!G526+'FR-16(7)(v)-11 DIST Demand'!G526+'FR-16(7)(v)-12 DIST Energy'!G526+'FR-16(7)(v)-13 DIST Cust'!G526-'FR-16(7)(v)-14 TOTAL CLASS'!G526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H526+'FR-16(7)(v)-4 PROD Energy'!H526+'FR-16(7)(v)-5 PROD Cust'!H526+'FR-16(7)(v)-7 TRANS Demand'!H526+'FR-16(7)(v)-8 TRANS Energy'!H526+'FR-16(7)(v)-9 TRANS Cust'!H526+'FR-16(7)(v)-11 DIST Demand'!H526+'FR-16(7)(v)-12 DIST Energy'!H526+'FR-16(7)(v)-13 DIST Cust'!H526-'FR-16(7)(v)-14 TOTAL CLASS'!H526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I526+'FR-16(7)(v)-4 PROD Energy'!I526+'FR-16(7)(v)-5 PROD Cust'!I526+'FR-16(7)(v)-7 TRANS Demand'!I526+'FR-16(7)(v)-8 TRANS Energy'!I526+'FR-16(7)(v)-9 TRANS Cust'!I526+'FR-16(7)(v)-11 DIST Demand'!I526+'FR-16(7)(v)-12 DIST Energy'!I526+'FR-16(7)(v)-13 DIST Cust'!I526-'FR-16(7)(v)-14 TOTAL CLASS'!I526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J526+'FR-16(7)(v)-4 PROD Energy'!J526+'FR-16(7)(v)-5 PROD Cust'!J526+'FR-16(7)(v)-7 TRANS Demand'!J526+'FR-16(7)(v)-8 TRANS Energy'!J526+'FR-16(7)(v)-9 TRANS Cust'!J526+'FR-16(7)(v)-11 DIST Demand'!J526+'FR-16(7)(v)-12 DIST Energy'!J526+'FR-16(7)(v)-13 DIST Cust'!J526-'FR-16(7)(v)-14 TOTAL CLASS'!J526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K526+'FR-16(7)(v)-4 PROD Energy'!K526+'FR-16(7)(v)-5 PROD Cust'!K526+'FR-16(7)(v)-7 TRANS Demand'!K526+'FR-16(7)(v)-8 TRANS Energy'!K526+'FR-16(7)(v)-9 TRANS Cust'!K526+'FR-16(7)(v)-11 DIST Demand'!K526+'FR-16(7)(v)-12 DIST Energy'!K526+'FR-16(7)(v)-13 DIST Cust'!K526-'FR-16(7)(v)-14 TOTAL CLASS'!K526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L526+'FR-16(7)(v)-4 PROD Energy'!L526+'FR-16(7)(v)-5 PROD Cust'!L526+'FR-16(7)(v)-7 TRANS Demand'!L526+'FR-16(7)(v)-8 TRANS Energy'!L526+'FR-16(7)(v)-9 TRANS Cust'!L526+'FR-16(7)(v)-11 DIST Demand'!L526+'FR-16(7)(v)-12 DIST Energy'!L526+'FR-16(7)(v)-13 DIST Cust'!L526-'FR-16(7)(v)-14 TOTAL CLASS'!L526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M526+'FR-16(7)(v)-4 PROD Energy'!M526+'FR-16(7)(v)-5 PROD Cust'!M526+'FR-16(7)(v)-7 TRANS Demand'!M526+'FR-16(7)(v)-8 TRANS Energy'!M526+'FR-16(7)(v)-9 TRANS Cust'!M526+'FR-16(7)(v)-11 DIST Demand'!M526+'FR-16(7)(v)-12 DIST Energy'!M526+'FR-16(7)(v)-13 DIST Cust'!M526-'FR-16(7)(v)-14 TOTAL CLASS'!M526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N526+'FR-16(7)(v)-4 PROD Energy'!N526+'FR-16(7)(v)-5 PROD Cust'!N526+'FR-16(7)(v)-7 TRANS Demand'!N526+'FR-16(7)(v)-8 TRANS Energy'!N526+'FR-16(7)(v)-9 TRANS Cust'!N526+'FR-16(7)(v)-11 DIST Demand'!N526+'FR-16(7)(v)-12 DIST Energy'!N526+'FR-16(7)(v)-13 DIST Cust'!N526-'FR-16(7)(v)-14 TOTAL CLASS'!N526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O526+'FR-16(7)(v)-4 PROD Energy'!O526+'FR-16(7)(v)-5 PROD Cust'!O526+'FR-16(7)(v)-7 TRANS Demand'!O526+'FR-16(7)(v)-8 TRANS Energy'!O526+'FR-16(7)(v)-9 TRANS Cust'!O526+'FR-16(7)(v)-11 DIST Demand'!O526+'FR-16(7)(v)-12 DIST Energy'!O526+'FR-16(7)(v)-13 DIST Cust'!O526-'FR-16(7)(v)-14 TOTAL CLASS'!O526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P526+'FR-16(7)(v)-4 PROD Energy'!P526+'FR-16(7)(v)-5 PROD Cust'!P526+'FR-16(7)(v)-7 TRANS Demand'!P526+'FR-16(7)(v)-8 TRANS Energy'!P526+'FR-16(7)(v)-9 TRANS Cust'!P526+'FR-16(7)(v)-11 DIST Demand'!P526+'FR-16(7)(v)-12 DIST Energy'!P526+'FR-16(7)(v)-13 DIST Cust'!P526-'FR-16(7)(v)-14 TOTAL CLASS'!P526","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q526+'FR-16(7)(v)-4 PROD Energy'!Q526+'FR-16(7)(v)-5 PROD Cust'!Q526+'FR-16(7)(v)-7 TRANS Demand'!Q526+'FR-16(7)(v)-8 TRANS Energy'!Q526+'FR-16(7)(v)-9 TRANS Cust'!Q526+'FR-16(7)(v)-11 DIST Demand'!Q526+'FR-16(7)(v)-12 DIST Energy'!Q526+'FR-16(7)(v)-13 DIST Cust'!Q526-'FR-16(7)(v)-14 TOTAL CLASS'!Q526","v":0},0,0]
[13,null,"TRANSMISSION","T349",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F527+'FR-16(7)(v)-4 PROD Energy'!F527+'FR-16(7)(v)-5 PROD Cust'!F527+'FR-16(7)(v)-7 TRANS Demand'!F527+'FR-16(7)(v)-8 TRANS Energy'!F527+'FR-16(7)(v)-9 TRANS Cust'!F527+'FR-16(7)(v)-11 DIST Demand'!F527+'FR-16(7)(v)-12 DIST Energy'!F527+'FR-16(7)(v)-13 DIST Cust'!F527-'FR-16(7)(v)-14 TOTAL CLASS'!F527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G527+'FR-16(7)(v)-4 PROD Energy'!G527+'FR-16(7)(v)-5 PROD Cust'!G527+'FR-16(7)(v)-7 TRANS Demand'!G527+'FR-16(7)(v)-8 TRANS Energy'!G527+'FR-16(7)(v)-9 TRANS Cust'!G527+'FR-16(7)(v)-11 DIST Demand'!G527+'FR-16(7)(v)-12 DIST Energy'!G527+'FR-16(7)(v)-13 DIST Cust'!G527-'FR-16(7)(v)-14 TOTAL CLASS'!G527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H527+'FR-16(7)(v)-4 PROD Energy'!H527+'FR-16(7)(v)-5 PROD Cust'!H527+'FR-16(7)(v)-7 TRANS Demand'!H527+'FR-16(7)(v)-8 TRANS Energy'!H527+'FR-16(7)(v)-9 TRANS Cust'!H527+'FR-16(7)(v)-11 DIST Demand'!H527+'FR-16(7)(v)-12 DIST Energy'!H527+'FR-16(7)(v)-13 DIST Cust'!H527-'FR-16(7)(v)-14 TOTAL CLASS'!H527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I527+'FR-16(7)(v)-4 PROD Energy'!I527+'FR-16(7)(v)-5 PROD Cust'!I527+'FR-16(7)(v)-7 TRANS Demand'!I527+'FR-16(7)(v)-8 TRANS Energy'!I527+'FR-16(7)(v)-9 TRANS Cust'!I527+'FR-16(7)(v)-11 DIST Demand'!I527+'FR-16(7)(v)-12 DIST Energy'!I527+'FR-16(7)(v)-13 DIST Cust'!I527-'FR-16(7)(v)-14 TOTAL CLASS'!I527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J527+'FR-16(7)(v)-4 PROD Energy'!J527+'FR-16(7)(v)-5 PROD Cust'!J527+'FR-16(7)(v)-7 TRANS Demand'!J527+'FR-16(7)(v)-8 TRANS Energy'!J527+'FR-16(7)(v)-9 TRANS Cust'!J527+'FR-16(7)(v)-11 DIST Demand'!J527+'FR-16(7)(v)-12 DIST Energy'!J527+'FR-16(7)(v)-13 DIST Cust'!J527-'FR-16(7)(v)-14 TOTAL CLASS'!J527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K527+'FR-16(7)(v)-4 PROD Energy'!K527+'FR-16(7)(v)-5 PROD Cust'!K527+'FR-16(7)(v)-7 TRANS Demand'!K527+'FR-16(7)(v)-8 TRANS Energy'!K527+'FR-16(7)(v)-9 TRANS Cust'!K527+'FR-16(7)(v)-11 DIST Demand'!K527+'FR-16(7)(v)-12 DIST Energy'!K527+'FR-16(7)(v)-13 DIST Cust'!K527-'FR-16(7)(v)-14 TOTAL CLASS'!K527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L527+'FR-16(7)(v)-4 PROD Energy'!L527+'FR-16(7)(v)-5 PROD Cust'!L527+'FR-16(7)(v)-7 TRANS Demand'!L527+'FR-16(7)(v)-8 TRANS Energy'!L527+'FR-16(7)(v)-9 TRANS Cust'!L527+'FR-16(7)(v)-11 DIST Demand'!L527+'FR-16(7)(v)-12 DIST Energy'!L527+'FR-16(7)(v)-13 DIST Cust'!L527-'FR-16(7)(v)-14 TOTAL CLASS'!L527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M527+'FR-16(7)(v)-4 PROD Energy'!M527+'FR-16(7)(v)-5 PROD Cust'!M527+'FR-16(7)(v)-7 TRANS Demand'!M527+'FR-16(7)(v)-8 TRANS Energy'!M527+'FR-16(7)(v)-9 TRANS Cust'!M527+'FR-16(7)(v)-11 DIST Demand'!M527+'FR-16(7)(v)-12 DIST Energy'!M527+'FR-16(7)(v)-13 DIST Cust'!M527-'FR-16(7)(v)-14 TOTAL CLASS'!M527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N527+'FR-16(7)(v)-4 PROD Energy'!N527+'FR-16(7)(v)-5 PROD Cust'!N527+'FR-16(7)(v)-7 TRANS Demand'!N527+'FR-16(7)(v)-8 TRANS Energy'!N527+'FR-16(7)(v)-9 TRANS Cust'!N527+'FR-16(7)(v)-11 DIST Demand'!N527+'FR-16(7)(v)-12 DIST Energy'!N527+'FR-16(7)(v)-13 DIST Cust'!N527-'FR-16(7)(v)-14 TOTAL CLASS'!N527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O527+'FR-16(7)(v)-4 PROD Energy'!O527+'FR-16(7)(v)-5 PROD Cust'!O527+'FR-16(7)(v)-7 TRANS Demand'!O527+'FR-16(7)(v)-8 TRANS Energy'!O527+'FR-16(7)(v)-9 TRANS Cust'!O527+'FR-16(7)(v)-11 DIST Demand'!O527+'FR-16(7)(v)-12 DIST Energy'!O527+'FR-16(7)(v)-13 DIST Cust'!O527-'FR-16(7)(v)-14 TOTAL CLASS'!O527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P527+'FR-16(7)(v)-4 PROD Energy'!P527+'FR-16(7)(v)-5 PROD Cust'!P527+'FR-16(7)(v)-7 TRANS Demand'!P527+'FR-16(7)(v)-8 TRANS Energy'!P527+'FR-16(7)(v)-9 TRANS Cust'!P527+'FR-16(7)(v)-11 DIST Demand'!P527+'FR-16(7)(v)-12 DIST Energy'!P527+'FR-16(7)(v)-13 DIST Cust'!P527-'FR-16(7)(v)-14 TOTAL CLASS'!P527","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q527+'FR-16(7)(v)-4 PROD Energy'!Q527+'FR-16(7)(v)-5 PROD Cust'!Q527+'FR-16(7)(v)-7 TRANS Demand'!Q527+'FR-16(7)(v)-8 TRANS Energy'!Q527+'FR-16(7)(v)-9 TRANS Cust'!Q527+'FR-16(7)(v)-11 DIST Demand'!Q527+'FR-16(7)(v)-12 DIST Energy'!Q527+'FR-16(7)(v)-13 DIST Cust'!Q527-'FR-16(7)(v)-14 TOTAL CLASS'!Q527","v":0},0,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F528+'FR-16(7)(v)-4 PROD Energy'!F528+'FR-16(7)(v)-5 PROD Cust'!F528+'FR-16(7)(v)-7 TRANS Demand'!F528+'FR-16(7)(v)-8 TRANS Energy'!F528+'FR-16(7)(v)-9 TRANS Cust'!F528+'FR-16(7)(v)-11 DIST Demand'!F528+'FR-16(7)(v)-12 DIST Energy'!F528+'FR-16(7)(v)-13 DIST Cust'!F528-'FR-16(7)(v)-14 TOTAL CLASS'!F528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G528+'FR-16(7)(v)-4 PROD Energy'!G528+'FR-16(7)(v)-5 PROD Cust'!G528+'FR-16(7)(v)-7 TRANS Demand'!G528+'FR-16(7)(v)-8 TRANS Energy'!G528+'FR-16(7)(v)-9 TRANS Cust'!G528+'FR-16(7)(v)-11 DIST Demand'!G528+'FR-16(7)(v)-12 DIST Energy'!G528+'FR-16(7)(v)-13 DIST Cust'!G528-'FR-16(7)(v)-14 TOTAL CLASS'!G528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H528+'FR-16(7)(v)-4 PROD Energy'!H528+'FR-16(7)(v)-5 PROD Cust'!H528+'FR-16(7)(v)-7 TRANS Demand'!H528+'FR-16(7)(v)-8 TRANS Energy'!H528+'FR-16(7)(v)-9 TRANS Cust'!H528+'FR-16(7)(v)-11 DIST Demand'!H528+'FR-16(7)(v)-12 DIST Energy'!H528+'FR-16(7)(v)-13 DIST Cust'!H528-'FR-16(7)(v)-14 TOTAL CLASS'!H528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I528+'FR-16(7)(v)-4 PROD Energy'!I528+'FR-16(7)(v)-5 PROD Cust'!I528+'FR-16(7)(v)-7 TRANS Demand'!I528+'FR-16(7)(v)-8 TRANS Energy'!I528+'FR-16(7)(v)-9 TRANS Cust'!I528+'FR-16(7)(v)-11 DIST Demand'!I528+'FR-16(7)(v)-12 DIST Energy'!I528+'FR-16(7)(v)-13 DIST Cust'!I528-'FR-16(7)(v)-14 TOTAL CLASS'!I528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J528+'FR-16(7)(v)-4 PROD Energy'!J528+'FR-16(7)(v)-5 PROD Cust'!J528+'FR-16(7)(v)-7 TRANS Demand'!J528+'FR-16(7)(v)-8 TRANS Energy'!J528+'FR-16(7)(v)-9 TRANS Cust'!J528+'FR-16(7)(v)-11 DIST Demand'!J528+'FR-16(7)(v)-12 DIST Energy'!J528+'FR-16(7)(v)-13 DIST Cust'!J528-'FR-16(7)(v)-14 TOTAL CLASS'!J528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K528+'FR-16(7)(v)-4 PROD Energy'!K528+'FR-16(7)(v)-5 PROD Cust'!K528+'FR-16(7)(v)-7 TRANS Demand'!K528+'FR-16(7)(v)-8 TRANS Energy'!K528+'FR-16(7)(v)-9 TRANS Cust'!K528+'FR-16(7)(v)-11 DIST Demand'!K528+'FR-16(7)(v)-12 DIST Energy'!K528+'FR-16(7)(v)-13 DIST Cust'!K528-'FR-16(7)(v)-14 TOTAL CLASS'!K528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L528+'FR-16(7)(v)-4 PROD Energy'!L528+'FR-16(7)(v)-5 PROD Cust'!L528+'FR-16(7)(v)-7 TRANS Demand'!L528+'FR-16(7)(v)-8 TRANS Energy'!L528+'FR-16(7)(v)-9 TRANS Cust'!L528+'FR-16(7)(v)-11 DIST Demand'!L528+'FR-16(7)(v)-12 DIST Energy'!L528+'FR-16(7)(v)-13 DIST Cust'!L528-'FR-16(7)(v)-14 TOTAL CLASS'!L528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M528+'FR-16(7)(v)-4 PROD Energy'!M528+'FR-16(7)(v)-5 PROD Cust'!M528+'FR-16(7)(v)-7 TRANS Demand'!M528+'FR-16(7)(v)-8 TRANS Energy'!M528+'FR-16(7)(v)-9 TRANS Cust'!M528+'FR-16(7)(v)-11 DIST Demand'!M528+'FR-16(7)(v)-12 DIST Energy'!M528+'FR-16(7)(v)-13 DIST Cust'!M528-'FR-16(7)(v)-14 TOTAL CLASS'!M528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N528+'FR-16(7)(v)-4 PROD Energy'!N528+'FR-16(7)(v)-5 PROD Cust'!N528+'FR-16(7)(v)-7 TRANS Demand'!N528+'FR-16(7)(v)-8 TRANS Energy'!N528+'FR-16(7)(v)-9 TRANS Cust'!N528+'FR-16(7)(v)-11 DIST Demand'!N528+'FR-16(7)(v)-12 DIST Energy'!N528+'FR-16(7)(v)-13 DIST Cust'!N528-'FR-16(7)(v)-14 TOTAL CLASS'!N528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O528+'FR-16(7)(v)-4 PROD Energy'!O528+'FR-16(7)(v)-5 PROD Cust'!O528+'FR-16(7)(v)-7 TRANS Demand'!O528+'FR-16(7)(v)-8 TRANS Energy'!O528+'FR-16(7)(v)-9 TRANS Cust'!O528+'FR-16(7)(v)-11 DIST Demand'!O528+'FR-16(7)(v)-12 DIST Energy'!O528+'FR-16(7)(v)-13 DIST Cust'!O528-'FR-16(7)(v)-14 TOTAL CLASS'!O528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P528+'FR-16(7)(v)-4 PROD Energy'!P528+'FR-16(7)(v)-5 PROD Cust'!P528+'FR-16(7)(v)-7 TRANS Demand'!P528+'FR-16(7)(v)-8 TRANS Energy'!P528+'FR-16(7)(v)-9 TRANS Cust'!P528+'FR-16(7)(v)-11 DIST Demand'!P528+'FR-16(7)(v)-12 DIST Energy'!P528+'FR-16(7)(v)-13 DIST Cust'!P528-'FR-16(7)(v)-14 TOTAL CLASS'!P528","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q528+'FR-16(7)(v)-4 PROD Energy'!Q528+'FR-16(7)(v)-5 PROD Cust'!Q528+'FR-16(7)(v)-7 TRANS Demand'!Q528+'FR-16(7)(v)-8 TRANS Energy'!Q528+'FR-16(7)(v)-9 TRANS Cust'!Q528+'FR-16(7)(v)-11 DIST Demand'!Q528+'FR-16(7)(v)-12 DIST Energy'!Q528+'FR-16(7)(v)-13 DIST Cust'!Q528-'FR-16(7)(v)-14 TOTAL CLASS'!Q528","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F529+'FR-16(7)(v)-4 PROD Energy'!F529+'FR-16(7)(v)-5 PROD Cust'!F529+'FR-16(7)(v)-7 TRANS Demand'!F529+'FR-16(7)(v)-8 TRANS Energy'!F529+'FR-16(7)(v)-9 TRANS Cust'!F529+'FR-16(7)(v)-11 DIST Demand'!F529+'FR-16(7)(v)-12 DIST Energy'!F529+'FR-16(7)(v)-13 DIST Cust'!F529-'FR-16(7)(v)-14 TOTAL CLASS'!F529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G529+'FR-16(7)(v)-4 PROD Energy'!G529+'FR-16(7)(v)-5 PROD Cust'!G529+'FR-16(7)(v)-7 TRANS Demand'!G529+'FR-16(7)(v)-8 TRANS Energy'!G529+'FR-16(7)(v)-9 TRANS Cust'!G529+'FR-16(7)(v)-11 DIST Demand'!G529+'FR-16(7)(v)-12 DIST Energy'!G529+'FR-16(7)(v)-13 DIST Cust'!G529-'FR-16(7)(v)-14 TOTAL CLASS'!G529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H529+'FR-16(7)(v)-4 PROD Energy'!H529+'FR-16(7)(v)-5 PROD Cust'!H529+'FR-16(7)(v)-7 TRANS Demand'!H529+'FR-16(7)(v)-8 TRANS Energy'!H529+'FR-16(7)(v)-9 TRANS Cust'!H529+'FR-16(7)(v)-11 DIST Demand'!H529+'FR-16(7)(v)-12 DIST Energy'!H529+'FR-16(7)(v)-13 DIST Cust'!H529-'FR-16(7)(v)-14 TOTAL CLASS'!H529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I529+'FR-16(7)(v)-4 PROD Energy'!I529+'FR-16(7)(v)-5 PROD Cust'!I529+'FR-16(7)(v)-7 TRANS Demand'!I529+'FR-16(7)(v)-8 TRANS Energy'!I529+'FR-16(7)(v)-9 TRANS Cust'!I529+'FR-16(7)(v)-11 DIST Demand'!I529+'FR-16(7)(v)-12 DIST Energy'!I529+'FR-16(7)(v)-13 DIST Cust'!I529-'FR-16(7)(v)-14 TOTAL CLASS'!I529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J529+'FR-16(7)(v)-4 PROD Energy'!J529+'FR-16(7)(v)-5 PROD Cust'!J529+'FR-16(7)(v)-7 TRANS Demand'!J529+'FR-16(7)(v)-8 TRANS Energy'!J529+'FR-16(7)(v)-9 TRANS Cust'!J529+'FR-16(7)(v)-11 DIST Demand'!J529+'FR-16(7)(v)-12 DIST Energy'!J529+'FR-16(7)(v)-13 DIST Cust'!J529-'FR-16(7)(v)-14 TOTAL CLASS'!J529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K529+'FR-16(7)(v)-4 PROD Energy'!K529+'FR-16(7)(v)-5 PROD Cust'!K529+'FR-16(7)(v)-7 TRANS Demand'!K529+'FR-16(7)(v)-8 TRANS Energy'!K529+'FR-16(7)(v)-9 TRANS Cust'!K529+'FR-16(7)(v)-11 DIST Demand'!K529+'FR-16(7)(v)-12 DIST Energy'!K529+'FR-16(7)(v)-13 DIST Cust'!K529-'FR-16(7)(v)-14 TOTAL CLASS'!K529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L529+'FR-16(7)(v)-4 PROD Energy'!L529+'FR-16(7)(v)-5 PROD Cust'!L529+'FR-16(7)(v)-7 TRANS Demand'!L529+'FR-16(7)(v)-8 TRANS Energy'!L529+'FR-16(7)(v)-9 TRANS Cust'!L529+'FR-16(7)(v)-11 DIST Demand'!L529+'FR-16(7)(v)-12 DIST Energy'!L529+'FR-16(7)(v)-13 DIST Cust'!L529-'FR-16(7)(v)-14 TOTAL CLASS'!L529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M529+'FR-16(7)(v)-4 PROD Energy'!M529+'FR-16(7)(v)-5 PROD Cust'!M529+'FR-16(7)(v)-7 TRANS Demand'!M529+'FR-16(7)(v)-8 TRANS Energy'!M529+'FR-16(7)(v)-9 TRANS Cust'!M529+'FR-16(7)(v)-11 DIST Demand'!M529+'FR-16(7)(v)-12 DIST Energy'!M529+'FR-16(7)(v)-13 DIST Cust'!M529-'FR-16(7)(v)-14 TOTAL CLASS'!M529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N529+'FR-16(7)(v)-4 PROD Energy'!N529+'FR-16(7)(v)-5 PROD Cust'!N529+'FR-16(7)(v)-7 TRANS Demand'!N529+'FR-16(7)(v)-8 TRANS Energy'!N529+'FR-16(7)(v)-9 TRANS Cust'!N529+'FR-16(7)(v)-11 DIST Demand'!N529+'FR-16(7)(v)-12 DIST Energy'!N529+'FR-16(7)(v)-13 DIST Cust'!N529-'FR-16(7)(v)-14 TOTAL CLASS'!N529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O529+'FR-16(7)(v)-4 PROD Energy'!O529+'FR-16(7)(v)-5 PROD Cust'!O529+'FR-16(7)(v)-7 TRANS Demand'!O529+'FR-16(7)(v)-8 TRANS Energy'!O529+'FR-16(7)(v)-9 TRANS Cust'!O529+'FR-16(7)(v)-11 DIST Demand'!O529+'FR-16(7)(v)-12 DIST Energy'!O529+'FR-16(7)(v)-13 DIST Cust'!O529-'FR-16(7)(v)-14 TOTAL CLASS'!O529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P529+'FR-16(7)(v)-4 PROD Energy'!P529+'FR-16(7)(v)-5 PROD Cust'!P529+'FR-16(7)(v)-7 TRANS Demand'!P529+'FR-16(7)(v)-8 TRANS Energy'!P529+'FR-16(7)(v)-9 TRANS Cust'!P529+'FR-16(7)(v)-11 DIST Demand'!P529+'FR-16(7)(v)-12 DIST Energy'!P529+'FR-16(7)(v)-13 DIST Cust'!P529-'FR-16(7)(v)-14 TOTAL CLASS'!P529","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q529+'FR-16(7)(v)-4 PROD Energy'!Q529+'FR-16(7)(v)-5 PROD Cust'!Q529+'FR-16(7)(v)-7 TRANS Demand'!Q529+'FR-16(7)(v)-8 TRANS Energy'!Q529+'FR-16(7)(v)-9 TRANS Cust'!Q529+'FR-16(7)(v)-11 DIST Demand'!Q529+'FR-16(7)(v)-12 DIST Energy'!Q529+'FR-16(7)(v)-13 DIST Cust'!Q529-'FR-16(7)(v)-14 TOTAL CLASS'!Q529","v":0},0,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F530+'FR-16(7)(v)-4 PROD Energy'!F530+'FR-16(7)(v)-5 PROD Cust'!F530+'FR-16(7)(v)-7 TRANS Demand'!F530+'FR-16(7)(v)-8 TRANS Energy'!F530+'FR-16(7)(v)-9 TRANS Cust'!F530+'FR-16(7)(v)-11 DIST Demand'!F530+'FR-16(7)(v)-12 DIST Energy'!F530+'FR-16(7)(v)-13 DIST Cust'!F530-'FR-16(7)(v)-14 TOTAL CLASS'!F530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G530+'FR-16(7)(v)-4 PROD Energy'!G530+'FR-16(7)(v)-5 PROD Cust'!G530+'FR-16(7)(v)-7 TRANS Demand'!G530+'FR-16(7)(v)-8 TRANS Energy'!G530+'FR-16(7)(v)-9 TRANS Cust'!G530+'FR-16(7)(v)-11 DIST Demand'!G530+'FR-16(7)(v)-12 DIST Energy'!G530+'FR-16(7)(v)-13 DIST Cust'!G530-'FR-16(7)(v)-14 TOTAL CLASS'!G530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H530+'FR-16(7)(v)-4 PROD Energy'!H530+'FR-16(7)(v)-5 PROD Cust'!H530+'FR-16(7)(v)-7 TRANS Demand'!H530+'FR-16(7)(v)-8 TRANS Energy'!H530+'FR-16(7)(v)-9 TRANS Cust'!H530+'FR-16(7)(v)-11 DIST Demand'!H530+'FR-16(7)(v)-12 DIST Energy'!H530+'FR-16(7)(v)-13 DIST Cust'!H530-'FR-16(7)(v)-14 TOTAL CLASS'!H530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I530+'FR-16(7)(v)-4 PROD Energy'!I530+'FR-16(7)(v)-5 PROD Cust'!I530+'FR-16(7)(v)-7 TRANS Demand'!I530+'FR-16(7)(v)-8 TRANS Energy'!I530+'FR-16(7)(v)-9 TRANS Cust'!I530+'FR-16(7)(v)-11 DIST Demand'!I530+'FR-16(7)(v)-12 DIST Energy'!I530+'FR-16(7)(v)-13 DIST Cust'!I530-'FR-16(7)(v)-14 TOTAL CLASS'!I530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J530+'FR-16(7)(v)-4 PROD Energy'!J530+'FR-16(7)(v)-5 PROD Cust'!J530+'FR-16(7)(v)-7 TRANS Demand'!J530+'FR-16(7)(v)-8 TRANS Energy'!J530+'FR-16(7)(v)-9 TRANS Cust'!J530+'FR-16(7)(v)-11 DIST Demand'!J530+'FR-16(7)(v)-12 DIST Energy'!J530+'FR-16(7)(v)-13 DIST Cust'!J530-'FR-16(7)(v)-14 TOTAL CLASS'!J530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K530+'FR-16(7)(v)-4 PROD Energy'!K530+'FR-16(7)(v)-5 PROD Cust'!K530+'FR-16(7)(v)-7 TRANS Demand'!K530+'FR-16(7)(v)-8 TRANS Energy'!K530+'FR-16(7)(v)-9 TRANS Cust'!K530+'FR-16(7)(v)-11 DIST Demand'!K530+'FR-16(7)(v)-12 DIST Energy'!K530+'FR-16(7)(v)-13 DIST Cust'!K530-'FR-16(7)(v)-14 TOTAL CLASS'!K530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L530+'FR-16(7)(v)-4 PROD Energy'!L530+'FR-16(7)(v)-5 PROD Cust'!L530+'FR-16(7)(v)-7 TRANS Demand'!L530+'FR-16(7)(v)-8 TRANS Energy'!L530+'FR-16(7)(v)-9 TRANS Cust'!L530+'FR-16(7)(v)-11 DIST Demand'!L530+'FR-16(7)(v)-12 DIST Energy'!L530+'FR-16(7)(v)-13 DIST Cust'!L530-'FR-16(7)(v)-14 TOTAL CLASS'!L530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M530+'FR-16(7)(v)-4 PROD Energy'!M530+'FR-16(7)(v)-5 PROD Cust'!M530+'FR-16(7)(v)-7 TRANS Demand'!M530+'FR-16(7)(v)-8 TRANS Energy'!M530+'FR-16(7)(v)-9 TRANS Cust'!M530+'FR-16(7)(v)-11 DIST Demand'!M530+'FR-16(7)(v)-12 DIST Energy'!M530+'FR-16(7)(v)-13 DIST Cust'!M530-'FR-16(7)(v)-14 TOTAL CLASS'!M530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N530+'FR-16(7)(v)-4 PROD Energy'!N530+'FR-16(7)(v)-5 PROD Cust'!N530+'FR-16(7)(v)-7 TRANS Demand'!N530+'FR-16(7)(v)-8 TRANS Energy'!N530+'FR-16(7)(v)-9 TRANS Cust'!N530+'FR-16(7)(v)-11 DIST Demand'!N530+'FR-16(7)(v)-12 DIST Energy'!N530+'FR-16(7)(v)-13 DIST Cust'!N530-'FR-16(7)(v)-14 TOTAL CLASS'!N530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O530+'FR-16(7)(v)-4 PROD Energy'!O530+'FR-16(7)(v)-5 PROD Cust'!O530+'FR-16(7)(v)-7 TRANS Demand'!O530+'FR-16(7)(v)-8 TRANS Energy'!O530+'FR-16(7)(v)-9 TRANS Cust'!O530+'FR-16(7)(v)-11 DIST Demand'!O530+'FR-16(7)(v)-12 DIST Energy'!O530+'FR-16(7)(v)-13 DIST Cust'!O530-'FR-16(7)(v)-14 TOTAL CLASS'!O530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P530+'FR-16(7)(v)-4 PROD Energy'!P530+'FR-16(7)(v)-5 PROD Cust'!P530+'FR-16(7)(v)-7 TRANS Demand'!P530+'FR-16(7)(v)-8 TRANS Energy'!P530+'FR-16(7)(v)-9 TRANS Cust'!P530+'FR-16(7)(v)-11 DIST Demand'!P530+'FR-16(7)(v)-12 DIST Energy'!P530+'FR-16(7)(v)-13 DIST Cust'!P530-'FR-16(7)(v)-14 TOTAL CLASS'!P530","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q530+'FR-16(7)(v)-4 PROD Energy'!Q530+'FR-16(7)(v)-5 PROD Cust'!Q530+'FR-16(7)(v)-7 TRANS Demand'!Q530+'FR-16(7)(v)-8 TRANS Energy'!Q530+'FR-16(7)(v)-9 TRANS Cust'!Q530+'FR-16(7)(v)-11 DIST Demand'!Q530+'FR-16(7)(v)-12 DIST Energy'!Q530+'FR-16(7)(v)-13 DIST Cust'!Q530-'FR-16(7)(v)-14 TOTAL CLASS'!Q530","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F531+'FR-16(7)(v)-4 PROD Energy'!F531+'FR-16(7)(v)-5 PROD Cust'!F531+'FR-16(7)(v)-7 TRANS Demand'!F531+'FR-16(7)(v)-8 TRANS Energy'!F531+'FR-16(7)(v)-9 TRANS Cust'!F531+'FR-16(7)(v)-11 DIST Demand'!F531+'FR-16(7)(v)-12 DIST Energy'!F531+'FR-16(7)(v)-13 DIST Cust'!F531-'FR-16(7)(v)-14 TOTAL CLASS'!F531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G531+'FR-16(7)(v)-4 PROD Energy'!G531+'FR-16(7)(v)-5 PROD Cust'!G531+'FR-16(7)(v)-7 TRANS Demand'!G531+'FR-16(7)(v)-8 TRANS Energy'!G531+'FR-16(7)(v)-9 TRANS Cust'!G531+'FR-16(7)(v)-11 DIST Demand'!G531+'FR-16(7)(v)-12 DIST Energy'!G531+'FR-16(7)(v)-13 DIST Cust'!G531-'FR-16(7)(v)-14 TOTAL CLASS'!G531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H531+'FR-16(7)(v)-4 PROD Energy'!H531+'FR-16(7)(v)-5 PROD Cust'!H531+'FR-16(7)(v)-7 TRANS Demand'!H531+'FR-16(7)(v)-8 TRANS Energy'!H531+'FR-16(7)(v)-9 TRANS Cust'!H531+'FR-16(7)(v)-11 DIST Demand'!H531+'FR-16(7)(v)-12 DIST Energy'!H531+'FR-16(7)(v)-13 DIST Cust'!H531-'FR-16(7)(v)-14 TOTAL CLASS'!H531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I531+'FR-16(7)(v)-4 PROD Energy'!I531+'FR-16(7)(v)-5 PROD Cust'!I531+'FR-16(7)(v)-7 TRANS Demand'!I531+'FR-16(7)(v)-8 TRANS Energy'!I531+'FR-16(7)(v)-9 TRANS Cust'!I531+'FR-16(7)(v)-11 DIST Demand'!I531+'FR-16(7)(v)-12 DIST Energy'!I531+'FR-16(7)(v)-13 DIST Cust'!I531-'FR-16(7)(v)-14 TOTAL CLASS'!I531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J531+'FR-16(7)(v)-4 PROD Energy'!J531+'FR-16(7)(v)-5 PROD Cust'!J531+'FR-16(7)(v)-7 TRANS Demand'!J531+'FR-16(7)(v)-8 TRANS Energy'!J531+'FR-16(7)(v)-9 TRANS Cust'!J531+'FR-16(7)(v)-11 DIST Demand'!J531+'FR-16(7)(v)-12 DIST Energy'!J531+'FR-16(7)(v)-13 DIST Cust'!J531-'FR-16(7)(v)-14 TOTAL CLASS'!J531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K531+'FR-16(7)(v)-4 PROD Energy'!K531+'FR-16(7)(v)-5 PROD Cust'!K531+'FR-16(7)(v)-7 TRANS Demand'!K531+'FR-16(7)(v)-8 TRANS Energy'!K531+'FR-16(7)(v)-9 TRANS Cust'!K531+'FR-16(7)(v)-11 DIST Demand'!K531+'FR-16(7)(v)-12 DIST Energy'!K531+'FR-16(7)(v)-13 DIST Cust'!K531-'FR-16(7)(v)-14 TOTAL CLASS'!K531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L531+'FR-16(7)(v)-4 PROD Energy'!L531+'FR-16(7)(v)-5 PROD Cust'!L531+'FR-16(7)(v)-7 TRANS Demand'!L531+'FR-16(7)(v)-8 TRANS Energy'!L531+'FR-16(7)(v)-9 TRANS Cust'!L531+'FR-16(7)(v)-11 DIST Demand'!L531+'FR-16(7)(v)-12 DIST Energy'!L531+'FR-16(7)(v)-13 DIST Cust'!L531-'FR-16(7)(v)-14 TOTAL CLASS'!L531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M531+'FR-16(7)(v)-4 PROD Energy'!M531+'FR-16(7)(v)-5 PROD Cust'!M531+'FR-16(7)(v)-7 TRANS Demand'!M531+'FR-16(7)(v)-8 TRANS Energy'!M531+'FR-16(7)(v)-9 TRANS Cust'!M531+'FR-16(7)(v)-11 DIST Demand'!M531+'FR-16(7)(v)-12 DIST Energy'!M531+'FR-16(7)(v)-13 DIST Cust'!M531-'FR-16(7)(v)-14 TOTAL CLASS'!M531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N531+'FR-16(7)(v)-4 PROD Energy'!N531+'FR-16(7)(v)-5 PROD Cust'!N531+'FR-16(7)(v)-7 TRANS Demand'!N531+'FR-16(7)(v)-8 TRANS Energy'!N531+'FR-16(7)(v)-9 TRANS Cust'!N531+'FR-16(7)(v)-11 DIST Demand'!N531+'FR-16(7)(v)-12 DIST Energy'!N531+'FR-16(7)(v)-13 DIST Cust'!N531-'FR-16(7)(v)-14 TOTAL CLASS'!N531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O531+'FR-16(7)(v)-4 PROD Energy'!O531+'FR-16(7)(v)-5 PROD Cust'!O531+'FR-16(7)(v)-7 TRANS Demand'!O531+'FR-16(7)(v)-8 TRANS Energy'!O531+'FR-16(7)(v)-9 TRANS Cust'!O531+'FR-16(7)(v)-11 DIST Demand'!O531+'FR-16(7)(v)-12 DIST Energy'!O531+'FR-16(7)(v)-13 DIST Cust'!O531-'FR-16(7)(v)-14 TOTAL CLASS'!O531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P531+'FR-16(7)(v)-4 PROD Energy'!P531+'FR-16(7)(v)-5 PROD Cust'!P531+'FR-16(7)(v)-7 TRANS Demand'!P531+'FR-16(7)(v)-8 TRANS Energy'!P531+'FR-16(7)(v)-9 TRANS Cust'!P531+'FR-16(7)(v)-11 DIST Demand'!P531+'FR-16(7)(v)-12 DIST Energy'!P531+'FR-16(7)(v)-13 DIST Cust'!P531-'FR-16(7)(v)-14 TOTAL CLASS'!P531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q531+'FR-16(7)(v)-4 PROD Energy'!Q531+'FR-16(7)(v)-5 PROD Cust'!Q531+'FR-16(7)(v)-7 TRANS Demand'!Q531+'FR-16(7)(v)-8 TRANS Energy'!Q531+'FR-16(7)(v)-9 TRANS Cust'!Q531+'FR-16(7)(v)-11 DIST Demand'!Q531+'FR-16(7)(v)-12 DIST Energy'!Q531+'FR-16(7)(v)-13 DIST Cust'!Q531-'FR-16(7)(v)-14 TOTAL CLASS'!Q531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":0},{"$f":"SUM(G525:G531)","v":0},0,0,{"$f":"SUM(J525:J531)","v":0},0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F533+'FR-16(7)(v)-4 PROD Energy'!F533+'FR-16(7)(v)-5 PROD Cust'!F533+'FR-16(7)(v)-7 TRANS Demand'!F533+'FR-16(7)(v)-8 TRANS Energy'!F533+'FR-16(7)(v)-9 TRANS Cust'!F533+'FR-16(7)(v)-11 DIST Demand'!F533+'FR-16(7)(v)-12 DIST Energy'!F533+'FR-16(7)(v)-13 DIST Cust'!F533-'FR-16(7)(v)-14 TOTAL CLASS'!F533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G533+'FR-16(7)(v)-4 PROD Energy'!G533+'FR-16(7)(v)-5 PROD Cust'!G533+'FR-16(7)(v)-7 TRANS Demand'!G533+'FR-16(7)(v)-8 TRANS Energy'!G533+'FR-16(7)(v)-9 TRANS Cust'!G533+'FR-16(7)(v)-11 DIST Demand'!G533+'FR-16(7)(v)-12 DIST Energy'!G533+'FR-16(7)(v)-13 DIST Cust'!G533-'FR-16(7)(v)-14 TOTAL CLASS'!G533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H533+'FR-16(7)(v)-4 PROD Energy'!H533+'FR-16(7)(v)-5 PROD Cust'!H533+'FR-16(7)(v)-7 TRANS Demand'!H533+'FR-16(7)(v)-8 TRANS Energy'!H533+'FR-16(7)(v)-9 TRANS Cust'!H533+'FR-16(7)(v)-11 DIST Demand'!H533+'FR-16(7)(v)-12 DIST Energy'!H533+'FR-16(7)(v)-13 DIST Cust'!H533-'FR-16(7)(v)-14 TOTAL CLASS'!H533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I533+'FR-16(7)(v)-4 PROD Energy'!I533+'FR-16(7)(v)-5 PROD Cust'!I533+'FR-16(7)(v)-7 TRANS Demand'!I533+'FR-16(7)(v)-8 TRANS Energy'!I533+'FR-16(7)(v)-9 TRANS Cust'!I533+'FR-16(7)(v)-11 DIST Demand'!I533+'FR-16(7)(v)-12 DIST Energy'!I533+'FR-16(7)(v)-13 DIST Cust'!I533-'FR-16(7)(v)-14 TOTAL CLASS'!I533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J533+'FR-16(7)(v)-4 PROD Energy'!J533+'FR-16(7)(v)-5 PROD Cust'!J533+'FR-16(7)(v)-7 TRANS Demand'!J533+'FR-16(7)(v)-8 TRANS Energy'!J533+'FR-16(7)(v)-9 TRANS Cust'!J533+'FR-16(7)(v)-11 DIST Demand'!J533+'FR-16(7)(v)-12 DIST Energy'!J533+'FR-16(7)(v)-13 DIST Cust'!J533-'FR-16(7)(v)-14 TOTAL CLASS'!J533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K533+'FR-16(7)(v)-4 PROD Energy'!K533+'FR-16(7)(v)-5 PROD Cust'!K533+'FR-16(7)(v)-7 TRANS Demand'!K533+'FR-16(7)(v)-8 TRANS Energy'!K533+'FR-16(7)(v)-9 TRANS Cust'!K533+'FR-16(7)(v)-11 DIST Demand'!K533+'FR-16(7)(v)-12 DIST Energy'!K533+'FR-16(7)(v)-13 DIST Cust'!K533-'FR-16(7)(v)-14 TOTAL CLASS'!K533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L533+'FR-16(7)(v)-4 PROD Energy'!L533+'FR-16(7)(v)-5 PROD Cust'!L533+'FR-16(7)(v)-7 TRANS Demand'!L533+'FR-16(7)(v)-8 TRANS Energy'!L533+'FR-16(7)(v)-9 TRANS Cust'!L533+'FR-16(7)(v)-11 DIST Demand'!L533+'FR-16(7)(v)-12 DIST Energy'!L533+'FR-16(7)(v)-13 DIST Cust'!L533-'FR-16(7)(v)-14 TOTAL CLASS'!L533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M533+'FR-16(7)(v)-4 PROD Energy'!M533+'FR-16(7)(v)-5 PROD Cust'!M533+'FR-16(7)(v)-7 TRANS Demand'!M533+'FR-16(7)(v)-8 TRANS Energy'!M533+'FR-16(7)(v)-9 TRANS Cust'!M533+'FR-16(7)(v)-11 DIST Demand'!M533+'FR-16(7)(v)-12 DIST Energy'!M533+'FR-16(7)(v)-13 DIST Cust'!M533-'FR-16(7)(v)-14 TOTAL CLASS'!M533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N533+'FR-16(7)(v)-4 PROD Energy'!N533+'FR-16(7)(v)-5 PROD Cust'!N533+'FR-16(7)(v)-7 TRANS Demand'!N533+'FR-16(7)(v)-8 TRANS Energy'!N533+'FR-16(7)(v)-9 TRANS Cust'!N533+'FR-16(7)(v)-11 DIST Demand'!N533+'FR-16(7)(v)-12 DIST Energy'!N533+'FR-16(7)(v)-13 DIST Cust'!N533-'FR-16(7)(v)-14 TOTAL CLASS'!N533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O533+'FR-16(7)(v)-4 PROD Energy'!O533+'FR-16(7)(v)-5 PROD Cust'!O533+'FR-16(7)(v)-7 TRANS Demand'!O533+'FR-16(7)(v)-8 TRANS Energy'!O533+'FR-16(7)(v)-9 TRANS Cust'!O533+'FR-16(7)(v)-11 DIST Demand'!O533+'FR-16(7)(v)-12 DIST Energy'!O533+'FR-16(7)(v)-13 DIST Cust'!O533-'FR-16(7)(v)-14 TOTAL CLASS'!O533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P533+'FR-16(7)(v)-4 PROD Energy'!P533+'FR-16(7)(v)-5 PROD Cust'!P533+'FR-16(7)(v)-7 TRANS Demand'!P533+'FR-16(7)(v)-8 TRANS Energy'!P533+'FR-16(7)(v)-9 TRANS Cust'!P533+'FR-16(7)(v)-11 DIST Demand'!P533+'FR-16(7)(v)-12 DIST Energy'!P533+'FR-16(7)(v)-13 DIST Cust'!P533-'FR-16(7)(v)-14 TOTAL CLASS'!P533","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q533+'FR-16(7)(v)-4 PROD Energy'!Q533+'FR-16(7)(v)-5 PROD Cust'!Q533+'FR-16(7)(v)-7 TRANS Demand'!Q533+'FR-16(7)(v)-8 TRANS Energy'!Q533+'FR-16(7)(v)-9 TRANS Cust'!Q533+'FR-16(7)(v)-11 DIST Demand'!Q533+'FR-16(7)(v)-12 DIST Energy'!Q533+'FR-16(7)(v)-13 DIST Cust'!Q533-'FR-16(7)(v)-14 TOTAL CLASS'!Q533","v":0},{"$f":"SUM(G533:Q533)","v":0},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F534+'FR-16(7)(v)-4 PROD Energy'!F534+'FR-16(7)(v)-5 PROD Cust'!F534+'FR-16(7)(v)-7 TRANS Demand'!F534+'FR-16(7)(v)-8 TRANS Energy'!F534+'FR-16(7)(v)-9 TRANS Cust'!F534+'FR-16(7)(v)-11 DIST Demand'!F534+'FR-16(7)(v)-12 DIST Energy'!F534+'FR-16(7)(v)-13 DIST Cust'!F534-'FR-16(7)(v)-14 TOTAL CLASS'!F534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G534+'FR-16(7)(v)-4 PROD Energy'!G534+'FR-16(7)(v)-5 PROD Cust'!G534+'FR-16(7)(v)-7 TRANS Demand'!G534+'FR-16(7)(v)-8 TRANS Energy'!G534+'FR-16(7)(v)-9 TRANS Cust'!G534+'FR-16(7)(v)-11 DIST Demand'!G534+'FR-16(7)(v)-12 DIST Energy'!G534+'FR-16(7)(v)-13 DIST Cust'!G534-'FR-16(7)(v)-14 TOTAL CLASS'!G534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H534+'FR-16(7)(v)-4 PROD Energy'!H534+'FR-16(7)(v)-5 PROD Cust'!H534+'FR-16(7)(v)-7 TRANS Demand'!H534+'FR-16(7)(v)-8 TRANS Energy'!H534+'FR-16(7)(v)-9 TRANS Cust'!H534+'FR-16(7)(v)-11 DIST Demand'!H534+'FR-16(7)(v)-12 DIST Energy'!H534+'FR-16(7)(v)-13 DIST Cust'!H534-'FR-16(7)(v)-14 TOTAL CLASS'!H534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I534+'FR-16(7)(v)-4 PROD Energy'!I534+'FR-16(7)(v)-5 PROD Cust'!I534+'FR-16(7)(v)-7 TRANS Demand'!I534+'FR-16(7)(v)-8 TRANS Energy'!I534+'FR-16(7)(v)-9 TRANS Cust'!I534+'FR-16(7)(v)-11 DIST Demand'!I534+'FR-16(7)(v)-12 DIST Energy'!I534+'FR-16(7)(v)-13 DIST Cust'!I534-'FR-16(7)(v)-14 TOTAL CLASS'!I534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J534+'FR-16(7)(v)-4 PROD Energy'!J534+'FR-16(7)(v)-5 PROD Cust'!J534+'FR-16(7)(v)-7 TRANS Demand'!J534+'FR-16(7)(v)-8 TRANS Energy'!J534+'FR-16(7)(v)-9 TRANS Cust'!J534+'FR-16(7)(v)-11 DIST Demand'!J534+'FR-16(7)(v)-12 DIST Energy'!J534+'FR-16(7)(v)-13 DIST Cust'!J534-'FR-16(7)(v)-14 TOTAL CLASS'!J534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K534+'FR-16(7)(v)-4 PROD Energy'!K534+'FR-16(7)(v)-5 PROD Cust'!K534+'FR-16(7)(v)-7 TRANS Demand'!K534+'FR-16(7)(v)-8 TRANS Energy'!K534+'FR-16(7)(v)-9 TRANS Cust'!K534+'FR-16(7)(v)-11 DIST Demand'!K534+'FR-16(7)(v)-12 DIST Energy'!K534+'FR-16(7)(v)-13 DIST Cust'!K534-'FR-16(7)(v)-14 TOTAL CLASS'!K534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L534+'FR-16(7)(v)-4 PROD Energy'!L534+'FR-16(7)(v)-5 PROD Cust'!L534+'FR-16(7)(v)-7 TRANS Demand'!L534+'FR-16(7)(v)-8 TRANS Energy'!L534+'FR-16(7)(v)-9 TRANS Cust'!L534+'FR-16(7)(v)-11 DIST Demand'!L534+'FR-16(7)(v)-12 DIST Energy'!L534+'FR-16(7)(v)-13 DIST Cust'!L534-'FR-16(7)(v)-14 TOTAL CLASS'!L534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M534+'FR-16(7)(v)-4 PROD Energy'!M534+'FR-16(7)(v)-5 PROD Cust'!M534+'FR-16(7)(v)-7 TRANS Demand'!M534+'FR-16(7)(v)-8 TRANS Energy'!M534+'FR-16(7)(v)-9 TRANS Cust'!M534+'FR-16(7)(v)-11 DIST Demand'!M534+'FR-16(7)(v)-12 DIST Energy'!M534+'FR-16(7)(v)-13 DIST Cust'!M534-'FR-16(7)(v)-14 TOTAL CLASS'!M534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N534+'FR-16(7)(v)-4 PROD Energy'!N534+'FR-16(7)(v)-5 PROD Cust'!N534+'FR-16(7)(v)-7 TRANS Demand'!N534+'FR-16(7)(v)-8 TRANS Energy'!N534+'FR-16(7)(v)-9 TRANS Cust'!N534+'FR-16(7)(v)-11 DIST Demand'!N534+'FR-16(7)(v)-12 DIST Energy'!N534+'FR-16(7)(v)-13 DIST Cust'!N534-'FR-16(7)(v)-14 TOTAL CLASS'!N534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O534+'FR-16(7)(v)-4 PROD Energy'!O534+'FR-16(7)(v)-5 PROD Cust'!O534+'FR-16(7)(v)-7 TRANS Demand'!O534+'FR-16(7)(v)-8 TRANS Energy'!O534+'FR-16(7)(v)-9 TRANS Cust'!O534+'FR-16(7)(v)-11 DIST Demand'!O534+'FR-16(7)(v)-12 DIST Energy'!O534+'FR-16(7)(v)-13 DIST Cust'!O534-'FR-16(7)(v)-14 TOTAL CLASS'!O534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P534+'FR-16(7)(v)-4 PROD Energy'!P534+'FR-16(7)(v)-5 PROD Cust'!P534+'FR-16(7)(v)-7 TRANS Demand'!P534+'FR-16(7)(v)-8 TRANS Energy'!P534+'FR-16(7)(v)-9 TRANS Cust'!P534+'FR-16(7)(v)-11 DIST Demand'!P534+'FR-16(7)(v)-12 DIST Energy'!P534+'FR-16(7)(v)-13 DIST Cust'!P534-'FR-16(7)(v)-14 TOTAL CLASS'!P534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q534+'FR-16(7)(v)-4 PROD Energy'!Q534+'FR-16(7)(v)-5 PROD Cust'!Q534+'FR-16(7)(v)-7 TRANS Demand'!Q534+'FR-16(7)(v)-8 TRANS Energy'!Q534+'FR-16(7)(v)-9 TRANS Cust'!Q534+'FR-16(7)(v)-11 DIST Demand'!Q534+'FR-16(7)(v)-12 DIST Energy'!Q534+'FR-16(7)(v)-13 DIST Cust'!Q534-'FR-16(7)(v)-14 TOTAL CLASS'!Q534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F535+'FR-16(7)(v)-4 PROD Energy'!F535+'FR-16(7)(v)-5 PROD Cust'!F535+'FR-16(7)(v)-7 TRANS Demand'!F535+'FR-16(7)(v)-8 TRANS Energy'!F535+'FR-16(7)(v)-9 TRANS Cust'!F535+'FR-16(7)(v)-11 DIST Demand'!F535+'FR-16(7)(v)-12 DIST Energy'!F535+'FR-16(7)(v)-13 DIST Cust'!F535-'FR-16(7)(v)-14 TOTAL CLASS'!F535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G535+'FR-16(7)(v)-4 PROD Energy'!G535+'FR-16(7)(v)-5 PROD Cust'!G535+'FR-16(7)(v)-7 TRANS Demand'!G535+'FR-16(7)(v)-8 TRANS Energy'!G535+'FR-16(7)(v)-9 TRANS Cust'!G535+'FR-16(7)(v)-11 DIST Demand'!G535+'FR-16(7)(v)-12 DIST Energy'!G535+'FR-16(7)(v)-13 DIST Cust'!G535-'FR-16(7)(v)-14 TOTAL CLASS'!G535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H535+'FR-16(7)(v)-4 PROD Energy'!H535+'FR-16(7)(v)-5 PROD Cust'!H535+'FR-16(7)(v)-7 TRANS Demand'!H535+'FR-16(7)(v)-8 TRANS Energy'!H535+'FR-16(7)(v)-9 TRANS Cust'!H535+'FR-16(7)(v)-11 DIST Demand'!H535+'FR-16(7)(v)-12 DIST Energy'!H535+'FR-16(7)(v)-13 DIST Cust'!H535-'FR-16(7)(v)-14 TOTAL CLASS'!H535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I535+'FR-16(7)(v)-4 PROD Energy'!I535+'FR-16(7)(v)-5 PROD Cust'!I535+'FR-16(7)(v)-7 TRANS Demand'!I535+'FR-16(7)(v)-8 TRANS Energy'!I535+'FR-16(7)(v)-9 TRANS Cust'!I535+'FR-16(7)(v)-11 DIST Demand'!I535+'FR-16(7)(v)-12 DIST Energy'!I535+'FR-16(7)(v)-13 DIST Cust'!I535-'FR-16(7)(v)-14 TOTAL CLASS'!I535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J535+'FR-16(7)(v)-4 PROD Energy'!J535+'FR-16(7)(v)-5 PROD Cust'!J535+'FR-16(7)(v)-7 TRANS Demand'!J535+'FR-16(7)(v)-8 TRANS Energy'!J535+'FR-16(7)(v)-9 TRANS Cust'!J535+'FR-16(7)(v)-11 DIST Demand'!J535+'FR-16(7)(v)-12 DIST Energy'!J535+'FR-16(7)(v)-13 DIST Cust'!J535-'FR-16(7)(v)-14 TOTAL CLASS'!J535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K535+'FR-16(7)(v)-4 PROD Energy'!K535+'FR-16(7)(v)-5 PROD Cust'!K535+'FR-16(7)(v)-7 TRANS Demand'!K535+'FR-16(7)(v)-8 TRANS Energy'!K535+'FR-16(7)(v)-9 TRANS Cust'!K535+'FR-16(7)(v)-11 DIST Demand'!K535+'FR-16(7)(v)-12 DIST Energy'!K535+'FR-16(7)(v)-13 DIST Cust'!K535-'FR-16(7)(v)-14 TOTAL CLASS'!K535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L535+'FR-16(7)(v)-4 PROD Energy'!L535+'FR-16(7)(v)-5 PROD Cust'!L535+'FR-16(7)(v)-7 TRANS Demand'!L535+'FR-16(7)(v)-8 TRANS Energy'!L535+'FR-16(7)(v)-9 TRANS Cust'!L535+'FR-16(7)(v)-11 DIST Demand'!L535+'FR-16(7)(v)-12 DIST Energy'!L535+'FR-16(7)(v)-13 DIST Cust'!L535-'FR-16(7)(v)-14 TOTAL CLASS'!L535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M535+'FR-16(7)(v)-4 PROD Energy'!M535+'FR-16(7)(v)-5 PROD Cust'!M535+'FR-16(7)(v)-7 TRANS Demand'!M535+'FR-16(7)(v)-8 TRANS Energy'!M535+'FR-16(7)(v)-9 TRANS Cust'!M535+'FR-16(7)(v)-11 DIST Demand'!M535+'FR-16(7)(v)-12 DIST Energy'!M535+'FR-16(7)(v)-13 DIST Cust'!M535-'FR-16(7)(v)-14 TOTAL CLASS'!M535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N535+'FR-16(7)(v)-4 PROD Energy'!N535+'FR-16(7)(v)-5 PROD Cust'!N535+'FR-16(7)(v)-7 TRANS Demand'!N535+'FR-16(7)(v)-8 TRANS Energy'!N535+'FR-16(7)(v)-9 TRANS Cust'!N535+'FR-16(7)(v)-11 DIST Demand'!N535+'FR-16(7)(v)-12 DIST Energy'!N535+'FR-16(7)(v)-13 DIST Cust'!N535-'FR-16(7)(v)-14 TOTAL CLASS'!N535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O535+'FR-16(7)(v)-4 PROD Energy'!O535+'FR-16(7)(v)-5 PROD Cust'!O535+'FR-16(7)(v)-7 TRANS Demand'!O535+'FR-16(7)(v)-8 TRANS Energy'!O535+'FR-16(7)(v)-9 TRANS Cust'!O535+'FR-16(7)(v)-11 DIST Demand'!O535+'FR-16(7)(v)-12 DIST Energy'!O535+'FR-16(7)(v)-13 DIST Cust'!O535-'FR-16(7)(v)-14 TOTAL CLASS'!O535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P535+'FR-16(7)(v)-4 PROD Energy'!P535+'FR-16(7)(v)-5 PROD Cust'!P535+'FR-16(7)(v)-7 TRANS Demand'!P535+'FR-16(7)(v)-8 TRANS Energy'!P535+'FR-16(7)(v)-9 TRANS Cust'!P535+'FR-16(7)(v)-11 DIST Demand'!P535+'FR-16(7)(v)-12 DIST Energy'!P535+'FR-16(7)(v)-13 DIST Cust'!P535-'FR-16(7)(v)-14 TOTAL CLASS'!P535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q535+'FR-16(7)(v)-4 PROD Energy'!Q535+'FR-16(7)(v)-5 PROD Cust'!Q535+'FR-16(7)(v)-7 TRANS Demand'!Q535+'FR-16(7)(v)-8 TRANS Energy'!Q535+'FR-16(7)(v)-9 TRANS Cust'!Q535+'FR-16(7)(v)-11 DIST Demand'!Q535+'FR-16(7)(v)-12 DIST Energy'!Q535+'FR-16(7)(v)-13 DIST Cust'!Q535-'FR-16(7)(v)-14 TOTAL CLASS'!Q535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F536+'FR-16(7)(v)-4 PROD Energy'!F536+'FR-16(7)(v)-5 PROD Cust'!F536+'FR-16(7)(v)-7 TRANS Demand'!F536+'FR-16(7)(v)-8 TRANS Energy'!F536+'FR-16(7)(v)-9 TRANS Cust'!F536+'FR-16(7)(v)-11 DIST Demand'!F536+'FR-16(7)(v)-12 DIST Energy'!F536+'FR-16(7)(v)-13 DIST Cust'!F536-'FR-16(7)(v)-14 TOTAL CLASS'!F536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G536+'FR-16(7)(v)-4 PROD Energy'!G536+'FR-16(7)(v)-5 PROD Cust'!G536+'FR-16(7)(v)-7 TRANS Demand'!G536+'FR-16(7)(v)-8 TRANS Energy'!G536+'FR-16(7)(v)-9 TRANS Cust'!G536+'FR-16(7)(v)-11 DIST Demand'!G536+'FR-16(7)(v)-12 DIST Energy'!G536+'FR-16(7)(v)-13 DIST Cust'!G536-'FR-16(7)(v)-14 TOTAL CLASS'!G536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H536+'FR-16(7)(v)-4 PROD Energy'!H536+'FR-16(7)(v)-5 PROD Cust'!H536+'FR-16(7)(v)-7 TRANS Demand'!H536+'FR-16(7)(v)-8 TRANS Energy'!H536+'FR-16(7)(v)-9 TRANS Cust'!H536+'FR-16(7)(v)-11 DIST Demand'!H536+'FR-16(7)(v)-12 DIST Energy'!H536+'FR-16(7)(v)-13 DIST Cust'!H536-'FR-16(7)(v)-14 TOTAL CLASS'!H536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I536+'FR-16(7)(v)-4 PROD Energy'!I536+'FR-16(7)(v)-5 PROD Cust'!I536+'FR-16(7)(v)-7 TRANS Demand'!I536+'FR-16(7)(v)-8 TRANS Energy'!I536+'FR-16(7)(v)-9 TRANS Cust'!I536+'FR-16(7)(v)-11 DIST Demand'!I536+'FR-16(7)(v)-12 DIST Energy'!I536+'FR-16(7)(v)-13 DIST Cust'!I536-'FR-16(7)(v)-14 TOTAL CLASS'!I536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J536+'FR-16(7)(v)-4 PROD Energy'!J536+'FR-16(7)(v)-5 PROD Cust'!J536+'FR-16(7)(v)-7 TRANS Demand'!J536+'FR-16(7)(v)-8 TRANS Energy'!J536+'FR-16(7)(v)-9 TRANS Cust'!J536+'FR-16(7)(v)-11 DIST Demand'!J536+'FR-16(7)(v)-12 DIST Energy'!J536+'FR-16(7)(v)-13 DIST Cust'!J536-'FR-16(7)(v)-14 TOTAL CLASS'!J536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K536+'FR-16(7)(v)-4 PROD Energy'!K536+'FR-16(7)(v)-5 PROD Cust'!K536+'FR-16(7)(v)-7 TRANS Demand'!K536+'FR-16(7)(v)-8 TRANS Energy'!K536+'FR-16(7)(v)-9 TRANS Cust'!K536+'FR-16(7)(v)-11 DIST Demand'!K536+'FR-16(7)(v)-12 DIST Energy'!K536+'FR-16(7)(v)-13 DIST Cust'!K536-'FR-16(7)(v)-14 TOTAL CLASS'!K536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L536+'FR-16(7)(v)-4 PROD Energy'!L536+'FR-16(7)(v)-5 PROD Cust'!L536+'FR-16(7)(v)-7 TRANS Demand'!L536+'FR-16(7)(v)-8 TRANS Energy'!L536+'FR-16(7)(v)-9 TRANS Cust'!L536+'FR-16(7)(v)-11 DIST Demand'!L536+'FR-16(7)(v)-12 DIST Energy'!L536+'FR-16(7)(v)-13 DIST Cust'!L536-'FR-16(7)(v)-14 TOTAL CLASS'!L536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M536+'FR-16(7)(v)-4 PROD Energy'!M536+'FR-16(7)(v)-5 PROD Cust'!M536+'FR-16(7)(v)-7 TRANS Demand'!M536+'FR-16(7)(v)-8 TRANS Energy'!M536+'FR-16(7)(v)-9 TRANS Cust'!M536+'FR-16(7)(v)-11 DIST Demand'!M536+'FR-16(7)(v)-12 DIST Energy'!M536+'FR-16(7)(v)-13 DIST Cust'!M536-'FR-16(7)(v)-14 TOTAL CLASS'!M536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N536+'FR-16(7)(v)-4 PROD Energy'!N536+'FR-16(7)(v)-5 PROD Cust'!N536+'FR-16(7)(v)-7 TRANS Demand'!N536+'FR-16(7)(v)-8 TRANS Energy'!N536+'FR-16(7)(v)-9 TRANS Cust'!N536+'FR-16(7)(v)-11 DIST Demand'!N536+'FR-16(7)(v)-12 DIST Energy'!N536+'FR-16(7)(v)-13 DIST Cust'!N536-'FR-16(7)(v)-14 TOTAL CLASS'!N536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O536+'FR-16(7)(v)-4 PROD Energy'!O536+'FR-16(7)(v)-5 PROD Cust'!O536+'FR-16(7)(v)-7 TRANS Demand'!O536+'FR-16(7)(v)-8 TRANS Energy'!O536+'FR-16(7)(v)-9 TRANS Cust'!O536+'FR-16(7)(v)-11 DIST Demand'!O536+'FR-16(7)(v)-12 DIST Energy'!O536+'FR-16(7)(v)-13 DIST Cust'!O536-'FR-16(7)(v)-14 TOTAL CLASS'!O536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P536+'FR-16(7)(v)-4 PROD Energy'!P536+'FR-16(7)(v)-5 PROD Cust'!P536+'FR-16(7)(v)-7 TRANS Demand'!P536+'FR-16(7)(v)-8 TRANS Energy'!P536+'FR-16(7)(v)-9 TRANS Cust'!P536+'FR-16(7)(v)-11 DIST Demand'!P536+'FR-16(7)(v)-12 DIST Energy'!P536+'FR-16(7)(v)-13 DIST Cust'!P536-'FR-16(7)(v)-14 TOTAL CLASS'!P536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q536+'FR-16(7)(v)-4 PROD Energy'!Q536+'FR-16(7)(v)-5 PROD Cust'!Q536+'FR-16(7)(v)-7 TRANS Demand'!Q536+'FR-16(7)(v)-8 TRANS Energy'!Q536+'FR-16(7)(v)-9 TRANS Cust'!Q536+'FR-16(7)(v)-11 DIST Demand'!Q536+'FR-16(7)(v)-12 DIST Energy'!Q536+'FR-16(7)(v)-13 DIST Cust'!Q536-'FR-16(7)(v)-14 TOTAL CLASS'!Q536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F537+'FR-16(7)(v)-4 PROD Energy'!F537+'FR-16(7)(v)-5 PROD Cust'!F537+'FR-16(7)(v)-7 TRANS Demand'!F537+'FR-16(7)(v)-8 TRANS Energy'!F537+'FR-16(7)(v)-9 TRANS Cust'!F537+'FR-16(7)(v)-11 DIST Demand'!F537+'FR-16(7)(v)-12 DIST Energy'!F537+'FR-16(7)(v)-13 DIST Cust'!F537-'FR-16(7)(v)-14 TOTAL CLASS'!F537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G537+'FR-16(7)(v)-4 PROD Energy'!G537+'FR-16(7)(v)-5 PROD Cust'!G537+'FR-16(7)(v)-7 TRANS Demand'!G537+'FR-16(7)(v)-8 TRANS Energy'!G537+'FR-16(7)(v)-9 TRANS Cust'!G537+'FR-16(7)(v)-11 DIST Demand'!G537+'FR-16(7)(v)-12 DIST Energy'!G537+'FR-16(7)(v)-13 DIST Cust'!G537-'FR-16(7)(v)-14 TOTAL CLASS'!G537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H537+'FR-16(7)(v)-4 PROD Energy'!H537+'FR-16(7)(v)-5 PROD Cust'!H537+'FR-16(7)(v)-7 TRANS Demand'!H537+'FR-16(7)(v)-8 TRANS Energy'!H537+'FR-16(7)(v)-9 TRANS Cust'!H537+'FR-16(7)(v)-11 DIST Demand'!H537+'FR-16(7)(v)-12 DIST Energy'!H537+'FR-16(7)(v)-13 DIST Cust'!H537-'FR-16(7)(v)-14 TOTAL CLASS'!H537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I537+'FR-16(7)(v)-4 PROD Energy'!I537+'FR-16(7)(v)-5 PROD Cust'!I537+'FR-16(7)(v)-7 TRANS Demand'!I537+'FR-16(7)(v)-8 TRANS Energy'!I537+'FR-16(7)(v)-9 TRANS Cust'!I537+'FR-16(7)(v)-11 DIST Demand'!I537+'FR-16(7)(v)-12 DIST Energy'!I537+'FR-16(7)(v)-13 DIST Cust'!I537-'FR-16(7)(v)-14 TOTAL CLASS'!I537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J537+'FR-16(7)(v)-4 PROD Energy'!J537+'FR-16(7)(v)-5 PROD Cust'!J537+'FR-16(7)(v)-7 TRANS Demand'!J537+'FR-16(7)(v)-8 TRANS Energy'!J537+'FR-16(7)(v)-9 TRANS Cust'!J537+'FR-16(7)(v)-11 DIST Demand'!J537+'FR-16(7)(v)-12 DIST Energy'!J537+'FR-16(7)(v)-13 DIST Cust'!J537-'FR-16(7)(v)-14 TOTAL CLASS'!J537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K537+'FR-16(7)(v)-4 PROD Energy'!K537+'FR-16(7)(v)-5 PROD Cust'!K537+'FR-16(7)(v)-7 TRANS Demand'!K537+'FR-16(7)(v)-8 TRANS Energy'!K537+'FR-16(7)(v)-9 TRANS Cust'!K537+'FR-16(7)(v)-11 DIST Demand'!K537+'FR-16(7)(v)-12 DIST Energy'!K537+'FR-16(7)(v)-13 DIST Cust'!K537-'FR-16(7)(v)-14 TOTAL CLASS'!K537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L537+'FR-16(7)(v)-4 PROD Energy'!L537+'FR-16(7)(v)-5 PROD Cust'!L537+'FR-16(7)(v)-7 TRANS Demand'!L537+'FR-16(7)(v)-8 TRANS Energy'!L537+'FR-16(7)(v)-9 TRANS Cust'!L537+'FR-16(7)(v)-11 DIST Demand'!L537+'FR-16(7)(v)-12 DIST Energy'!L537+'FR-16(7)(v)-13 DIST Cust'!L537-'FR-16(7)(v)-14 TOTAL CLASS'!L537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M537+'FR-16(7)(v)-4 PROD Energy'!M537+'FR-16(7)(v)-5 PROD Cust'!M537+'FR-16(7)(v)-7 TRANS Demand'!M537+'FR-16(7)(v)-8 TRANS Energy'!M537+'FR-16(7)(v)-9 TRANS Cust'!M537+'FR-16(7)(v)-11 DIST Demand'!M537+'FR-16(7)(v)-12 DIST Energy'!M537+'FR-16(7)(v)-13 DIST Cust'!M537-'FR-16(7)(v)-14 TOTAL CLASS'!M537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N537+'FR-16(7)(v)-4 PROD Energy'!N537+'FR-16(7)(v)-5 PROD Cust'!N537+'FR-16(7)(v)-7 TRANS Demand'!N537+'FR-16(7)(v)-8 TRANS Energy'!N537+'FR-16(7)(v)-9 TRANS Cust'!N537+'FR-16(7)(v)-11 DIST Demand'!N537+'FR-16(7)(v)-12 DIST Energy'!N537+'FR-16(7)(v)-13 DIST Cust'!N537-'FR-16(7)(v)-14 TOTAL CLASS'!N537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O537+'FR-16(7)(v)-4 PROD Energy'!O537+'FR-16(7)(v)-5 PROD Cust'!O537+'FR-16(7)(v)-7 TRANS Demand'!O537+'FR-16(7)(v)-8 TRANS Energy'!O537+'FR-16(7)(v)-9 TRANS Cust'!O537+'FR-16(7)(v)-11 DIST Demand'!O537+'FR-16(7)(v)-12 DIST Energy'!O537+'FR-16(7)(v)-13 DIST Cust'!O537-'FR-16(7)(v)-14 TOTAL CLASS'!O537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P537+'FR-16(7)(v)-4 PROD Energy'!P537+'FR-16(7)(v)-5 PROD Cust'!P537+'FR-16(7)(v)-7 TRANS Demand'!P537+'FR-16(7)(v)-8 TRANS Energy'!P537+'FR-16(7)(v)-9 TRANS Cust'!P537+'FR-16(7)(v)-11 DIST Demand'!P537+'FR-16(7)(v)-12 DIST Energy'!P537+'FR-16(7)(v)-13 DIST Cust'!P537-'FR-16(7)(v)-14 TOTAL CLASS'!P537","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q537+'FR-16(7)(v)-4 PROD Energy'!Q537+'FR-16(7)(v)-5 PROD Cust'!Q537+'FR-16(7)(v)-7 TRANS Demand'!Q537+'FR-16(7)(v)-8 TRANS Energy'!Q537+'FR-16(7)(v)-9 TRANS Cust'!Q537+'FR-16(7)(v)-11 DIST Demand'!Q537+'FR-16(7)(v)-12 DIST Energy'!Q537+'FR-16(7)(v)-13 DIST Cust'!Q537-'FR-16(7)(v)-14 TOTAL CLASS'!Q537","v":0},0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F538+'FR-16(7)(v)-4 PROD Energy'!F538+'FR-16(7)(v)-5 PROD Cust'!F538+'FR-16(7)(v)-7 TRANS Demand'!F538+'FR-16(7)(v)-8 TRANS Energy'!F538+'FR-16(7)(v)-9 TRANS Cust'!F538+'FR-16(7)(v)-11 DIST Demand'!F538+'FR-16(7)(v)-12 DIST Energy'!F538+'FR-16(7)(v)-13 DIST Cust'!F538-'FR-16(7)(v)-14 TOTAL CLASS'!F538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G538+'FR-16(7)(v)-4 PROD Energy'!G538+'FR-16(7)(v)-5 PROD Cust'!G538+'FR-16(7)(v)-7 TRANS Demand'!G538+'FR-16(7)(v)-8 TRANS Energy'!G538+'FR-16(7)(v)-9 TRANS Cust'!G538+'FR-16(7)(v)-11 DIST Demand'!G538+'FR-16(7)(v)-12 DIST Energy'!G538+'FR-16(7)(v)-13 DIST Cust'!G538-'FR-16(7)(v)-14 TOTAL CLASS'!G538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H538+'FR-16(7)(v)-4 PROD Energy'!H538+'FR-16(7)(v)-5 PROD Cust'!H538+'FR-16(7)(v)-7 TRANS Demand'!H538+'FR-16(7)(v)-8 TRANS Energy'!H538+'FR-16(7)(v)-9 TRANS Cust'!H538+'FR-16(7)(v)-11 DIST Demand'!H538+'FR-16(7)(v)-12 DIST Energy'!H538+'FR-16(7)(v)-13 DIST Cust'!H538-'FR-16(7)(v)-14 TOTAL CLASS'!H538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I538+'FR-16(7)(v)-4 PROD Energy'!I538+'FR-16(7)(v)-5 PROD Cust'!I538+'FR-16(7)(v)-7 TRANS Demand'!I538+'FR-16(7)(v)-8 TRANS Energy'!I538+'FR-16(7)(v)-9 TRANS Cust'!I538+'FR-16(7)(v)-11 DIST Demand'!I538+'FR-16(7)(v)-12 DIST Energy'!I538+'FR-16(7)(v)-13 DIST Cust'!I538-'FR-16(7)(v)-14 TOTAL CLASS'!I538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J538+'FR-16(7)(v)-4 PROD Energy'!J538+'FR-16(7)(v)-5 PROD Cust'!J538+'FR-16(7)(v)-7 TRANS Demand'!J538+'FR-16(7)(v)-8 TRANS Energy'!J538+'FR-16(7)(v)-9 TRANS Cust'!J538+'FR-16(7)(v)-11 DIST Demand'!J538+'FR-16(7)(v)-12 DIST Energy'!J538+'FR-16(7)(v)-13 DIST Cust'!J538-'FR-16(7)(v)-14 TOTAL CLASS'!J538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K538+'FR-16(7)(v)-4 PROD Energy'!K538+'FR-16(7)(v)-5 PROD Cust'!K538+'FR-16(7)(v)-7 TRANS Demand'!K538+'FR-16(7)(v)-8 TRANS Energy'!K538+'FR-16(7)(v)-9 TRANS Cust'!K538+'FR-16(7)(v)-11 DIST Demand'!K538+'FR-16(7)(v)-12 DIST Energy'!K538+'FR-16(7)(v)-13 DIST Cust'!K538-'FR-16(7)(v)-14 TOTAL CLASS'!K538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L538+'FR-16(7)(v)-4 PROD Energy'!L538+'FR-16(7)(v)-5 PROD Cust'!L538+'FR-16(7)(v)-7 TRANS Demand'!L538+'FR-16(7)(v)-8 TRANS Energy'!L538+'FR-16(7)(v)-9 TRANS Cust'!L538+'FR-16(7)(v)-11 DIST Demand'!L538+'FR-16(7)(v)-12 DIST Energy'!L538+'FR-16(7)(v)-13 DIST Cust'!L538-'FR-16(7)(v)-14 TOTAL CLASS'!L538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M538+'FR-16(7)(v)-4 PROD Energy'!M538+'FR-16(7)(v)-5 PROD Cust'!M538+'FR-16(7)(v)-7 TRANS Demand'!M538+'FR-16(7)(v)-8 TRANS Energy'!M538+'FR-16(7)(v)-9 TRANS Cust'!M538+'FR-16(7)(v)-11 DIST Demand'!M538+'FR-16(7)(v)-12 DIST Energy'!M538+'FR-16(7)(v)-13 DIST Cust'!M538-'FR-16(7)(v)-14 TOTAL CLASS'!M538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N538+'FR-16(7)(v)-4 PROD Energy'!N538+'FR-16(7)(v)-5 PROD Cust'!N538+'FR-16(7)(v)-7 TRANS Demand'!N538+'FR-16(7)(v)-8 TRANS Energy'!N538+'FR-16(7)(v)-9 TRANS Cust'!N538+'FR-16(7)(v)-11 DIST Demand'!N538+'FR-16(7)(v)-12 DIST Energy'!N538+'FR-16(7)(v)-13 DIST Cust'!N538-'FR-16(7)(v)-14 TOTAL CLASS'!N538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O538+'FR-16(7)(v)-4 PROD Energy'!O538+'FR-16(7)(v)-5 PROD Cust'!O538+'FR-16(7)(v)-7 TRANS Demand'!O538+'FR-16(7)(v)-8 TRANS Energy'!O538+'FR-16(7)(v)-9 TRANS Cust'!O538+'FR-16(7)(v)-11 DIST Demand'!O538+'FR-16(7)(v)-12 DIST Energy'!O538+'FR-16(7)(v)-13 DIST Cust'!O538-'FR-16(7)(v)-14 TOTAL CLASS'!O538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P538+'FR-16(7)(v)-4 PROD Energy'!P538+'FR-16(7)(v)-5 PROD Cust'!P538+'FR-16(7)(v)-7 TRANS Demand'!P538+'FR-16(7)(v)-8 TRANS Energy'!P538+'FR-16(7)(v)-9 TRANS Cust'!P538+'FR-16(7)(v)-11 DIST Demand'!P538+'FR-16(7)(v)-12 DIST Energy'!P538+'FR-16(7)(v)-13 DIST Cust'!P538-'FR-16(7)(v)-14 TOTAL CLASS'!P538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q538+'FR-16(7)(v)-4 PROD Energy'!Q538+'FR-16(7)(v)-5 PROD Cust'!Q538+'FR-16(7)(v)-7 TRANS Demand'!Q538+'FR-16(7)(v)-8 TRANS Energy'!Q538+'FR-16(7)(v)-9 TRANS Cust'!Q538+'FR-16(7)(v)-11 DIST Demand'!Q538+'FR-16(7)(v)-12 DIST Energy'!Q538+'FR-16(7)(v)-13 DIST Cust'!Q538-'FR-16(7)(v)-14 TOTAL CLASS'!Q538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F539+'FR-16(7)(v)-4 PROD Energy'!F539+'FR-16(7)(v)-5 PROD Cust'!F539+'FR-16(7)(v)-7 TRANS Demand'!F539+'FR-16(7)(v)-8 TRANS Energy'!F539+'FR-16(7)(v)-9 TRANS Cust'!F539+'FR-16(7)(v)-11 DIST Demand'!F539+'FR-16(7)(v)-12 DIST Energy'!F539+'FR-16(7)(v)-13 DIST Cust'!F539-'FR-16(7)(v)-14 TOTAL CLASS'!F539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G539+'FR-16(7)(v)-4 PROD Energy'!G539+'FR-16(7)(v)-5 PROD Cust'!G539+'FR-16(7)(v)-7 TRANS Demand'!G539+'FR-16(7)(v)-8 TRANS Energy'!G539+'FR-16(7)(v)-9 TRANS Cust'!G539+'FR-16(7)(v)-11 DIST Demand'!G539+'FR-16(7)(v)-12 DIST Energy'!G539+'FR-16(7)(v)-13 DIST Cust'!G539-'FR-16(7)(v)-14 TOTAL CLASS'!G539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H539+'FR-16(7)(v)-4 PROD Energy'!H539+'FR-16(7)(v)-5 PROD Cust'!H539+'FR-16(7)(v)-7 TRANS Demand'!H539+'FR-16(7)(v)-8 TRANS Energy'!H539+'FR-16(7)(v)-9 TRANS Cust'!H539+'FR-16(7)(v)-11 DIST Demand'!H539+'FR-16(7)(v)-12 DIST Energy'!H539+'FR-16(7)(v)-13 DIST Cust'!H539-'FR-16(7)(v)-14 TOTAL CLASS'!H539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I539+'FR-16(7)(v)-4 PROD Energy'!I539+'FR-16(7)(v)-5 PROD Cust'!I539+'FR-16(7)(v)-7 TRANS Demand'!I539+'FR-16(7)(v)-8 TRANS Energy'!I539+'FR-16(7)(v)-9 TRANS Cust'!I539+'FR-16(7)(v)-11 DIST Demand'!I539+'FR-16(7)(v)-12 DIST Energy'!I539+'FR-16(7)(v)-13 DIST Cust'!I539-'FR-16(7)(v)-14 TOTAL CLASS'!I539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J539+'FR-16(7)(v)-4 PROD Energy'!J539+'FR-16(7)(v)-5 PROD Cust'!J539+'FR-16(7)(v)-7 TRANS Demand'!J539+'FR-16(7)(v)-8 TRANS Energy'!J539+'FR-16(7)(v)-9 TRANS Cust'!J539+'FR-16(7)(v)-11 DIST Demand'!J539+'FR-16(7)(v)-12 DIST Energy'!J539+'FR-16(7)(v)-13 DIST Cust'!J539-'FR-16(7)(v)-14 TOTAL CLASS'!J539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K539+'FR-16(7)(v)-4 PROD Energy'!K539+'FR-16(7)(v)-5 PROD Cust'!K539+'FR-16(7)(v)-7 TRANS Demand'!K539+'FR-16(7)(v)-8 TRANS Energy'!K539+'FR-16(7)(v)-9 TRANS Cust'!K539+'FR-16(7)(v)-11 DIST Demand'!K539+'FR-16(7)(v)-12 DIST Energy'!K539+'FR-16(7)(v)-13 DIST Cust'!K539-'FR-16(7)(v)-14 TOTAL CLASS'!K539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L539+'FR-16(7)(v)-4 PROD Energy'!L539+'FR-16(7)(v)-5 PROD Cust'!L539+'FR-16(7)(v)-7 TRANS Demand'!L539+'FR-16(7)(v)-8 TRANS Energy'!L539+'FR-16(7)(v)-9 TRANS Cust'!L539+'FR-16(7)(v)-11 DIST Demand'!L539+'FR-16(7)(v)-12 DIST Energy'!L539+'FR-16(7)(v)-13 DIST Cust'!L539-'FR-16(7)(v)-14 TOTAL CLASS'!L539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M539+'FR-16(7)(v)-4 PROD Energy'!M539+'FR-16(7)(v)-5 PROD Cust'!M539+'FR-16(7)(v)-7 TRANS Demand'!M539+'FR-16(7)(v)-8 TRANS Energy'!M539+'FR-16(7)(v)-9 TRANS Cust'!M539+'FR-16(7)(v)-11 DIST Demand'!M539+'FR-16(7)(v)-12 DIST Energy'!M539+'FR-16(7)(v)-13 DIST Cust'!M539-'FR-16(7)(v)-14 TOTAL CLASS'!M539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N539+'FR-16(7)(v)-4 PROD Energy'!N539+'FR-16(7)(v)-5 PROD Cust'!N539+'FR-16(7)(v)-7 TRANS Demand'!N539+'FR-16(7)(v)-8 TRANS Energy'!N539+'FR-16(7)(v)-9 TRANS Cust'!N539+'FR-16(7)(v)-11 DIST Demand'!N539+'FR-16(7)(v)-12 DIST Energy'!N539+'FR-16(7)(v)-13 DIST Cust'!N539-'FR-16(7)(v)-14 TOTAL CLASS'!N539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O539+'FR-16(7)(v)-4 PROD Energy'!O539+'FR-16(7)(v)-5 PROD Cust'!O539+'FR-16(7)(v)-7 TRANS Demand'!O539+'FR-16(7)(v)-8 TRANS Energy'!O539+'FR-16(7)(v)-9 TRANS Cust'!O539+'FR-16(7)(v)-11 DIST Demand'!O539+'FR-16(7)(v)-12 DIST Energy'!O539+'FR-16(7)(v)-13 DIST Cust'!O539-'FR-16(7)(v)-14 TOTAL CLASS'!O539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P539+'FR-16(7)(v)-4 PROD Energy'!P539+'FR-16(7)(v)-5 PROD Cust'!P539+'FR-16(7)(v)-7 TRANS Demand'!P539+'FR-16(7)(v)-8 TRANS Energy'!P539+'FR-16(7)(v)-9 TRANS Cust'!P539+'FR-16(7)(v)-11 DIST Demand'!P539+'FR-16(7)(v)-12 DIST Energy'!P539+'FR-16(7)(v)-13 DIST Cust'!P539-'FR-16(7)(v)-14 TOTAL CLASS'!P539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q539+'FR-16(7)(v)-4 PROD Energy'!Q539+'FR-16(7)(v)-5 PROD Cust'!Q539+'FR-16(7)(v)-7 TRANS Demand'!Q539+'FR-16(7)(v)-8 TRANS Energy'!Q539+'FR-16(7)(v)-9 TRANS Cust'!Q539+'FR-16(7)(v)-11 DIST Demand'!Q539+'FR-16(7)(v)-12 DIST Energy'!Q539+'FR-16(7)(v)-13 DIST Cust'!Q539-'FR-16(7)(v)-14 TOTAL CLASS'!Q539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F540+'FR-16(7)(v)-4 PROD Energy'!F540+'FR-16(7)(v)-5 PROD Cust'!F540+'FR-16(7)(v)-7 TRANS Demand'!F540+'FR-16(7)(v)-8 TRANS Energy'!F540+'FR-16(7)(v)-9 TRANS Cust'!F540+'FR-16(7)(v)-11 DIST Demand'!F540+'FR-16(7)(v)-12 DIST Energy'!F540+'FR-16(7)(v)-13 DIST Cust'!F540-'FR-16(7)(v)-14 TOTAL CLASS'!F540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G540+'FR-16(7)(v)-4 PROD Energy'!G540+'FR-16(7)(v)-5 PROD Cust'!G540+'FR-16(7)(v)-7 TRANS Demand'!G540+'FR-16(7)(v)-8 TRANS Energy'!G540+'FR-16(7)(v)-9 TRANS Cust'!G540+'FR-16(7)(v)-11 DIST Demand'!G540+'FR-16(7)(v)-12 DIST Energy'!G540+'FR-16(7)(v)-13 DIST Cust'!G540-'FR-16(7)(v)-14 TOTAL CLASS'!G540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H540+'FR-16(7)(v)-4 PROD Energy'!H540+'FR-16(7)(v)-5 PROD Cust'!H540+'FR-16(7)(v)-7 TRANS Demand'!H540+'FR-16(7)(v)-8 TRANS Energy'!H540+'FR-16(7)(v)-9 TRANS Cust'!H540+'FR-16(7)(v)-11 DIST Demand'!H540+'FR-16(7)(v)-12 DIST Energy'!H540+'FR-16(7)(v)-13 DIST Cust'!H540-'FR-16(7)(v)-14 TOTAL CLASS'!H540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I540+'FR-16(7)(v)-4 PROD Energy'!I540+'FR-16(7)(v)-5 PROD Cust'!I540+'FR-16(7)(v)-7 TRANS Demand'!I540+'FR-16(7)(v)-8 TRANS Energy'!I540+'FR-16(7)(v)-9 TRANS Cust'!I540+'FR-16(7)(v)-11 DIST Demand'!I540+'FR-16(7)(v)-12 DIST Energy'!I540+'FR-16(7)(v)-13 DIST Cust'!I540-'FR-16(7)(v)-14 TOTAL CLASS'!I540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J540+'FR-16(7)(v)-4 PROD Energy'!J540+'FR-16(7)(v)-5 PROD Cust'!J540+'FR-16(7)(v)-7 TRANS Demand'!J540+'FR-16(7)(v)-8 TRANS Energy'!J540+'FR-16(7)(v)-9 TRANS Cust'!J540+'FR-16(7)(v)-11 DIST Demand'!J540+'FR-16(7)(v)-12 DIST Energy'!J540+'FR-16(7)(v)-13 DIST Cust'!J540-'FR-16(7)(v)-14 TOTAL CLASS'!J540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K540+'FR-16(7)(v)-4 PROD Energy'!K540+'FR-16(7)(v)-5 PROD Cust'!K540+'FR-16(7)(v)-7 TRANS Demand'!K540+'FR-16(7)(v)-8 TRANS Energy'!K540+'FR-16(7)(v)-9 TRANS Cust'!K540+'FR-16(7)(v)-11 DIST Demand'!K540+'FR-16(7)(v)-12 DIST Energy'!K540+'FR-16(7)(v)-13 DIST Cust'!K540-'FR-16(7)(v)-14 TOTAL CLASS'!K540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L540+'FR-16(7)(v)-4 PROD Energy'!L540+'FR-16(7)(v)-5 PROD Cust'!L540+'FR-16(7)(v)-7 TRANS Demand'!L540+'FR-16(7)(v)-8 TRANS Energy'!L540+'FR-16(7)(v)-9 TRANS Cust'!L540+'FR-16(7)(v)-11 DIST Demand'!L540+'FR-16(7)(v)-12 DIST Energy'!L540+'FR-16(7)(v)-13 DIST Cust'!L540-'FR-16(7)(v)-14 TOTAL CLASS'!L540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M540+'FR-16(7)(v)-4 PROD Energy'!M540+'FR-16(7)(v)-5 PROD Cust'!M540+'FR-16(7)(v)-7 TRANS Demand'!M540+'FR-16(7)(v)-8 TRANS Energy'!M540+'FR-16(7)(v)-9 TRANS Cust'!M540+'FR-16(7)(v)-11 DIST Demand'!M540+'FR-16(7)(v)-12 DIST Energy'!M540+'FR-16(7)(v)-13 DIST Cust'!M540-'FR-16(7)(v)-14 TOTAL CLASS'!M540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N540+'FR-16(7)(v)-4 PROD Energy'!N540+'FR-16(7)(v)-5 PROD Cust'!N540+'FR-16(7)(v)-7 TRANS Demand'!N540+'FR-16(7)(v)-8 TRANS Energy'!N540+'FR-16(7)(v)-9 TRANS Cust'!N540+'FR-16(7)(v)-11 DIST Demand'!N540+'FR-16(7)(v)-12 DIST Energy'!N540+'FR-16(7)(v)-13 DIST Cust'!N540-'FR-16(7)(v)-14 TOTAL CLASS'!N540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O540+'FR-16(7)(v)-4 PROD Energy'!O540+'FR-16(7)(v)-5 PROD Cust'!O540+'FR-16(7)(v)-7 TRANS Demand'!O540+'FR-16(7)(v)-8 TRANS Energy'!O540+'FR-16(7)(v)-9 TRANS Cust'!O540+'FR-16(7)(v)-11 DIST Demand'!O540+'FR-16(7)(v)-12 DIST Energy'!O540+'FR-16(7)(v)-13 DIST Cust'!O540-'FR-16(7)(v)-14 TOTAL CLASS'!O540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P540+'FR-16(7)(v)-4 PROD Energy'!P540+'FR-16(7)(v)-5 PROD Cust'!P540+'FR-16(7)(v)-7 TRANS Demand'!P540+'FR-16(7)(v)-8 TRANS Energy'!P540+'FR-16(7)(v)-9 TRANS Cust'!P540+'FR-16(7)(v)-11 DIST Demand'!P540+'FR-16(7)(v)-12 DIST Energy'!P540+'FR-16(7)(v)-13 DIST Cust'!P540-'FR-16(7)(v)-14 TOTAL CLASS'!P540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q540+'FR-16(7)(v)-4 PROD Energy'!Q540+'FR-16(7)(v)-5 PROD Cust'!Q540+'FR-16(7)(v)-7 TRANS Demand'!Q540+'FR-16(7)(v)-8 TRANS Energy'!Q540+'FR-16(7)(v)-9 TRANS Cust'!Q540+'FR-16(7)(v)-11 DIST Demand'!Q540+'FR-16(7)(v)-12 DIST Energy'!Q540+'FR-16(7)(v)-13 DIST Cust'!Q540-'FR-16(7)(v)-14 TOTAL CLASS'!Q540","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F541+'FR-16(7)(v)-4 PROD Energy'!F541+'FR-16(7)(v)-5 PROD Cust'!F541+'FR-16(7)(v)-7 TRANS Demand'!F541+'FR-16(7)(v)-8 TRANS Energy'!F541+'FR-16(7)(v)-9 TRANS Cust'!F541+'FR-16(7)(v)-11 DIST Demand'!F541+'FR-16(7)(v)-12 DIST Energy'!F541+'FR-16(7)(v)-13 DIST Cust'!F541-'FR-16(7)(v)-14 TOTAL CLASS'!F541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G541+'FR-16(7)(v)-4 PROD Energy'!G541+'FR-16(7)(v)-5 PROD Cust'!G541+'FR-16(7)(v)-7 TRANS Demand'!G541+'FR-16(7)(v)-8 TRANS Energy'!G541+'FR-16(7)(v)-9 TRANS Cust'!G541+'FR-16(7)(v)-11 DIST Demand'!G541+'FR-16(7)(v)-12 DIST Energy'!G541+'FR-16(7)(v)-13 DIST Cust'!G541-'FR-16(7)(v)-14 TOTAL CLASS'!G541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H541+'FR-16(7)(v)-4 PROD Energy'!H541+'FR-16(7)(v)-5 PROD Cust'!H541+'FR-16(7)(v)-7 TRANS Demand'!H541+'FR-16(7)(v)-8 TRANS Energy'!H541+'FR-16(7)(v)-9 TRANS Cust'!H541+'FR-16(7)(v)-11 DIST Demand'!H541+'FR-16(7)(v)-12 DIST Energy'!H541+'FR-16(7)(v)-13 DIST Cust'!H541-'FR-16(7)(v)-14 TOTAL CLASS'!H541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I541+'FR-16(7)(v)-4 PROD Energy'!I541+'FR-16(7)(v)-5 PROD Cust'!I541+'FR-16(7)(v)-7 TRANS Demand'!I541+'FR-16(7)(v)-8 TRANS Energy'!I541+'FR-16(7)(v)-9 TRANS Cust'!I541+'FR-16(7)(v)-11 DIST Demand'!I541+'FR-16(7)(v)-12 DIST Energy'!I541+'FR-16(7)(v)-13 DIST Cust'!I541-'FR-16(7)(v)-14 TOTAL CLASS'!I541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J541+'FR-16(7)(v)-4 PROD Energy'!J541+'FR-16(7)(v)-5 PROD Cust'!J541+'FR-16(7)(v)-7 TRANS Demand'!J541+'FR-16(7)(v)-8 TRANS Energy'!J541+'FR-16(7)(v)-9 TRANS Cust'!J541+'FR-16(7)(v)-11 DIST Demand'!J541+'FR-16(7)(v)-12 DIST Energy'!J541+'FR-16(7)(v)-13 DIST Cust'!J541-'FR-16(7)(v)-14 TOTAL CLASS'!J541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K541+'FR-16(7)(v)-4 PROD Energy'!K541+'FR-16(7)(v)-5 PROD Cust'!K541+'FR-16(7)(v)-7 TRANS Demand'!K541+'FR-16(7)(v)-8 TRANS Energy'!K541+'FR-16(7)(v)-9 TRANS Cust'!K541+'FR-16(7)(v)-11 DIST Demand'!K541+'FR-16(7)(v)-12 DIST Energy'!K541+'FR-16(7)(v)-13 DIST Cust'!K541-'FR-16(7)(v)-14 TOTAL CLASS'!K541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L541+'FR-16(7)(v)-4 PROD Energy'!L541+'FR-16(7)(v)-5 PROD Cust'!L541+'FR-16(7)(v)-7 TRANS Demand'!L541+'FR-16(7)(v)-8 TRANS Energy'!L541+'FR-16(7)(v)-9 TRANS Cust'!L541+'FR-16(7)(v)-11 DIST Demand'!L541+'FR-16(7)(v)-12 DIST Energy'!L541+'FR-16(7)(v)-13 DIST Cust'!L541-'FR-16(7)(v)-14 TOTAL CLASS'!L541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M541+'FR-16(7)(v)-4 PROD Energy'!M541+'FR-16(7)(v)-5 PROD Cust'!M541+'FR-16(7)(v)-7 TRANS Demand'!M541+'FR-16(7)(v)-8 TRANS Energy'!M541+'FR-16(7)(v)-9 TRANS Cust'!M541+'FR-16(7)(v)-11 DIST Demand'!M541+'FR-16(7)(v)-12 DIST Energy'!M541+'FR-16(7)(v)-13 DIST Cust'!M541-'FR-16(7)(v)-14 TOTAL CLASS'!M541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N541+'FR-16(7)(v)-4 PROD Energy'!N541+'FR-16(7)(v)-5 PROD Cust'!N541+'FR-16(7)(v)-7 TRANS Demand'!N541+'FR-16(7)(v)-8 TRANS Energy'!N541+'FR-16(7)(v)-9 TRANS Cust'!N541+'FR-16(7)(v)-11 DIST Demand'!N541+'FR-16(7)(v)-12 DIST Energy'!N541+'FR-16(7)(v)-13 DIST Cust'!N541-'FR-16(7)(v)-14 TOTAL CLASS'!N541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O541+'FR-16(7)(v)-4 PROD Energy'!O541+'FR-16(7)(v)-5 PROD Cust'!O541+'FR-16(7)(v)-7 TRANS Demand'!O541+'FR-16(7)(v)-8 TRANS Energy'!O541+'FR-16(7)(v)-9 TRANS Cust'!O541+'FR-16(7)(v)-11 DIST Demand'!O541+'FR-16(7)(v)-12 DIST Energy'!O541+'FR-16(7)(v)-13 DIST Cust'!O541-'FR-16(7)(v)-14 TOTAL CLASS'!O541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P541+'FR-16(7)(v)-4 PROD Energy'!P541+'FR-16(7)(v)-5 PROD Cust'!P541+'FR-16(7)(v)-7 TRANS Demand'!P541+'FR-16(7)(v)-8 TRANS Energy'!P541+'FR-16(7)(v)-9 TRANS Cust'!P541+'FR-16(7)(v)-11 DIST Demand'!P541+'FR-16(7)(v)-12 DIST Energy'!P541+'FR-16(7)(v)-13 DIST Cust'!P541-'FR-16(7)(v)-14 TOTAL CLASS'!P541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q541+'FR-16(7)(v)-4 PROD Energy'!Q541+'FR-16(7)(v)-5 PROD Cust'!Q541+'FR-16(7)(v)-7 TRANS Demand'!Q541+'FR-16(7)(v)-8 TRANS Energy'!Q541+'FR-16(7)(v)-9 TRANS Cust'!Q541+'FR-16(7)(v)-11 DIST Demand'!Q541+'FR-16(7)(v)-12 DIST Energy'!Q541+'FR-16(7)(v)-13 DIST Cust'!Q541-'FR-16(7)(v)-14 TOTAL CLASS'!Q541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F542+'FR-16(7)(v)-4 PROD Energy'!F542+'FR-16(7)(v)-5 PROD Cust'!F542+'FR-16(7)(v)-7 TRANS Demand'!F542+'FR-16(7)(v)-8 TRANS Energy'!F542+'FR-16(7)(v)-9 TRANS Cust'!F542+'FR-16(7)(v)-11 DIST Demand'!F542+'FR-16(7)(v)-12 DIST Energy'!F542+'FR-16(7)(v)-13 DIST Cust'!F542-'FR-16(7)(v)-14 TOTAL CLASS'!F542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G542+'FR-16(7)(v)-4 PROD Energy'!G542+'FR-16(7)(v)-5 PROD Cust'!G542+'FR-16(7)(v)-7 TRANS Demand'!G542+'FR-16(7)(v)-8 TRANS Energy'!G542+'FR-16(7)(v)-9 TRANS Cust'!G542+'FR-16(7)(v)-11 DIST Demand'!G542+'FR-16(7)(v)-12 DIST Energy'!G542+'FR-16(7)(v)-13 DIST Cust'!G542-'FR-16(7)(v)-14 TOTAL CLASS'!G542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H542+'FR-16(7)(v)-4 PROD Energy'!H542+'FR-16(7)(v)-5 PROD Cust'!H542+'FR-16(7)(v)-7 TRANS Demand'!H542+'FR-16(7)(v)-8 TRANS Energy'!H542+'FR-16(7)(v)-9 TRANS Cust'!H542+'FR-16(7)(v)-11 DIST Demand'!H542+'FR-16(7)(v)-12 DIST Energy'!H542+'FR-16(7)(v)-13 DIST Cust'!H542-'FR-16(7)(v)-14 TOTAL CLASS'!H542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I542+'FR-16(7)(v)-4 PROD Energy'!I542+'FR-16(7)(v)-5 PROD Cust'!I542+'FR-16(7)(v)-7 TRANS Demand'!I542+'FR-16(7)(v)-8 TRANS Energy'!I542+'FR-16(7)(v)-9 TRANS Cust'!I542+'FR-16(7)(v)-11 DIST Demand'!I542+'FR-16(7)(v)-12 DIST Energy'!I542+'FR-16(7)(v)-13 DIST Cust'!I542-'FR-16(7)(v)-14 TOTAL CLASS'!I542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J542+'FR-16(7)(v)-4 PROD Energy'!J542+'FR-16(7)(v)-5 PROD Cust'!J542+'FR-16(7)(v)-7 TRANS Demand'!J542+'FR-16(7)(v)-8 TRANS Energy'!J542+'FR-16(7)(v)-9 TRANS Cust'!J542+'FR-16(7)(v)-11 DIST Demand'!J542+'FR-16(7)(v)-12 DIST Energy'!J542+'FR-16(7)(v)-13 DIST Cust'!J542-'FR-16(7)(v)-14 TOTAL CLASS'!J542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K542+'FR-16(7)(v)-4 PROD Energy'!K542+'FR-16(7)(v)-5 PROD Cust'!K542+'FR-16(7)(v)-7 TRANS Demand'!K542+'FR-16(7)(v)-8 TRANS Energy'!K542+'FR-16(7)(v)-9 TRANS Cust'!K542+'FR-16(7)(v)-11 DIST Demand'!K542+'FR-16(7)(v)-12 DIST Energy'!K542+'FR-16(7)(v)-13 DIST Cust'!K542-'FR-16(7)(v)-14 TOTAL CLASS'!K542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L542+'FR-16(7)(v)-4 PROD Energy'!L542+'FR-16(7)(v)-5 PROD Cust'!L542+'FR-16(7)(v)-7 TRANS Demand'!L542+'FR-16(7)(v)-8 TRANS Energy'!L542+'FR-16(7)(v)-9 TRANS Cust'!L542+'FR-16(7)(v)-11 DIST Demand'!L542+'FR-16(7)(v)-12 DIST Energy'!L542+'FR-16(7)(v)-13 DIST Cust'!L542-'FR-16(7)(v)-14 TOTAL CLASS'!L542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M542+'FR-16(7)(v)-4 PROD Energy'!M542+'FR-16(7)(v)-5 PROD Cust'!M542+'FR-16(7)(v)-7 TRANS Demand'!M542+'FR-16(7)(v)-8 TRANS Energy'!M542+'FR-16(7)(v)-9 TRANS Cust'!M542+'FR-16(7)(v)-11 DIST Demand'!M542+'FR-16(7)(v)-12 DIST Energy'!M542+'FR-16(7)(v)-13 DIST Cust'!M542-'FR-16(7)(v)-14 TOTAL CLASS'!M542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N542+'FR-16(7)(v)-4 PROD Energy'!N542+'FR-16(7)(v)-5 PROD Cust'!N542+'FR-16(7)(v)-7 TRANS Demand'!N542+'FR-16(7)(v)-8 TRANS Energy'!N542+'FR-16(7)(v)-9 TRANS Cust'!N542+'FR-16(7)(v)-11 DIST Demand'!N542+'FR-16(7)(v)-12 DIST Energy'!N542+'FR-16(7)(v)-13 DIST Cust'!N542-'FR-16(7)(v)-14 TOTAL CLASS'!N542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O542+'FR-16(7)(v)-4 PROD Energy'!O542+'FR-16(7)(v)-5 PROD Cust'!O542+'FR-16(7)(v)-7 TRANS Demand'!O542+'FR-16(7)(v)-8 TRANS Energy'!O542+'FR-16(7)(v)-9 TRANS Cust'!O542+'FR-16(7)(v)-11 DIST Demand'!O542+'FR-16(7)(v)-12 DIST Energy'!O542+'FR-16(7)(v)-13 DIST Cust'!O542-'FR-16(7)(v)-14 TOTAL CLASS'!O542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P542+'FR-16(7)(v)-4 PROD Energy'!P542+'FR-16(7)(v)-5 PROD Cust'!P542+'FR-16(7)(v)-7 TRANS Demand'!P542+'FR-16(7)(v)-8 TRANS Energy'!P542+'FR-16(7)(v)-9 TRANS Cust'!P542+'FR-16(7)(v)-11 DIST Demand'!P542+'FR-16(7)(v)-12 DIST Energy'!P542+'FR-16(7)(v)-13 DIST Cust'!P542-'FR-16(7)(v)-14 TOTAL CLASS'!P542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q542+'FR-16(7)(v)-4 PROD Energy'!Q542+'FR-16(7)(v)-5 PROD Cust'!Q542+'FR-16(7)(v)-7 TRANS Demand'!Q542+'FR-16(7)(v)-8 TRANS Energy'!Q542+'FR-16(7)(v)-9 TRANS Cust'!Q542+'FR-16(7)(v)-11 DIST Demand'!Q542+'FR-16(7)(v)-12 DIST Energy'!Q542+'FR-16(7)(v)-13 DIST Cust'!Q542-'FR-16(7)(v)-14 TOTAL CLASS'!Q542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F543+'FR-16(7)(v)-4 PROD Energy'!F543+'FR-16(7)(v)-5 PROD Cust'!F543+'FR-16(7)(v)-7 TRANS Demand'!F543+'FR-16(7)(v)-8 TRANS Energy'!F543+'FR-16(7)(v)-9 TRANS Cust'!F543+'FR-16(7)(v)-11 DIST Demand'!F543+'FR-16(7)(v)-12 DIST Energy'!F543+'FR-16(7)(v)-13 DIST Cust'!F543-'FR-16(7)(v)-14 TOTAL CLASS'!F543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G543+'FR-16(7)(v)-4 PROD Energy'!G543+'FR-16(7)(v)-5 PROD Cust'!G543+'FR-16(7)(v)-7 TRANS Demand'!G543+'FR-16(7)(v)-8 TRANS Energy'!G543+'FR-16(7)(v)-9 TRANS Cust'!G543+'FR-16(7)(v)-11 DIST Demand'!G543+'FR-16(7)(v)-12 DIST Energy'!G543+'FR-16(7)(v)-13 DIST Cust'!G543-'FR-16(7)(v)-14 TOTAL CLASS'!G543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H543+'FR-16(7)(v)-4 PROD Energy'!H543+'FR-16(7)(v)-5 PROD Cust'!H543+'FR-16(7)(v)-7 TRANS Demand'!H543+'FR-16(7)(v)-8 TRANS Energy'!H543+'FR-16(7)(v)-9 TRANS Cust'!H543+'FR-16(7)(v)-11 DIST Demand'!H543+'FR-16(7)(v)-12 DIST Energy'!H543+'FR-16(7)(v)-13 DIST Cust'!H543-'FR-16(7)(v)-14 TOTAL CLASS'!H543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I543+'FR-16(7)(v)-4 PROD Energy'!I543+'FR-16(7)(v)-5 PROD Cust'!I543+'FR-16(7)(v)-7 TRANS Demand'!I543+'FR-16(7)(v)-8 TRANS Energy'!I543+'FR-16(7)(v)-9 TRANS Cust'!I543+'FR-16(7)(v)-11 DIST Demand'!I543+'FR-16(7)(v)-12 DIST Energy'!I543+'FR-16(7)(v)-13 DIST Cust'!I543-'FR-16(7)(v)-14 TOTAL CLASS'!I543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J543+'FR-16(7)(v)-4 PROD Energy'!J543+'FR-16(7)(v)-5 PROD Cust'!J543+'FR-16(7)(v)-7 TRANS Demand'!J543+'FR-16(7)(v)-8 TRANS Energy'!J543+'FR-16(7)(v)-9 TRANS Cust'!J543+'FR-16(7)(v)-11 DIST Demand'!J543+'FR-16(7)(v)-12 DIST Energy'!J543+'FR-16(7)(v)-13 DIST Cust'!J543-'FR-16(7)(v)-14 TOTAL CLASS'!J543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K543+'FR-16(7)(v)-4 PROD Energy'!K543+'FR-16(7)(v)-5 PROD Cust'!K543+'FR-16(7)(v)-7 TRANS Demand'!K543+'FR-16(7)(v)-8 TRANS Energy'!K543+'FR-16(7)(v)-9 TRANS Cust'!K543+'FR-16(7)(v)-11 DIST Demand'!K543+'FR-16(7)(v)-12 DIST Energy'!K543+'FR-16(7)(v)-13 DIST Cust'!K543-'FR-16(7)(v)-14 TOTAL CLASS'!K543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L543+'FR-16(7)(v)-4 PROD Energy'!L543+'FR-16(7)(v)-5 PROD Cust'!L543+'FR-16(7)(v)-7 TRANS Demand'!L543+'FR-16(7)(v)-8 TRANS Energy'!L543+'FR-16(7)(v)-9 TRANS Cust'!L543+'FR-16(7)(v)-11 DIST Demand'!L543+'FR-16(7)(v)-12 DIST Energy'!L543+'FR-16(7)(v)-13 DIST Cust'!L543-'FR-16(7)(v)-14 TOTAL CLASS'!L543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M543+'FR-16(7)(v)-4 PROD Energy'!M543+'FR-16(7)(v)-5 PROD Cust'!M543+'FR-16(7)(v)-7 TRANS Demand'!M543+'FR-16(7)(v)-8 TRANS Energy'!M543+'FR-16(7)(v)-9 TRANS Cust'!M543+'FR-16(7)(v)-11 DIST Demand'!M543+'FR-16(7)(v)-12 DIST Energy'!M543+'FR-16(7)(v)-13 DIST Cust'!M543-'FR-16(7)(v)-14 TOTAL CLASS'!M543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N543+'FR-16(7)(v)-4 PROD Energy'!N543+'FR-16(7)(v)-5 PROD Cust'!N543+'FR-16(7)(v)-7 TRANS Demand'!N543+'FR-16(7)(v)-8 TRANS Energy'!N543+'FR-16(7)(v)-9 TRANS Cust'!N543+'FR-16(7)(v)-11 DIST Demand'!N543+'FR-16(7)(v)-12 DIST Energy'!N543+'FR-16(7)(v)-13 DIST Cust'!N543-'FR-16(7)(v)-14 TOTAL CLASS'!N543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O543+'FR-16(7)(v)-4 PROD Energy'!O543+'FR-16(7)(v)-5 PROD Cust'!O543+'FR-16(7)(v)-7 TRANS Demand'!O543+'FR-16(7)(v)-8 TRANS Energy'!O543+'FR-16(7)(v)-9 TRANS Cust'!O543+'FR-16(7)(v)-11 DIST Demand'!O543+'FR-16(7)(v)-12 DIST Energy'!O543+'FR-16(7)(v)-13 DIST Cust'!O543-'FR-16(7)(v)-14 TOTAL CLASS'!O543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P543+'FR-16(7)(v)-4 PROD Energy'!P543+'FR-16(7)(v)-5 PROD Cust'!P543+'FR-16(7)(v)-7 TRANS Demand'!P543+'FR-16(7)(v)-8 TRANS Energy'!P543+'FR-16(7)(v)-9 TRANS Cust'!P543+'FR-16(7)(v)-11 DIST Demand'!P543+'FR-16(7)(v)-12 DIST Energy'!P543+'FR-16(7)(v)-13 DIST Cust'!P543-'FR-16(7)(v)-14 TOTAL CLASS'!P543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q543+'FR-16(7)(v)-4 PROD Energy'!Q543+'FR-16(7)(v)-5 PROD Cust'!Q543+'FR-16(7)(v)-7 TRANS Demand'!Q543+'FR-16(7)(v)-8 TRANS Energy'!Q543+'FR-16(7)(v)-9 TRANS Cust'!Q543+'FR-16(7)(v)-11 DIST Demand'!Q543+'FR-16(7)(v)-12 DIST Energy'!Q543+'FR-16(7)(v)-13 DIST Cust'!Q543-'FR-16(7)(v)-14 TOTAL CLASS'!Q543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F544+'FR-16(7)(v)-4 PROD Energy'!F544+'FR-16(7)(v)-5 PROD Cust'!F544+'FR-16(7)(v)-7 TRANS Demand'!F544+'FR-16(7)(v)-8 TRANS Energy'!F544+'FR-16(7)(v)-9 TRANS Cust'!F544+'FR-16(7)(v)-11 DIST Demand'!F544+'FR-16(7)(v)-12 DIST Energy'!F544+'FR-16(7)(v)-13 DIST Cust'!F544-'FR-16(7)(v)-14 TOTAL CLASS'!F544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G544+'FR-16(7)(v)-4 PROD Energy'!G544+'FR-16(7)(v)-5 PROD Cust'!G544+'FR-16(7)(v)-7 TRANS Demand'!G544+'FR-16(7)(v)-8 TRANS Energy'!G544+'FR-16(7)(v)-9 TRANS Cust'!G544+'FR-16(7)(v)-11 DIST Demand'!G544+'FR-16(7)(v)-12 DIST Energy'!G544+'FR-16(7)(v)-13 DIST Cust'!G544-'FR-16(7)(v)-14 TOTAL CLASS'!G544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H544+'FR-16(7)(v)-4 PROD Energy'!H544+'FR-16(7)(v)-5 PROD Cust'!H544+'FR-16(7)(v)-7 TRANS Demand'!H544+'FR-16(7)(v)-8 TRANS Energy'!H544+'FR-16(7)(v)-9 TRANS Cust'!H544+'FR-16(7)(v)-11 DIST Demand'!H544+'FR-16(7)(v)-12 DIST Energy'!H544+'FR-16(7)(v)-13 DIST Cust'!H544-'FR-16(7)(v)-14 TOTAL CLASS'!H544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I544+'FR-16(7)(v)-4 PROD Energy'!I544+'FR-16(7)(v)-5 PROD Cust'!I544+'FR-16(7)(v)-7 TRANS Demand'!I544+'FR-16(7)(v)-8 TRANS Energy'!I544+'FR-16(7)(v)-9 TRANS Cust'!I544+'FR-16(7)(v)-11 DIST Demand'!I544+'FR-16(7)(v)-12 DIST Energy'!I544+'FR-16(7)(v)-13 DIST Cust'!I544-'FR-16(7)(v)-14 TOTAL CLASS'!I544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J544+'FR-16(7)(v)-4 PROD Energy'!J544+'FR-16(7)(v)-5 PROD Cust'!J544+'FR-16(7)(v)-7 TRANS Demand'!J544+'FR-16(7)(v)-8 TRANS Energy'!J544+'FR-16(7)(v)-9 TRANS Cust'!J544+'FR-16(7)(v)-11 DIST Demand'!J544+'FR-16(7)(v)-12 DIST Energy'!J544+'FR-16(7)(v)-13 DIST Cust'!J544-'FR-16(7)(v)-14 TOTAL CLASS'!J544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K544+'FR-16(7)(v)-4 PROD Energy'!K544+'FR-16(7)(v)-5 PROD Cust'!K544+'FR-16(7)(v)-7 TRANS Demand'!K544+'FR-16(7)(v)-8 TRANS Energy'!K544+'FR-16(7)(v)-9 TRANS Cust'!K544+'FR-16(7)(v)-11 DIST Demand'!K544+'FR-16(7)(v)-12 DIST Energy'!K544+'FR-16(7)(v)-13 DIST Cust'!K544-'FR-16(7)(v)-14 TOTAL CLASS'!K544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L544+'FR-16(7)(v)-4 PROD Energy'!L544+'FR-16(7)(v)-5 PROD Cust'!L544+'FR-16(7)(v)-7 TRANS Demand'!L544+'FR-16(7)(v)-8 TRANS Energy'!L544+'FR-16(7)(v)-9 TRANS Cust'!L544+'FR-16(7)(v)-11 DIST Demand'!L544+'FR-16(7)(v)-12 DIST Energy'!L544+'FR-16(7)(v)-13 DIST Cust'!L544-'FR-16(7)(v)-14 TOTAL CLASS'!L544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M544+'FR-16(7)(v)-4 PROD Energy'!M544+'FR-16(7)(v)-5 PROD Cust'!M544+'FR-16(7)(v)-7 TRANS Demand'!M544+'FR-16(7)(v)-8 TRANS Energy'!M544+'FR-16(7)(v)-9 TRANS Cust'!M544+'FR-16(7)(v)-11 DIST Demand'!M544+'FR-16(7)(v)-12 DIST Energy'!M544+'FR-16(7)(v)-13 DIST Cust'!M544-'FR-16(7)(v)-14 TOTAL CLASS'!M544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N544+'FR-16(7)(v)-4 PROD Energy'!N544+'FR-16(7)(v)-5 PROD Cust'!N544+'FR-16(7)(v)-7 TRANS Demand'!N544+'FR-16(7)(v)-8 TRANS Energy'!N544+'FR-16(7)(v)-9 TRANS Cust'!N544+'FR-16(7)(v)-11 DIST Demand'!N544+'FR-16(7)(v)-12 DIST Energy'!N544+'FR-16(7)(v)-13 DIST Cust'!N544-'FR-16(7)(v)-14 TOTAL CLASS'!N544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O544+'FR-16(7)(v)-4 PROD Energy'!O544+'FR-16(7)(v)-5 PROD Cust'!O544+'FR-16(7)(v)-7 TRANS Demand'!O544+'FR-16(7)(v)-8 TRANS Energy'!O544+'FR-16(7)(v)-9 TRANS Cust'!O544+'FR-16(7)(v)-11 DIST Demand'!O544+'FR-16(7)(v)-12 DIST Energy'!O544+'FR-16(7)(v)-13 DIST Cust'!O544-'FR-16(7)(v)-14 TOTAL CLASS'!O544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P544+'FR-16(7)(v)-4 PROD Energy'!P544+'FR-16(7)(v)-5 PROD Cust'!P544+'FR-16(7)(v)-7 TRANS Demand'!P544+'FR-16(7)(v)-8 TRANS Energy'!P544+'FR-16(7)(v)-9 TRANS Cust'!P544+'FR-16(7)(v)-11 DIST Demand'!P544+'FR-16(7)(v)-12 DIST Energy'!P544+'FR-16(7)(v)-13 DIST Cust'!P544-'FR-16(7)(v)-14 TOTAL CLASS'!P544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q544+'FR-16(7)(v)-4 PROD Energy'!Q544+'FR-16(7)(v)-5 PROD Cust'!Q544+'FR-16(7)(v)-7 TRANS Demand'!Q544+'FR-16(7)(v)-8 TRANS Energy'!Q544+'FR-16(7)(v)-9 TRANS Cust'!Q544+'FR-16(7)(v)-11 DIST Demand'!Q544+'FR-16(7)(v)-12 DIST Energy'!Q544+'FR-16(7)(v)-13 DIST Cust'!Q544-'FR-16(7)(v)-14 TOTAL CLASS'!Q544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F545+'FR-16(7)(v)-4 PROD Energy'!F545+'FR-16(7)(v)-5 PROD Cust'!F545+'FR-16(7)(v)-7 TRANS Demand'!F545+'FR-16(7)(v)-8 TRANS Energy'!F545+'FR-16(7)(v)-9 TRANS Cust'!F545+'FR-16(7)(v)-11 DIST Demand'!F545+'FR-16(7)(v)-12 DIST Energy'!F545+'FR-16(7)(v)-13 DIST Cust'!F545-'FR-16(7)(v)-14 TOTAL CLASS'!F545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G545+'FR-16(7)(v)-4 PROD Energy'!G545+'FR-16(7)(v)-5 PROD Cust'!G545+'FR-16(7)(v)-7 TRANS Demand'!G545+'FR-16(7)(v)-8 TRANS Energy'!G545+'FR-16(7)(v)-9 TRANS Cust'!G545+'FR-16(7)(v)-11 DIST Demand'!G545+'FR-16(7)(v)-12 DIST Energy'!G545+'FR-16(7)(v)-13 DIST Cust'!G545-'FR-16(7)(v)-14 TOTAL CLASS'!G545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H545+'FR-16(7)(v)-4 PROD Energy'!H545+'FR-16(7)(v)-5 PROD Cust'!H545+'FR-16(7)(v)-7 TRANS Demand'!H545+'FR-16(7)(v)-8 TRANS Energy'!H545+'FR-16(7)(v)-9 TRANS Cust'!H545+'FR-16(7)(v)-11 DIST Demand'!H545+'FR-16(7)(v)-12 DIST Energy'!H545+'FR-16(7)(v)-13 DIST Cust'!H545-'FR-16(7)(v)-14 TOTAL CLASS'!H545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I545+'FR-16(7)(v)-4 PROD Energy'!I545+'FR-16(7)(v)-5 PROD Cust'!I545+'FR-16(7)(v)-7 TRANS Demand'!I545+'FR-16(7)(v)-8 TRANS Energy'!I545+'FR-16(7)(v)-9 TRANS Cust'!I545+'FR-16(7)(v)-11 DIST Demand'!I545+'FR-16(7)(v)-12 DIST Energy'!I545+'FR-16(7)(v)-13 DIST Cust'!I545-'FR-16(7)(v)-14 TOTAL CLASS'!I545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J545+'FR-16(7)(v)-4 PROD Energy'!J545+'FR-16(7)(v)-5 PROD Cust'!J545+'FR-16(7)(v)-7 TRANS Demand'!J545+'FR-16(7)(v)-8 TRANS Energy'!J545+'FR-16(7)(v)-9 TRANS Cust'!J545+'FR-16(7)(v)-11 DIST Demand'!J545+'FR-16(7)(v)-12 DIST Energy'!J545+'FR-16(7)(v)-13 DIST Cust'!J545-'FR-16(7)(v)-14 TOTAL CLASS'!J545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K545+'FR-16(7)(v)-4 PROD Energy'!K545+'FR-16(7)(v)-5 PROD Cust'!K545+'FR-16(7)(v)-7 TRANS Demand'!K545+'FR-16(7)(v)-8 TRANS Energy'!K545+'FR-16(7)(v)-9 TRANS Cust'!K545+'FR-16(7)(v)-11 DIST Demand'!K545+'FR-16(7)(v)-12 DIST Energy'!K545+'FR-16(7)(v)-13 DIST Cust'!K545-'FR-16(7)(v)-14 TOTAL CLASS'!K545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L545+'FR-16(7)(v)-4 PROD Energy'!L545+'FR-16(7)(v)-5 PROD Cust'!L545+'FR-16(7)(v)-7 TRANS Demand'!L545+'FR-16(7)(v)-8 TRANS Energy'!L545+'FR-16(7)(v)-9 TRANS Cust'!L545+'FR-16(7)(v)-11 DIST Demand'!L545+'FR-16(7)(v)-12 DIST Energy'!L545+'FR-16(7)(v)-13 DIST Cust'!L545-'FR-16(7)(v)-14 TOTAL CLASS'!L545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M545+'FR-16(7)(v)-4 PROD Energy'!M545+'FR-16(7)(v)-5 PROD Cust'!M545+'FR-16(7)(v)-7 TRANS Demand'!M545+'FR-16(7)(v)-8 TRANS Energy'!M545+'FR-16(7)(v)-9 TRANS Cust'!M545+'FR-16(7)(v)-11 DIST Demand'!M545+'FR-16(7)(v)-12 DIST Energy'!M545+'FR-16(7)(v)-13 DIST Cust'!M545-'FR-16(7)(v)-14 TOTAL CLASS'!M545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N545+'FR-16(7)(v)-4 PROD Energy'!N545+'FR-16(7)(v)-5 PROD Cust'!N545+'FR-16(7)(v)-7 TRANS Demand'!N545+'FR-16(7)(v)-8 TRANS Energy'!N545+'FR-16(7)(v)-9 TRANS Cust'!N545+'FR-16(7)(v)-11 DIST Demand'!N545+'FR-16(7)(v)-12 DIST Energy'!N545+'FR-16(7)(v)-13 DIST Cust'!N545-'FR-16(7)(v)-14 TOTAL CLASS'!N545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O545+'FR-16(7)(v)-4 PROD Energy'!O545+'FR-16(7)(v)-5 PROD Cust'!O545+'FR-16(7)(v)-7 TRANS Demand'!O545+'FR-16(7)(v)-8 TRANS Energy'!O545+'FR-16(7)(v)-9 TRANS Cust'!O545+'FR-16(7)(v)-11 DIST Demand'!O545+'FR-16(7)(v)-12 DIST Energy'!O545+'FR-16(7)(v)-13 DIST Cust'!O545-'FR-16(7)(v)-14 TOTAL CLASS'!O545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P545+'FR-16(7)(v)-4 PROD Energy'!P545+'FR-16(7)(v)-5 PROD Cust'!P545+'FR-16(7)(v)-7 TRANS Demand'!P545+'FR-16(7)(v)-8 TRANS Energy'!P545+'FR-16(7)(v)-9 TRANS Cust'!P545+'FR-16(7)(v)-11 DIST Demand'!P545+'FR-16(7)(v)-12 DIST Energy'!P545+'FR-16(7)(v)-13 DIST Cust'!P545-'FR-16(7)(v)-14 TOTAL CLASS'!P545","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q545+'FR-16(7)(v)-4 PROD Energy'!Q545+'FR-16(7)(v)-5 PROD Cust'!Q545+'FR-16(7)(v)-7 TRANS Demand'!Q545+'FR-16(7)(v)-8 TRANS Energy'!Q545+'FR-16(7)(v)-9 TRANS Cust'!Q545+'FR-16(7)(v)-11 DIST Demand'!Q545+'FR-16(7)(v)-12 DIST Energy'!Q545+'FR-16(7)(v)-13 DIST Cust'!Q545-'FR-16(7)(v)-14 TOTAL CLASS'!Q545","v":0},0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F546+'FR-16(7)(v)-4 PROD Energy'!F546+'FR-16(7)(v)-5 PROD Cust'!F546+'FR-16(7)(v)-7 TRANS Demand'!F546+'FR-16(7)(v)-8 TRANS Energy'!F546+'FR-16(7)(v)-9 TRANS Cust'!F546+'FR-16(7)(v)-11 DIST Demand'!F546+'FR-16(7)(v)-12 DIST Energy'!F546+'FR-16(7)(v)-13 DIST Cust'!F546-'FR-16(7)(v)-14 TOTAL CLASS'!F546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G546+'FR-16(7)(v)-4 PROD Energy'!G546+'FR-16(7)(v)-5 PROD Cust'!G546+'FR-16(7)(v)-7 TRANS Demand'!G546+'FR-16(7)(v)-8 TRANS Energy'!G546+'FR-16(7)(v)-9 TRANS Cust'!G546+'FR-16(7)(v)-11 DIST Demand'!G546+'FR-16(7)(v)-12 DIST Energy'!G546+'FR-16(7)(v)-13 DIST Cust'!G546-'FR-16(7)(v)-14 TOTAL CLASS'!G546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H546+'FR-16(7)(v)-4 PROD Energy'!H546+'FR-16(7)(v)-5 PROD Cust'!H546+'FR-16(7)(v)-7 TRANS Demand'!H546+'FR-16(7)(v)-8 TRANS Energy'!H546+'FR-16(7)(v)-9 TRANS Cust'!H546+'FR-16(7)(v)-11 DIST Demand'!H546+'FR-16(7)(v)-12 DIST Energy'!H546+'FR-16(7)(v)-13 DIST Cust'!H546-'FR-16(7)(v)-14 TOTAL CLASS'!H546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I546+'FR-16(7)(v)-4 PROD Energy'!I546+'FR-16(7)(v)-5 PROD Cust'!I546+'FR-16(7)(v)-7 TRANS Demand'!I546+'FR-16(7)(v)-8 TRANS Energy'!I546+'FR-16(7)(v)-9 TRANS Cust'!I546+'FR-16(7)(v)-11 DIST Demand'!I546+'FR-16(7)(v)-12 DIST Energy'!I546+'FR-16(7)(v)-13 DIST Cust'!I546-'FR-16(7)(v)-14 TOTAL CLASS'!I546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J546+'FR-16(7)(v)-4 PROD Energy'!J546+'FR-16(7)(v)-5 PROD Cust'!J546+'FR-16(7)(v)-7 TRANS Demand'!J546+'FR-16(7)(v)-8 TRANS Energy'!J546+'FR-16(7)(v)-9 TRANS Cust'!J546+'FR-16(7)(v)-11 DIST Demand'!J546+'FR-16(7)(v)-12 DIST Energy'!J546+'FR-16(7)(v)-13 DIST Cust'!J546-'FR-16(7)(v)-14 TOTAL CLASS'!J546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K546+'FR-16(7)(v)-4 PROD Energy'!K546+'FR-16(7)(v)-5 PROD Cust'!K546+'FR-16(7)(v)-7 TRANS Demand'!K546+'FR-16(7)(v)-8 TRANS Energy'!K546+'FR-16(7)(v)-9 TRANS Cust'!K546+'FR-16(7)(v)-11 DIST Demand'!K546+'FR-16(7)(v)-12 DIST Energy'!K546+'FR-16(7)(v)-13 DIST Cust'!K546-'FR-16(7)(v)-14 TOTAL CLASS'!K546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L546+'FR-16(7)(v)-4 PROD Energy'!L546+'FR-16(7)(v)-5 PROD Cust'!L546+'FR-16(7)(v)-7 TRANS Demand'!L546+'FR-16(7)(v)-8 TRANS Energy'!L546+'FR-16(7)(v)-9 TRANS Cust'!L546+'FR-16(7)(v)-11 DIST Demand'!L546+'FR-16(7)(v)-12 DIST Energy'!L546+'FR-16(7)(v)-13 DIST Cust'!L546-'FR-16(7)(v)-14 TOTAL CLASS'!L546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M546+'FR-16(7)(v)-4 PROD Energy'!M546+'FR-16(7)(v)-5 PROD Cust'!M546+'FR-16(7)(v)-7 TRANS Demand'!M546+'FR-16(7)(v)-8 TRANS Energy'!M546+'FR-16(7)(v)-9 TRANS Cust'!M546+'FR-16(7)(v)-11 DIST Demand'!M546+'FR-16(7)(v)-12 DIST Energy'!M546+'FR-16(7)(v)-13 DIST Cust'!M546-'FR-16(7)(v)-14 TOTAL CLASS'!M546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N546+'FR-16(7)(v)-4 PROD Energy'!N546+'FR-16(7)(v)-5 PROD Cust'!N546+'FR-16(7)(v)-7 TRANS Demand'!N546+'FR-16(7)(v)-8 TRANS Energy'!N546+'FR-16(7)(v)-9 TRANS Cust'!N546+'FR-16(7)(v)-11 DIST Demand'!N546+'FR-16(7)(v)-12 DIST Energy'!N546+'FR-16(7)(v)-13 DIST Cust'!N546-'FR-16(7)(v)-14 TOTAL CLASS'!N546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O546+'FR-16(7)(v)-4 PROD Energy'!O546+'FR-16(7)(v)-5 PROD Cust'!O546+'FR-16(7)(v)-7 TRANS Demand'!O546+'FR-16(7)(v)-8 TRANS Energy'!O546+'FR-16(7)(v)-9 TRANS Cust'!O546+'FR-16(7)(v)-11 DIST Demand'!O546+'FR-16(7)(v)-12 DIST Energy'!O546+'FR-16(7)(v)-13 DIST Cust'!O546-'FR-16(7)(v)-14 TOTAL CLASS'!O546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P546+'FR-16(7)(v)-4 PROD Energy'!P546+'FR-16(7)(v)-5 PROD Cust'!P546+'FR-16(7)(v)-7 TRANS Demand'!P546+'FR-16(7)(v)-8 TRANS Energy'!P546+'FR-16(7)(v)-9 TRANS Cust'!P546+'FR-16(7)(v)-11 DIST Demand'!P546+'FR-16(7)(v)-12 DIST Energy'!P546+'FR-16(7)(v)-13 DIST Cust'!P546-'FR-16(7)(v)-14 TOTAL CLASS'!P546","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q546+'FR-16(7)(v)-4 PROD Energy'!Q546+'FR-16(7)(v)-5 PROD Cust'!Q546+'FR-16(7)(v)-7 TRANS Demand'!Q546+'FR-16(7)(v)-8 TRANS Energy'!Q546+'FR-16(7)(v)-9 TRANS Cust'!Q546+'FR-16(7)(v)-11 DIST Demand'!Q546+'FR-16(7)(v)-12 DIST Energy'!Q546+'FR-16(7)(v)-13 DIST Cust'!Q546-'FR-16(7)(v)-14 TOTAL CLASS'!Q546","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":0},{"$f":"SUM(G532:G546)","v":0},0,0,{"$f":"SUM(J532:J546)","v":0},0,0,0,0,0,0,0,0,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":0},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F562+'FR-16(7)(v)-4 PROD Energy'!F562+'FR-16(7)(v)-5 PROD Cust'!F562+'FR-16(7)(v)-7 TRANS Demand'!F562+'FR-16(7)(v)-8 TRANS Energy'!F562+'FR-16(7)(v)-9 TRANS Cust'!F562+'FR-16(7)(v)-11 DIST Demand'!F562+'FR-16(7)(v)-12 DIST Energy'!F562+'FR-16(7)(v)-13 DIST Cust'!F562-'FR-16(7)(v)-14 TOTAL CLASS'!F562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G562+'FR-16(7)(v)-4 PROD Energy'!G562+'FR-16(7)(v)-5 PROD Cust'!G562+'FR-16(7)(v)-7 TRANS Demand'!G562+'FR-16(7)(v)-8 TRANS Energy'!G562+'FR-16(7)(v)-9 TRANS Cust'!G562+'FR-16(7)(v)-11 DIST Demand'!G562+'FR-16(7)(v)-12 DIST Energy'!G562+'FR-16(7)(v)-13 DIST Cust'!G562-'FR-16(7)(v)-14 TOTAL CLASS'!G562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H562+'FR-16(7)(v)-4 PROD Energy'!H562+'FR-16(7)(v)-5 PROD Cust'!H562+'FR-16(7)(v)-7 TRANS Demand'!H562+'FR-16(7)(v)-8 TRANS Energy'!H562+'FR-16(7)(v)-9 TRANS Cust'!H562+'FR-16(7)(v)-11 DIST Demand'!H562+'FR-16(7)(v)-12 DIST Energy'!H562+'FR-16(7)(v)-13 DIST Cust'!H562-'FR-16(7)(v)-14 TOTAL CLASS'!H562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I562+'FR-16(7)(v)-4 PROD Energy'!I562+'FR-16(7)(v)-5 PROD Cust'!I562+'FR-16(7)(v)-7 TRANS Demand'!I562+'FR-16(7)(v)-8 TRANS Energy'!I562+'FR-16(7)(v)-9 TRANS Cust'!I562+'FR-16(7)(v)-11 DIST Demand'!I562+'FR-16(7)(v)-12 DIST Energy'!I562+'FR-16(7)(v)-13 DIST Cust'!I562-'FR-16(7)(v)-14 TOTAL CLASS'!I562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J562+'FR-16(7)(v)-4 PROD Energy'!J562+'FR-16(7)(v)-5 PROD Cust'!J562+'FR-16(7)(v)-7 TRANS Demand'!J562+'FR-16(7)(v)-8 TRANS Energy'!J562+'FR-16(7)(v)-9 TRANS Cust'!J562+'FR-16(7)(v)-11 DIST Demand'!J562+'FR-16(7)(v)-12 DIST Energy'!J562+'FR-16(7)(v)-13 DIST Cust'!J562-'FR-16(7)(v)-14 TOTAL CLASS'!J562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K562+'FR-16(7)(v)-4 PROD Energy'!K562+'FR-16(7)(v)-5 PROD Cust'!K562+'FR-16(7)(v)-7 TRANS Demand'!K562+'FR-16(7)(v)-8 TRANS Energy'!K562+'FR-16(7)(v)-9 TRANS Cust'!K562+'FR-16(7)(v)-11 DIST Demand'!K562+'FR-16(7)(v)-12 DIST Energy'!K562+'FR-16(7)(v)-13 DIST Cust'!K562-'FR-16(7)(v)-14 TOTAL CLASS'!K562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L562+'FR-16(7)(v)-4 PROD Energy'!L562+'FR-16(7)(v)-5 PROD Cust'!L562+'FR-16(7)(v)-7 TRANS Demand'!L562+'FR-16(7)(v)-8 TRANS Energy'!L562+'FR-16(7)(v)-9 TRANS Cust'!L562+'FR-16(7)(v)-11 DIST Demand'!L562+'FR-16(7)(v)-12 DIST Energy'!L562+'FR-16(7)(v)-13 DIST Cust'!L562-'FR-16(7)(v)-14 TOTAL CLASS'!L562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M562+'FR-16(7)(v)-4 PROD Energy'!M562+'FR-16(7)(v)-5 PROD Cust'!M562+'FR-16(7)(v)-7 TRANS Demand'!M562+'FR-16(7)(v)-8 TRANS Energy'!M562+'FR-16(7)(v)-9 TRANS Cust'!M562+'FR-16(7)(v)-11 DIST Demand'!M562+'FR-16(7)(v)-12 DIST Energy'!M562+'FR-16(7)(v)-13 DIST Cust'!M562-'FR-16(7)(v)-14 TOTAL CLASS'!M562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N562+'FR-16(7)(v)-4 PROD Energy'!N562+'FR-16(7)(v)-5 PROD Cust'!N562+'FR-16(7)(v)-7 TRANS Demand'!N562+'FR-16(7)(v)-8 TRANS Energy'!N562+'FR-16(7)(v)-9 TRANS Cust'!N562+'FR-16(7)(v)-11 DIST Demand'!N562+'FR-16(7)(v)-12 DIST Energy'!N562+'FR-16(7)(v)-13 DIST Cust'!N562-'FR-16(7)(v)-14 TOTAL CLASS'!N562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O562+'FR-16(7)(v)-4 PROD Energy'!O562+'FR-16(7)(v)-5 PROD Cust'!O562+'FR-16(7)(v)-7 TRANS Demand'!O562+'FR-16(7)(v)-8 TRANS Energy'!O562+'FR-16(7)(v)-9 TRANS Cust'!O562+'FR-16(7)(v)-11 DIST Demand'!O562+'FR-16(7)(v)-12 DIST Energy'!O562+'FR-16(7)(v)-13 DIST Cust'!O562-'FR-16(7)(v)-14 TOTAL CLASS'!O562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P562+'FR-16(7)(v)-4 PROD Energy'!P562+'FR-16(7)(v)-5 PROD Cust'!P562+'FR-16(7)(v)-7 TRANS Demand'!P562+'FR-16(7)(v)-8 TRANS Energy'!P562+'FR-16(7)(v)-9 TRANS Cust'!P562+'FR-16(7)(v)-11 DIST Demand'!P562+'FR-16(7)(v)-12 DIST Energy'!P562+'FR-16(7)(v)-13 DIST Cust'!P562-'FR-16(7)(v)-14 TOTAL CLASS'!P562","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q562+'FR-16(7)(v)-4 PROD Energy'!Q562+'FR-16(7)(v)-5 PROD Cust'!Q562+'FR-16(7)(v)-7 TRANS Demand'!Q562+'FR-16(7)(v)-8 TRANS Energy'!Q562+'FR-16(7)(v)-9 TRANS Cust'!Q562+'FR-16(7)(v)-11 DIST Demand'!Q562+'FR-16(7)(v)-12 DIST Energy'!Q562+'FR-16(7)(v)-13 DIST Cust'!Q562-'FR-16(7)(v)-14 TOTAL CLASS'!Q562","v":0},{"$f":"SUM(G562:Q562)","v":0},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":0},{"$f":"SUM(G562:G562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION","T229",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F566+'FR-16(7)(v)-4 PROD Energy'!F566+'FR-16(7)(v)-5 PROD Cust'!F566+'FR-16(7)(v)-7 TRANS Demand'!F566+'FR-16(7)(v)-8 TRANS Energy'!F566+'FR-16(7)(v)-9 TRANS Cust'!F566+'FR-16(7)(v)-11 DIST Demand'!F566+'FR-16(7)(v)-12 DIST Energy'!F566+'FR-16(7)(v)-13 DIST Cust'!F566-'FR-16(7)(v)-14 TOTAL CLASS'!F566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G566+'FR-16(7)(v)-4 PROD Energy'!G566+'FR-16(7)(v)-5 PROD Cust'!G566+'FR-16(7)(v)-7 TRANS Demand'!G566+'FR-16(7)(v)-8 TRANS Energy'!G566+'FR-16(7)(v)-9 TRANS Cust'!G566+'FR-16(7)(v)-11 DIST Demand'!G566+'FR-16(7)(v)-12 DIST Energy'!G566+'FR-16(7)(v)-13 DIST Cust'!G566-'FR-16(7)(v)-14 TOTAL CLASS'!G566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H566+'FR-16(7)(v)-4 PROD Energy'!H566+'FR-16(7)(v)-5 PROD Cust'!H566+'FR-16(7)(v)-7 TRANS Demand'!H566+'FR-16(7)(v)-8 TRANS Energy'!H566+'FR-16(7)(v)-9 TRANS Cust'!H566+'FR-16(7)(v)-11 DIST Demand'!H566+'FR-16(7)(v)-12 DIST Energy'!H566+'FR-16(7)(v)-13 DIST Cust'!H566-'FR-16(7)(v)-14 TOTAL CLASS'!H566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I566+'FR-16(7)(v)-4 PROD Energy'!I566+'FR-16(7)(v)-5 PROD Cust'!I566+'FR-16(7)(v)-7 TRANS Demand'!I566+'FR-16(7)(v)-8 TRANS Energy'!I566+'FR-16(7)(v)-9 TRANS Cust'!I566+'FR-16(7)(v)-11 DIST Demand'!I566+'FR-16(7)(v)-12 DIST Energy'!I566+'FR-16(7)(v)-13 DIST Cust'!I566-'FR-16(7)(v)-14 TOTAL CLASS'!I566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J566+'FR-16(7)(v)-4 PROD Energy'!J566+'FR-16(7)(v)-5 PROD Cust'!J566+'FR-16(7)(v)-7 TRANS Demand'!J566+'FR-16(7)(v)-8 TRANS Energy'!J566+'FR-16(7)(v)-9 TRANS Cust'!J566+'FR-16(7)(v)-11 DIST Demand'!J566+'FR-16(7)(v)-12 DIST Energy'!J566+'FR-16(7)(v)-13 DIST Cust'!J566-'FR-16(7)(v)-14 TOTAL CLASS'!J566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K566+'FR-16(7)(v)-4 PROD Energy'!K566+'FR-16(7)(v)-5 PROD Cust'!K566+'FR-16(7)(v)-7 TRANS Demand'!K566+'FR-16(7)(v)-8 TRANS Energy'!K566+'FR-16(7)(v)-9 TRANS Cust'!K566+'FR-16(7)(v)-11 DIST Demand'!K566+'FR-16(7)(v)-12 DIST Energy'!K566+'FR-16(7)(v)-13 DIST Cust'!K566-'FR-16(7)(v)-14 TOTAL CLASS'!K566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L566+'FR-16(7)(v)-4 PROD Energy'!L566+'FR-16(7)(v)-5 PROD Cust'!L566+'FR-16(7)(v)-7 TRANS Demand'!L566+'FR-16(7)(v)-8 TRANS Energy'!L566+'FR-16(7)(v)-9 TRANS Cust'!L566+'FR-16(7)(v)-11 DIST Demand'!L566+'FR-16(7)(v)-12 DIST Energy'!L566+'FR-16(7)(v)-13 DIST Cust'!L566-'FR-16(7)(v)-14 TOTAL CLASS'!L566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M566+'FR-16(7)(v)-4 PROD Energy'!M566+'FR-16(7)(v)-5 PROD Cust'!M566+'FR-16(7)(v)-7 TRANS Demand'!M566+'FR-16(7)(v)-8 TRANS Energy'!M566+'FR-16(7)(v)-9 TRANS Cust'!M566+'FR-16(7)(v)-11 DIST Demand'!M566+'FR-16(7)(v)-12 DIST Energy'!M566+'FR-16(7)(v)-13 DIST Cust'!M566-'FR-16(7)(v)-14 TOTAL CLASS'!M566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N566+'FR-16(7)(v)-4 PROD Energy'!N566+'FR-16(7)(v)-5 PROD Cust'!N566+'FR-16(7)(v)-7 TRANS Demand'!N566+'FR-16(7)(v)-8 TRANS Energy'!N566+'FR-16(7)(v)-9 TRANS Cust'!N566+'FR-16(7)(v)-11 DIST Demand'!N566+'FR-16(7)(v)-12 DIST Energy'!N566+'FR-16(7)(v)-13 DIST Cust'!N566-'FR-16(7)(v)-14 TOTAL CLASS'!N566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O566+'FR-16(7)(v)-4 PROD Energy'!O566+'FR-16(7)(v)-5 PROD Cust'!O566+'FR-16(7)(v)-7 TRANS Demand'!O566+'FR-16(7)(v)-8 TRANS Energy'!O566+'FR-16(7)(v)-9 TRANS Cust'!O566+'FR-16(7)(v)-11 DIST Demand'!O566+'FR-16(7)(v)-12 DIST Energy'!O566+'FR-16(7)(v)-13 DIST Cust'!O566-'FR-16(7)(v)-14 TOTAL CLASS'!O566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P566+'FR-16(7)(v)-4 PROD Energy'!P566+'FR-16(7)(v)-5 PROD Cust'!P566+'FR-16(7)(v)-7 TRANS Demand'!P566+'FR-16(7)(v)-8 TRANS Energy'!P566+'FR-16(7)(v)-9 TRANS Cust'!P566+'FR-16(7)(v)-11 DIST Demand'!P566+'FR-16(7)(v)-12 DIST Energy'!P566+'FR-16(7)(v)-13 DIST Cust'!P566-'FR-16(7)(v)-14 TOTAL CLASS'!P566","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q566+'FR-16(7)(v)-4 PROD Energy'!Q566+'FR-16(7)(v)-5 PROD Cust'!Q566+'FR-16(7)(v)-7 TRANS Demand'!Q566+'FR-16(7)(v)-8 TRANS Energy'!Q566+'FR-16(7)(v)-9 TRANS Cust'!Q566+'FR-16(7)(v)-11 DIST Demand'!Q566+'FR-16(7)(v)-12 DIST Energy'!Q566+'FR-16(7)(v)-13 DIST Cust'!Q566-'FR-16(7)(v)-14 TOTAL CLASS'!Q566","v":0},{"$f":"SUM(G566:Q566)","v":0},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":0},{"$f":"SUM(G566:G566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F570+'FR-16(7)(v)-4 PROD Energy'!F570+'FR-16(7)(v)-5 PROD Cust'!F570+'FR-16(7)(v)-7 TRANS Demand'!F570+'FR-16(7)(v)-8 TRANS Energy'!F570+'FR-16(7)(v)-9 TRANS Cust'!F570+'FR-16(7)(v)-11 DIST Demand'!F570+'FR-16(7)(v)-12 DIST Energy'!F570+'FR-16(7)(v)-13 DIST Cust'!F570-'FR-16(7)(v)-14 TOTAL CLASS'!F570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G570+'FR-16(7)(v)-4 PROD Energy'!G570+'FR-16(7)(v)-5 PROD Cust'!G570+'FR-16(7)(v)-7 TRANS Demand'!G570+'FR-16(7)(v)-8 TRANS Energy'!G570+'FR-16(7)(v)-9 TRANS Cust'!G570+'FR-16(7)(v)-11 DIST Demand'!G570+'FR-16(7)(v)-12 DIST Energy'!G570+'FR-16(7)(v)-13 DIST Cust'!G570-'FR-16(7)(v)-14 TOTAL CLASS'!G570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H570+'FR-16(7)(v)-4 PROD Energy'!H570+'FR-16(7)(v)-5 PROD Cust'!H570+'FR-16(7)(v)-7 TRANS Demand'!H570+'FR-16(7)(v)-8 TRANS Energy'!H570+'FR-16(7)(v)-9 TRANS Cust'!H570+'FR-16(7)(v)-11 DIST Demand'!H570+'FR-16(7)(v)-12 DIST Energy'!H570+'FR-16(7)(v)-13 DIST Cust'!H570-'FR-16(7)(v)-14 TOTAL CLASS'!H570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I570+'FR-16(7)(v)-4 PROD Energy'!I570+'FR-16(7)(v)-5 PROD Cust'!I570+'FR-16(7)(v)-7 TRANS Demand'!I570+'FR-16(7)(v)-8 TRANS Energy'!I570+'FR-16(7)(v)-9 TRANS Cust'!I570+'FR-16(7)(v)-11 DIST Demand'!I570+'FR-16(7)(v)-12 DIST Energy'!I570+'FR-16(7)(v)-13 DIST Cust'!I570-'FR-16(7)(v)-14 TOTAL CLASS'!I570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J570+'FR-16(7)(v)-4 PROD Energy'!J570+'FR-16(7)(v)-5 PROD Cust'!J570+'FR-16(7)(v)-7 TRANS Demand'!J570+'FR-16(7)(v)-8 TRANS Energy'!J570+'FR-16(7)(v)-9 TRANS Cust'!J570+'FR-16(7)(v)-11 DIST Demand'!J570+'FR-16(7)(v)-12 DIST Energy'!J570+'FR-16(7)(v)-13 DIST Cust'!J570-'FR-16(7)(v)-14 TOTAL CLASS'!J570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K570+'FR-16(7)(v)-4 PROD Energy'!K570+'FR-16(7)(v)-5 PROD Cust'!K570+'FR-16(7)(v)-7 TRANS Demand'!K570+'FR-16(7)(v)-8 TRANS Energy'!K570+'FR-16(7)(v)-9 TRANS Cust'!K570+'FR-16(7)(v)-11 DIST Demand'!K570+'FR-16(7)(v)-12 DIST Energy'!K570+'FR-16(7)(v)-13 DIST Cust'!K570-'FR-16(7)(v)-14 TOTAL CLASS'!K570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L570+'FR-16(7)(v)-4 PROD Energy'!L570+'FR-16(7)(v)-5 PROD Cust'!L570+'FR-16(7)(v)-7 TRANS Demand'!L570+'FR-16(7)(v)-8 TRANS Energy'!L570+'FR-16(7)(v)-9 TRANS Cust'!L570+'FR-16(7)(v)-11 DIST Demand'!L570+'FR-16(7)(v)-12 DIST Energy'!L570+'FR-16(7)(v)-13 DIST Cust'!L570-'FR-16(7)(v)-14 TOTAL CLASS'!L570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M570+'FR-16(7)(v)-4 PROD Energy'!M570+'FR-16(7)(v)-5 PROD Cust'!M570+'FR-16(7)(v)-7 TRANS Demand'!M570+'FR-16(7)(v)-8 TRANS Energy'!M570+'FR-16(7)(v)-9 TRANS Cust'!M570+'FR-16(7)(v)-11 DIST Demand'!M570+'FR-16(7)(v)-12 DIST Energy'!M570+'FR-16(7)(v)-13 DIST Cust'!M570-'FR-16(7)(v)-14 TOTAL CLASS'!M570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N570+'FR-16(7)(v)-4 PROD Energy'!N570+'FR-16(7)(v)-5 PROD Cust'!N570+'FR-16(7)(v)-7 TRANS Demand'!N570+'FR-16(7)(v)-8 TRANS Energy'!N570+'FR-16(7)(v)-9 TRANS Cust'!N570+'FR-16(7)(v)-11 DIST Demand'!N570+'FR-16(7)(v)-12 DIST Energy'!N570+'FR-16(7)(v)-13 DIST Cust'!N570-'FR-16(7)(v)-14 TOTAL CLASS'!N570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O570+'FR-16(7)(v)-4 PROD Energy'!O570+'FR-16(7)(v)-5 PROD Cust'!O570+'FR-16(7)(v)-7 TRANS Demand'!O570+'FR-16(7)(v)-8 TRANS Energy'!O570+'FR-16(7)(v)-9 TRANS Cust'!O570+'FR-16(7)(v)-11 DIST Demand'!O570+'FR-16(7)(v)-12 DIST Energy'!O570+'FR-16(7)(v)-13 DIST Cust'!O570-'FR-16(7)(v)-14 TOTAL CLASS'!O570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P570+'FR-16(7)(v)-4 PROD Energy'!P570+'FR-16(7)(v)-5 PROD Cust'!P570+'FR-16(7)(v)-7 TRANS Demand'!P570+'FR-16(7)(v)-8 TRANS Energy'!P570+'FR-16(7)(v)-9 TRANS Cust'!P570+'FR-16(7)(v)-11 DIST Demand'!P570+'FR-16(7)(v)-12 DIST Energy'!P570+'FR-16(7)(v)-13 DIST Cust'!P570-'FR-16(7)(v)-14 TOTAL CLASS'!P570","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q570+'FR-16(7)(v)-4 PROD Energy'!Q570+'FR-16(7)(v)-5 PROD Cust'!Q570+'FR-16(7)(v)-7 TRANS Demand'!Q570+'FR-16(7)(v)-8 TRANS Energy'!Q570+'FR-16(7)(v)-9 TRANS Cust'!Q570+'FR-16(7)(v)-11 DIST Demand'!Q570+'FR-16(7)(v)-12 DIST Energy'!Q570+'FR-16(7)(v)-13 DIST Cust'!Q570-'FR-16(7)(v)-14 TOTAL CLASS'!Q570","v":0},{"$f":"SUM(G570:Q570)","v":0},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":0},{"$f":"SUM(G570:G570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[12]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F574+'FR-16(7)(v)-4 PROD Energy'!F574+'FR-16(7)(v)-5 PROD Cust'!F574+'FR-16(7)(v)-7 TRANS Demand'!F574+'FR-16(7)(v)-8 TRANS Energy'!F574+'FR-16(7)(v)-9 TRANS Cust'!F574+'FR-16(7)(v)-11 DIST Demand'!F574+'FR-16(7)(v)-12 DIST Energy'!F574+'FR-16(7)(v)-13 DIST Cust'!F574-'FR-16(7)(v)-14 TOTAL CLASS'!F574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G574+'FR-16(7)(v)-4 PROD Energy'!G574+'FR-16(7)(v)-5 PROD Cust'!G574+'FR-16(7)(v)-7 TRANS Demand'!G574+'FR-16(7)(v)-8 TRANS Energy'!G574+'FR-16(7)(v)-9 TRANS Cust'!G574+'FR-16(7)(v)-11 DIST Demand'!G574+'FR-16(7)(v)-12 DIST Energy'!G574+'FR-16(7)(v)-13 DIST Cust'!G574-'FR-16(7)(v)-14 TOTAL CLASS'!G574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H574+'FR-16(7)(v)-4 PROD Energy'!H574+'FR-16(7)(v)-5 PROD Cust'!H574+'FR-16(7)(v)-7 TRANS Demand'!H574+'FR-16(7)(v)-8 TRANS Energy'!H574+'FR-16(7)(v)-9 TRANS Cust'!H574+'FR-16(7)(v)-11 DIST Demand'!H574+'FR-16(7)(v)-12 DIST Energy'!H574+'FR-16(7)(v)-13 DIST Cust'!H574-'FR-16(7)(v)-14 TOTAL CLASS'!H574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I574+'FR-16(7)(v)-4 PROD Energy'!I574+'FR-16(7)(v)-5 PROD Cust'!I574+'FR-16(7)(v)-7 TRANS Demand'!I574+'FR-16(7)(v)-8 TRANS Energy'!I574+'FR-16(7)(v)-9 TRANS Cust'!I574+'FR-16(7)(v)-11 DIST Demand'!I574+'FR-16(7)(v)-12 DIST Energy'!I574+'FR-16(7)(v)-13 DIST Cust'!I574-'FR-16(7)(v)-14 TOTAL CLASS'!I574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J574+'FR-16(7)(v)-4 PROD Energy'!J574+'FR-16(7)(v)-5 PROD Cust'!J574+'FR-16(7)(v)-7 TRANS Demand'!J574+'FR-16(7)(v)-8 TRANS Energy'!J574+'FR-16(7)(v)-9 TRANS Cust'!J574+'FR-16(7)(v)-11 DIST Demand'!J574+'FR-16(7)(v)-12 DIST Energy'!J574+'FR-16(7)(v)-13 DIST Cust'!J574-'FR-16(7)(v)-14 TOTAL CLASS'!J574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K574+'FR-16(7)(v)-4 PROD Energy'!K574+'FR-16(7)(v)-5 PROD Cust'!K574+'FR-16(7)(v)-7 TRANS Demand'!K574+'FR-16(7)(v)-8 TRANS Energy'!K574+'FR-16(7)(v)-9 TRANS Cust'!K574+'FR-16(7)(v)-11 DIST Demand'!K574+'FR-16(7)(v)-12 DIST Energy'!K574+'FR-16(7)(v)-13 DIST Cust'!K574-'FR-16(7)(v)-14 TOTAL CLASS'!K574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L574+'FR-16(7)(v)-4 PROD Energy'!L574+'FR-16(7)(v)-5 PROD Cust'!L574+'FR-16(7)(v)-7 TRANS Demand'!L574+'FR-16(7)(v)-8 TRANS Energy'!L574+'FR-16(7)(v)-9 TRANS Cust'!L574+'FR-16(7)(v)-11 DIST Demand'!L574+'FR-16(7)(v)-12 DIST Energy'!L574+'FR-16(7)(v)-13 DIST Cust'!L574-'FR-16(7)(v)-14 TOTAL CLASS'!L574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M574+'FR-16(7)(v)-4 PROD Energy'!M574+'FR-16(7)(v)-5 PROD Cust'!M574+'FR-16(7)(v)-7 TRANS Demand'!M574+'FR-16(7)(v)-8 TRANS Energy'!M574+'FR-16(7)(v)-9 TRANS Cust'!M574+'FR-16(7)(v)-11 DIST Demand'!M574+'FR-16(7)(v)-12 DIST Energy'!M574+'FR-16(7)(v)-13 DIST Cust'!M574-'FR-16(7)(v)-14 TOTAL CLASS'!M574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N574+'FR-16(7)(v)-4 PROD Energy'!N574+'FR-16(7)(v)-5 PROD Cust'!N574+'FR-16(7)(v)-7 TRANS Demand'!N574+'FR-16(7)(v)-8 TRANS Energy'!N574+'FR-16(7)(v)-9 TRANS Cust'!N574+'FR-16(7)(v)-11 DIST Demand'!N574+'FR-16(7)(v)-12 DIST Energy'!N574+'FR-16(7)(v)-13 DIST Cust'!N574-'FR-16(7)(v)-14 TOTAL CLASS'!N574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O574+'FR-16(7)(v)-4 PROD Energy'!O574+'FR-16(7)(v)-5 PROD Cust'!O574+'FR-16(7)(v)-7 TRANS Demand'!O574+'FR-16(7)(v)-8 TRANS Energy'!O574+'FR-16(7)(v)-9 TRANS Cust'!O574+'FR-16(7)(v)-11 DIST Demand'!O574+'FR-16(7)(v)-12 DIST Energy'!O574+'FR-16(7)(v)-13 DIST Cust'!O574-'FR-16(7)(v)-14 TOTAL CLASS'!O574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P574+'FR-16(7)(v)-4 PROD Energy'!P574+'FR-16(7)(v)-5 PROD Cust'!P574+'FR-16(7)(v)-7 TRANS Demand'!P574+'FR-16(7)(v)-8 TRANS Energy'!P574+'FR-16(7)(v)-9 TRANS Cust'!P574+'FR-16(7)(v)-11 DIST Demand'!P574+'FR-16(7)(v)-12 DIST Energy'!P574+'FR-16(7)(v)-13 DIST Cust'!P574-'FR-16(7)(v)-14 TOTAL CLASS'!P574","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q574+'FR-16(7)(v)-4 PROD Energy'!Q574+'FR-16(7)(v)-5 PROD Cust'!Q574+'FR-16(7)(v)-7 TRANS Demand'!Q574+'FR-16(7)(v)-8 TRANS Energy'!Q574+'FR-16(7)(v)-9 TRANS Cust'!Q574+'FR-16(7)(v)-11 DIST Demand'!Q574+'FR-16(7)(v)-12 DIST Energy'!Q574+'FR-16(7)(v)-13 DIST Cust'!Q574-'FR-16(7)(v)-14 TOTAL CLASS'!Q574","v":0},{"$f":"SUM(G574:Q574)","v":0},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":0},{"$f":"SUM(G574:G574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F578+'FR-16(7)(v)-4 PROD Energy'!F578+'FR-16(7)(v)-5 PROD Cust'!F578+'FR-16(7)(v)-7 TRANS Demand'!F578+'FR-16(7)(v)-8 TRANS Energy'!F578+'FR-16(7)(v)-9 TRANS Cust'!F578+'FR-16(7)(v)-11 DIST Demand'!F578+'FR-16(7)(v)-12 DIST Energy'!F578+'FR-16(7)(v)-13 DIST Cust'!F578-'FR-16(7)(v)-14 TOTAL CLASS'!F578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G578+'FR-16(7)(v)-4 PROD Energy'!G578+'FR-16(7)(v)-5 PROD Cust'!G578+'FR-16(7)(v)-7 TRANS Demand'!G578+'FR-16(7)(v)-8 TRANS Energy'!G578+'FR-16(7)(v)-9 TRANS Cust'!G578+'FR-16(7)(v)-11 DIST Demand'!G578+'FR-16(7)(v)-12 DIST Energy'!G578+'FR-16(7)(v)-13 DIST Cust'!G578-'FR-16(7)(v)-14 TOTAL CLASS'!G578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H578+'FR-16(7)(v)-4 PROD Energy'!H578+'FR-16(7)(v)-5 PROD Cust'!H578+'FR-16(7)(v)-7 TRANS Demand'!H578+'FR-16(7)(v)-8 TRANS Energy'!H578+'FR-16(7)(v)-9 TRANS Cust'!H578+'FR-16(7)(v)-11 DIST Demand'!H578+'FR-16(7)(v)-12 DIST Energy'!H578+'FR-16(7)(v)-13 DIST Cust'!H578-'FR-16(7)(v)-14 TOTAL CLASS'!H578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I578+'FR-16(7)(v)-4 PROD Energy'!I578+'FR-16(7)(v)-5 PROD Cust'!I578+'FR-16(7)(v)-7 TRANS Demand'!I578+'FR-16(7)(v)-8 TRANS Energy'!I578+'FR-16(7)(v)-9 TRANS Cust'!I578+'FR-16(7)(v)-11 DIST Demand'!I578+'FR-16(7)(v)-12 DIST Energy'!I578+'FR-16(7)(v)-13 DIST Cust'!I578-'FR-16(7)(v)-14 TOTAL CLASS'!I578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J578+'FR-16(7)(v)-4 PROD Energy'!J578+'FR-16(7)(v)-5 PROD Cust'!J578+'FR-16(7)(v)-7 TRANS Demand'!J578+'FR-16(7)(v)-8 TRANS Energy'!J578+'FR-16(7)(v)-9 TRANS Cust'!J578+'FR-16(7)(v)-11 DIST Demand'!J578+'FR-16(7)(v)-12 DIST Energy'!J578+'FR-16(7)(v)-13 DIST Cust'!J578-'FR-16(7)(v)-14 TOTAL CLASS'!J578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K578+'FR-16(7)(v)-4 PROD Energy'!K578+'FR-16(7)(v)-5 PROD Cust'!K578+'FR-16(7)(v)-7 TRANS Demand'!K578+'FR-16(7)(v)-8 TRANS Energy'!K578+'FR-16(7)(v)-9 TRANS Cust'!K578+'FR-16(7)(v)-11 DIST Demand'!K578+'FR-16(7)(v)-12 DIST Energy'!K578+'FR-16(7)(v)-13 DIST Cust'!K578-'FR-16(7)(v)-14 TOTAL CLASS'!K578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L578+'FR-16(7)(v)-4 PROD Energy'!L578+'FR-16(7)(v)-5 PROD Cust'!L578+'FR-16(7)(v)-7 TRANS Demand'!L578+'FR-16(7)(v)-8 TRANS Energy'!L578+'FR-16(7)(v)-9 TRANS Cust'!L578+'FR-16(7)(v)-11 DIST Demand'!L578+'FR-16(7)(v)-12 DIST Energy'!L578+'FR-16(7)(v)-13 DIST Cust'!L578-'FR-16(7)(v)-14 TOTAL CLASS'!L578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M578+'FR-16(7)(v)-4 PROD Energy'!M578+'FR-16(7)(v)-5 PROD Cust'!M578+'FR-16(7)(v)-7 TRANS Demand'!M578+'FR-16(7)(v)-8 TRANS Energy'!M578+'FR-16(7)(v)-9 TRANS Cust'!M578+'FR-16(7)(v)-11 DIST Demand'!M578+'FR-16(7)(v)-12 DIST Energy'!M578+'FR-16(7)(v)-13 DIST Cust'!M578-'FR-16(7)(v)-14 TOTAL CLASS'!M578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N578+'FR-16(7)(v)-4 PROD Energy'!N578+'FR-16(7)(v)-5 PROD Cust'!N578+'FR-16(7)(v)-7 TRANS Demand'!N578+'FR-16(7)(v)-8 TRANS Energy'!N578+'FR-16(7)(v)-9 TRANS Cust'!N578+'FR-16(7)(v)-11 DIST Demand'!N578+'FR-16(7)(v)-12 DIST Energy'!N578+'FR-16(7)(v)-13 DIST Cust'!N578-'FR-16(7)(v)-14 TOTAL CLASS'!N578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O578+'FR-16(7)(v)-4 PROD Energy'!O578+'FR-16(7)(v)-5 PROD Cust'!O578+'FR-16(7)(v)-7 TRANS Demand'!O578+'FR-16(7)(v)-8 TRANS Energy'!O578+'FR-16(7)(v)-9 TRANS Cust'!O578+'FR-16(7)(v)-11 DIST Demand'!O578+'FR-16(7)(v)-12 DIST Energy'!O578+'FR-16(7)(v)-13 DIST Cust'!O578-'FR-16(7)(v)-14 TOTAL CLASS'!O578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P578+'FR-16(7)(v)-4 PROD Energy'!P578+'FR-16(7)(v)-5 PROD Cust'!P578+'FR-16(7)(v)-7 TRANS Demand'!P578+'FR-16(7)(v)-8 TRANS Energy'!P578+'FR-16(7)(v)-9 TRANS Cust'!P578+'FR-16(7)(v)-11 DIST Demand'!P578+'FR-16(7)(v)-12 DIST Energy'!P578+'FR-16(7)(v)-13 DIST Cust'!P578-'FR-16(7)(v)-14 TOTAL CLASS'!P578","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q578+'FR-16(7)(v)-4 PROD Energy'!Q578+'FR-16(7)(v)-5 PROD Cust'!Q578+'FR-16(7)(v)-7 TRANS Demand'!Q578+'FR-16(7)(v)-8 TRANS Energy'!Q578+'FR-16(7)(v)-9 TRANS Cust'!Q578+'FR-16(7)(v)-11 DIST Demand'!Q578+'FR-16(7)(v)-12 DIST Energy'!Q578+'FR-16(7)(v)-13 DIST Cust'!Q578-'FR-16(7)(v)-14 TOTAL CLASS'!Q578","v":0},{"$f":"SUM(G578:Q578)","v":0},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":0},{"$f":"SUM(G578:G578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":0},{"$f":"G579+G575+G571+G567+G563","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F596+'FR-16(7)(v)-4 PROD Energy'!F596+'FR-16(7)(v)-5 PROD Cust'!F596+'FR-16(7)(v)-7 TRANS Demand'!F596+'FR-16(7)(v)-8 TRANS Energy'!F596+'FR-16(7)(v)-9 TRANS Cust'!F596+'FR-16(7)(v)-11 DIST Demand'!F596+'FR-16(7)(v)-12 DIST Energy'!F596+'FR-16(7)(v)-13 DIST Cust'!F596-'FR-16(7)(v)-14 TOTAL CLASS'!F596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G596+'FR-16(7)(v)-4 PROD Energy'!G596+'FR-16(7)(v)-5 PROD Cust'!G596+'FR-16(7)(v)-7 TRANS Demand'!G596+'FR-16(7)(v)-8 TRANS Energy'!G596+'FR-16(7)(v)-9 TRANS Cust'!G596+'FR-16(7)(v)-11 DIST Demand'!G596+'FR-16(7)(v)-12 DIST Energy'!G596+'FR-16(7)(v)-13 DIST Cust'!G596-'FR-16(7)(v)-14 TOTAL CLASS'!G596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H596+'FR-16(7)(v)-4 PROD Energy'!H596+'FR-16(7)(v)-5 PROD Cust'!H596+'FR-16(7)(v)-7 TRANS Demand'!H596+'FR-16(7)(v)-8 TRANS Energy'!H596+'FR-16(7)(v)-9 TRANS Cust'!H596+'FR-16(7)(v)-11 DIST Demand'!H596+'FR-16(7)(v)-12 DIST Energy'!H596+'FR-16(7)(v)-13 DIST Cust'!H596-'FR-16(7)(v)-14 TOTAL CLASS'!H596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I596+'FR-16(7)(v)-4 PROD Energy'!I596+'FR-16(7)(v)-5 PROD Cust'!I596+'FR-16(7)(v)-7 TRANS Demand'!I596+'FR-16(7)(v)-8 TRANS Energy'!I596+'FR-16(7)(v)-9 TRANS Cust'!I596+'FR-16(7)(v)-11 DIST Demand'!I596+'FR-16(7)(v)-12 DIST Energy'!I596+'FR-16(7)(v)-13 DIST Cust'!I596-'FR-16(7)(v)-14 TOTAL CLASS'!I596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J596+'FR-16(7)(v)-4 PROD Energy'!J596+'FR-16(7)(v)-5 PROD Cust'!J596+'FR-16(7)(v)-7 TRANS Demand'!J596+'FR-16(7)(v)-8 TRANS Energy'!J596+'FR-16(7)(v)-9 TRANS Cust'!J596+'FR-16(7)(v)-11 DIST Demand'!J596+'FR-16(7)(v)-12 DIST Energy'!J596+'FR-16(7)(v)-13 DIST Cust'!J596-'FR-16(7)(v)-14 TOTAL CLASS'!J596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K596+'FR-16(7)(v)-4 PROD Energy'!K596+'FR-16(7)(v)-5 PROD Cust'!K596+'FR-16(7)(v)-7 TRANS Demand'!K596+'FR-16(7)(v)-8 TRANS Energy'!K596+'FR-16(7)(v)-9 TRANS Cust'!K596+'FR-16(7)(v)-11 DIST Demand'!K596+'FR-16(7)(v)-12 DIST Energy'!K596+'FR-16(7)(v)-13 DIST Cust'!K596-'FR-16(7)(v)-14 TOTAL CLASS'!K596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L596+'FR-16(7)(v)-4 PROD Energy'!L596+'FR-16(7)(v)-5 PROD Cust'!L596+'FR-16(7)(v)-7 TRANS Demand'!L596+'FR-16(7)(v)-8 TRANS Energy'!L596+'FR-16(7)(v)-9 TRANS Cust'!L596+'FR-16(7)(v)-11 DIST Demand'!L596+'FR-16(7)(v)-12 DIST Energy'!L596+'FR-16(7)(v)-13 DIST Cust'!L596-'FR-16(7)(v)-14 TOTAL CLASS'!L596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M596+'FR-16(7)(v)-4 PROD Energy'!M596+'FR-16(7)(v)-5 PROD Cust'!M596+'FR-16(7)(v)-7 TRANS Demand'!M596+'FR-16(7)(v)-8 TRANS Energy'!M596+'FR-16(7)(v)-9 TRANS Cust'!M596+'FR-16(7)(v)-11 DIST Demand'!M596+'FR-16(7)(v)-12 DIST Energy'!M596+'FR-16(7)(v)-13 DIST Cust'!M596-'FR-16(7)(v)-14 TOTAL CLASS'!M596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N596+'FR-16(7)(v)-4 PROD Energy'!N596+'FR-16(7)(v)-5 PROD Cust'!N596+'FR-16(7)(v)-7 TRANS Demand'!N596+'FR-16(7)(v)-8 TRANS Energy'!N596+'FR-16(7)(v)-9 TRANS Cust'!N596+'FR-16(7)(v)-11 DIST Demand'!N596+'FR-16(7)(v)-12 DIST Energy'!N596+'FR-16(7)(v)-13 DIST Cust'!N596-'FR-16(7)(v)-14 TOTAL CLASS'!N596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O596+'FR-16(7)(v)-4 PROD Energy'!O596+'FR-16(7)(v)-5 PROD Cust'!O596+'FR-16(7)(v)-7 TRANS Demand'!O596+'FR-16(7)(v)-8 TRANS Energy'!O596+'FR-16(7)(v)-9 TRANS Cust'!O596+'FR-16(7)(v)-11 DIST Demand'!O596+'FR-16(7)(v)-12 DIST Energy'!O596+'FR-16(7)(v)-13 DIST Cust'!O596-'FR-16(7)(v)-14 TOTAL CLASS'!O596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P596+'FR-16(7)(v)-4 PROD Energy'!P596+'FR-16(7)(v)-5 PROD Cust'!P596+'FR-16(7)(v)-7 TRANS Demand'!P596+'FR-16(7)(v)-8 TRANS Energy'!P596+'FR-16(7)(v)-9 TRANS Cust'!P596+'FR-16(7)(v)-11 DIST Demand'!P596+'FR-16(7)(v)-12 DIST Energy'!P596+'FR-16(7)(v)-13 DIST Cust'!P596-'FR-16(7)(v)-14 TOTAL CLASS'!P596","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q596+'FR-16(7)(v)-4 PROD Energy'!Q596+'FR-16(7)(v)-5 PROD Cust'!Q596+'FR-16(7)(v)-7 TRANS Demand'!Q596+'FR-16(7)(v)-8 TRANS Energy'!Q596+'FR-16(7)(v)-9 TRANS Cust'!Q596+'FR-16(7)(v)-11 DIST Demand'!Q596+'FR-16(7)(v)-12 DIST Energy'!Q596+'FR-16(7)(v)-13 DIST Cust'!Q596-'FR-16(7)(v)-14 TOTAL CLASS'!Q596","v":0},{"$f":"SUM(G596:Q596)","v":0},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-3 PROD Demand'!F597+'FR-16(7)(v)-4 PROD Energy'!F597+'FR-16(7)(v)-5 PROD Cust'!F597+'FR-16(7)(v)-7 TRANS Demand'!F597+'FR-16(7)(v)-8 TRANS Energy'!F597+'FR-16(7)(v)-9 TRANS Cust'!F597+'FR-16(7)(v)-11 DIST Demand'!F597+'FR-16(7)(v)-12 DIST Energy'!F597+'FR-16(7)(v)-13 DIST Cust'!F597-'FR-16(7)(v)-14 TOTAL CLASS'!F597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G597+'FR-16(7)(v)-4 PROD Energy'!G597+'FR-16(7)(v)-5 PROD Cust'!G597+'FR-16(7)(v)-7 TRANS Demand'!G597+'FR-16(7)(v)-8 TRANS Energy'!G597+'FR-16(7)(v)-9 TRANS Cust'!G597+'FR-16(7)(v)-11 DIST Demand'!G597+'FR-16(7)(v)-12 DIST Energy'!G597+'FR-16(7)(v)-13 DIST Cust'!G597-'FR-16(7)(v)-14 TOTAL CLASS'!G597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H597+'FR-16(7)(v)-4 PROD Energy'!H597+'FR-16(7)(v)-5 PROD Cust'!H597+'FR-16(7)(v)-7 TRANS Demand'!H597+'FR-16(7)(v)-8 TRANS Energy'!H597+'FR-16(7)(v)-9 TRANS Cust'!H597+'FR-16(7)(v)-11 DIST Demand'!H597+'FR-16(7)(v)-12 DIST Energy'!H597+'FR-16(7)(v)-13 DIST Cust'!H597-'FR-16(7)(v)-14 TOTAL CLASS'!H597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I597+'FR-16(7)(v)-4 PROD Energy'!I597+'FR-16(7)(v)-5 PROD Cust'!I597+'FR-16(7)(v)-7 TRANS Demand'!I597+'FR-16(7)(v)-8 TRANS Energy'!I597+'FR-16(7)(v)-9 TRANS Cust'!I597+'FR-16(7)(v)-11 DIST Demand'!I597+'FR-16(7)(v)-12 DIST Energy'!I597+'FR-16(7)(v)-13 DIST Cust'!I597-'FR-16(7)(v)-14 TOTAL CLASS'!I597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J597+'FR-16(7)(v)-4 PROD Energy'!J597+'FR-16(7)(v)-5 PROD Cust'!J597+'FR-16(7)(v)-7 TRANS Demand'!J597+'FR-16(7)(v)-8 TRANS Energy'!J597+'FR-16(7)(v)-9 TRANS Cust'!J597+'FR-16(7)(v)-11 DIST Demand'!J597+'FR-16(7)(v)-12 DIST Energy'!J597+'FR-16(7)(v)-13 DIST Cust'!J597-'FR-16(7)(v)-14 TOTAL CLASS'!J597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K597+'FR-16(7)(v)-4 PROD Energy'!K597+'FR-16(7)(v)-5 PROD Cust'!K597+'FR-16(7)(v)-7 TRANS Demand'!K597+'FR-16(7)(v)-8 TRANS Energy'!K597+'FR-16(7)(v)-9 TRANS Cust'!K597+'FR-16(7)(v)-11 DIST Demand'!K597+'FR-16(7)(v)-12 DIST Energy'!K597+'FR-16(7)(v)-13 DIST Cust'!K597-'FR-16(7)(v)-14 TOTAL CLASS'!K597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L597+'FR-16(7)(v)-4 PROD Energy'!L597+'FR-16(7)(v)-5 PROD Cust'!L597+'FR-16(7)(v)-7 TRANS Demand'!L597+'FR-16(7)(v)-8 TRANS Energy'!L597+'FR-16(7)(v)-9 TRANS Cust'!L597+'FR-16(7)(v)-11 DIST Demand'!L597+'FR-16(7)(v)-12 DIST Energy'!L597+'FR-16(7)(v)-13 DIST Cust'!L597-'FR-16(7)(v)-14 TOTAL CLASS'!L597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M597+'FR-16(7)(v)-4 PROD Energy'!M597+'FR-16(7)(v)-5 PROD Cust'!M597+'FR-16(7)(v)-7 TRANS Demand'!M597+'FR-16(7)(v)-8 TRANS Energy'!M597+'FR-16(7)(v)-9 TRANS Cust'!M597+'FR-16(7)(v)-11 DIST Demand'!M597+'FR-16(7)(v)-12 DIST Energy'!M597+'FR-16(7)(v)-13 DIST Cust'!M597-'FR-16(7)(v)-14 TOTAL CLASS'!M597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N597+'FR-16(7)(v)-4 PROD Energy'!N597+'FR-16(7)(v)-5 PROD Cust'!N597+'FR-16(7)(v)-7 TRANS Demand'!N597+'FR-16(7)(v)-8 TRANS Energy'!N597+'FR-16(7)(v)-9 TRANS Cust'!N597+'FR-16(7)(v)-11 DIST Demand'!N597+'FR-16(7)(v)-12 DIST Energy'!N597+'FR-16(7)(v)-13 DIST Cust'!N597-'FR-16(7)(v)-14 TOTAL CLASS'!N597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O597+'FR-16(7)(v)-4 PROD Energy'!O597+'FR-16(7)(v)-5 PROD Cust'!O597+'FR-16(7)(v)-7 TRANS Demand'!O597+'FR-16(7)(v)-8 TRANS Energy'!O597+'FR-16(7)(v)-9 TRANS Cust'!O597+'FR-16(7)(v)-11 DIST Demand'!O597+'FR-16(7)(v)-12 DIST Energy'!O597+'FR-16(7)(v)-13 DIST Cust'!O597-'FR-16(7)(v)-14 TOTAL CLASS'!O597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P597+'FR-16(7)(v)-4 PROD Energy'!P597+'FR-16(7)(v)-5 PROD Cust'!P597+'FR-16(7)(v)-7 TRANS Demand'!P597+'FR-16(7)(v)-8 TRANS Energy'!P597+'FR-16(7)(v)-9 TRANS Cust'!P597+'FR-16(7)(v)-11 DIST Demand'!P597+'FR-16(7)(v)-12 DIST Energy'!P597+'FR-16(7)(v)-13 DIST Cust'!P597-'FR-16(7)(v)-14 TOTAL CLASS'!P597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q597+'FR-16(7)(v)-4 PROD Energy'!Q597+'FR-16(7)(v)-5 PROD Cust'!Q597+'FR-16(7)(v)-7 TRANS Demand'!Q597+'FR-16(7)(v)-8 TRANS Energy'!Q597+'FR-16(7)(v)-9 TRANS Cust'!Q597+'FR-16(7)(v)-11 DIST Demand'!Q597+'FR-16(7)(v)-12 DIST Energy'!Q597+'FR-16(7)(v)-13 DIST Cust'!Q597-'FR-16(7)(v)-14 TOTAL CLASS'!Q597","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":0},{"$f":"SUM(G596:G597)","v":0},{"$f":"SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$596:$Q$597)","v":0},{"$f":"SUM(R596:R597)","v":0},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F601+'FR-16(7)(v)-4 PROD Energy'!F601+'FR-16(7)(v)-5 PROD Cust'!F601+'FR-16(7)(v)-7 TRANS Demand'!F601+'FR-16(7)(v)-8 TRANS Energy'!F601+'FR-16(7)(v)-9 TRANS Cust'!F601+'FR-16(7)(v)-11 DIST Demand'!F601+'FR-16(7)(v)-12 DIST Energy'!F601+'FR-16(7)(v)-13 DIST Cust'!F601-'FR-16(7)(v)-14 TOTAL CLASS'!F601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G601+'FR-16(7)(v)-4 PROD Energy'!G601+'FR-16(7)(v)-5 PROD Cust'!G601+'FR-16(7)(v)-7 TRANS Demand'!G601+'FR-16(7)(v)-8 TRANS Energy'!G601+'FR-16(7)(v)-9 TRANS Cust'!G601+'FR-16(7)(v)-11 DIST Demand'!G601+'FR-16(7)(v)-12 DIST Energy'!G601+'FR-16(7)(v)-13 DIST Cust'!G601-'FR-16(7)(v)-14 TOTAL CLASS'!G601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H601+'FR-16(7)(v)-4 PROD Energy'!H601+'FR-16(7)(v)-5 PROD Cust'!H601+'FR-16(7)(v)-7 TRANS Demand'!H601+'FR-16(7)(v)-8 TRANS Energy'!H601+'FR-16(7)(v)-9 TRANS Cust'!H601+'FR-16(7)(v)-11 DIST Demand'!H601+'FR-16(7)(v)-12 DIST Energy'!H601+'FR-16(7)(v)-13 DIST Cust'!H601-'FR-16(7)(v)-14 TOTAL CLASS'!H601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I601+'FR-16(7)(v)-4 PROD Energy'!I601+'FR-16(7)(v)-5 PROD Cust'!I601+'FR-16(7)(v)-7 TRANS Demand'!I601+'FR-16(7)(v)-8 TRANS Energy'!I601+'FR-16(7)(v)-9 TRANS Cust'!I601+'FR-16(7)(v)-11 DIST Demand'!I601+'FR-16(7)(v)-12 DIST Energy'!I601+'FR-16(7)(v)-13 DIST Cust'!I601-'FR-16(7)(v)-14 TOTAL CLASS'!I601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J601+'FR-16(7)(v)-4 PROD Energy'!J601+'FR-16(7)(v)-5 PROD Cust'!J601+'FR-16(7)(v)-7 TRANS Demand'!J601+'FR-16(7)(v)-8 TRANS Energy'!J601+'FR-16(7)(v)-9 TRANS Cust'!J601+'FR-16(7)(v)-11 DIST Demand'!J601+'FR-16(7)(v)-12 DIST Energy'!J601+'FR-16(7)(v)-13 DIST Cust'!J601-'FR-16(7)(v)-14 TOTAL CLASS'!J601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K601+'FR-16(7)(v)-4 PROD Energy'!K601+'FR-16(7)(v)-5 PROD Cust'!K601+'FR-16(7)(v)-7 TRANS Demand'!K601+'FR-16(7)(v)-8 TRANS Energy'!K601+'FR-16(7)(v)-9 TRANS Cust'!K601+'FR-16(7)(v)-11 DIST Demand'!K601+'FR-16(7)(v)-12 DIST Energy'!K601+'FR-16(7)(v)-13 DIST Cust'!K601-'FR-16(7)(v)-14 TOTAL CLASS'!K601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L601+'FR-16(7)(v)-4 PROD Energy'!L601+'FR-16(7)(v)-5 PROD Cust'!L601+'FR-16(7)(v)-7 TRANS Demand'!L601+'FR-16(7)(v)-8 TRANS Energy'!L601+'FR-16(7)(v)-9 TRANS Cust'!L601+'FR-16(7)(v)-11 DIST Demand'!L601+'FR-16(7)(v)-12 DIST Energy'!L601+'FR-16(7)(v)-13 DIST Cust'!L601-'FR-16(7)(v)-14 TOTAL CLASS'!L601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M601+'FR-16(7)(v)-4 PROD Energy'!M601+'FR-16(7)(v)-5 PROD Cust'!M601+'FR-16(7)(v)-7 TRANS Demand'!M601+'FR-16(7)(v)-8 TRANS Energy'!M601+'FR-16(7)(v)-9 TRANS Cust'!M601+'FR-16(7)(v)-11 DIST Demand'!M601+'FR-16(7)(v)-12 DIST Energy'!M601+'FR-16(7)(v)-13 DIST Cust'!M601-'FR-16(7)(v)-14 TOTAL CLASS'!M601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N601+'FR-16(7)(v)-4 PROD Energy'!N601+'FR-16(7)(v)-5 PROD Cust'!N601+'FR-16(7)(v)-7 TRANS Demand'!N601+'FR-16(7)(v)-8 TRANS Energy'!N601+'FR-16(7)(v)-9 TRANS Cust'!N601+'FR-16(7)(v)-11 DIST Demand'!N601+'FR-16(7)(v)-12 DIST Energy'!N601+'FR-16(7)(v)-13 DIST Cust'!N601-'FR-16(7)(v)-14 TOTAL CLASS'!N601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O601+'FR-16(7)(v)-4 PROD Energy'!O601+'FR-16(7)(v)-5 PROD Cust'!O601+'FR-16(7)(v)-7 TRANS Demand'!O601+'FR-16(7)(v)-8 TRANS Energy'!O601+'FR-16(7)(v)-9 TRANS Cust'!O601+'FR-16(7)(v)-11 DIST Demand'!O601+'FR-16(7)(v)-12 DIST Energy'!O601+'FR-16(7)(v)-13 DIST Cust'!O601-'FR-16(7)(v)-14 TOTAL CLASS'!O601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P601+'FR-16(7)(v)-4 PROD Energy'!P601+'FR-16(7)(v)-5 PROD Cust'!P601+'FR-16(7)(v)-7 TRANS Demand'!P601+'FR-16(7)(v)-8 TRANS Energy'!P601+'FR-16(7)(v)-9 TRANS Cust'!P601+'FR-16(7)(v)-11 DIST Demand'!P601+'FR-16(7)(v)-12 DIST Energy'!P601+'FR-16(7)(v)-13 DIST Cust'!P601-'FR-16(7)(v)-14 TOTAL CLASS'!P601","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q601+'FR-16(7)(v)-4 PROD Energy'!Q601+'FR-16(7)(v)-5 PROD Cust'!Q601+'FR-16(7)(v)-7 TRANS Demand'!Q601+'FR-16(7)(v)-8 TRANS Energy'!Q601+'FR-16(7)(v)-9 TRANS Cust'!Q601+'FR-16(7)(v)-11 DIST Demand'!Q601+'FR-16(7)(v)-12 DIST Energy'!Q601+'FR-16(7)(v)-13 DIST Cust'!Q601-'FR-16(7)(v)-14 TOTAL CLASS'!Q601","v":0},{"$f":"SUM(G601:Q601)","v":0},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F602+'FR-16(7)(v)-4 PROD Energy'!F602+'FR-16(7)(v)-5 PROD Cust'!F602+'FR-16(7)(v)-7 TRANS Demand'!F602+'FR-16(7)(v)-8 TRANS Energy'!F602+'FR-16(7)(v)-9 TRANS Cust'!F602+'FR-16(7)(v)-11 DIST Demand'!F602+'FR-16(7)(v)-12 DIST Energy'!F602+'FR-16(7)(v)-13 DIST Cust'!F602-'FR-16(7)(v)-14 TOTAL CLASS'!F602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G602+'FR-16(7)(v)-4 PROD Energy'!G602+'FR-16(7)(v)-5 PROD Cust'!G602+'FR-16(7)(v)-7 TRANS Demand'!G602+'FR-16(7)(v)-8 TRANS Energy'!G602+'FR-16(7)(v)-9 TRANS Cust'!G602+'FR-16(7)(v)-11 DIST Demand'!G602+'FR-16(7)(v)-12 DIST Energy'!G602+'FR-16(7)(v)-13 DIST Cust'!G602-'FR-16(7)(v)-14 TOTAL CLASS'!G602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H602+'FR-16(7)(v)-4 PROD Energy'!H602+'FR-16(7)(v)-5 PROD Cust'!H602+'FR-16(7)(v)-7 TRANS Demand'!H602+'FR-16(7)(v)-8 TRANS Energy'!H602+'FR-16(7)(v)-9 TRANS Cust'!H602+'FR-16(7)(v)-11 DIST Demand'!H602+'FR-16(7)(v)-12 DIST Energy'!H602+'FR-16(7)(v)-13 DIST Cust'!H602-'FR-16(7)(v)-14 TOTAL CLASS'!H602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I602+'FR-16(7)(v)-4 PROD Energy'!I602+'FR-16(7)(v)-5 PROD Cust'!I602+'FR-16(7)(v)-7 TRANS Demand'!I602+'FR-16(7)(v)-8 TRANS Energy'!I602+'FR-16(7)(v)-9 TRANS Cust'!I602+'FR-16(7)(v)-11 DIST Demand'!I602+'FR-16(7)(v)-12 DIST Energy'!I602+'FR-16(7)(v)-13 DIST Cust'!I602-'FR-16(7)(v)-14 TOTAL CLASS'!I602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J602+'FR-16(7)(v)-4 PROD Energy'!J602+'FR-16(7)(v)-5 PROD Cust'!J602+'FR-16(7)(v)-7 TRANS Demand'!J602+'FR-16(7)(v)-8 TRANS Energy'!J602+'FR-16(7)(v)-9 TRANS Cust'!J602+'FR-16(7)(v)-11 DIST Demand'!J602+'FR-16(7)(v)-12 DIST Energy'!J602+'FR-16(7)(v)-13 DIST Cust'!J602-'FR-16(7)(v)-14 TOTAL CLASS'!J602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K602+'FR-16(7)(v)-4 PROD Energy'!K602+'FR-16(7)(v)-5 PROD Cust'!K602+'FR-16(7)(v)-7 TRANS Demand'!K602+'FR-16(7)(v)-8 TRANS Energy'!K602+'FR-16(7)(v)-9 TRANS Cust'!K602+'FR-16(7)(v)-11 DIST Demand'!K602+'FR-16(7)(v)-12 DIST Energy'!K602+'FR-16(7)(v)-13 DIST Cust'!K602-'FR-16(7)(v)-14 TOTAL CLASS'!K602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L602+'FR-16(7)(v)-4 PROD Energy'!L602+'FR-16(7)(v)-5 PROD Cust'!L602+'FR-16(7)(v)-7 TRANS Demand'!L602+'FR-16(7)(v)-8 TRANS Energy'!L602+'FR-16(7)(v)-9 TRANS Cust'!L602+'FR-16(7)(v)-11 DIST Demand'!L602+'FR-16(7)(v)-12 DIST Energy'!L602+'FR-16(7)(v)-13 DIST Cust'!L602-'FR-16(7)(v)-14 TOTAL CLASS'!L602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M602+'FR-16(7)(v)-4 PROD Energy'!M602+'FR-16(7)(v)-5 PROD Cust'!M602+'FR-16(7)(v)-7 TRANS Demand'!M602+'FR-16(7)(v)-8 TRANS Energy'!M602+'FR-16(7)(v)-9 TRANS Cust'!M602+'FR-16(7)(v)-11 DIST Demand'!M602+'FR-16(7)(v)-12 DIST Energy'!M602+'FR-16(7)(v)-13 DIST Cust'!M602-'FR-16(7)(v)-14 TOTAL CLASS'!M602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N602+'FR-16(7)(v)-4 PROD Energy'!N602+'FR-16(7)(v)-5 PROD Cust'!N602+'FR-16(7)(v)-7 TRANS Demand'!N602+'FR-16(7)(v)-8 TRANS Energy'!N602+'FR-16(7)(v)-9 TRANS Cust'!N602+'FR-16(7)(v)-11 DIST Demand'!N602+'FR-16(7)(v)-12 DIST Energy'!N602+'FR-16(7)(v)-13 DIST Cust'!N602-'FR-16(7)(v)-14 TOTAL CLASS'!N602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O602+'FR-16(7)(v)-4 PROD Energy'!O602+'FR-16(7)(v)-5 PROD Cust'!O602+'FR-16(7)(v)-7 TRANS Demand'!O602+'FR-16(7)(v)-8 TRANS Energy'!O602+'FR-16(7)(v)-9 TRANS Cust'!O602+'FR-16(7)(v)-11 DIST Demand'!O602+'FR-16(7)(v)-12 DIST Energy'!O602+'FR-16(7)(v)-13 DIST Cust'!O602-'FR-16(7)(v)-14 TOTAL CLASS'!O602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P602+'FR-16(7)(v)-4 PROD Energy'!P602+'FR-16(7)(v)-5 PROD Cust'!P602+'FR-16(7)(v)-7 TRANS Demand'!P602+'FR-16(7)(v)-8 TRANS Energy'!P602+'FR-16(7)(v)-9 TRANS Cust'!P602+'FR-16(7)(v)-11 DIST Demand'!P602+'FR-16(7)(v)-12 DIST Energy'!P602+'FR-16(7)(v)-13 DIST Cust'!P602-'FR-16(7)(v)-14 TOTAL CLASS'!P602","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q602+'FR-16(7)(v)-4 PROD Energy'!Q602+'FR-16(7)(v)-5 PROD Cust'!Q602+'FR-16(7)(v)-7 TRANS Demand'!Q602+'FR-16(7)(v)-8 TRANS Energy'!Q602+'FR-16(7)(v)-9 TRANS Cust'!Q602+'FR-16(7)(v)-11 DIST Demand'!Q602+'FR-16(7)(v)-12 DIST Energy'!Q602+'FR-16(7)(v)-13 DIST Cust'!Q602-'FR-16(7)(v)-14 TOTAL CLASS'!Q602","v":0},{"$f":"SUM(G602:Q602)","v":0},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F603+'FR-16(7)(v)-4 PROD Energy'!F603+'FR-16(7)(v)-5 PROD Cust'!F603+'FR-16(7)(v)-7 TRANS Demand'!F603+'FR-16(7)(v)-8 TRANS Energy'!F603+'FR-16(7)(v)-9 TRANS Cust'!F603+'FR-16(7)(v)-11 DIST Demand'!F603+'FR-16(7)(v)-12 DIST Energy'!F603+'FR-16(7)(v)-13 DIST Cust'!F603-'FR-16(7)(v)-14 TOTAL CLASS'!F603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G603+'FR-16(7)(v)-4 PROD Energy'!G603+'FR-16(7)(v)-5 PROD Cust'!G603+'FR-16(7)(v)-7 TRANS Demand'!G603+'FR-16(7)(v)-8 TRANS Energy'!G603+'FR-16(7)(v)-9 TRANS Cust'!G603+'FR-16(7)(v)-11 DIST Demand'!G603+'FR-16(7)(v)-12 DIST Energy'!G603+'FR-16(7)(v)-13 DIST Cust'!G603-'FR-16(7)(v)-14 TOTAL CLASS'!G603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H603+'FR-16(7)(v)-4 PROD Energy'!H603+'FR-16(7)(v)-5 PROD Cust'!H603+'FR-16(7)(v)-7 TRANS Demand'!H603+'FR-16(7)(v)-8 TRANS Energy'!H603+'FR-16(7)(v)-9 TRANS Cust'!H603+'FR-16(7)(v)-11 DIST Demand'!H603+'FR-16(7)(v)-12 DIST Energy'!H603+'FR-16(7)(v)-13 DIST Cust'!H603-'FR-16(7)(v)-14 TOTAL CLASS'!H603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I603+'FR-16(7)(v)-4 PROD Energy'!I603+'FR-16(7)(v)-5 PROD Cust'!I603+'FR-16(7)(v)-7 TRANS Demand'!I603+'FR-16(7)(v)-8 TRANS Energy'!I603+'FR-16(7)(v)-9 TRANS Cust'!I603+'FR-16(7)(v)-11 DIST Demand'!I603+'FR-16(7)(v)-12 DIST Energy'!I603+'FR-16(7)(v)-13 DIST Cust'!I603-'FR-16(7)(v)-14 TOTAL CLASS'!I603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J603+'FR-16(7)(v)-4 PROD Energy'!J603+'FR-16(7)(v)-5 PROD Cust'!J603+'FR-16(7)(v)-7 TRANS Demand'!J603+'FR-16(7)(v)-8 TRANS Energy'!J603+'FR-16(7)(v)-9 TRANS Cust'!J603+'FR-16(7)(v)-11 DIST Demand'!J603+'FR-16(7)(v)-12 DIST Energy'!J603+'FR-16(7)(v)-13 DIST Cust'!J603-'FR-16(7)(v)-14 TOTAL CLASS'!J603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K603+'FR-16(7)(v)-4 PROD Energy'!K603+'FR-16(7)(v)-5 PROD Cust'!K603+'FR-16(7)(v)-7 TRANS Demand'!K603+'FR-16(7)(v)-8 TRANS Energy'!K603+'FR-16(7)(v)-9 TRANS Cust'!K603+'FR-16(7)(v)-11 DIST Demand'!K603+'FR-16(7)(v)-12 DIST Energy'!K603+'FR-16(7)(v)-13 DIST Cust'!K603-'FR-16(7)(v)-14 TOTAL CLASS'!K603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L603+'FR-16(7)(v)-4 PROD Energy'!L603+'FR-16(7)(v)-5 PROD Cust'!L603+'FR-16(7)(v)-7 TRANS Demand'!L603+'FR-16(7)(v)-8 TRANS Energy'!L603+'FR-16(7)(v)-9 TRANS Cust'!L603+'FR-16(7)(v)-11 DIST Demand'!L603+'FR-16(7)(v)-12 DIST Energy'!L603+'FR-16(7)(v)-13 DIST Cust'!L603-'FR-16(7)(v)-14 TOTAL CLASS'!L603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M603+'FR-16(7)(v)-4 PROD Energy'!M603+'FR-16(7)(v)-5 PROD Cust'!M603+'FR-16(7)(v)-7 TRANS Demand'!M603+'FR-16(7)(v)-8 TRANS Energy'!M603+'FR-16(7)(v)-9 TRANS Cust'!M603+'FR-16(7)(v)-11 DIST Demand'!M603+'FR-16(7)(v)-12 DIST Energy'!M603+'FR-16(7)(v)-13 DIST Cust'!M603-'FR-16(7)(v)-14 TOTAL CLASS'!M603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N603+'FR-16(7)(v)-4 PROD Energy'!N603+'FR-16(7)(v)-5 PROD Cust'!N603+'FR-16(7)(v)-7 TRANS Demand'!N603+'FR-16(7)(v)-8 TRANS Energy'!N603+'FR-16(7)(v)-9 TRANS Cust'!N603+'FR-16(7)(v)-11 DIST Demand'!N603+'FR-16(7)(v)-12 DIST Energy'!N603+'FR-16(7)(v)-13 DIST Cust'!N603-'FR-16(7)(v)-14 TOTAL CLASS'!N603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O603+'FR-16(7)(v)-4 PROD Energy'!O603+'FR-16(7)(v)-5 PROD Cust'!O603+'FR-16(7)(v)-7 TRANS Demand'!O603+'FR-16(7)(v)-8 TRANS Energy'!O603+'FR-16(7)(v)-9 TRANS Cust'!O603+'FR-16(7)(v)-11 DIST Demand'!O603+'FR-16(7)(v)-12 DIST Energy'!O603+'FR-16(7)(v)-13 DIST Cust'!O603-'FR-16(7)(v)-14 TOTAL CLASS'!O603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P603+'FR-16(7)(v)-4 PROD Energy'!P603+'FR-16(7)(v)-5 PROD Cust'!P603+'FR-16(7)(v)-7 TRANS Demand'!P603+'FR-16(7)(v)-8 TRANS Energy'!P603+'FR-16(7)(v)-9 TRANS Cust'!P603+'FR-16(7)(v)-11 DIST Demand'!P603+'FR-16(7)(v)-12 DIST Energy'!P603+'FR-16(7)(v)-13 DIST Cust'!P603-'FR-16(7)(v)-14 TOTAL CLASS'!P603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q603+'FR-16(7)(v)-4 PROD Energy'!Q603+'FR-16(7)(v)-5 PROD Cust'!Q603+'FR-16(7)(v)-7 TRANS Demand'!Q603+'FR-16(7)(v)-8 TRANS Energy'!Q603+'FR-16(7)(v)-9 TRANS Cust'!Q603+'FR-16(7)(v)-11 DIST Demand'!Q603+'FR-16(7)(v)-12 DIST Energy'!Q603+'FR-16(7)(v)-13 DIST Cust'!Q603-'FR-16(7)(v)-14 TOTAL CLASS'!Q603","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F604+'FR-16(7)(v)-4 PROD Energy'!F604+'FR-16(7)(v)-5 PROD Cust'!F604+'FR-16(7)(v)-7 TRANS Demand'!F604+'FR-16(7)(v)-8 TRANS Energy'!F604+'FR-16(7)(v)-9 TRANS Cust'!F604+'FR-16(7)(v)-11 DIST Demand'!F604+'FR-16(7)(v)-12 DIST Energy'!F604+'FR-16(7)(v)-13 DIST Cust'!F604-'FR-16(7)(v)-14 TOTAL CLASS'!F604","v":9911},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G604+'FR-16(7)(v)-4 PROD Energy'!G604+'FR-16(7)(v)-5 PROD Cust'!G604+'FR-16(7)(v)-7 TRANS Demand'!G604+'FR-16(7)(v)-8 TRANS Energy'!G604+'FR-16(7)(v)-9 TRANS Cust'!G604+'FR-16(7)(v)-11 DIST Demand'!G604+'FR-16(7)(v)-12 DIST Energy'!G604+'FR-16(7)(v)-13 DIST Cust'!G604-'FR-16(7)(v)-14 TOTAL CLASS'!G604","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H604+'FR-16(7)(v)-4 PROD Energy'!H604+'FR-16(7)(v)-5 PROD Cust'!H604+'FR-16(7)(v)-7 TRANS Demand'!H604+'FR-16(7)(v)-8 TRANS Energy'!H604+'FR-16(7)(v)-9 TRANS Cust'!H604+'FR-16(7)(v)-11 DIST Demand'!H604+'FR-16(7)(v)-12 DIST Energy'!H604+'FR-16(7)(v)-13 DIST Cust'!H604-'FR-16(7)(v)-14 TOTAL CLASS'!H604","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I604+'FR-16(7)(v)-4 PROD Energy'!I604+'FR-16(7)(v)-5 PROD Cust'!I604+'FR-16(7)(v)-7 TRANS Demand'!I604+'FR-16(7)(v)-8 TRANS Energy'!I604+'FR-16(7)(v)-9 TRANS Cust'!I604+'FR-16(7)(v)-11 DIST Demand'!I604+'FR-16(7)(v)-12 DIST Energy'!I604+'FR-16(7)(v)-13 DIST Cust'!I604-'FR-16(7)(v)-14 TOTAL CLASS'!I604","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J604+'FR-16(7)(v)-4 PROD Energy'!J604+'FR-16(7)(v)-5 PROD Cust'!J604+'FR-16(7)(v)-7 TRANS Demand'!J604+'FR-16(7)(v)-8 TRANS Energy'!J604+'FR-16(7)(v)-9 TRANS Cust'!J604+'FR-16(7)(v)-11 DIST Demand'!J604+'FR-16(7)(v)-12 DIST Energy'!J604+'FR-16(7)(v)-13 DIST Cust'!J604-'FR-16(7)(v)-14 TOTAL CLASS'!J604","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K604+'FR-16(7)(v)-4 PROD Energy'!K604+'FR-16(7)(v)-5 PROD Cust'!K604+'FR-16(7)(v)-7 TRANS Demand'!K604+'FR-16(7)(v)-8 TRANS Energy'!K604+'FR-16(7)(v)-9 TRANS Cust'!K604+'FR-16(7)(v)-11 DIST Demand'!K604+'FR-16(7)(v)-12 DIST Energy'!K604+'FR-16(7)(v)-13 DIST Cust'!K604-'FR-16(7)(v)-14 TOTAL CLASS'!K604","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L604+'FR-16(7)(v)-4 PROD Energy'!L604+'FR-16(7)(v)-5 PROD Cust'!L604+'FR-16(7)(v)-7 TRANS Demand'!L604+'FR-16(7)(v)-8 TRANS Energy'!L604+'FR-16(7)(v)-9 TRANS Cust'!L604+'FR-16(7)(v)-11 DIST Demand'!L604+'FR-16(7)(v)-12 DIST Energy'!L604+'FR-16(7)(v)-13 DIST Cust'!L604-'FR-16(7)(v)-14 TOTAL CLASS'!L604","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M604+'FR-16(7)(v)-4 PROD Energy'!M604+'FR-16(7)(v)-5 PROD Cust'!M604+'FR-16(7)(v)-7 TRANS Demand'!M604+'FR-16(7)(v)-8 TRANS Energy'!M604+'FR-16(7)(v)-9 TRANS Cust'!M604+'FR-16(7)(v)-11 DIST Demand'!M604+'FR-16(7)(v)-12 DIST Energy'!M604+'FR-16(7)(v)-13 DIST Cust'!M604-'FR-16(7)(v)-14 TOTAL CLASS'!M604","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N604+'FR-16(7)(v)-4 PROD Energy'!N604+'FR-16(7)(v)-5 PROD Cust'!N604+'FR-16(7)(v)-7 TRANS Demand'!N604+'FR-16(7)(v)-8 TRANS Energy'!N604+'FR-16(7)(v)-9 TRANS Cust'!N604+'FR-16(7)(v)-11 DIST Demand'!N604+'FR-16(7)(v)-12 DIST Energy'!N604+'FR-16(7)(v)-13 DIST Cust'!N604-'FR-16(7)(v)-14 TOTAL CLASS'!N604","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O604+'FR-16(7)(v)-4 PROD Energy'!O604+'FR-16(7)(v)-5 PROD Cust'!O604+'FR-16(7)(v)-7 TRANS Demand'!O604+'FR-16(7)(v)-8 TRANS Energy'!O604+'FR-16(7)(v)-9 TRANS Cust'!O604+'FR-16(7)(v)-11 DIST Demand'!O604+'FR-16(7)(v)-12 DIST Energy'!O604+'FR-16(7)(v)-13 DIST Cust'!O604-'FR-16(7)(v)-14 TOTAL CLASS'!O604","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P604+'FR-16(7)(v)-4 PROD Energy'!P604+'FR-16(7)(v)-5 PROD Cust'!P604+'FR-16(7)(v)-7 TRANS Demand'!P604+'FR-16(7)(v)-8 TRANS Energy'!P604+'FR-16(7)(v)-9 TRANS Cust'!P604+'FR-16(7)(v)-11 DIST Demand'!P604+'FR-16(7)(v)-12 DIST Energy'!P604+'FR-16(7)(v)-13 DIST Cust'!P604-'FR-16(7)(v)-14 TOTAL CLASS'!P604","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q604+'FR-16(7)(v)-4 PROD Energy'!Q604+'FR-16(7)(v)-5 PROD Cust'!Q604+'FR-16(7)(v)-7 TRANS Demand'!Q604+'FR-16(7)(v)-8 TRANS Energy'!Q604+'FR-16(7)(v)-9 TRANS Cust'!Q604+'FR-16(7)(v)-11 DIST Demand'!Q604+'FR-16(7)(v)-12 DIST Energy'!Q604+'FR-16(7)(v)-13 DIST Cust'!Q604-'FR-16(7)(v)-14 TOTAL CLASS'!Q604","v":0},{"$f":"SUM(G604:Q604)","v":0},{"$f":"F604-R604","v":9911}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":9911},{"$f":"SUM(G601:G604)","v":0},{"$f":"SUM(H601:H604)","v":0},{"$f":"SUM(I601:I604)","v":0},{"$f":"SUM(J601:J604)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$601:$Q$604)","v":0},{"$f":"SUM(R601:R604)","v":0},{"$f":"SUM(S601:S604)","v":9911}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F608+'FR-16(7)(v)-4 PROD Energy'!F608+'FR-16(7)(v)-5 PROD Cust'!F608+'FR-16(7)(v)-7 TRANS Demand'!F608+'FR-16(7)(v)-8 TRANS Energy'!F608+'FR-16(7)(v)-9 TRANS Cust'!F608+'FR-16(7)(v)-11 DIST Demand'!F608+'FR-16(7)(v)-12 DIST Energy'!F608+'FR-16(7)(v)-13 DIST Cust'!F608-'FR-16(7)(v)-14 TOTAL CLASS'!F608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G608+'FR-16(7)(v)-4 PROD Energy'!G608+'FR-16(7)(v)-5 PROD Cust'!G608+'FR-16(7)(v)-7 TRANS Demand'!G608+'FR-16(7)(v)-8 TRANS Energy'!G608+'FR-16(7)(v)-9 TRANS Cust'!G608+'FR-16(7)(v)-11 DIST Demand'!G608+'FR-16(7)(v)-12 DIST Energy'!G608+'FR-16(7)(v)-13 DIST Cust'!G608-'FR-16(7)(v)-14 TOTAL CLASS'!G608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H608+'FR-16(7)(v)-4 PROD Energy'!H608+'FR-16(7)(v)-5 PROD Cust'!H608+'FR-16(7)(v)-7 TRANS Demand'!H608+'FR-16(7)(v)-8 TRANS Energy'!H608+'FR-16(7)(v)-9 TRANS Cust'!H608+'FR-16(7)(v)-11 DIST Demand'!H608+'FR-16(7)(v)-12 DIST Energy'!H608+'FR-16(7)(v)-13 DIST Cust'!H608-'FR-16(7)(v)-14 TOTAL CLASS'!H608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I608+'FR-16(7)(v)-4 PROD Energy'!I608+'FR-16(7)(v)-5 PROD Cust'!I608+'FR-16(7)(v)-7 TRANS Demand'!I608+'FR-16(7)(v)-8 TRANS Energy'!I608+'FR-16(7)(v)-9 TRANS Cust'!I608+'FR-16(7)(v)-11 DIST Demand'!I608+'FR-16(7)(v)-12 DIST Energy'!I608+'FR-16(7)(v)-13 DIST Cust'!I608-'FR-16(7)(v)-14 TOTAL CLASS'!I608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J608+'FR-16(7)(v)-4 PROD Energy'!J608+'FR-16(7)(v)-5 PROD Cust'!J608+'FR-16(7)(v)-7 TRANS Demand'!J608+'FR-16(7)(v)-8 TRANS Energy'!J608+'FR-16(7)(v)-9 TRANS Cust'!J608+'FR-16(7)(v)-11 DIST Demand'!J608+'FR-16(7)(v)-12 DIST Energy'!J608+'FR-16(7)(v)-13 DIST Cust'!J608-'FR-16(7)(v)-14 TOTAL CLASS'!J608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K608+'FR-16(7)(v)-4 PROD Energy'!K608+'FR-16(7)(v)-5 PROD Cust'!K608+'FR-16(7)(v)-7 TRANS Demand'!K608+'FR-16(7)(v)-8 TRANS Energy'!K608+'FR-16(7)(v)-9 TRANS Cust'!K608+'FR-16(7)(v)-11 DIST Demand'!K608+'FR-16(7)(v)-12 DIST Energy'!K608+'FR-16(7)(v)-13 DIST Cust'!K608-'FR-16(7)(v)-14 TOTAL CLASS'!K608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L608+'FR-16(7)(v)-4 PROD Energy'!L608+'FR-16(7)(v)-5 PROD Cust'!L608+'FR-16(7)(v)-7 TRANS Demand'!L608+'FR-16(7)(v)-8 TRANS Energy'!L608+'FR-16(7)(v)-9 TRANS Cust'!L608+'FR-16(7)(v)-11 DIST Demand'!L608+'FR-16(7)(v)-12 DIST Energy'!L608+'FR-16(7)(v)-13 DIST Cust'!L608-'FR-16(7)(v)-14 TOTAL CLASS'!L608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M608+'FR-16(7)(v)-4 PROD Energy'!M608+'FR-16(7)(v)-5 PROD Cust'!M608+'FR-16(7)(v)-7 TRANS Demand'!M608+'FR-16(7)(v)-8 TRANS Energy'!M608+'FR-16(7)(v)-9 TRANS Cust'!M608+'FR-16(7)(v)-11 DIST Demand'!M608+'FR-16(7)(v)-12 DIST Energy'!M608+'FR-16(7)(v)-13 DIST Cust'!M608-'FR-16(7)(v)-14 TOTAL CLASS'!M608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N608+'FR-16(7)(v)-4 PROD Energy'!N608+'FR-16(7)(v)-5 PROD Cust'!N608+'FR-16(7)(v)-7 TRANS Demand'!N608+'FR-16(7)(v)-8 TRANS Energy'!N608+'FR-16(7)(v)-9 TRANS Cust'!N608+'FR-16(7)(v)-11 DIST Demand'!N608+'FR-16(7)(v)-12 DIST Energy'!N608+'FR-16(7)(v)-13 DIST Cust'!N608-'FR-16(7)(v)-14 TOTAL CLASS'!N608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O608+'FR-16(7)(v)-4 PROD Energy'!O608+'FR-16(7)(v)-5 PROD Cust'!O608+'FR-16(7)(v)-7 TRANS Demand'!O608+'FR-16(7)(v)-8 TRANS Energy'!O608+'FR-16(7)(v)-9 TRANS Cust'!O608+'FR-16(7)(v)-11 DIST Demand'!O608+'FR-16(7)(v)-12 DIST Energy'!O608+'FR-16(7)(v)-13 DIST Cust'!O608-'FR-16(7)(v)-14 TOTAL CLASS'!O608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P608+'FR-16(7)(v)-4 PROD Energy'!P608+'FR-16(7)(v)-5 PROD Cust'!P608+'FR-16(7)(v)-7 TRANS Demand'!P608+'FR-16(7)(v)-8 TRANS Energy'!P608+'FR-16(7)(v)-9 TRANS Cust'!P608+'FR-16(7)(v)-11 DIST Demand'!P608+'FR-16(7)(v)-12 DIST Energy'!P608+'FR-16(7)(v)-13 DIST Cust'!P608-'FR-16(7)(v)-14 TOTAL CLASS'!P608","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q608+'FR-16(7)(v)-4 PROD Energy'!Q608+'FR-16(7)(v)-5 PROD Cust'!Q608+'FR-16(7)(v)-7 TRANS Demand'!Q608+'FR-16(7)(v)-8 TRANS Energy'!Q608+'FR-16(7)(v)-9 TRANS Cust'!Q608+'FR-16(7)(v)-11 DIST Demand'!Q608+'FR-16(7)(v)-12 DIST Energy'!Q608+'FR-16(7)(v)-13 DIST Cust'!Q608-'FR-16(7)(v)-14 TOTAL CLASS'!Q608","v":0},{"$f":"SUM(G608:Q608)","v":0},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F609+'FR-16(7)(v)-4 PROD Energy'!F609+'FR-16(7)(v)-5 PROD Cust'!F609+'FR-16(7)(v)-7 TRANS Demand'!F609+'FR-16(7)(v)-8 TRANS Energy'!F609+'FR-16(7)(v)-9 TRANS Cust'!F609+'FR-16(7)(v)-11 DIST Demand'!F609+'FR-16(7)(v)-12 DIST Energy'!F609+'FR-16(7)(v)-13 DIST Cust'!F609-'FR-16(7)(v)-14 TOTAL CLASS'!F609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G609+'FR-16(7)(v)-4 PROD Energy'!G609+'FR-16(7)(v)-5 PROD Cust'!G609+'FR-16(7)(v)-7 TRANS Demand'!G609+'FR-16(7)(v)-8 TRANS Energy'!G609+'FR-16(7)(v)-9 TRANS Cust'!G609+'FR-16(7)(v)-11 DIST Demand'!G609+'FR-16(7)(v)-12 DIST Energy'!G609+'FR-16(7)(v)-13 DIST Cust'!G609-'FR-16(7)(v)-14 TOTAL CLASS'!G609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H609+'FR-16(7)(v)-4 PROD Energy'!H609+'FR-16(7)(v)-5 PROD Cust'!H609+'FR-16(7)(v)-7 TRANS Demand'!H609+'FR-16(7)(v)-8 TRANS Energy'!H609+'FR-16(7)(v)-9 TRANS Cust'!H609+'FR-16(7)(v)-11 DIST Demand'!H609+'FR-16(7)(v)-12 DIST Energy'!H609+'FR-16(7)(v)-13 DIST Cust'!H609-'FR-16(7)(v)-14 TOTAL CLASS'!H609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I609+'FR-16(7)(v)-4 PROD Energy'!I609+'FR-16(7)(v)-5 PROD Cust'!I609+'FR-16(7)(v)-7 TRANS Demand'!I609+'FR-16(7)(v)-8 TRANS Energy'!I609+'FR-16(7)(v)-9 TRANS Cust'!I609+'FR-16(7)(v)-11 DIST Demand'!I609+'FR-16(7)(v)-12 DIST Energy'!I609+'FR-16(7)(v)-13 DIST Cust'!I609-'FR-16(7)(v)-14 TOTAL CLASS'!I609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J609+'FR-16(7)(v)-4 PROD Energy'!J609+'FR-16(7)(v)-5 PROD Cust'!J609+'FR-16(7)(v)-7 TRANS Demand'!J609+'FR-16(7)(v)-8 TRANS Energy'!J609+'FR-16(7)(v)-9 TRANS Cust'!J609+'FR-16(7)(v)-11 DIST Demand'!J609+'FR-16(7)(v)-12 DIST Energy'!J609+'FR-16(7)(v)-13 DIST Cust'!J609-'FR-16(7)(v)-14 TOTAL CLASS'!J609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K609+'FR-16(7)(v)-4 PROD Energy'!K609+'FR-16(7)(v)-5 PROD Cust'!K609+'FR-16(7)(v)-7 TRANS Demand'!K609+'FR-16(7)(v)-8 TRANS Energy'!K609+'FR-16(7)(v)-9 TRANS Cust'!K609+'FR-16(7)(v)-11 DIST Demand'!K609+'FR-16(7)(v)-12 DIST Energy'!K609+'FR-16(7)(v)-13 DIST Cust'!K609-'FR-16(7)(v)-14 TOTAL CLASS'!K609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L609+'FR-16(7)(v)-4 PROD Energy'!L609+'FR-16(7)(v)-5 PROD Cust'!L609+'FR-16(7)(v)-7 TRANS Demand'!L609+'FR-16(7)(v)-8 TRANS Energy'!L609+'FR-16(7)(v)-9 TRANS Cust'!L609+'FR-16(7)(v)-11 DIST Demand'!L609+'FR-16(7)(v)-12 DIST Energy'!L609+'FR-16(7)(v)-13 DIST Cust'!L609-'FR-16(7)(v)-14 TOTAL CLASS'!L609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M609+'FR-16(7)(v)-4 PROD Energy'!M609+'FR-16(7)(v)-5 PROD Cust'!M609+'FR-16(7)(v)-7 TRANS Demand'!M609+'FR-16(7)(v)-8 TRANS Energy'!M609+'FR-16(7)(v)-9 TRANS Cust'!M609+'FR-16(7)(v)-11 DIST Demand'!M609+'FR-16(7)(v)-12 DIST Energy'!M609+'FR-16(7)(v)-13 DIST Cust'!M609-'FR-16(7)(v)-14 TOTAL CLASS'!M609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N609+'FR-16(7)(v)-4 PROD Energy'!N609+'FR-16(7)(v)-5 PROD Cust'!N609+'FR-16(7)(v)-7 TRANS Demand'!N609+'FR-16(7)(v)-8 TRANS Energy'!N609+'FR-16(7)(v)-9 TRANS Cust'!N609+'FR-16(7)(v)-11 DIST Demand'!N609+'FR-16(7)(v)-12 DIST Energy'!N609+'FR-16(7)(v)-13 DIST Cust'!N609-'FR-16(7)(v)-14 TOTAL CLASS'!N609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O609+'FR-16(7)(v)-4 PROD Energy'!O609+'FR-16(7)(v)-5 PROD Cust'!O609+'FR-16(7)(v)-7 TRANS Demand'!O609+'FR-16(7)(v)-8 TRANS Energy'!O609+'FR-16(7)(v)-9 TRANS Cust'!O609+'FR-16(7)(v)-11 DIST Demand'!O609+'FR-16(7)(v)-12 DIST Energy'!O609+'FR-16(7)(v)-13 DIST Cust'!O609-'FR-16(7)(v)-14 TOTAL CLASS'!O609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P609+'FR-16(7)(v)-4 PROD Energy'!P609+'FR-16(7)(v)-5 PROD Cust'!P609+'FR-16(7)(v)-7 TRANS Demand'!P609+'FR-16(7)(v)-8 TRANS Energy'!P609+'FR-16(7)(v)-9 TRANS Cust'!P609+'FR-16(7)(v)-11 DIST Demand'!P609+'FR-16(7)(v)-12 DIST Energy'!P609+'FR-16(7)(v)-13 DIST Cust'!P609-'FR-16(7)(v)-14 TOTAL CLASS'!P609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q609+'FR-16(7)(v)-4 PROD Energy'!Q609+'FR-16(7)(v)-5 PROD Cust'!Q609+'FR-16(7)(v)-7 TRANS Demand'!Q609+'FR-16(7)(v)-8 TRANS Energy'!Q609+'FR-16(7)(v)-9 TRANS Cust'!Q609+'FR-16(7)(v)-11 DIST Demand'!Q609+'FR-16(7)(v)-12 DIST Energy'!Q609+'FR-16(7)(v)-13 DIST Cust'!Q609-'FR-16(7)(v)-14 TOTAL CLASS'!Q609","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":0},{"$f":"SUM(G608:G609)","v":0},{"$f":"SUM(H608:H609)","v":0},{"$f":"SUM(I608:I609)","v":0},{"$f":"SUM(J608:J609)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$608:$Q$609)","v":0},{"$f":"SUM(R608:R609)","v":0},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":9911},{"$f":"G605+G598+G610","v":0},{"$f":"H605+H598+H610","v":0},{"$f":"I605+I598+I610","v":0},{"$f":"J605+J598+J610","v":0},0,0,0,0,0,0,{"$f":"$Q$605+$Q$598+$Q$610","v":0},{"$f":"R605+R598+R610","v":0},{"$f":"S605+S598+S610","v":9911}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":0},{"$f":"G549","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":0},{"$f":"G582","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":9911},{"$f":"G612","v":0},{"$f":"H612","v":0},{"$f":"I612","v":0},{"$f":"J612","v":0},0,0,0,0,0,0,{"$f":"$Q$612","v":0},{"$f":"R612","v":0},{"$f":"S612","v":9911}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":9911},{"$f":"SUM(G615:G617)","v":0},{"$f":"SUM(H615:H617)","v":0},{"$f":"SUM(I615:I617)","v":0},{"$f":"SUM(J615:J617)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$615:$Q$617)","v":0},{"$f":"SUM(R615:R617)","v":0},{"$f":"SUM(S615:S617)","v":9911}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F632+'FR-16(7)(v)-4 PROD Energy'!F632+'FR-16(7)(v)-5 PROD Cust'!F632+'FR-16(7)(v)-7 TRANS Demand'!F632+'FR-16(7)(v)-8 TRANS Energy'!F632+'FR-16(7)(v)-9 TRANS Cust'!F632+'FR-16(7)(v)-11 DIST Demand'!F632+'FR-16(7)(v)-12 DIST Energy'!F632+'FR-16(7)(v)-13 DIST Cust'!F632-'FR-16(7)(v)-14 TOTAL CLASS'!F632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G632+'FR-16(7)(v)-4 PROD Energy'!G632+'FR-16(7)(v)-5 PROD Cust'!G632+'FR-16(7)(v)-7 TRANS Demand'!G632+'FR-16(7)(v)-8 TRANS Energy'!G632+'FR-16(7)(v)-9 TRANS Cust'!G632+'FR-16(7)(v)-11 DIST Demand'!G632+'FR-16(7)(v)-12 DIST Energy'!G632+'FR-16(7)(v)-13 DIST Cust'!G632-'FR-16(7)(v)-14 TOTAL CLASS'!G632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H632+'FR-16(7)(v)-4 PROD Energy'!H632+'FR-16(7)(v)-5 PROD Cust'!H632+'FR-16(7)(v)-7 TRANS Demand'!H632+'FR-16(7)(v)-8 TRANS Energy'!H632+'FR-16(7)(v)-9 TRANS Cust'!H632+'FR-16(7)(v)-11 DIST Demand'!H632+'FR-16(7)(v)-12 DIST Energy'!H632+'FR-16(7)(v)-13 DIST Cust'!H632-'FR-16(7)(v)-14 TOTAL CLASS'!H632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I632+'FR-16(7)(v)-4 PROD Energy'!I632+'FR-16(7)(v)-5 PROD Cust'!I632+'FR-16(7)(v)-7 TRANS Demand'!I632+'FR-16(7)(v)-8 TRANS Energy'!I632+'FR-16(7)(v)-9 TRANS Cust'!I632+'FR-16(7)(v)-11 DIST Demand'!I632+'FR-16(7)(v)-12 DIST Energy'!I632+'FR-16(7)(v)-13 DIST Cust'!I632-'FR-16(7)(v)-14 TOTAL CLASS'!I632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J632+'FR-16(7)(v)-4 PROD Energy'!J632+'FR-16(7)(v)-5 PROD Cust'!J632+'FR-16(7)(v)-7 TRANS Demand'!J632+'FR-16(7)(v)-8 TRANS Energy'!J632+'FR-16(7)(v)-9 TRANS Cust'!J632+'FR-16(7)(v)-11 DIST Demand'!J632+'FR-16(7)(v)-12 DIST Energy'!J632+'FR-16(7)(v)-13 DIST Cust'!J632-'FR-16(7)(v)-14 TOTAL CLASS'!J632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K632+'FR-16(7)(v)-4 PROD Energy'!K632+'FR-16(7)(v)-5 PROD Cust'!K632+'FR-16(7)(v)-7 TRANS Demand'!K632+'FR-16(7)(v)-8 TRANS Energy'!K632+'FR-16(7)(v)-9 TRANS Cust'!K632+'FR-16(7)(v)-11 DIST Demand'!K632+'FR-16(7)(v)-12 DIST Energy'!K632+'FR-16(7)(v)-13 DIST Cust'!K632-'FR-16(7)(v)-14 TOTAL CLASS'!K632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L632+'FR-16(7)(v)-4 PROD Energy'!L632+'FR-16(7)(v)-5 PROD Cust'!L632+'FR-16(7)(v)-7 TRANS Demand'!L632+'FR-16(7)(v)-8 TRANS Energy'!L632+'FR-16(7)(v)-9 TRANS Cust'!L632+'FR-16(7)(v)-11 DIST Demand'!L632+'FR-16(7)(v)-12 DIST Energy'!L632+'FR-16(7)(v)-13 DIST Cust'!L632-'FR-16(7)(v)-14 TOTAL CLASS'!L632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M632+'FR-16(7)(v)-4 PROD Energy'!M632+'FR-16(7)(v)-5 PROD Cust'!M632+'FR-16(7)(v)-7 TRANS Demand'!M632+'FR-16(7)(v)-8 TRANS Energy'!M632+'FR-16(7)(v)-9 TRANS Cust'!M632+'FR-16(7)(v)-11 DIST Demand'!M632+'FR-16(7)(v)-12 DIST Energy'!M632+'FR-16(7)(v)-13 DIST Cust'!M632-'FR-16(7)(v)-14 TOTAL CLASS'!M632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N632+'FR-16(7)(v)-4 PROD Energy'!N632+'FR-16(7)(v)-5 PROD Cust'!N632+'FR-16(7)(v)-7 TRANS Demand'!N632+'FR-16(7)(v)-8 TRANS Energy'!N632+'FR-16(7)(v)-9 TRANS Cust'!N632+'FR-16(7)(v)-11 DIST Demand'!N632+'FR-16(7)(v)-12 DIST Energy'!N632+'FR-16(7)(v)-13 DIST Cust'!N632-'FR-16(7)(v)-14 TOTAL CLASS'!N632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O632+'FR-16(7)(v)-4 PROD Energy'!O632+'FR-16(7)(v)-5 PROD Cust'!O632+'FR-16(7)(v)-7 TRANS Demand'!O632+'FR-16(7)(v)-8 TRANS Energy'!O632+'FR-16(7)(v)-9 TRANS Cust'!O632+'FR-16(7)(v)-11 DIST Demand'!O632+'FR-16(7)(v)-12 DIST Energy'!O632+'FR-16(7)(v)-13 DIST Cust'!O632-'FR-16(7)(v)-14 TOTAL CLASS'!O632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P632+'FR-16(7)(v)-4 PROD Energy'!P632+'FR-16(7)(v)-5 PROD Cust'!P632+'FR-16(7)(v)-7 TRANS Demand'!P632+'FR-16(7)(v)-8 TRANS Energy'!P632+'FR-16(7)(v)-9 TRANS Cust'!P632+'FR-16(7)(v)-11 DIST Demand'!P632+'FR-16(7)(v)-12 DIST Energy'!P632+'FR-16(7)(v)-13 DIST Cust'!P632-'FR-16(7)(v)-14 TOTAL CLASS'!P632","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q632+'FR-16(7)(v)-4 PROD Energy'!Q632+'FR-16(7)(v)-5 PROD Cust'!Q632+'FR-16(7)(v)-7 TRANS Demand'!Q632+'FR-16(7)(v)-8 TRANS Energy'!Q632+'FR-16(7)(v)-9 TRANS Cust'!Q632+'FR-16(7)(v)-11 DIST Demand'!Q632+'FR-16(7)(v)-12 DIST Energy'!Q632+'FR-16(7)(v)-13 DIST Cust'!Q632-'FR-16(7)(v)-14 TOTAL CLASS'!Q632","v":0},{"$f":"SUM(G632:Q632)","v":0},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":0},{"$f":"G632","v":0},{"$f":"H632","v":0},{"$f":"I632","v":0},{"$f":"J632","v":0},0,0,0,0,0,0,{"$f":"$Q$632","v":0},{"$f":"R632","v":0},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F636+'FR-16(7)(v)-4 PROD Energy'!F636+'FR-16(7)(v)-5 PROD Cust'!F636+'FR-16(7)(v)-7 TRANS Demand'!F636+'FR-16(7)(v)-8 TRANS Energy'!F636+'FR-16(7)(v)-9 TRANS Cust'!F636+'FR-16(7)(v)-11 DIST Demand'!F636+'FR-16(7)(v)-12 DIST Energy'!F636+'FR-16(7)(v)-13 DIST Cust'!F636-'FR-16(7)(v)-14 TOTAL CLASS'!F636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G636+'FR-16(7)(v)-4 PROD Energy'!G636+'FR-16(7)(v)-5 PROD Cust'!G636+'FR-16(7)(v)-7 TRANS Demand'!G636+'FR-16(7)(v)-8 TRANS Energy'!G636+'FR-16(7)(v)-9 TRANS Cust'!G636+'FR-16(7)(v)-11 DIST Demand'!G636+'FR-16(7)(v)-12 DIST Energy'!G636+'FR-16(7)(v)-13 DIST Cust'!G636-'FR-16(7)(v)-14 TOTAL CLASS'!G636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H636+'FR-16(7)(v)-4 PROD Energy'!H636+'FR-16(7)(v)-5 PROD Cust'!H636+'FR-16(7)(v)-7 TRANS Demand'!H636+'FR-16(7)(v)-8 TRANS Energy'!H636+'FR-16(7)(v)-9 TRANS Cust'!H636+'FR-16(7)(v)-11 DIST Demand'!H636+'FR-16(7)(v)-12 DIST Energy'!H636+'FR-16(7)(v)-13 DIST Cust'!H636-'FR-16(7)(v)-14 TOTAL CLASS'!H636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I636+'FR-16(7)(v)-4 PROD Energy'!I636+'FR-16(7)(v)-5 PROD Cust'!I636+'FR-16(7)(v)-7 TRANS Demand'!I636+'FR-16(7)(v)-8 TRANS Energy'!I636+'FR-16(7)(v)-9 TRANS Cust'!I636+'FR-16(7)(v)-11 DIST Demand'!I636+'FR-16(7)(v)-12 DIST Energy'!I636+'FR-16(7)(v)-13 DIST Cust'!I636-'FR-16(7)(v)-14 TOTAL CLASS'!I636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J636+'FR-16(7)(v)-4 PROD Energy'!J636+'FR-16(7)(v)-5 PROD Cust'!J636+'FR-16(7)(v)-7 TRANS Demand'!J636+'FR-16(7)(v)-8 TRANS Energy'!J636+'FR-16(7)(v)-9 TRANS Cust'!J636+'FR-16(7)(v)-11 DIST Demand'!J636+'FR-16(7)(v)-12 DIST Energy'!J636+'FR-16(7)(v)-13 DIST Cust'!J636-'FR-16(7)(v)-14 TOTAL CLASS'!J636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K636+'FR-16(7)(v)-4 PROD Energy'!K636+'FR-16(7)(v)-5 PROD Cust'!K636+'FR-16(7)(v)-7 TRANS Demand'!K636+'FR-16(7)(v)-8 TRANS Energy'!K636+'FR-16(7)(v)-9 TRANS Cust'!K636+'FR-16(7)(v)-11 DIST Demand'!K636+'FR-16(7)(v)-12 DIST Energy'!K636+'FR-16(7)(v)-13 DIST Cust'!K636-'FR-16(7)(v)-14 TOTAL CLASS'!K636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L636+'FR-16(7)(v)-4 PROD Energy'!L636+'FR-16(7)(v)-5 PROD Cust'!L636+'FR-16(7)(v)-7 TRANS Demand'!L636+'FR-16(7)(v)-8 TRANS Energy'!L636+'FR-16(7)(v)-9 TRANS Cust'!L636+'FR-16(7)(v)-11 DIST Demand'!L636+'FR-16(7)(v)-12 DIST Energy'!L636+'FR-16(7)(v)-13 DIST Cust'!L636-'FR-16(7)(v)-14 TOTAL CLASS'!L636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M636+'FR-16(7)(v)-4 PROD Energy'!M636+'FR-16(7)(v)-5 PROD Cust'!M636+'FR-16(7)(v)-7 TRANS Demand'!M636+'FR-16(7)(v)-8 TRANS Energy'!M636+'FR-16(7)(v)-9 TRANS Cust'!M636+'FR-16(7)(v)-11 DIST Demand'!M636+'FR-16(7)(v)-12 DIST Energy'!M636+'FR-16(7)(v)-13 DIST Cust'!M636-'FR-16(7)(v)-14 TOTAL CLASS'!M636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N636+'FR-16(7)(v)-4 PROD Energy'!N636+'FR-16(7)(v)-5 PROD Cust'!N636+'FR-16(7)(v)-7 TRANS Demand'!N636+'FR-16(7)(v)-8 TRANS Energy'!N636+'FR-16(7)(v)-9 TRANS Cust'!N636+'FR-16(7)(v)-11 DIST Demand'!N636+'FR-16(7)(v)-12 DIST Energy'!N636+'FR-16(7)(v)-13 DIST Cust'!N636-'FR-16(7)(v)-14 TOTAL CLASS'!N636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O636+'FR-16(7)(v)-4 PROD Energy'!O636+'FR-16(7)(v)-5 PROD Cust'!O636+'FR-16(7)(v)-7 TRANS Demand'!O636+'FR-16(7)(v)-8 TRANS Energy'!O636+'FR-16(7)(v)-9 TRANS Cust'!O636+'FR-16(7)(v)-11 DIST Demand'!O636+'FR-16(7)(v)-12 DIST Energy'!O636+'FR-16(7)(v)-13 DIST Cust'!O636-'FR-16(7)(v)-14 TOTAL CLASS'!O636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P636+'FR-16(7)(v)-4 PROD Energy'!P636+'FR-16(7)(v)-5 PROD Cust'!P636+'FR-16(7)(v)-7 TRANS Demand'!P636+'FR-16(7)(v)-8 TRANS Energy'!P636+'FR-16(7)(v)-9 TRANS Cust'!P636+'FR-16(7)(v)-11 DIST Demand'!P636+'FR-16(7)(v)-12 DIST Energy'!P636+'FR-16(7)(v)-13 DIST Cust'!P636-'FR-16(7)(v)-14 TOTAL CLASS'!P636","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q636+'FR-16(7)(v)-4 PROD Energy'!Q636+'FR-16(7)(v)-5 PROD Cust'!Q636+'FR-16(7)(v)-7 TRANS Demand'!Q636+'FR-16(7)(v)-8 TRANS Energy'!Q636+'FR-16(7)(v)-9 TRANS Cust'!Q636+'FR-16(7)(v)-11 DIST Demand'!Q636+'FR-16(7)(v)-12 DIST Energy'!Q636+'FR-16(7)(v)-13 DIST Cust'!Q636-'FR-16(7)(v)-14 TOTAL CLASS'!Q636","v":0},{"$f":"SUM(G636:Q636)","v":0},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F637+'FR-16(7)(v)-4 PROD Energy'!F637+'FR-16(7)(v)-5 PROD Cust'!F637+'FR-16(7)(v)-7 TRANS Demand'!F637+'FR-16(7)(v)-8 TRANS Energy'!F637+'FR-16(7)(v)-9 TRANS Cust'!F637+'FR-16(7)(v)-11 DIST Demand'!F637+'FR-16(7)(v)-12 DIST Energy'!F637+'FR-16(7)(v)-13 DIST Cust'!F637-'FR-16(7)(v)-14 TOTAL CLASS'!F637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G637+'FR-16(7)(v)-4 PROD Energy'!G637+'FR-16(7)(v)-5 PROD Cust'!G637+'FR-16(7)(v)-7 TRANS Demand'!G637+'FR-16(7)(v)-8 TRANS Energy'!G637+'FR-16(7)(v)-9 TRANS Cust'!G637+'FR-16(7)(v)-11 DIST Demand'!G637+'FR-16(7)(v)-12 DIST Energy'!G637+'FR-16(7)(v)-13 DIST Cust'!G637-'FR-16(7)(v)-14 TOTAL CLASS'!G637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H637+'FR-16(7)(v)-4 PROD Energy'!H637+'FR-16(7)(v)-5 PROD Cust'!H637+'FR-16(7)(v)-7 TRANS Demand'!H637+'FR-16(7)(v)-8 TRANS Energy'!H637+'FR-16(7)(v)-9 TRANS Cust'!H637+'FR-16(7)(v)-11 DIST Demand'!H637+'FR-16(7)(v)-12 DIST Energy'!H637+'FR-16(7)(v)-13 DIST Cust'!H637-'FR-16(7)(v)-14 TOTAL CLASS'!H637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I637+'FR-16(7)(v)-4 PROD Energy'!I637+'FR-16(7)(v)-5 PROD Cust'!I637+'FR-16(7)(v)-7 TRANS Demand'!I637+'FR-16(7)(v)-8 TRANS Energy'!I637+'FR-16(7)(v)-9 TRANS Cust'!I637+'FR-16(7)(v)-11 DIST Demand'!I637+'FR-16(7)(v)-12 DIST Energy'!I637+'FR-16(7)(v)-13 DIST Cust'!I637-'FR-16(7)(v)-14 TOTAL CLASS'!I637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J637+'FR-16(7)(v)-4 PROD Energy'!J637+'FR-16(7)(v)-5 PROD Cust'!J637+'FR-16(7)(v)-7 TRANS Demand'!J637+'FR-16(7)(v)-8 TRANS Energy'!J637+'FR-16(7)(v)-9 TRANS Cust'!J637+'FR-16(7)(v)-11 DIST Demand'!J637+'FR-16(7)(v)-12 DIST Energy'!J637+'FR-16(7)(v)-13 DIST Cust'!J637-'FR-16(7)(v)-14 TOTAL CLASS'!J637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K637+'FR-16(7)(v)-4 PROD Energy'!K637+'FR-16(7)(v)-5 PROD Cust'!K637+'FR-16(7)(v)-7 TRANS Demand'!K637+'FR-16(7)(v)-8 TRANS Energy'!K637+'FR-16(7)(v)-9 TRANS Cust'!K637+'FR-16(7)(v)-11 DIST Demand'!K637+'FR-16(7)(v)-12 DIST Energy'!K637+'FR-16(7)(v)-13 DIST Cust'!K637-'FR-16(7)(v)-14 TOTAL CLASS'!K637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L637+'FR-16(7)(v)-4 PROD Energy'!L637+'FR-16(7)(v)-5 PROD Cust'!L637+'FR-16(7)(v)-7 TRANS Demand'!L637+'FR-16(7)(v)-8 TRANS Energy'!L637+'FR-16(7)(v)-9 TRANS Cust'!L637+'FR-16(7)(v)-11 DIST Demand'!L637+'FR-16(7)(v)-12 DIST Energy'!L637+'FR-16(7)(v)-13 DIST Cust'!L637-'FR-16(7)(v)-14 TOTAL CLASS'!L637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M637+'FR-16(7)(v)-4 PROD Energy'!M637+'FR-16(7)(v)-5 PROD Cust'!M637+'FR-16(7)(v)-7 TRANS Demand'!M637+'FR-16(7)(v)-8 TRANS Energy'!M637+'FR-16(7)(v)-9 TRANS Cust'!M637+'FR-16(7)(v)-11 DIST Demand'!M637+'FR-16(7)(v)-12 DIST Energy'!M637+'FR-16(7)(v)-13 DIST Cust'!M637-'FR-16(7)(v)-14 TOTAL CLASS'!M637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N637+'FR-16(7)(v)-4 PROD Energy'!N637+'FR-16(7)(v)-5 PROD Cust'!N637+'FR-16(7)(v)-7 TRANS Demand'!N637+'FR-16(7)(v)-8 TRANS Energy'!N637+'FR-16(7)(v)-9 TRANS Cust'!N637+'FR-16(7)(v)-11 DIST Demand'!N637+'FR-16(7)(v)-12 DIST Energy'!N637+'FR-16(7)(v)-13 DIST Cust'!N637-'FR-16(7)(v)-14 TOTAL CLASS'!N637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O637+'FR-16(7)(v)-4 PROD Energy'!O637+'FR-16(7)(v)-5 PROD Cust'!O637+'FR-16(7)(v)-7 TRANS Demand'!O637+'FR-16(7)(v)-8 TRANS Energy'!O637+'FR-16(7)(v)-9 TRANS Cust'!O637+'FR-16(7)(v)-11 DIST Demand'!O637+'FR-16(7)(v)-12 DIST Energy'!O637+'FR-16(7)(v)-13 DIST Cust'!O637-'FR-16(7)(v)-14 TOTAL CLASS'!O637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P637+'FR-16(7)(v)-4 PROD Energy'!P637+'FR-16(7)(v)-5 PROD Cust'!P637+'FR-16(7)(v)-7 TRANS Demand'!P637+'FR-16(7)(v)-8 TRANS Energy'!P637+'FR-16(7)(v)-9 TRANS Cust'!P637+'FR-16(7)(v)-11 DIST Demand'!P637+'FR-16(7)(v)-12 DIST Energy'!P637+'FR-16(7)(v)-13 DIST Cust'!P637-'FR-16(7)(v)-14 TOTAL CLASS'!P637","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q637+'FR-16(7)(v)-4 PROD Energy'!Q637+'FR-16(7)(v)-5 PROD Cust'!Q637+'FR-16(7)(v)-7 TRANS Demand'!Q637+'FR-16(7)(v)-8 TRANS Energy'!Q637+'FR-16(7)(v)-9 TRANS Cust'!Q637+'FR-16(7)(v)-11 DIST Demand'!Q637+'FR-16(7)(v)-12 DIST Energy'!Q637+'FR-16(7)(v)-13 DIST Cust'!Q637-'FR-16(7)(v)-14 TOTAL CLASS'!Q637","v":0},{"$f":"SUM(G637:Q637)","v":0},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F638+'FR-16(7)(v)-4 PROD Energy'!F638+'FR-16(7)(v)-5 PROD Cust'!F638+'FR-16(7)(v)-7 TRANS Demand'!F638+'FR-16(7)(v)-8 TRANS Energy'!F638+'FR-16(7)(v)-9 TRANS Cust'!F638+'FR-16(7)(v)-11 DIST Demand'!F638+'FR-16(7)(v)-12 DIST Energy'!F638+'FR-16(7)(v)-13 DIST Cust'!F638-'FR-16(7)(v)-14 TOTAL CLASS'!F638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G638+'FR-16(7)(v)-4 PROD Energy'!G638+'FR-16(7)(v)-5 PROD Cust'!G638+'FR-16(7)(v)-7 TRANS Demand'!G638+'FR-16(7)(v)-8 TRANS Energy'!G638+'FR-16(7)(v)-9 TRANS Cust'!G638+'FR-16(7)(v)-11 DIST Demand'!G638+'FR-16(7)(v)-12 DIST Energy'!G638+'FR-16(7)(v)-13 DIST Cust'!G638-'FR-16(7)(v)-14 TOTAL CLASS'!G638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H638+'FR-16(7)(v)-4 PROD Energy'!H638+'FR-16(7)(v)-5 PROD Cust'!H638+'FR-16(7)(v)-7 TRANS Demand'!H638+'FR-16(7)(v)-8 TRANS Energy'!H638+'FR-16(7)(v)-9 TRANS Cust'!H638+'FR-16(7)(v)-11 DIST Demand'!H638+'FR-16(7)(v)-12 DIST Energy'!H638+'FR-16(7)(v)-13 DIST Cust'!H638-'FR-16(7)(v)-14 TOTAL CLASS'!H638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I638+'FR-16(7)(v)-4 PROD Energy'!I638+'FR-16(7)(v)-5 PROD Cust'!I638+'FR-16(7)(v)-7 TRANS Demand'!I638+'FR-16(7)(v)-8 TRANS Energy'!I638+'FR-16(7)(v)-9 TRANS Cust'!I638+'FR-16(7)(v)-11 DIST Demand'!I638+'FR-16(7)(v)-12 DIST Energy'!I638+'FR-16(7)(v)-13 DIST Cust'!I638-'FR-16(7)(v)-14 TOTAL CLASS'!I638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J638+'FR-16(7)(v)-4 PROD Energy'!J638+'FR-16(7)(v)-5 PROD Cust'!J638+'FR-16(7)(v)-7 TRANS Demand'!J638+'FR-16(7)(v)-8 TRANS Energy'!J638+'FR-16(7)(v)-9 TRANS Cust'!J638+'FR-16(7)(v)-11 DIST Demand'!J638+'FR-16(7)(v)-12 DIST Energy'!J638+'FR-16(7)(v)-13 DIST Cust'!J638-'FR-16(7)(v)-14 TOTAL CLASS'!J638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K638+'FR-16(7)(v)-4 PROD Energy'!K638+'FR-16(7)(v)-5 PROD Cust'!K638+'FR-16(7)(v)-7 TRANS Demand'!K638+'FR-16(7)(v)-8 TRANS Energy'!K638+'FR-16(7)(v)-9 TRANS Cust'!K638+'FR-16(7)(v)-11 DIST Demand'!K638+'FR-16(7)(v)-12 DIST Energy'!K638+'FR-16(7)(v)-13 DIST Cust'!K638-'FR-16(7)(v)-14 TOTAL CLASS'!K638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L638+'FR-16(7)(v)-4 PROD Energy'!L638+'FR-16(7)(v)-5 PROD Cust'!L638+'FR-16(7)(v)-7 TRANS Demand'!L638+'FR-16(7)(v)-8 TRANS Energy'!L638+'FR-16(7)(v)-9 TRANS Cust'!L638+'FR-16(7)(v)-11 DIST Demand'!L638+'FR-16(7)(v)-12 DIST Energy'!L638+'FR-16(7)(v)-13 DIST Cust'!L638-'FR-16(7)(v)-14 TOTAL CLASS'!L638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M638+'FR-16(7)(v)-4 PROD Energy'!M638+'FR-16(7)(v)-5 PROD Cust'!M638+'FR-16(7)(v)-7 TRANS Demand'!M638+'FR-16(7)(v)-8 TRANS Energy'!M638+'FR-16(7)(v)-9 TRANS Cust'!M638+'FR-16(7)(v)-11 DIST Demand'!M638+'FR-16(7)(v)-12 DIST Energy'!M638+'FR-16(7)(v)-13 DIST Cust'!M638-'FR-16(7)(v)-14 TOTAL CLASS'!M638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N638+'FR-16(7)(v)-4 PROD Energy'!N638+'FR-16(7)(v)-5 PROD Cust'!N638+'FR-16(7)(v)-7 TRANS Demand'!N638+'FR-16(7)(v)-8 TRANS Energy'!N638+'FR-16(7)(v)-9 TRANS Cust'!N638+'FR-16(7)(v)-11 DIST Demand'!N638+'FR-16(7)(v)-12 DIST Energy'!N638+'FR-16(7)(v)-13 DIST Cust'!N638-'FR-16(7)(v)-14 TOTAL CLASS'!N638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O638+'FR-16(7)(v)-4 PROD Energy'!O638+'FR-16(7)(v)-5 PROD Cust'!O638+'FR-16(7)(v)-7 TRANS Demand'!O638+'FR-16(7)(v)-8 TRANS Energy'!O638+'FR-16(7)(v)-9 TRANS Cust'!O638+'FR-16(7)(v)-11 DIST Demand'!O638+'FR-16(7)(v)-12 DIST Energy'!O638+'FR-16(7)(v)-13 DIST Cust'!O638-'FR-16(7)(v)-14 TOTAL CLASS'!O638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P638+'FR-16(7)(v)-4 PROD Energy'!P638+'FR-16(7)(v)-5 PROD Cust'!P638+'FR-16(7)(v)-7 TRANS Demand'!P638+'FR-16(7)(v)-8 TRANS Energy'!P638+'FR-16(7)(v)-9 TRANS Cust'!P638+'FR-16(7)(v)-11 DIST Demand'!P638+'FR-16(7)(v)-12 DIST Energy'!P638+'FR-16(7)(v)-13 DIST Cust'!P638-'FR-16(7)(v)-14 TOTAL CLASS'!P638","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q638+'FR-16(7)(v)-4 PROD Energy'!Q638+'FR-16(7)(v)-5 PROD Cust'!Q638+'FR-16(7)(v)-7 TRANS Demand'!Q638+'FR-16(7)(v)-8 TRANS Energy'!Q638+'FR-16(7)(v)-9 TRANS Cust'!Q638+'FR-16(7)(v)-11 DIST Demand'!Q638+'FR-16(7)(v)-12 DIST Energy'!Q638+'FR-16(7)(v)-13 DIST Cust'!Q638-'FR-16(7)(v)-14 TOTAL CLASS'!Q638","v":0},{"$f":"SUM(G638:Q638)","v":0},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":0},{"$f":"SUM(G636:G638)","v":0},{"$f":"SUM(H636:H638)","v":0},{"$f":"SUM(I636:I638)","v":0},{"$f":"SUM(J636:J638)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$636:$Q$638)","v":0},{"$f":"SUM(R636:R638)","v":0},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":0},{"$f":"G639+G633","v":0},{"$f":"H639+H633","v":0},{"$f":"I639+I633","v":0},{"$f":"J639+J633","v":0},0,0,0,0,0,0,{"$f":"$Q$639+$Q$633","v":0},{"$f":"R639+R633","v":0},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F644+'FR-16(7)(v)-4 PROD Energy'!F644+'FR-16(7)(v)-5 PROD Cust'!F644+'FR-16(7)(v)-7 TRANS Demand'!F644+'FR-16(7)(v)-8 TRANS Energy'!F644+'FR-16(7)(v)-9 TRANS Cust'!F644+'FR-16(7)(v)-11 DIST Demand'!F644+'FR-16(7)(v)-12 DIST Energy'!F644+'FR-16(7)(v)-13 DIST Cust'!F644-'FR-16(7)(v)-14 TOTAL CLASS'!F644","v":-225},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G644+'FR-16(7)(v)-4 PROD Energy'!G644+'FR-16(7)(v)-5 PROD Cust'!G644+'FR-16(7)(v)-7 TRANS Demand'!G644+'FR-16(7)(v)-8 TRANS Energy'!G644+'FR-16(7)(v)-9 TRANS Cust'!G644+'FR-16(7)(v)-11 DIST Demand'!G644+'FR-16(7)(v)-12 DIST Energy'!G644+'FR-16(7)(v)-13 DIST Cust'!G644-'FR-16(7)(v)-14 TOTAL CLASS'!G644","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H644+'FR-16(7)(v)-4 PROD Energy'!H644+'FR-16(7)(v)-5 PROD Cust'!H644+'FR-16(7)(v)-7 TRANS Demand'!H644+'FR-16(7)(v)-8 TRANS Energy'!H644+'FR-16(7)(v)-9 TRANS Cust'!H644+'FR-16(7)(v)-11 DIST Demand'!H644+'FR-16(7)(v)-12 DIST Energy'!H644+'FR-16(7)(v)-13 DIST Cust'!H644-'FR-16(7)(v)-14 TOTAL CLASS'!H644","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I644+'FR-16(7)(v)-4 PROD Energy'!I644+'FR-16(7)(v)-5 PROD Cust'!I644+'FR-16(7)(v)-7 TRANS Demand'!I644+'FR-16(7)(v)-8 TRANS Energy'!I644+'FR-16(7)(v)-9 TRANS Cust'!I644+'FR-16(7)(v)-11 DIST Demand'!I644+'FR-16(7)(v)-12 DIST Energy'!I644+'FR-16(7)(v)-13 DIST Cust'!I644-'FR-16(7)(v)-14 TOTAL CLASS'!I644","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J644+'FR-16(7)(v)-4 PROD Energy'!J644+'FR-16(7)(v)-5 PROD Cust'!J644+'FR-16(7)(v)-7 TRANS Demand'!J644+'FR-16(7)(v)-8 TRANS Energy'!J644+'FR-16(7)(v)-9 TRANS Cust'!J644+'FR-16(7)(v)-11 DIST Demand'!J644+'FR-16(7)(v)-12 DIST Energy'!J644+'FR-16(7)(v)-13 DIST Cust'!J644-'FR-16(7)(v)-14 TOTAL CLASS'!J644","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K644+'FR-16(7)(v)-4 PROD Energy'!K644+'FR-16(7)(v)-5 PROD Cust'!K644+'FR-16(7)(v)-7 TRANS Demand'!K644+'FR-16(7)(v)-8 TRANS Energy'!K644+'FR-16(7)(v)-9 TRANS Cust'!K644+'FR-16(7)(v)-11 DIST Demand'!K644+'FR-16(7)(v)-12 DIST Energy'!K644+'FR-16(7)(v)-13 DIST Cust'!K644-'FR-16(7)(v)-14 TOTAL CLASS'!K644","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L644+'FR-16(7)(v)-4 PROD Energy'!L644+'FR-16(7)(v)-5 PROD Cust'!L644+'FR-16(7)(v)-7 TRANS Demand'!L644+'FR-16(7)(v)-8 TRANS Energy'!L644+'FR-16(7)(v)-9 TRANS Cust'!L644+'FR-16(7)(v)-11 DIST Demand'!L644+'FR-16(7)(v)-12 DIST Energy'!L644+'FR-16(7)(v)-13 DIST Cust'!L644-'FR-16(7)(v)-14 TOTAL CLASS'!L644","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M644+'FR-16(7)(v)-4 PROD Energy'!M644+'FR-16(7)(v)-5 PROD Cust'!M644+'FR-16(7)(v)-7 TRANS Demand'!M644+'FR-16(7)(v)-8 TRANS Energy'!M644+'FR-16(7)(v)-9 TRANS Cust'!M644+'FR-16(7)(v)-11 DIST Demand'!M644+'FR-16(7)(v)-12 DIST Energy'!M644+'FR-16(7)(v)-13 DIST Cust'!M644-'FR-16(7)(v)-14 TOTAL CLASS'!M644","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N644+'FR-16(7)(v)-4 PROD Energy'!N644+'FR-16(7)(v)-5 PROD Cust'!N644+'FR-16(7)(v)-7 TRANS Demand'!N644+'FR-16(7)(v)-8 TRANS Energy'!N644+'FR-16(7)(v)-9 TRANS Cust'!N644+'FR-16(7)(v)-11 DIST Demand'!N644+'FR-16(7)(v)-12 DIST Energy'!N644+'FR-16(7)(v)-13 DIST Cust'!N644-'FR-16(7)(v)-14 TOTAL CLASS'!N644","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O644+'FR-16(7)(v)-4 PROD Energy'!O644+'FR-16(7)(v)-5 PROD Cust'!O644+'FR-16(7)(v)-7 TRANS Demand'!O644+'FR-16(7)(v)-8 TRANS Energy'!O644+'FR-16(7)(v)-9 TRANS Cust'!O644+'FR-16(7)(v)-11 DIST Demand'!O644+'FR-16(7)(v)-12 DIST Energy'!O644+'FR-16(7)(v)-13 DIST Cust'!O644-'FR-16(7)(v)-14 TOTAL CLASS'!O644","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P644+'FR-16(7)(v)-4 PROD Energy'!P644+'FR-16(7)(v)-5 PROD Cust'!P644+'FR-16(7)(v)-7 TRANS Demand'!P644+'FR-16(7)(v)-8 TRANS Energy'!P644+'FR-16(7)(v)-9 TRANS Cust'!P644+'FR-16(7)(v)-11 DIST Demand'!P644+'FR-16(7)(v)-12 DIST Energy'!P644+'FR-16(7)(v)-13 DIST Cust'!P644-'FR-16(7)(v)-14 TOTAL CLASS'!P644","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q644+'FR-16(7)(v)-4 PROD Energy'!Q644+'FR-16(7)(v)-5 PROD Cust'!Q644+'FR-16(7)(v)-7 TRANS Demand'!Q644+'FR-16(7)(v)-8 TRANS Energy'!Q644+'FR-16(7)(v)-9 TRANS Cust'!Q644+'FR-16(7)(v)-11 DIST Demand'!Q644+'FR-16(7)(v)-12 DIST Energy'!Q644+'FR-16(7)(v)-13 DIST Cust'!Q644-'FR-16(7)(v)-14 TOTAL CLASS'!Q644","v":0},{"$f":"SUM(G644:Q644)","v":0},{"$f":"F644-R644","v":-225}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F645+'FR-16(7)(v)-4 PROD Energy'!F645+'FR-16(7)(v)-5 PROD Cust'!F645+'FR-16(7)(v)-7 TRANS Demand'!F645+'FR-16(7)(v)-8 TRANS Energy'!F645+'FR-16(7)(v)-9 TRANS Cust'!F645+'FR-16(7)(v)-11 DIST Demand'!F645+'FR-16(7)(v)-12 DIST Energy'!F645+'FR-16(7)(v)-13 DIST Cust'!F645-'FR-16(7)(v)-14 TOTAL CLASS'!F645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G645+'FR-16(7)(v)-4 PROD Energy'!G645+'FR-16(7)(v)-5 PROD Cust'!G645+'FR-16(7)(v)-7 TRANS Demand'!G645+'FR-16(7)(v)-8 TRANS Energy'!G645+'FR-16(7)(v)-9 TRANS Cust'!G645+'FR-16(7)(v)-11 DIST Demand'!G645+'FR-16(7)(v)-12 DIST Energy'!G645+'FR-16(7)(v)-13 DIST Cust'!G645-'FR-16(7)(v)-14 TOTAL CLASS'!G645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H645+'FR-16(7)(v)-4 PROD Energy'!H645+'FR-16(7)(v)-5 PROD Cust'!H645+'FR-16(7)(v)-7 TRANS Demand'!H645+'FR-16(7)(v)-8 TRANS Energy'!H645+'FR-16(7)(v)-9 TRANS Cust'!H645+'FR-16(7)(v)-11 DIST Demand'!H645+'FR-16(7)(v)-12 DIST Energy'!H645+'FR-16(7)(v)-13 DIST Cust'!H645-'FR-16(7)(v)-14 TOTAL CLASS'!H645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I645+'FR-16(7)(v)-4 PROD Energy'!I645+'FR-16(7)(v)-5 PROD Cust'!I645+'FR-16(7)(v)-7 TRANS Demand'!I645+'FR-16(7)(v)-8 TRANS Energy'!I645+'FR-16(7)(v)-9 TRANS Cust'!I645+'FR-16(7)(v)-11 DIST Demand'!I645+'FR-16(7)(v)-12 DIST Energy'!I645+'FR-16(7)(v)-13 DIST Cust'!I645-'FR-16(7)(v)-14 TOTAL CLASS'!I645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J645+'FR-16(7)(v)-4 PROD Energy'!J645+'FR-16(7)(v)-5 PROD Cust'!J645+'FR-16(7)(v)-7 TRANS Demand'!J645+'FR-16(7)(v)-8 TRANS Energy'!J645+'FR-16(7)(v)-9 TRANS Cust'!J645+'FR-16(7)(v)-11 DIST Demand'!J645+'FR-16(7)(v)-12 DIST Energy'!J645+'FR-16(7)(v)-13 DIST Cust'!J645-'FR-16(7)(v)-14 TOTAL CLASS'!J645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K645+'FR-16(7)(v)-4 PROD Energy'!K645+'FR-16(7)(v)-5 PROD Cust'!K645+'FR-16(7)(v)-7 TRANS Demand'!K645+'FR-16(7)(v)-8 TRANS Energy'!K645+'FR-16(7)(v)-9 TRANS Cust'!K645+'FR-16(7)(v)-11 DIST Demand'!K645+'FR-16(7)(v)-12 DIST Energy'!K645+'FR-16(7)(v)-13 DIST Cust'!K645-'FR-16(7)(v)-14 TOTAL CLASS'!K645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L645+'FR-16(7)(v)-4 PROD Energy'!L645+'FR-16(7)(v)-5 PROD Cust'!L645+'FR-16(7)(v)-7 TRANS Demand'!L645+'FR-16(7)(v)-8 TRANS Energy'!L645+'FR-16(7)(v)-9 TRANS Cust'!L645+'FR-16(7)(v)-11 DIST Demand'!L645+'FR-16(7)(v)-12 DIST Energy'!L645+'FR-16(7)(v)-13 DIST Cust'!L645-'FR-16(7)(v)-14 TOTAL CLASS'!L645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M645+'FR-16(7)(v)-4 PROD Energy'!M645+'FR-16(7)(v)-5 PROD Cust'!M645+'FR-16(7)(v)-7 TRANS Demand'!M645+'FR-16(7)(v)-8 TRANS Energy'!M645+'FR-16(7)(v)-9 TRANS Cust'!M645+'FR-16(7)(v)-11 DIST Demand'!M645+'FR-16(7)(v)-12 DIST Energy'!M645+'FR-16(7)(v)-13 DIST Cust'!M645-'FR-16(7)(v)-14 TOTAL CLASS'!M645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N645+'FR-16(7)(v)-4 PROD Energy'!N645+'FR-16(7)(v)-5 PROD Cust'!N645+'FR-16(7)(v)-7 TRANS Demand'!N645+'FR-16(7)(v)-8 TRANS Energy'!N645+'FR-16(7)(v)-9 TRANS Cust'!N645+'FR-16(7)(v)-11 DIST Demand'!N645+'FR-16(7)(v)-12 DIST Energy'!N645+'FR-16(7)(v)-13 DIST Cust'!N645-'FR-16(7)(v)-14 TOTAL CLASS'!N645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O645+'FR-16(7)(v)-4 PROD Energy'!O645+'FR-16(7)(v)-5 PROD Cust'!O645+'FR-16(7)(v)-7 TRANS Demand'!O645+'FR-16(7)(v)-8 TRANS Energy'!O645+'FR-16(7)(v)-9 TRANS Cust'!O645+'FR-16(7)(v)-11 DIST Demand'!O645+'FR-16(7)(v)-12 DIST Energy'!O645+'FR-16(7)(v)-13 DIST Cust'!O645-'FR-16(7)(v)-14 TOTAL CLASS'!O645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P645+'FR-16(7)(v)-4 PROD Energy'!P645+'FR-16(7)(v)-5 PROD Cust'!P645+'FR-16(7)(v)-7 TRANS Demand'!P645+'FR-16(7)(v)-8 TRANS Energy'!P645+'FR-16(7)(v)-9 TRANS Cust'!P645+'FR-16(7)(v)-11 DIST Demand'!P645+'FR-16(7)(v)-12 DIST Energy'!P645+'FR-16(7)(v)-13 DIST Cust'!P645-'FR-16(7)(v)-14 TOTAL CLASS'!P645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q645+'FR-16(7)(v)-4 PROD Energy'!Q645+'FR-16(7)(v)-5 PROD Cust'!Q645+'FR-16(7)(v)-7 TRANS Demand'!Q645+'FR-16(7)(v)-8 TRANS Energy'!Q645+'FR-16(7)(v)-9 TRANS Cust'!Q645+'FR-16(7)(v)-11 DIST Demand'!Q645+'FR-16(7)(v)-12 DIST Energy'!Q645+'FR-16(7)(v)-13 DIST Cust'!Q645-'FR-16(7)(v)-14 TOTAL CLASS'!Q645","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F646+'FR-16(7)(v)-4 PROD Energy'!F646+'FR-16(7)(v)-5 PROD Cust'!F646+'FR-16(7)(v)-7 TRANS Demand'!F646+'FR-16(7)(v)-8 TRANS Energy'!F646+'FR-16(7)(v)-9 TRANS Cust'!F646+'FR-16(7)(v)-11 DIST Demand'!F646+'FR-16(7)(v)-12 DIST Energy'!F646+'FR-16(7)(v)-13 DIST Cust'!F646-'FR-16(7)(v)-14 TOTAL CLASS'!F646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G646+'FR-16(7)(v)-4 PROD Energy'!G646+'FR-16(7)(v)-5 PROD Cust'!G646+'FR-16(7)(v)-7 TRANS Demand'!G646+'FR-16(7)(v)-8 TRANS Energy'!G646+'FR-16(7)(v)-9 TRANS Cust'!G646+'FR-16(7)(v)-11 DIST Demand'!G646+'FR-16(7)(v)-12 DIST Energy'!G646+'FR-16(7)(v)-13 DIST Cust'!G646-'FR-16(7)(v)-14 TOTAL CLASS'!G646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H646+'FR-16(7)(v)-4 PROD Energy'!H646+'FR-16(7)(v)-5 PROD Cust'!H646+'FR-16(7)(v)-7 TRANS Demand'!H646+'FR-16(7)(v)-8 TRANS Energy'!H646+'FR-16(7)(v)-9 TRANS Cust'!H646+'FR-16(7)(v)-11 DIST Demand'!H646+'FR-16(7)(v)-12 DIST Energy'!H646+'FR-16(7)(v)-13 DIST Cust'!H646-'FR-16(7)(v)-14 TOTAL CLASS'!H646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I646+'FR-16(7)(v)-4 PROD Energy'!I646+'FR-16(7)(v)-5 PROD Cust'!I646+'FR-16(7)(v)-7 TRANS Demand'!I646+'FR-16(7)(v)-8 TRANS Energy'!I646+'FR-16(7)(v)-9 TRANS Cust'!I646+'FR-16(7)(v)-11 DIST Demand'!I646+'FR-16(7)(v)-12 DIST Energy'!I646+'FR-16(7)(v)-13 DIST Cust'!I646-'FR-16(7)(v)-14 TOTAL CLASS'!I646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J646+'FR-16(7)(v)-4 PROD Energy'!J646+'FR-16(7)(v)-5 PROD Cust'!J646+'FR-16(7)(v)-7 TRANS Demand'!J646+'FR-16(7)(v)-8 TRANS Energy'!J646+'FR-16(7)(v)-9 TRANS Cust'!J646+'FR-16(7)(v)-11 DIST Demand'!J646+'FR-16(7)(v)-12 DIST Energy'!J646+'FR-16(7)(v)-13 DIST Cust'!J646-'FR-16(7)(v)-14 TOTAL CLASS'!J646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K646+'FR-16(7)(v)-4 PROD Energy'!K646+'FR-16(7)(v)-5 PROD Cust'!K646+'FR-16(7)(v)-7 TRANS Demand'!K646+'FR-16(7)(v)-8 TRANS Energy'!K646+'FR-16(7)(v)-9 TRANS Cust'!K646+'FR-16(7)(v)-11 DIST Demand'!K646+'FR-16(7)(v)-12 DIST Energy'!K646+'FR-16(7)(v)-13 DIST Cust'!K646-'FR-16(7)(v)-14 TOTAL CLASS'!K646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L646+'FR-16(7)(v)-4 PROD Energy'!L646+'FR-16(7)(v)-5 PROD Cust'!L646+'FR-16(7)(v)-7 TRANS Demand'!L646+'FR-16(7)(v)-8 TRANS Energy'!L646+'FR-16(7)(v)-9 TRANS Cust'!L646+'FR-16(7)(v)-11 DIST Demand'!L646+'FR-16(7)(v)-12 DIST Energy'!L646+'FR-16(7)(v)-13 DIST Cust'!L646-'FR-16(7)(v)-14 TOTAL CLASS'!L646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M646+'FR-16(7)(v)-4 PROD Energy'!M646+'FR-16(7)(v)-5 PROD Cust'!M646+'FR-16(7)(v)-7 TRANS Demand'!M646+'FR-16(7)(v)-8 TRANS Energy'!M646+'FR-16(7)(v)-9 TRANS Cust'!M646+'FR-16(7)(v)-11 DIST Demand'!M646+'FR-16(7)(v)-12 DIST Energy'!M646+'FR-16(7)(v)-13 DIST Cust'!M646-'FR-16(7)(v)-14 TOTAL CLASS'!M646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N646+'FR-16(7)(v)-4 PROD Energy'!N646+'FR-16(7)(v)-5 PROD Cust'!N646+'FR-16(7)(v)-7 TRANS Demand'!N646+'FR-16(7)(v)-8 TRANS Energy'!N646+'FR-16(7)(v)-9 TRANS Cust'!N646+'FR-16(7)(v)-11 DIST Demand'!N646+'FR-16(7)(v)-12 DIST Energy'!N646+'FR-16(7)(v)-13 DIST Cust'!N646-'FR-16(7)(v)-14 TOTAL CLASS'!N646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O646+'FR-16(7)(v)-4 PROD Energy'!O646+'FR-16(7)(v)-5 PROD Cust'!O646+'FR-16(7)(v)-7 TRANS Demand'!O646+'FR-16(7)(v)-8 TRANS Energy'!O646+'FR-16(7)(v)-9 TRANS Cust'!O646+'FR-16(7)(v)-11 DIST Demand'!O646+'FR-16(7)(v)-12 DIST Energy'!O646+'FR-16(7)(v)-13 DIST Cust'!O646-'FR-16(7)(v)-14 TOTAL CLASS'!O646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P646+'FR-16(7)(v)-4 PROD Energy'!P646+'FR-16(7)(v)-5 PROD Cust'!P646+'FR-16(7)(v)-7 TRANS Demand'!P646+'FR-16(7)(v)-8 TRANS Energy'!P646+'FR-16(7)(v)-9 TRANS Cust'!P646+'FR-16(7)(v)-11 DIST Demand'!P646+'FR-16(7)(v)-12 DIST Energy'!P646+'FR-16(7)(v)-13 DIST Cust'!P646-'FR-16(7)(v)-14 TOTAL CLASS'!P646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q646+'FR-16(7)(v)-4 PROD Energy'!Q646+'FR-16(7)(v)-5 PROD Cust'!Q646+'FR-16(7)(v)-7 TRANS Demand'!Q646+'FR-16(7)(v)-8 TRANS Energy'!Q646+'FR-16(7)(v)-9 TRANS Cust'!Q646+'FR-16(7)(v)-11 DIST Demand'!Q646+'FR-16(7)(v)-12 DIST Energy'!Q646+'FR-16(7)(v)-13 DIST Cust'!Q646-'FR-16(7)(v)-14 TOTAL CLASS'!Q646","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F647+'FR-16(7)(v)-4 PROD Energy'!F647+'FR-16(7)(v)-5 PROD Cust'!F647+'FR-16(7)(v)-7 TRANS Demand'!F647+'FR-16(7)(v)-8 TRANS Energy'!F647+'FR-16(7)(v)-9 TRANS Cust'!F647+'FR-16(7)(v)-11 DIST Demand'!F647+'FR-16(7)(v)-12 DIST Energy'!F647+'FR-16(7)(v)-13 DIST Cust'!F647-'FR-16(7)(v)-14 TOTAL CLASS'!F647","v":-0.30898488452658057},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G647+'FR-16(7)(v)-4 PROD Energy'!G647+'FR-16(7)(v)-5 PROD Cust'!G647+'FR-16(7)(v)-7 TRANS Demand'!G647+'FR-16(7)(v)-8 TRANS Energy'!G647+'FR-16(7)(v)-9 TRANS Cust'!G647+'FR-16(7)(v)-11 DIST Demand'!G647+'FR-16(7)(v)-12 DIST Energy'!G647+'FR-16(7)(v)-13 DIST Cust'!G647-'FR-16(7)(v)-14 TOTAL CLASS'!G647","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H647+'FR-16(7)(v)-4 PROD Energy'!H647+'FR-16(7)(v)-5 PROD Cust'!H647+'FR-16(7)(v)-7 TRANS Demand'!H647+'FR-16(7)(v)-8 TRANS Energy'!H647+'FR-16(7)(v)-9 TRANS Cust'!H647+'FR-16(7)(v)-11 DIST Demand'!H647+'FR-16(7)(v)-12 DIST Energy'!H647+'FR-16(7)(v)-13 DIST Cust'!H647-'FR-16(7)(v)-14 TOTAL CLASS'!H647","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I647+'FR-16(7)(v)-4 PROD Energy'!I647+'FR-16(7)(v)-5 PROD Cust'!I647+'FR-16(7)(v)-7 TRANS Demand'!I647+'FR-16(7)(v)-8 TRANS Energy'!I647+'FR-16(7)(v)-9 TRANS Cust'!I647+'FR-16(7)(v)-11 DIST Demand'!I647+'FR-16(7)(v)-12 DIST Energy'!I647+'FR-16(7)(v)-13 DIST Cust'!I647-'FR-16(7)(v)-14 TOTAL CLASS'!I647","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J647+'FR-16(7)(v)-4 PROD Energy'!J647+'FR-16(7)(v)-5 PROD Cust'!J647+'FR-16(7)(v)-7 TRANS Demand'!J647+'FR-16(7)(v)-8 TRANS Energy'!J647+'FR-16(7)(v)-9 TRANS Cust'!J647+'FR-16(7)(v)-11 DIST Demand'!J647+'FR-16(7)(v)-12 DIST Energy'!J647+'FR-16(7)(v)-13 DIST Cust'!J647-'FR-16(7)(v)-14 TOTAL CLASS'!J647","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K647+'FR-16(7)(v)-4 PROD Energy'!K647+'FR-16(7)(v)-5 PROD Cust'!K647+'FR-16(7)(v)-7 TRANS Demand'!K647+'FR-16(7)(v)-8 TRANS Energy'!K647+'FR-16(7)(v)-9 TRANS Cust'!K647+'FR-16(7)(v)-11 DIST Demand'!K647+'FR-16(7)(v)-12 DIST Energy'!K647+'FR-16(7)(v)-13 DIST Cust'!K647-'FR-16(7)(v)-14 TOTAL CLASS'!K647","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L647+'FR-16(7)(v)-4 PROD Energy'!L647+'FR-16(7)(v)-5 PROD Cust'!L647+'FR-16(7)(v)-7 TRANS Demand'!L647+'FR-16(7)(v)-8 TRANS Energy'!L647+'FR-16(7)(v)-9 TRANS Cust'!L647+'FR-16(7)(v)-11 DIST Demand'!L647+'FR-16(7)(v)-12 DIST Energy'!L647+'FR-16(7)(v)-13 DIST Cust'!L647-'FR-16(7)(v)-14 TOTAL CLASS'!L647","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M647+'FR-16(7)(v)-4 PROD Energy'!M647+'FR-16(7)(v)-5 PROD Cust'!M647+'FR-16(7)(v)-7 TRANS Demand'!M647+'FR-16(7)(v)-8 TRANS Energy'!M647+'FR-16(7)(v)-9 TRANS Cust'!M647+'FR-16(7)(v)-11 DIST Demand'!M647+'FR-16(7)(v)-12 DIST Energy'!M647+'FR-16(7)(v)-13 DIST Cust'!M647-'FR-16(7)(v)-14 TOTAL CLASS'!M647","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N647+'FR-16(7)(v)-4 PROD Energy'!N647+'FR-16(7)(v)-5 PROD Cust'!N647+'FR-16(7)(v)-7 TRANS Demand'!N647+'FR-16(7)(v)-8 TRANS Energy'!N647+'FR-16(7)(v)-9 TRANS Cust'!N647+'FR-16(7)(v)-11 DIST Demand'!N647+'FR-16(7)(v)-12 DIST Energy'!N647+'FR-16(7)(v)-13 DIST Cust'!N647-'FR-16(7)(v)-14 TOTAL CLASS'!N647","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O647+'FR-16(7)(v)-4 PROD Energy'!O647+'FR-16(7)(v)-5 PROD Cust'!O647+'FR-16(7)(v)-7 TRANS Demand'!O647+'FR-16(7)(v)-8 TRANS Energy'!O647+'FR-16(7)(v)-9 TRANS Cust'!O647+'FR-16(7)(v)-11 DIST Demand'!O647+'FR-16(7)(v)-12 DIST Energy'!O647+'FR-16(7)(v)-13 DIST Cust'!O647-'FR-16(7)(v)-14 TOTAL CLASS'!O647","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P647+'FR-16(7)(v)-4 PROD Energy'!P647+'FR-16(7)(v)-5 PROD Cust'!P647+'FR-16(7)(v)-7 TRANS Demand'!P647+'FR-16(7)(v)-8 TRANS Energy'!P647+'FR-16(7)(v)-9 TRANS Cust'!P647+'FR-16(7)(v)-11 DIST Demand'!P647+'FR-16(7)(v)-12 DIST Energy'!P647+'FR-16(7)(v)-13 DIST Cust'!P647-'FR-16(7)(v)-14 TOTAL CLASS'!P647","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q647+'FR-16(7)(v)-4 PROD Energy'!Q647+'FR-16(7)(v)-5 PROD Cust'!Q647+'FR-16(7)(v)-7 TRANS Demand'!Q647+'FR-16(7)(v)-8 TRANS Energy'!Q647+'FR-16(7)(v)-9 TRANS Cust'!Q647+'FR-16(7)(v)-11 DIST Demand'!Q647+'FR-16(7)(v)-12 DIST Energy'!Q647+'FR-16(7)(v)-13 DIST Cust'!Q647-'FR-16(7)(v)-14 TOTAL CLASS'!Q647","v":0},{"$f":"SUM(G647:Q647)","v":0},{"$f":"F647-R647","v":-0.30898488452658057}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F648+'FR-16(7)(v)-4 PROD Energy'!F648+'FR-16(7)(v)-5 PROD Cust'!F648+'FR-16(7)(v)-7 TRANS Demand'!F648+'FR-16(7)(v)-8 TRANS Energy'!F648+'FR-16(7)(v)-9 TRANS Cust'!F648+'FR-16(7)(v)-11 DIST Demand'!F648+'FR-16(7)(v)-12 DIST Energy'!F648+'FR-16(7)(v)-13 DIST Cust'!F648-'FR-16(7)(v)-14 TOTAL CLASS'!F648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G648+'FR-16(7)(v)-4 PROD Energy'!G648+'FR-16(7)(v)-5 PROD Cust'!G648+'FR-16(7)(v)-7 TRANS Demand'!G648+'FR-16(7)(v)-8 TRANS Energy'!G648+'FR-16(7)(v)-9 TRANS Cust'!G648+'FR-16(7)(v)-11 DIST Demand'!G648+'FR-16(7)(v)-12 DIST Energy'!G648+'FR-16(7)(v)-13 DIST Cust'!G648-'FR-16(7)(v)-14 TOTAL CLASS'!G648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H648+'FR-16(7)(v)-4 PROD Energy'!H648+'FR-16(7)(v)-5 PROD Cust'!H648+'FR-16(7)(v)-7 TRANS Demand'!H648+'FR-16(7)(v)-8 TRANS Energy'!H648+'FR-16(7)(v)-9 TRANS Cust'!H648+'FR-16(7)(v)-11 DIST Demand'!H648+'FR-16(7)(v)-12 DIST Energy'!H648+'FR-16(7)(v)-13 DIST Cust'!H648-'FR-16(7)(v)-14 TOTAL CLASS'!H648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I648+'FR-16(7)(v)-4 PROD Energy'!I648+'FR-16(7)(v)-5 PROD Cust'!I648+'FR-16(7)(v)-7 TRANS Demand'!I648+'FR-16(7)(v)-8 TRANS Energy'!I648+'FR-16(7)(v)-9 TRANS Cust'!I648+'FR-16(7)(v)-11 DIST Demand'!I648+'FR-16(7)(v)-12 DIST Energy'!I648+'FR-16(7)(v)-13 DIST Cust'!I648-'FR-16(7)(v)-14 TOTAL CLASS'!I648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J648+'FR-16(7)(v)-4 PROD Energy'!J648+'FR-16(7)(v)-5 PROD Cust'!J648+'FR-16(7)(v)-7 TRANS Demand'!J648+'FR-16(7)(v)-8 TRANS Energy'!J648+'FR-16(7)(v)-9 TRANS Cust'!J648+'FR-16(7)(v)-11 DIST Demand'!J648+'FR-16(7)(v)-12 DIST Energy'!J648+'FR-16(7)(v)-13 DIST Cust'!J648-'FR-16(7)(v)-14 TOTAL CLASS'!J648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K648+'FR-16(7)(v)-4 PROD Energy'!K648+'FR-16(7)(v)-5 PROD Cust'!K648+'FR-16(7)(v)-7 TRANS Demand'!K648+'FR-16(7)(v)-8 TRANS Energy'!K648+'FR-16(7)(v)-9 TRANS Cust'!K648+'FR-16(7)(v)-11 DIST Demand'!K648+'FR-16(7)(v)-12 DIST Energy'!K648+'FR-16(7)(v)-13 DIST Cust'!K648-'FR-16(7)(v)-14 TOTAL CLASS'!K648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L648+'FR-16(7)(v)-4 PROD Energy'!L648+'FR-16(7)(v)-5 PROD Cust'!L648+'FR-16(7)(v)-7 TRANS Demand'!L648+'FR-16(7)(v)-8 TRANS Energy'!L648+'FR-16(7)(v)-9 TRANS Cust'!L648+'FR-16(7)(v)-11 DIST Demand'!L648+'FR-16(7)(v)-12 DIST Energy'!L648+'FR-16(7)(v)-13 DIST Cust'!L648-'FR-16(7)(v)-14 TOTAL CLASS'!L648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M648+'FR-16(7)(v)-4 PROD Energy'!M648+'FR-16(7)(v)-5 PROD Cust'!M648+'FR-16(7)(v)-7 TRANS Demand'!M648+'FR-16(7)(v)-8 TRANS Energy'!M648+'FR-16(7)(v)-9 TRANS Cust'!M648+'FR-16(7)(v)-11 DIST Demand'!M648+'FR-16(7)(v)-12 DIST Energy'!M648+'FR-16(7)(v)-13 DIST Cust'!M648-'FR-16(7)(v)-14 TOTAL CLASS'!M648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N648+'FR-16(7)(v)-4 PROD Energy'!N648+'FR-16(7)(v)-5 PROD Cust'!N648+'FR-16(7)(v)-7 TRANS Demand'!N648+'FR-16(7)(v)-8 TRANS Energy'!N648+'FR-16(7)(v)-9 TRANS Cust'!N648+'FR-16(7)(v)-11 DIST Demand'!N648+'FR-16(7)(v)-12 DIST Energy'!N648+'FR-16(7)(v)-13 DIST Cust'!N648-'FR-16(7)(v)-14 TOTAL CLASS'!N648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O648+'FR-16(7)(v)-4 PROD Energy'!O648+'FR-16(7)(v)-5 PROD Cust'!O648+'FR-16(7)(v)-7 TRANS Demand'!O648+'FR-16(7)(v)-8 TRANS Energy'!O648+'FR-16(7)(v)-9 TRANS Cust'!O648+'FR-16(7)(v)-11 DIST Demand'!O648+'FR-16(7)(v)-12 DIST Energy'!O648+'FR-16(7)(v)-13 DIST Cust'!O648-'FR-16(7)(v)-14 TOTAL CLASS'!O648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P648+'FR-16(7)(v)-4 PROD Energy'!P648+'FR-16(7)(v)-5 PROD Cust'!P648+'FR-16(7)(v)-7 TRANS Demand'!P648+'FR-16(7)(v)-8 TRANS Energy'!P648+'FR-16(7)(v)-9 TRANS Cust'!P648+'FR-16(7)(v)-11 DIST Demand'!P648+'FR-16(7)(v)-12 DIST Energy'!P648+'FR-16(7)(v)-13 DIST Cust'!P648-'FR-16(7)(v)-14 TOTAL CLASS'!P648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q648+'FR-16(7)(v)-4 PROD Energy'!Q648+'FR-16(7)(v)-5 PROD Cust'!Q648+'FR-16(7)(v)-7 TRANS Demand'!Q648+'FR-16(7)(v)-8 TRANS Energy'!Q648+'FR-16(7)(v)-9 TRANS Cust'!Q648+'FR-16(7)(v)-11 DIST Demand'!Q648+'FR-16(7)(v)-12 DIST Energy'!Q648+'FR-16(7)(v)-13 DIST Cust'!Q648-'FR-16(7)(v)-14 TOTAL CLASS'!Q648","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":-225.30898488452658},{"$f":"SUM(G644:G648)","v":0},{"$f":"SUM(H644:H648)","v":0},{"$f":"SUM(I644:I648)","v":0},{"$f":"SUM(J644:J648)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$644:$Q$648)","v":0},{"$f":"SUM(R644:R648)","v":0},{"$f":"SUM(S644:S648)","v":-225.30898488452658}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F652+'FR-16(7)(v)-4 PROD Energy'!F652+'FR-16(7)(v)-5 PROD Cust'!F652+'FR-16(7)(v)-7 TRANS Demand'!F652+'FR-16(7)(v)-8 TRANS Energy'!F652+'FR-16(7)(v)-9 TRANS Cust'!F652+'FR-16(7)(v)-11 DIST Demand'!F652+'FR-16(7)(v)-12 DIST Energy'!F652+'FR-16(7)(v)-13 DIST Cust'!F652-'FR-16(7)(v)-14 TOTAL CLASS'!F652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G652+'FR-16(7)(v)-4 PROD Energy'!G652+'FR-16(7)(v)-5 PROD Cust'!G652+'FR-16(7)(v)-7 TRANS Demand'!G652+'FR-16(7)(v)-8 TRANS Energy'!G652+'FR-16(7)(v)-9 TRANS Cust'!G652+'FR-16(7)(v)-11 DIST Demand'!G652+'FR-16(7)(v)-12 DIST Energy'!G652+'FR-16(7)(v)-13 DIST Cust'!G652-'FR-16(7)(v)-14 TOTAL CLASS'!G652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H652+'FR-16(7)(v)-4 PROD Energy'!H652+'FR-16(7)(v)-5 PROD Cust'!H652+'FR-16(7)(v)-7 TRANS Demand'!H652+'FR-16(7)(v)-8 TRANS Energy'!H652+'FR-16(7)(v)-9 TRANS Cust'!H652+'FR-16(7)(v)-11 DIST Demand'!H652+'FR-16(7)(v)-12 DIST Energy'!H652+'FR-16(7)(v)-13 DIST Cust'!H652-'FR-16(7)(v)-14 TOTAL CLASS'!H652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I652+'FR-16(7)(v)-4 PROD Energy'!I652+'FR-16(7)(v)-5 PROD Cust'!I652+'FR-16(7)(v)-7 TRANS Demand'!I652+'FR-16(7)(v)-8 TRANS Energy'!I652+'FR-16(7)(v)-9 TRANS Cust'!I652+'FR-16(7)(v)-11 DIST Demand'!I652+'FR-16(7)(v)-12 DIST Energy'!I652+'FR-16(7)(v)-13 DIST Cust'!I652-'FR-16(7)(v)-14 TOTAL CLASS'!I652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J652+'FR-16(7)(v)-4 PROD Energy'!J652+'FR-16(7)(v)-5 PROD Cust'!J652+'FR-16(7)(v)-7 TRANS Demand'!J652+'FR-16(7)(v)-8 TRANS Energy'!J652+'FR-16(7)(v)-9 TRANS Cust'!J652+'FR-16(7)(v)-11 DIST Demand'!J652+'FR-16(7)(v)-12 DIST Energy'!J652+'FR-16(7)(v)-13 DIST Cust'!J652-'FR-16(7)(v)-14 TOTAL CLASS'!J652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K652+'FR-16(7)(v)-4 PROD Energy'!K652+'FR-16(7)(v)-5 PROD Cust'!K652+'FR-16(7)(v)-7 TRANS Demand'!K652+'FR-16(7)(v)-8 TRANS Energy'!K652+'FR-16(7)(v)-9 TRANS Cust'!K652+'FR-16(7)(v)-11 DIST Demand'!K652+'FR-16(7)(v)-12 DIST Energy'!K652+'FR-16(7)(v)-13 DIST Cust'!K652-'FR-16(7)(v)-14 TOTAL CLASS'!K652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L652+'FR-16(7)(v)-4 PROD Energy'!L652+'FR-16(7)(v)-5 PROD Cust'!L652+'FR-16(7)(v)-7 TRANS Demand'!L652+'FR-16(7)(v)-8 TRANS Energy'!L652+'FR-16(7)(v)-9 TRANS Cust'!L652+'FR-16(7)(v)-11 DIST Demand'!L652+'FR-16(7)(v)-12 DIST Energy'!L652+'FR-16(7)(v)-13 DIST Cust'!L652-'FR-16(7)(v)-14 TOTAL CLASS'!L652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M652+'FR-16(7)(v)-4 PROD Energy'!M652+'FR-16(7)(v)-5 PROD Cust'!M652+'FR-16(7)(v)-7 TRANS Demand'!M652+'FR-16(7)(v)-8 TRANS Energy'!M652+'FR-16(7)(v)-9 TRANS Cust'!M652+'FR-16(7)(v)-11 DIST Demand'!M652+'FR-16(7)(v)-12 DIST Energy'!M652+'FR-16(7)(v)-13 DIST Cust'!M652-'FR-16(7)(v)-14 TOTAL CLASS'!M652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N652+'FR-16(7)(v)-4 PROD Energy'!N652+'FR-16(7)(v)-5 PROD Cust'!N652+'FR-16(7)(v)-7 TRANS Demand'!N652+'FR-16(7)(v)-8 TRANS Energy'!N652+'FR-16(7)(v)-9 TRANS Cust'!N652+'FR-16(7)(v)-11 DIST Demand'!N652+'FR-16(7)(v)-12 DIST Energy'!N652+'FR-16(7)(v)-13 DIST Cust'!N652-'FR-16(7)(v)-14 TOTAL CLASS'!N652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O652+'FR-16(7)(v)-4 PROD Energy'!O652+'FR-16(7)(v)-5 PROD Cust'!O652+'FR-16(7)(v)-7 TRANS Demand'!O652+'FR-16(7)(v)-8 TRANS Energy'!O652+'FR-16(7)(v)-9 TRANS Cust'!O652+'FR-16(7)(v)-11 DIST Demand'!O652+'FR-16(7)(v)-12 DIST Energy'!O652+'FR-16(7)(v)-13 DIST Cust'!O652-'FR-16(7)(v)-14 TOTAL CLASS'!O652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P652+'FR-16(7)(v)-4 PROD Energy'!P652+'FR-16(7)(v)-5 PROD Cust'!P652+'FR-16(7)(v)-7 TRANS Demand'!P652+'FR-16(7)(v)-8 TRANS Energy'!P652+'FR-16(7)(v)-9 TRANS Cust'!P652+'FR-16(7)(v)-11 DIST Demand'!P652+'FR-16(7)(v)-12 DIST Energy'!P652+'FR-16(7)(v)-13 DIST Cust'!P652-'FR-16(7)(v)-14 TOTAL CLASS'!P652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q652+'FR-16(7)(v)-4 PROD Energy'!Q652+'FR-16(7)(v)-5 PROD Cust'!Q652+'FR-16(7)(v)-7 TRANS Demand'!Q652+'FR-16(7)(v)-8 TRANS Energy'!Q652+'FR-16(7)(v)-9 TRANS Cust'!Q652+'FR-16(7)(v)-11 DIST Demand'!Q652+'FR-16(7)(v)-12 DIST Energy'!Q652+'FR-16(7)(v)-13 DIST Cust'!Q652-'FR-16(7)(v)-14 TOTAL CLASS'!Q652","v":0},{"$f":"SUM(G652:Q652)","v":0},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":0},{"$f":"SUM(G652:G652)","v":0},{"$f":"SUM(H652:H652)","v":0},{"$f":"SUM(I652:I652)","v":0},{"$f":"SUM(J652:J652)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$652:$Q$652)","v":0},{"$f":"SUM(R652:R652)","v":0},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},"K301",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F656+'FR-16(7)(v)-4 PROD Energy'!F656+'FR-16(7)(v)-5 PROD Cust'!F656+'FR-16(7)(v)-7 TRANS Demand'!F656+'FR-16(7)(v)-8 TRANS Energy'!F656+'FR-16(7)(v)-9 TRANS Cust'!F656+'FR-16(7)(v)-11 DIST Demand'!F656+'FR-16(7)(v)-12 DIST Energy'!F656+'FR-16(7)(v)-13 DIST Cust'!F656-'FR-16(7)(v)-14 TOTAL CLASS'!F656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G656+'FR-16(7)(v)-4 PROD Energy'!G656+'FR-16(7)(v)-5 PROD Cust'!G656+'FR-16(7)(v)-7 TRANS Demand'!G656+'FR-16(7)(v)-8 TRANS Energy'!G656+'FR-16(7)(v)-9 TRANS Cust'!G656+'FR-16(7)(v)-11 DIST Demand'!G656+'FR-16(7)(v)-12 DIST Energy'!G656+'FR-16(7)(v)-13 DIST Cust'!G656-'FR-16(7)(v)-14 TOTAL CLASS'!G656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H656+'FR-16(7)(v)-4 PROD Energy'!H656+'FR-16(7)(v)-5 PROD Cust'!H656+'FR-16(7)(v)-7 TRANS Demand'!H656+'FR-16(7)(v)-8 TRANS Energy'!H656+'FR-16(7)(v)-9 TRANS Cust'!H656+'FR-16(7)(v)-11 DIST Demand'!H656+'FR-16(7)(v)-12 DIST Energy'!H656+'FR-16(7)(v)-13 DIST Cust'!H656-'FR-16(7)(v)-14 TOTAL CLASS'!H656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I656+'FR-16(7)(v)-4 PROD Energy'!I656+'FR-16(7)(v)-5 PROD Cust'!I656+'FR-16(7)(v)-7 TRANS Demand'!I656+'FR-16(7)(v)-8 TRANS Energy'!I656+'FR-16(7)(v)-9 TRANS Cust'!I656+'FR-16(7)(v)-11 DIST Demand'!I656+'FR-16(7)(v)-12 DIST Energy'!I656+'FR-16(7)(v)-13 DIST Cust'!I656-'FR-16(7)(v)-14 TOTAL CLASS'!I656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J656+'FR-16(7)(v)-4 PROD Energy'!J656+'FR-16(7)(v)-5 PROD Cust'!J656+'FR-16(7)(v)-7 TRANS Demand'!J656+'FR-16(7)(v)-8 TRANS Energy'!J656+'FR-16(7)(v)-9 TRANS Cust'!J656+'FR-16(7)(v)-11 DIST Demand'!J656+'FR-16(7)(v)-12 DIST Energy'!J656+'FR-16(7)(v)-13 DIST Cust'!J656-'FR-16(7)(v)-14 TOTAL CLASS'!J656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K656+'FR-16(7)(v)-4 PROD Energy'!K656+'FR-16(7)(v)-5 PROD Cust'!K656+'FR-16(7)(v)-7 TRANS Demand'!K656+'FR-16(7)(v)-8 TRANS Energy'!K656+'FR-16(7)(v)-9 TRANS Cust'!K656+'FR-16(7)(v)-11 DIST Demand'!K656+'FR-16(7)(v)-12 DIST Energy'!K656+'FR-16(7)(v)-13 DIST Cust'!K656-'FR-16(7)(v)-14 TOTAL CLASS'!K656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L656+'FR-16(7)(v)-4 PROD Energy'!L656+'FR-16(7)(v)-5 PROD Cust'!L656+'FR-16(7)(v)-7 TRANS Demand'!L656+'FR-16(7)(v)-8 TRANS Energy'!L656+'FR-16(7)(v)-9 TRANS Cust'!L656+'FR-16(7)(v)-11 DIST Demand'!L656+'FR-16(7)(v)-12 DIST Energy'!L656+'FR-16(7)(v)-13 DIST Cust'!L656-'FR-16(7)(v)-14 TOTAL CLASS'!L656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M656+'FR-16(7)(v)-4 PROD Energy'!M656+'FR-16(7)(v)-5 PROD Cust'!M656+'FR-16(7)(v)-7 TRANS Demand'!M656+'FR-16(7)(v)-8 TRANS Energy'!M656+'FR-16(7)(v)-9 TRANS Cust'!M656+'FR-16(7)(v)-11 DIST Demand'!M656+'FR-16(7)(v)-12 DIST Energy'!M656+'FR-16(7)(v)-13 DIST Cust'!M656-'FR-16(7)(v)-14 TOTAL CLASS'!M656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N656+'FR-16(7)(v)-4 PROD Energy'!N656+'FR-16(7)(v)-5 PROD Cust'!N656+'FR-16(7)(v)-7 TRANS Demand'!N656+'FR-16(7)(v)-8 TRANS Energy'!N656+'FR-16(7)(v)-9 TRANS Cust'!N656+'FR-16(7)(v)-11 DIST Demand'!N656+'FR-16(7)(v)-12 DIST Energy'!N656+'FR-16(7)(v)-13 DIST Cust'!N656-'FR-16(7)(v)-14 TOTAL CLASS'!N656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O656+'FR-16(7)(v)-4 PROD Energy'!O656+'FR-16(7)(v)-5 PROD Cust'!O656+'FR-16(7)(v)-7 TRANS Demand'!O656+'FR-16(7)(v)-8 TRANS Energy'!O656+'FR-16(7)(v)-9 TRANS Cust'!O656+'FR-16(7)(v)-11 DIST Demand'!O656+'FR-16(7)(v)-12 DIST Energy'!O656+'FR-16(7)(v)-13 DIST Cust'!O656-'FR-16(7)(v)-14 TOTAL CLASS'!O656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P656+'FR-16(7)(v)-4 PROD Energy'!P656+'FR-16(7)(v)-5 PROD Cust'!P656+'FR-16(7)(v)-7 TRANS Demand'!P656+'FR-16(7)(v)-8 TRANS Energy'!P656+'FR-16(7)(v)-9 TRANS Cust'!P656+'FR-16(7)(v)-11 DIST Demand'!P656+'FR-16(7)(v)-12 DIST Energy'!P656+'FR-16(7)(v)-13 DIST Cust'!P656-'FR-16(7)(v)-14 TOTAL CLASS'!P656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q656+'FR-16(7)(v)-4 PROD Energy'!Q656+'FR-16(7)(v)-5 PROD Cust'!Q656+'FR-16(7)(v)-7 TRANS Demand'!Q656+'FR-16(7)(v)-8 TRANS Energy'!Q656+'FR-16(7)(v)-9 TRANS Cust'!Q656+'FR-16(7)(v)-11 DIST Demand'!Q656+'FR-16(7)(v)-12 DIST Energy'!Q656+'FR-16(7)(v)-13 DIST Cust'!Q656-'FR-16(7)(v)-14 TOTAL CLASS'!Q656","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},"A315",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F657+'FR-16(7)(v)-4 PROD Energy'!F657+'FR-16(7)(v)-5 PROD Cust'!F657+'FR-16(7)(v)-7 TRANS Demand'!F657+'FR-16(7)(v)-8 TRANS Energy'!F657+'FR-16(7)(v)-9 TRANS Cust'!F657+'FR-16(7)(v)-11 DIST Demand'!F657+'FR-16(7)(v)-12 DIST Energy'!F657+'FR-16(7)(v)-13 DIST Cust'!F657-'FR-16(7)(v)-14 TOTAL CLASS'!F657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G657+'FR-16(7)(v)-4 PROD Energy'!G657+'FR-16(7)(v)-5 PROD Cust'!G657+'FR-16(7)(v)-7 TRANS Demand'!G657+'FR-16(7)(v)-8 TRANS Energy'!G657+'FR-16(7)(v)-9 TRANS Cust'!G657+'FR-16(7)(v)-11 DIST Demand'!G657+'FR-16(7)(v)-12 DIST Energy'!G657+'FR-16(7)(v)-13 DIST Cust'!G657-'FR-16(7)(v)-14 TOTAL CLASS'!G657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H657+'FR-16(7)(v)-4 PROD Energy'!H657+'FR-16(7)(v)-5 PROD Cust'!H657+'FR-16(7)(v)-7 TRANS Demand'!H657+'FR-16(7)(v)-8 TRANS Energy'!H657+'FR-16(7)(v)-9 TRANS Cust'!H657+'FR-16(7)(v)-11 DIST Demand'!H657+'FR-16(7)(v)-12 DIST Energy'!H657+'FR-16(7)(v)-13 DIST Cust'!H657-'FR-16(7)(v)-14 TOTAL CLASS'!H657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I657+'FR-16(7)(v)-4 PROD Energy'!I657+'FR-16(7)(v)-5 PROD Cust'!I657+'FR-16(7)(v)-7 TRANS Demand'!I657+'FR-16(7)(v)-8 TRANS Energy'!I657+'FR-16(7)(v)-9 TRANS Cust'!I657+'FR-16(7)(v)-11 DIST Demand'!I657+'FR-16(7)(v)-12 DIST Energy'!I657+'FR-16(7)(v)-13 DIST Cust'!I657-'FR-16(7)(v)-14 TOTAL CLASS'!I657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J657+'FR-16(7)(v)-4 PROD Energy'!J657+'FR-16(7)(v)-5 PROD Cust'!J657+'FR-16(7)(v)-7 TRANS Demand'!J657+'FR-16(7)(v)-8 TRANS Energy'!J657+'FR-16(7)(v)-9 TRANS Cust'!J657+'FR-16(7)(v)-11 DIST Demand'!J657+'FR-16(7)(v)-12 DIST Energy'!J657+'FR-16(7)(v)-13 DIST Cust'!J657-'FR-16(7)(v)-14 TOTAL CLASS'!J657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K657+'FR-16(7)(v)-4 PROD Energy'!K657+'FR-16(7)(v)-5 PROD Cust'!K657+'FR-16(7)(v)-7 TRANS Demand'!K657+'FR-16(7)(v)-8 TRANS Energy'!K657+'FR-16(7)(v)-9 TRANS Cust'!K657+'FR-16(7)(v)-11 DIST Demand'!K657+'FR-16(7)(v)-12 DIST Energy'!K657+'FR-16(7)(v)-13 DIST Cust'!K657-'FR-16(7)(v)-14 TOTAL CLASS'!K657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L657+'FR-16(7)(v)-4 PROD Energy'!L657+'FR-16(7)(v)-5 PROD Cust'!L657+'FR-16(7)(v)-7 TRANS Demand'!L657+'FR-16(7)(v)-8 TRANS Energy'!L657+'FR-16(7)(v)-9 TRANS Cust'!L657+'FR-16(7)(v)-11 DIST Demand'!L657+'FR-16(7)(v)-12 DIST Energy'!L657+'FR-16(7)(v)-13 DIST Cust'!L657-'FR-16(7)(v)-14 TOTAL CLASS'!L657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M657+'FR-16(7)(v)-4 PROD Energy'!M657+'FR-16(7)(v)-5 PROD Cust'!M657+'FR-16(7)(v)-7 TRANS Demand'!M657+'FR-16(7)(v)-8 TRANS Energy'!M657+'FR-16(7)(v)-9 TRANS Cust'!M657+'FR-16(7)(v)-11 DIST Demand'!M657+'FR-16(7)(v)-12 DIST Energy'!M657+'FR-16(7)(v)-13 DIST Cust'!M657-'FR-16(7)(v)-14 TOTAL CLASS'!M657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N657+'FR-16(7)(v)-4 PROD Energy'!N657+'FR-16(7)(v)-5 PROD Cust'!N657+'FR-16(7)(v)-7 TRANS Demand'!N657+'FR-16(7)(v)-8 TRANS Energy'!N657+'FR-16(7)(v)-9 TRANS Cust'!N657+'FR-16(7)(v)-11 DIST Demand'!N657+'FR-16(7)(v)-12 DIST Energy'!N657+'FR-16(7)(v)-13 DIST Cust'!N657-'FR-16(7)(v)-14 TOTAL CLASS'!N657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O657+'FR-16(7)(v)-4 PROD Energy'!O657+'FR-16(7)(v)-5 PROD Cust'!O657+'FR-16(7)(v)-7 TRANS Demand'!O657+'FR-16(7)(v)-8 TRANS Energy'!O657+'FR-16(7)(v)-9 TRANS Cust'!O657+'FR-16(7)(v)-11 DIST Demand'!O657+'FR-16(7)(v)-12 DIST Energy'!O657+'FR-16(7)(v)-13 DIST Cust'!O657-'FR-16(7)(v)-14 TOTAL CLASS'!O657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P657+'FR-16(7)(v)-4 PROD Energy'!P657+'FR-16(7)(v)-5 PROD Cust'!P657+'FR-16(7)(v)-7 TRANS Demand'!P657+'FR-16(7)(v)-8 TRANS Energy'!P657+'FR-16(7)(v)-9 TRANS Cust'!P657+'FR-16(7)(v)-11 DIST Demand'!P657+'FR-16(7)(v)-12 DIST Energy'!P657+'FR-16(7)(v)-13 DIST Cust'!P657-'FR-16(7)(v)-14 TOTAL CLASS'!P657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q657+'FR-16(7)(v)-4 PROD Energy'!Q657+'FR-16(7)(v)-5 PROD Cust'!Q657+'FR-16(7)(v)-7 TRANS Demand'!Q657+'FR-16(7)(v)-8 TRANS Energy'!Q657+'FR-16(7)(v)-9 TRANS Cust'!Q657+'FR-16(7)(v)-11 DIST Demand'!Q657+'FR-16(7)(v)-12 DIST Energy'!Q657+'FR-16(7)(v)-13 DIST Cust'!Q657-'FR-16(7)(v)-14 TOTAL CLASS'!Q657","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,"  TOTAL OTHER FEDERAL TAX CREDITS",null,null,{"$f":"SUM(F656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":-225.30898488452658},{"$f":"G649","v":0},{"$f":"H649","v":0},{"$f":"I649","v":0},{"$f":"J649","v":0},0,0,0,0,0,0,{"$f":"$Q$649","v":0},{"$f":"R649","v":0},{"$f":"S649","v":-225.30898488452658}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":0},{"$f":"-G653-G658","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":-225.30898488452658},{"$f":"SUM(G661:G662)","v":0},{"$f":"SUM(H661:H662)","v":0},{"$f":"SUM(I661:I662)","v":0},{"$f":"SUM(J661:J662)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$661:$Q$662)","v":0},{"$f":"SUM(R661:R662)","v":0},{"$f":"SUM(S661:S662)","v":-225.30898488452658}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":2},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"F666-R666","v":2}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":0},{"$f":"-G641","v":0},{"$f":"-H641","v":0},{"$f":"-I641","v":0},{"$f":"-J641","v":0},0,0,0,0,0,0,{"$f":"-$Q$641","v":0},{"$f":"-R641","v":0},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":-225.30898488452658},{"$f":"G663","v":0},{"$f":"H663","v":0},{"$f":"I663","v":0},{"$f":"J663","v":0},0,0,0,0,0,0,{"$f":"$Q$663","v":0},{"$f":"R663","v":0},{"$f":"F668-R668","v":-225.30898488452658}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F670+'FR-16(7)(v)-4 PROD Energy'!F670+'FR-16(7)(v)-5 PROD Cust'!F670+'FR-16(7)(v)-7 TRANS Demand'!F670+'FR-16(7)(v)-8 TRANS Energy'!F670+'FR-16(7)(v)-9 TRANS Cust'!F670+'FR-16(7)(v)-11 DIST Demand'!F670+'FR-16(7)(v)-12 DIST Energy'!F670+'FR-16(7)(v)-13 DIST Cust'!F670-'FR-16(7)(v)-14 TOTAL CLASS'!F670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G670+'FR-16(7)(v)-4 PROD Energy'!G670+'FR-16(7)(v)-5 PROD Cust'!G670+'FR-16(7)(v)-7 TRANS Demand'!G670+'FR-16(7)(v)-8 TRANS Energy'!G670+'FR-16(7)(v)-9 TRANS Cust'!G670+'FR-16(7)(v)-11 DIST Demand'!G670+'FR-16(7)(v)-12 DIST Energy'!G670+'FR-16(7)(v)-13 DIST Cust'!G670-'FR-16(7)(v)-14 TOTAL CLASS'!G670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H670+'FR-16(7)(v)-4 PROD Energy'!H670+'FR-16(7)(v)-5 PROD Cust'!H670+'FR-16(7)(v)-7 TRANS Demand'!H670+'FR-16(7)(v)-8 TRANS Energy'!H670+'FR-16(7)(v)-9 TRANS Cust'!H670+'FR-16(7)(v)-11 DIST Demand'!H670+'FR-16(7)(v)-12 DIST Energy'!H670+'FR-16(7)(v)-13 DIST Cust'!H670-'FR-16(7)(v)-14 TOTAL CLASS'!H670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I670+'FR-16(7)(v)-4 PROD Energy'!I670+'FR-16(7)(v)-5 PROD Cust'!I670+'FR-16(7)(v)-7 TRANS Demand'!I670+'FR-16(7)(v)-8 TRANS Energy'!I670+'FR-16(7)(v)-9 TRANS Cust'!I670+'FR-16(7)(v)-11 DIST Demand'!I670+'FR-16(7)(v)-12 DIST Energy'!I670+'FR-16(7)(v)-13 DIST Cust'!I670-'FR-16(7)(v)-14 TOTAL CLASS'!I670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J670+'FR-16(7)(v)-4 PROD Energy'!J670+'FR-16(7)(v)-5 PROD Cust'!J670+'FR-16(7)(v)-7 TRANS Demand'!J670+'FR-16(7)(v)-8 TRANS Energy'!J670+'FR-16(7)(v)-9 TRANS Cust'!J670+'FR-16(7)(v)-11 DIST Demand'!J670+'FR-16(7)(v)-12 DIST Energy'!J670+'FR-16(7)(v)-13 DIST Cust'!J670-'FR-16(7)(v)-14 TOTAL CLASS'!J670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K670+'FR-16(7)(v)-4 PROD Energy'!K670+'FR-16(7)(v)-5 PROD Cust'!K670+'FR-16(7)(v)-7 TRANS Demand'!K670+'FR-16(7)(v)-8 TRANS Energy'!K670+'FR-16(7)(v)-9 TRANS Cust'!K670+'FR-16(7)(v)-11 DIST Demand'!K670+'FR-16(7)(v)-12 DIST Energy'!K670+'FR-16(7)(v)-13 DIST Cust'!K670-'FR-16(7)(v)-14 TOTAL CLASS'!K670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L670+'FR-16(7)(v)-4 PROD Energy'!L670+'FR-16(7)(v)-5 PROD Cust'!L670+'FR-16(7)(v)-7 TRANS Demand'!L670+'FR-16(7)(v)-8 TRANS Energy'!L670+'FR-16(7)(v)-9 TRANS Cust'!L670+'FR-16(7)(v)-11 DIST Demand'!L670+'FR-16(7)(v)-12 DIST Energy'!L670+'FR-16(7)(v)-13 DIST Cust'!L670-'FR-16(7)(v)-14 TOTAL CLASS'!L670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M670+'FR-16(7)(v)-4 PROD Energy'!M670+'FR-16(7)(v)-5 PROD Cust'!M670+'FR-16(7)(v)-7 TRANS Demand'!M670+'FR-16(7)(v)-8 TRANS Energy'!M670+'FR-16(7)(v)-9 TRANS Cust'!M670+'FR-16(7)(v)-11 DIST Demand'!M670+'FR-16(7)(v)-12 DIST Energy'!M670+'FR-16(7)(v)-13 DIST Cust'!M670-'FR-16(7)(v)-14 TOTAL CLASS'!M670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N670+'FR-16(7)(v)-4 PROD Energy'!N670+'FR-16(7)(v)-5 PROD Cust'!N670+'FR-16(7)(v)-7 TRANS Demand'!N670+'FR-16(7)(v)-8 TRANS Energy'!N670+'FR-16(7)(v)-9 TRANS Cust'!N670+'FR-16(7)(v)-11 DIST Demand'!N670+'FR-16(7)(v)-12 DIST Energy'!N670+'FR-16(7)(v)-13 DIST Cust'!N670-'FR-16(7)(v)-14 TOTAL CLASS'!N670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O670+'FR-16(7)(v)-4 PROD Energy'!O670+'FR-16(7)(v)-5 PROD Cust'!O670+'FR-16(7)(v)-7 TRANS Demand'!O670+'FR-16(7)(v)-8 TRANS Energy'!O670+'FR-16(7)(v)-9 TRANS Cust'!O670+'FR-16(7)(v)-11 DIST Demand'!O670+'FR-16(7)(v)-12 DIST Energy'!O670+'FR-16(7)(v)-13 DIST Cust'!O670-'FR-16(7)(v)-14 TOTAL CLASS'!O670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P670+'FR-16(7)(v)-4 PROD Energy'!P670+'FR-16(7)(v)-5 PROD Cust'!P670+'FR-16(7)(v)-7 TRANS Demand'!P670+'FR-16(7)(v)-8 TRANS Energy'!P670+'FR-16(7)(v)-9 TRANS Cust'!P670+'FR-16(7)(v)-11 DIST Demand'!P670+'FR-16(7)(v)-12 DIST Energy'!P670+'FR-16(7)(v)-13 DIST Cust'!P670-'FR-16(7)(v)-14 TOTAL CLASS'!P670","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q670+'FR-16(7)(v)-4 PROD Energy'!Q670+'FR-16(7)(v)-5 PROD Cust'!Q670+'FR-16(7)(v)-7 TRANS Demand'!Q670+'FR-16(7)(v)-8 TRANS Energy'!Q670+'FR-16(7)(v)-9 TRANS Cust'!Q670+'FR-16(7)(v)-11 DIST Demand'!Q670+'FR-16(7)(v)-12 DIST Energy'!Q670+'FR-16(7)(v)-13 DIST Cust'!Q670-'FR-16(7)(v)-14 TOTAL CLASS'!Q670","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-223.30898488452658},{"$f":"SUM(G666:G670)","v":0},{"$f":"SUM(H666:H670)","v":0},{"$f":"SUM(I666:I670)","v":0},{"$f":"SUM(J666:J670)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$666:$Q$670)","v":0},{"$f":"SUM(R666:R670)","v":0},{"$f":"SUM(S666:S670)","v":-223.30898488452658}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F674+'FR-16(7)(v)-4 PROD Energy'!F674+'FR-16(7)(v)-5 PROD Cust'!F674+'FR-16(7)(v)-7 TRANS Demand'!F674+'FR-16(7)(v)-8 TRANS Energy'!F674+'FR-16(7)(v)-9 TRANS Cust'!F674+'FR-16(7)(v)-11 DIST Demand'!F674+'FR-16(7)(v)-12 DIST Energy'!F674+'FR-16(7)(v)-13 DIST Cust'!F674-'FR-16(7)(v)-14 TOTAL CLASS'!F674","v":-121},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G674+'FR-16(7)(v)-4 PROD Energy'!G674+'FR-16(7)(v)-5 PROD Cust'!G674+'FR-16(7)(v)-7 TRANS Demand'!G674+'FR-16(7)(v)-8 TRANS Energy'!G674+'FR-16(7)(v)-9 TRANS Cust'!G674+'FR-16(7)(v)-11 DIST Demand'!G674+'FR-16(7)(v)-12 DIST Energy'!G674+'FR-16(7)(v)-13 DIST Cust'!G674-'FR-16(7)(v)-14 TOTAL CLASS'!G674","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H674+'FR-16(7)(v)-4 PROD Energy'!H674+'FR-16(7)(v)-5 PROD Cust'!H674+'FR-16(7)(v)-7 TRANS Demand'!H674+'FR-16(7)(v)-8 TRANS Energy'!H674+'FR-16(7)(v)-9 TRANS Cust'!H674+'FR-16(7)(v)-11 DIST Demand'!H674+'FR-16(7)(v)-12 DIST Energy'!H674+'FR-16(7)(v)-13 DIST Cust'!H674-'FR-16(7)(v)-14 TOTAL CLASS'!H674","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I674+'FR-16(7)(v)-4 PROD Energy'!I674+'FR-16(7)(v)-5 PROD Cust'!I674+'FR-16(7)(v)-7 TRANS Demand'!I674+'FR-16(7)(v)-8 TRANS Energy'!I674+'FR-16(7)(v)-9 TRANS Cust'!I674+'FR-16(7)(v)-11 DIST Demand'!I674+'FR-16(7)(v)-12 DIST Energy'!I674+'FR-16(7)(v)-13 DIST Cust'!I674-'FR-16(7)(v)-14 TOTAL CLASS'!I674","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J674+'FR-16(7)(v)-4 PROD Energy'!J674+'FR-16(7)(v)-5 PROD Cust'!J674+'FR-16(7)(v)-7 TRANS Demand'!J674+'FR-16(7)(v)-8 TRANS Energy'!J674+'FR-16(7)(v)-9 TRANS Cust'!J674+'FR-16(7)(v)-11 DIST Demand'!J674+'FR-16(7)(v)-12 DIST Energy'!J674+'FR-16(7)(v)-13 DIST Cust'!J674-'FR-16(7)(v)-14 TOTAL CLASS'!J674","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K674+'FR-16(7)(v)-4 PROD Energy'!K674+'FR-16(7)(v)-5 PROD Cust'!K674+'FR-16(7)(v)-7 TRANS Demand'!K674+'FR-16(7)(v)-8 TRANS Energy'!K674+'FR-16(7)(v)-9 TRANS Cust'!K674+'FR-16(7)(v)-11 DIST Demand'!K674+'FR-16(7)(v)-12 DIST Energy'!K674+'FR-16(7)(v)-13 DIST Cust'!K674-'FR-16(7)(v)-14 TOTAL CLASS'!K674","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L674+'FR-16(7)(v)-4 PROD Energy'!L674+'FR-16(7)(v)-5 PROD Cust'!L674+'FR-16(7)(v)-7 TRANS Demand'!L674+'FR-16(7)(v)-8 TRANS Energy'!L674+'FR-16(7)(v)-9 TRANS Cust'!L674+'FR-16(7)(v)-11 DIST Demand'!L674+'FR-16(7)(v)-12 DIST Energy'!L674+'FR-16(7)(v)-13 DIST Cust'!L674-'FR-16(7)(v)-14 TOTAL CLASS'!L674","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M674+'FR-16(7)(v)-4 PROD Energy'!M674+'FR-16(7)(v)-5 PROD Cust'!M674+'FR-16(7)(v)-7 TRANS Demand'!M674+'FR-16(7)(v)-8 TRANS Energy'!M674+'FR-16(7)(v)-9 TRANS Cust'!M674+'FR-16(7)(v)-11 DIST Demand'!M674+'FR-16(7)(v)-12 DIST Energy'!M674+'FR-16(7)(v)-13 DIST Cust'!M674-'FR-16(7)(v)-14 TOTAL CLASS'!M674","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N674+'FR-16(7)(v)-4 PROD Energy'!N674+'FR-16(7)(v)-5 PROD Cust'!N674+'FR-16(7)(v)-7 TRANS Demand'!N674+'FR-16(7)(v)-8 TRANS Energy'!N674+'FR-16(7)(v)-9 TRANS Cust'!N674+'FR-16(7)(v)-11 DIST Demand'!N674+'FR-16(7)(v)-12 DIST Energy'!N674+'FR-16(7)(v)-13 DIST Cust'!N674-'FR-16(7)(v)-14 TOTAL CLASS'!N674","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O674+'FR-16(7)(v)-4 PROD Energy'!O674+'FR-16(7)(v)-5 PROD Cust'!O674+'FR-16(7)(v)-7 TRANS Demand'!O674+'FR-16(7)(v)-8 TRANS Energy'!O674+'FR-16(7)(v)-9 TRANS Cust'!O674+'FR-16(7)(v)-11 DIST Demand'!O674+'FR-16(7)(v)-12 DIST Energy'!O674+'FR-16(7)(v)-13 DIST Cust'!O674-'FR-16(7)(v)-14 TOTAL CLASS'!O674","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P674+'FR-16(7)(v)-4 PROD Energy'!P674+'FR-16(7)(v)-5 PROD Cust'!P674+'FR-16(7)(v)-7 TRANS Demand'!P674+'FR-16(7)(v)-8 TRANS Energy'!P674+'FR-16(7)(v)-9 TRANS Cust'!P674+'FR-16(7)(v)-11 DIST Demand'!P674+'FR-16(7)(v)-12 DIST Energy'!P674+'FR-16(7)(v)-13 DIST Cust'!P674-'FR-16(7)(v)-14 TOTAL CLASS'!P674","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q674+'FR-16(7)(v)-4 PROD Energy'!Q674+'FR-16(7)(v)-5 PROD Cust'!Q674+'FR-16(7)(v)-7 TRANS Demand'!Q674+'FR-16(7)(v)-8 TRANS Energy'!Q674+'FR-16(7)(v)-9 TRANS Cust'!Q674+'FR-16(7)(v)-11 DIST Demand'!Q674+'FR-16(7)(v)-12 DIST Energy'!Q674+'FR-16(7)(v)-13 DIST Cust'!Q674-'FR-16(7)(v)-14 TOTAL CLASS'!Q674","v":0},{"$f":"SUM(G674:Q674)","v":0},{"$f":"F674-R674","v":-121}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":-225.30898488452658},{"$f":"G663","v":0},{"$f":"H663","v":0},{"$f":"I663","v":0},{"$f":"J663","v":0},0,0,0,0,0,0,{"$f":"$Q$663","v":0},{"$f":"R663","v":0},{"$f":"F675-R675","v":-225.30898488452658}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":-346.30898488452658},{"$f":"SUM(G674:G675)","v":0},{"$f":"SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$674:$Q$675)","v":0},{"$f":"SUM(R674:R675)","v":0},{"$f":"SUM(S674:S675)","v":-346.30898488452658}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-121},{"$f":"G674","v":0},{"$f":"H674","v":0},{"$f":"I674","v":0},{"$f":"J674","v":0},0,0,0,0,0,0,{"$f":"$Q$674","v":0},{"$f":"R674","v":0},{"$f":"S674","v":-121}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-121},{"$f":"SUM(G680:G680)","v":0},{"$f":"SUM(H680:H680)","v":0},{"$f":"SUM(I680:I680)","v":0},{"$f":"SUM(J680:J680)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$680:$Q$680)","v":0},{"$f":"SUM(R680:R680)","v":0},{"$f":"SUM(S680:S680)","v":-121}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,"NP29",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F694+'FR-16(7)(v)-4 PROD Energy'!F694+'FR-16(7)(v)-5 PROD Cust'!F694+'FR-16(7)(v)-7 TRANS Demand'!F694+'FR-16(7)(v)-8 TRANS Energy'!F694+'FR-16(7)(v)-9 TRANS Cust'!F694+'FR-16(7)(v)-11 DIST Demand'!F694+'FR-16(7)(v)-12 DIST Energy'!F694+'FR-16(7)(v)-13 DIST Cust'!F694-'FR-16(7)(v)-14 TOTAL CLASS'!F694","v":0.22551184147596359},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G694+'FR-16(7)(v)-4 PROD Energy'!G694+'FR-16(7)(v)-5 PROD Cust'!G694+'FR-16(7)(v)-7 TRANS Demand'!G694+'FR-16(7)(v)-8 TRANS Energy'!G694+'FR-16(7)(v)-9 TRANS Cust'!G694+'FR-16(7)(v)-11 DIST Demand'!G694+'FR-16(7)(v)-12 DIST Energy'!G694+'FR-16(7)(v)-13 DIST Cust'!G694-'FR-16(7)(v)-14 TOTAL CLASS'!G694","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H694+'FR-16(7)(v)-4 PROD Energy'!H694+'FR-16(7)(v)-5 PROD Cust'!H694+'FR-16(7)(v)-7 TRANS Demand'!H694+'FR-16(7)(v)-8 TRANS Energy'!H694+'FR-16(7)(v)-9 TRANS Cust'!H694+'FR-16(7)(v)-11 DIST Demand'!H694+'FR-16(7)(v)-12 DIST Energy'!H694+'FR-16(7)(v)-13 DIST Cust'!H694-'FR-16(7)(v)-14 TOTAL CLASS'!H694","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I694+'FR-16(7)(v)-4 PROD Energy'!I694+'FR-16(7)(v)-5 PROD Cust'!I694+'FR-16(7)(v)-7 TRANS Demand'!I694+'FR-16(7)(v)-8 TRANS Energy'!I694+'FR-16(7)(v)-9 TRANS Cust'!I694+'FR-16(7)(v)-11 DIST Demand'!I694+'FR-16(7)(v)-12 DIST Energy'!I694+'FR-16(7)(v)-13 DIST Cust'!I694-'FR-16(7)(v)-14 TOTAL CLASS'!I694","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J694+'FR-16(7)(v)-4 PROD Energy'!J694+'FR-16(7)(v)-5 PROD Cust'!J694+'FR-16(7)(v)-7 TRANS Demand'!J694+'FR-16(7)(v)-8 TRANS Energy'!J694+'FR-16(7)(v)-9 TRANS Cust'!J694+'FR-16(7)(v)-11 DIST Demand'!J694+'FR-16(7)(v)-12 DIST Energy'!J694+'FR-16(7)(v)-13 DIST Cust'!J694-'FR-16(7)(v)-14 TOTAL CLASS'!J694","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K694+'FR-16(7)(v)-4 PROD Energy'!K694+'FR-16(7)(v)-5 PROD Cust'!K694+'FR-16(7)(v)-7 TRANS Demand'!K694+'FR-16(7)(v)-8 TRANS Energy'!K694+'FR-16(7)(v)-9 TRANS Cust'!K694+'FR-16(7)(v)-11 DIST Demand'!K694+'FR-16(7)(v)-12 DIST Energy'!K694+'FR-16(7)(v)-13 DIST Cust'!K694-'FR-16(7)(v)-14 TOTAL CLASS'!K694","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L694+'FR-16(7)(v)-4 PROD Energy'!L694+'FR-16(7)(v)-5 PROD Cust'!L694+'FR-16(7)(v)-7 TRANS Demand'!L694+'FR-16(7)(v)-8 TRANS Energy'!L694+'FR-16(7)(v)-9 TRANS Cust'!L694+'FR-16(7)(v)-11 DIST Demand'!L694+'FR-16(7)(v)-12 DIST Energy'!L694+'FR-16(7)(v)-13 DIST Cust'!L694-'FR-16(7)(v)-14 TOTAL CLASS'!L694","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M694+'FR-16(7)(v)-4 PROD Energy'!M694+'FR-16(7)(v)-5 PROD Cust'!M694+'FR-16(7)(v)-7 TRANS Demand'!M694+'FR-16(7)(v)-8 TRANS Energy'!M694+'FR-16(7)(v)-9 TRANS Cust'!M694+'FR-16(7)(v)-11 DIST Demand'!M694+'FR-16(7)(v)-12 DIST Energy'!M694+'FR-16(7)(v)-13 DIST Cust'!M694-'FR-16(7)(v)-14 TOTAL CLASS'!M694","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N694+'FR-16(7)(v)-4 PROD Energy'!N694+'FR-16(7)(v)-5 PROD Cust'!N694+'FR-16(7)(v)-7 TRANS Demand'!N694+'FR-16(7)(v)-8 TRANS Energy'!N694+'FR-16(7)(v)-9 TRANS Cust'!N694+'FR-16(7)(v)-11 DIST Demand'!N694+'FR-16(7)(v)-12 DIST Energy'!N694+'FR-16(7)(v)-13 DIST Cust'!N694-'FR-16(7)(v)-14 TOTAL CLASS'!N694","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O694+'FR-16(7)(v)-4 PROD Energy'!O694+'FR-16(7)(v)-5 PROD Cust'!O694+'FR-16(7)(v)-7 TRANS Demand'!O694+'FR-16(7)(v)-8 TRANS Energy'!O694+'FR-16(7)(v)-9 TRANS Cust'!O694+'FR-16(7)(v)-11 DIST Demand'!O694+'FR-16(7)(v)-12 DIST Energy'!O694+'FR-16(7)(v)-13 DIST Cust'!O694-'FR-16(7)(v)-14 TOTAL CLASS'!O694","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P694+'FR-16(7)(v)-4 PROD Energy'!P694+'FR-16(7)(v)-5 PROD Cust'!P694+'FR-16(7)(v)-7 TRANS Demand'!P694+'FR-16(7)(v)-8 TRANS Energy'!P694+'FR-16(7)(v)-9 TRANS Cust'!P694+'FR-16(7)(v)-11 DIST Demand'!P694+'FR-16(7)(v)-12 DIST Energy'!P694+'FR-16(7)(v)-13 DIST Cust'!P694-'FR-16(7)(v)-14 TOTAL CLASS'!P694","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q694+'FR-16(7)(v)-4 PROD Energy'!Q694+'FR-16(7)(v)-5 PROD Cust'!Q694+'FR-16(7)(v)-7 TRANS Demand'!Q694+'FR-16(7)(v)-8 TRANS Energy'!Q694+'FR-16(7)(v)-9 TRANS Cust'!Q694+'FR-16(7)(v)-11 DIST Demand'!Q694+'FR-16(7)(v)-12 DIST Energy'!Q694+'FR-16(7)(v)-13 DIST Cust'!Q694-'FR-16(7)(v)-14 TOTAL CLASS'!Q694","v":0},{"$f":"SUM(G694:Q694)","v":0},{"$f":"F694-R694","v":0.22551184147596359}]
[3,"RESERVED FOR FUTURE USE",null,"NP29",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F695+'FR-16(7)(v)-4 PROD Energy'!F695+'FR-16(7)(v)-5 PROD Cust'!F695+'FR-16(7)(v)-7 TRANS Demand'!F695+'FR-16(7)(v)-8 TRANS Energy'!F695+'FR-16(7)(v)-9 TRANS Cust'!F695+'FR-16(7)(v)-11 DIST Demand'!F695+'FR-16(7)(v)-12 DIST Energy'!F695+'FR-16(7)(v)-13 DIST Cust'!F695-'FR-16(7)(v)-14 TOTAL CLASS'!F695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G695+'FR-16(7)(v)-4 PROD Energy'!G695+'FR-16(7)(v)-5 PROD Cust'!G695+'FR-16(7)(v)-7 TRANS Demand'!G695+'FR-16(7)(v)-8 TRANS Energy'!G695+'FR-16(7)(v)-9 TRANS Cust'!G695+'FR-16(7)(v)-11 DIST Demand'!G695+'FR-16(7)(v)-12 DIST Energy'!G695+'FR-16(7)(v)-13 DIST Cust'!G695-'FR-16(7)(v)-14 TOTAL CLASS'!G695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H695+'FR-16(7)(v)-4 PROD Energy'!H695+'FR-16(7)(v)-5 PROD Cust'!H695+'FR-16(7)(v)-7 TRANS Demand'!H695+'FR-16(7)(v)-8 TRANS Energy'!H695+'FR-16(7)(v)-9 TRANS Cust'!H695+'FR-16(7)(v)-11 DIST Demand'!H695+'FR-16(7)(v)-12 DIST Energy'!H695+'FR-16(7)(v)-13 DIST Cust'!H695-'FR-16(7)(v)-14 TOTAL CLASS'!H695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I695+'FR-16(7)(v)-4 PROD Energy'!I695+'FR-16(7)(v)-5 PROD Cust'!I695+'FR-16(7)(v)-7 TRANS Demand'!I695+'FR-16(7)(v)-8 TRANS Energy'!I695+'FR-16(7)(v)-9 TRANS Cust'!I695+'FR-16(7)(v)-11 DIST Demand'!I695+'FR-16(7)(v)-12 DIST Energy'!I695+'FR-16(7)(v)-13 DIST Cust'!I695-'FR-16(7)(v)-14 TOTAL CLASS'!I695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J695+'FR-16(7)(v)-4 PROD Energy'!J695+'FR-16(7)(v)-5 PROD Cust'!J695+'FR-16(7)(v)-7 TRANS Demand'!J695+'FR-16(7)(v)-8 TRANS Energy'!J695+'FR-16(7)(v)-9 TRANS Cust'!J695+'FR-16(7)(v)-11 DIST Demand'!J695+'FR-16(7)(v)-12 DIST Energy'!J695+'FR-16(7)(v)-13 DIST Cust'!J695-'FR-16(7)(v)-14 TOTAL CLASS'!J695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K695+'FR-16(7)(v)-4 PROD Energy'!K695+'FR-16(7)(v)-5 PROD Cust'!K695+'FR-16(7)(v)-7 TRANS Demand'!K695+'FR-16(7)(v)-8 TRANS Energy'!K695+'FR-16(7)(v)-9 TRANS Cust'!K695+'FR-16(7)(v)-11 DIST Demand'!K695+'FR-16(7)(v)-12 DIST Energy'!K695+'FR-16(7)(v)-13 DIST Cust'!K695-'FR-16(7)(v)-14 TOTAL CLASS'!K695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L695+'FR-16(7)(v)-4 PROD Energy'!L695+'FR-16(7)(v)-5 PROD Cust'!L695+'FR-16(7)(v)-7 TRANS Demand'!L695+'FR-16(7)(v)-8 TRANS Energy'!L695+'FR-16(7)(v)-9 TRANS Cust'!L695+'FR-16(7)(v)-11 DIST Demand'!L695+'FR-16(7)(v)-12 DIST Energy'!L695+'FR-16(7)(v)-13 DIST Cust'!L695-'FR-16(7)(v)-14 TOTAL CLASS'!L695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M695+'FR-16(7)(v)-4 PROD Energy'!M695+'FR-16(7)(v)-5 PROD Cust'!M695+'FR-16(7)(v)-7 TRANS Demand'!M695+'FR-16(7)(v)-8 TRANS Energy'!M695+'FR-16(7)(v)-9 TRANS Cust'!M695+'FR-16(7)(v)-11 DIST Demand'!M695+'FR-16(7)(v)-12 DIST Energy'!M695+'FR-16(7)(v)-13 DIST Cust'!M695-'FR-16(7)(v)-14 TOTAL CLASS'!M695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N695+'FR-16(7)(v)-4 PROD Energy'!N695+'FR-16(7)(v)-5 PROD Cust'!N695+'FR-16(7)(v)-7 TRANS Demand'!N695+'FR-16(7)(v)-8 TRANS Energy'!N695+'FR-16(7)(v)-9 TRANS Cust'!N695+'FR-16(7)(v)-11 DIST Demand'!N695+'FR-16(7)(v)-12 DIST Energy'!N695+'FR-16(7)(v)-13 DIST Cust'!N695-'FR-16(7)(v)-14 TOTAL CLASS'!N695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O695+'FR-16(7)(v)-4 PROD Energy'!O695+'FR-16(7)(v)-5 PROD Cust'!O695+'FR-16(7)(v)-7 TRANS Demand'!O695+'FR-16(7)(v)-8 TRANS Energy'!O695+'FR-16(7)(v)-9 TRANS Cust'!O695+'FR-16(7)(v)-11 DIST Demand'!O695+'FR-16(7)(v)-12 DIST Energy'!O695+'FR-16(7)(v)-13 DIST Cust'!O695-'FR-16(7)(v)-14 TOTAL CLASS'!O695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P695+'FR-16(7)(v)-4 PROD Energy'!P695+'FR-16(7)(v)-5 PROD Cust'!P695+'FR-16(7)(v)-7 TRANS Demand'!P695+'FR-16(7)(v)-8 TRANS Energy'!P695+'FR-16(7)(v)-9 TRANS Cust'!P695+'FR-16(7)(v)-11 DIST Demand'!P695+'FR-16(7)(v)-12 DIST Energy'!P695+'FR-16(7)(v)-13 DIST Cust'!P695-'FR-16(7)(v)-14 TOTAL CLASS'!P695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q695+'FR-16(7)(v)-4 PROD Energy'!Q695+'FR-16(7)(v)-5 PROD Cust'!Q695+'FR-16(7)(v)-7 TRANS Demand'!Q695+'FR-16(7)(v)-8 TRANS Energy'!Q695+'FR-16(7)(v)-9 TRANS Cust'!Q695+'FR-16(7)(v)-11 DIST Demand'!Q695+'FR-16(7)(v)-12 DIST Energy'!Q695+'FR-16(7)(v)-13 DIST Cust'!Q695-'FR-16(7)(v)-14 TOTAL CLASS'!Q695","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":0.22551184147596359},{"$f":"SUM(G694:G695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.22551184147596359]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,"AG39",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F700+'FR-16(7)(v)-4 PROD Energy'!F700+'FR-16(7)(v)-5 PROD Cust'!F700+'FR-16(7)(v)-7 TRANS Demand'!F700+'FR-16(7)(v)-8 TRANS Energy'!F700+'FR-16(7)(v)-9 TRANS Cust'!F700+'FR-16(7)(v)-11 DIST Demand'!F700+'FR-16(7)(v)-12 DIST Energy'!F700+'FR-16(7)(v)-13 DIST Cust'!F700-'FR-16(7)(v)-14 TOTAL CLASS'!F700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G700+'FR-16(7)(v)-4 PROD Energy'!G700+'FR-16(7)(v)-5 PROD Cust'!G700+'FR-16(7)(v)-7 TRANS Demand'!G700+'FR-16(7)(v)-8 TRANS Energy'!G700+'FR-16(7)(v)-9 TRANS Cust'!G700+'FR-16(7)(v)-11 DIST Demand'!G700+'FR-16(7)(v)-12 DIST Energy'!G700+'FR-16(7)(v)-13 DIST Cust'!G700-'FR-16(7)(v)-14 TOTAL CLASS'!G700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H700+'FR-16(7)(v)-4 PROD Energy'!H700+'FR-16(7)(v)-5 PROD Cust'!H700+'FR-16(7)(v)-7 TRANS Demand'!H700+'FR-16(7)(v)-8 TRANS Energy'!H700+'FR-16(7)(v)-9 TRANS Cust'!H700+'FR-16(7)(v)-11 DIST Demand'!H700+'FR-16(7)(v)-12 DIST Energy'!H700+'FR-16(7)(v)-13 DIST Cust'!H700-'FR-16(7)(v)-14 TOTAL CLASS'!H700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I700+'FR-16(7)(v)-4 PROD Energy'!I700+'FR-16(7)(v)-5 PROD Cust'!I700+'FR-16(7)(v)-7 TRANS Demand'!I700+'FR-16(7)(v)-8 TRANS Energy'!I700+'FR-16(7)(v)-9 TRANS Cust'!I700+'FR-16(7)(v)-11 DIST Demand'!I700+'FR-16(7)(v)-12 DIST Energy'!I700+'FR-16(7)(v)-13 DIST Cust'!I700-'FR-16(7)(v)-14 TOTAL CLASS'!I700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J700+'FR-16(7)(v)-4 PROD Energy'!J700+'FR-16(7)(v)-5 PROD Cust'!J700+'FR-16(7)(v)-7 TRANS Demand'!J700+'FR-16(7)(v)-8 TRANS Energy'!J700+'FR-16(7)(v)-9 TRANS Cust'!J700+'FR-16(7)(v)-11 DIST Demand'!J700+'FR-16(7)(v)-12 DIST Energy'!J700+'FR-16(7)(v)-13 DIST Cust'!J700-'FR-16(7)(v)-14 TOTAL CLASS'!J700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K700+'FR-16(7)(v)-4 PROD Energy'!K700+'FR-16(7)(v)-5 PROD Cust'!K700+'FR-16(7)(v)-7 TRANS Demand'!K700+'FR-16(7)(v)-8 TRANS Energy'!K700+'FR-16(7)(v)-9 TRANS Cust'!K700+'FR-16(7)(v)-11 DIST Demand'!K700+'FR-16(7)(v)-12 DIST Energy'!K700+'FR-16(7)(v)-13 DIST Cust'!K700-'FR-16(7)(v)-14 TOTAL CLASS'!K700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L700+'FR-16(7)(v)-4 PROD Energy'!L700+'FR-16(7)(v)-5 PROD Cust'!L700+'FR-16(7)(v)-7 TRANS Demand'!L700+'FR-16(7)(v)-8 TRANS Energy'!L700+'FR-16(7)(v)-9 TRANS Cust'!L700+'FR-16(7)(v)-11 DIST Demand'!L700+'FR-16(7)(v)-12 DIST Energy'!L700+'FR-16(7)(v)-13 DIST Cust'!L700-'FR-16(7)(v)-14 TOTAL CLASS'!L700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M700+'FR-16(7)(v)-4 PROD Energy'!M700+'FR-16(7)(v)-5 PROD Cust'!M700+'FR-16(7)(v)-7 TRANS Demand'!M700+'FR-16(7)(v)-8 TRANS Energy'!M700+'FR-16(7)(v)-9 TRANS Cust'!M700+'FR-16(7)(v)-11 DIST Demand'!M700+'FR-16(7)(v)-12 DIST Energy'!M700+'FR-16(7)(v)-13 DIST Cust'!M700-'FR-16(7)(v)-14 TOTAL CLASS'!M700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N700+'FR-16(7)(v)-4 PROD Energy'!N700+'FR-16(7)(v)-5 PROD Cust'!N700+'FR-16(7)(v)-7 TRANS Demand'!N700+'FR-16(7)(v)-8 TRANS Energy'!N700+'FR-16(7)(v)-9 TRANS Cust'!N700+'FR-16(7)(v)-11 DIST Demand'!N700+'FR-16(7)(v)-12 DIST Energy'!N700+'FR-16(7)(v)-13 DIST Cust'!N700-'FR-16(7)(v)-14 TOTAL CLASS'!N700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O700+'FR-16(7)(v)-4 PROD Energy'!O700+'FR-16(7)(v)-5 PROD Cust'!O700+'FR-16(7)(v)-7 TRANS Demand'!O700+'FR-16(7)(v)-8 TRANS Energy'!O700+'FR-16(7)(v)-9 TRANS Cust'!O700+'FR-16(7)(v)-11 DIST Demand'!O700+'FR-16(7)(v)-12 DIST Energy'!O700+'FR-16(7)(v)-13 DIST Cust'!O700-'FR-16(7)(v)-14 TOTAL CLASS'!O700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P700+'FR-16(7)(v)-4 PROD Energy'!P700+'FR-16(7)(v)-5 PROD Cust'!P700+'FR-16(7)(v)-7 TRANS Demand'!P700+'FR-16(7)(v)-8 TRANS Energy'!P700+'FR-16(7)(v)-9 TRANS Cust'!P700+'FR-16(7)(v)-11 DIST Demand'!P700+'FR-16(7)(v)-12 DIST Energy'!P700+'FR-16(7)(v)-13 DIST Cust'!P700-'FR-16(7)(v)-14 TOTAL CLASS'!P700","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q700+'FR-16(7)(v)-4 PROD Energy'!Q700+'FR-16(7)(v)-5 PROD Cust'!Q700+'FR-16(7)(v)-7 TRANS Demand'!Q700+'FR-16(7)(v)-8 TRANS Energy'!Q700+'FR-16(7)(v)-9 TRANS Cust'!Q700+'FR-16(7)(v)-11 DIST Demand'!Q700+'FR-16(7)(v)-12 DIST Energy'!Q700+'FR-16(7)(v)-13 DIST Cust'!Q700-'FR-16(7)(v)-14 TOTAL CLASS'!Q700","v":0},{"$f":"SUM(G700:Q700)","v":0},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":0},{"$f":"SUM(G700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,"NP29",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F704+'FR-16(7)(v)-4 PROD Energy'!F704+'FR-16(7)(v)-5 PROD Cust'!F704+'FR-16(7)(v)-7 TRANS Demand'!F704+'FR-16(7)(v)-8 TRANS Energy'!F704+'FR-16(7)(v)-9 TRANS Cust'!F704+'FR-16(7)(v)-11 DIST Demand'!F704+'FR-16(7)(v)-12 DIST Energy'!F704+'FR-16(7)(v)-13 DIST Cust'!F704-'FR-16(7)(v)-14 TOTAL CLASS'!F704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G704+'FR-16(7)(v)-4 PROD Energy'!G704+'FR-16(7)(v)-5 PROD Cust'!G704+'FR-16(7)(v)-7 TRANS Demand'!G704+'FR-16(7)(v)-8 TRANS Energy'!G704+'FR-16(7)(v)-9 TRANS Cust'!G704+'FR-16(7)(v)-11 DIST Demand'!G704+'FR-16(7)(v)-12 DIST Energy'!G704+'FR-16(7)(v)-13 DIST Cust'!G704-'FR-16(7)(v)-14 TOTAL CLASS'!G704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H704+'FR-16(7)(v)-4 PROD Energy'!H704+'FR-16(7)(v)-5 PROD Cust'!H704+'FR-16(7)(v)-7 TRANS Demand'!H704+'FR-16(7)(v)-8 TRANS Energy'!H704+'FR-16(7)(v)-9 TRANS Cust'!H704+'FR-16(7)(v)-11 DIST Demand'!H704+'FR-16(7)(v)-12 DIST Energy'!H704+'FR-16(7)(v)-13 DIST Cust'!H704-'FR-16(7)(v)-14 TOTAL CLASS'!H704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I704+'FR-16(7)(v)-4 PROD Energy'!I704+'FR-16(7)(v)-5 PROD Cust'!I704+'FR-16(7)(v)-7 TRANS Demand'!I704+'FR-16(7)(v)-8 TRANS Energy'!I704+'FR-16(7)(v)-9 TRANS Cust'!I704+'FR-16(7)(v)-11 DIST Demand'!I704+'FR-16(7)(v)-12 DIST Energy'!I704+'FR-16(7)(v)-13 DIST Cust'!I704-'FR-16(7)(v)-14 TOTAL CLASS'!I704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J704+'FR-16(7)(v)-4 PROD Energy'!J704+'FR-16(7)(v)-5 PROD Cust'!J704+'FR-16(7)(v)-7 TRANS Demand'!J704+'FR-16(7)(v)-8 TRANS Energy'!J704+'FR-16(7)(v)-9 TRANS Cust'!J704+'FR-16(7)(v)-11 DIST Demand'!J704+'FR-16(7)(v)-12 DIST Energy'!J704+'FR-16(7)(v)-13 DIST Cust'!J704-'FR-16(7)(v)-14 TOTAL CLASS'!J704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K704+'FR-16(7)(v)-4 PROD Energy'!K704+'FR-16(7)(v)-5 PROD Cust'!K704+'FR-16(7)(v)-7 TRANS Demand'!K704+'FR-16(7)(v)-8 TRANS Energy'!K704+'FR-16(7)(v)-9 TRANS Cust'!K704+'FR-16(7)(v)-11 DIST Demand'!K704+'FR-16(7)(v)-12 DIST Energy'!K704+'FR-16(7)(v)-13 DIST Cust'!K704-'FR-16(7)(v)-14 TOTAL CLASS'!K704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L704+'FR-16(7)(v)-4 PROD Energy'!L704+'FR-16(7)(v)-5 PROD Cust'!L704+'FR-16(7)(v)-7 TRANS Demand'!L704+'FR-16(7)(v)-8 TRANS Energy'!L704+'FR-16(7)(v)-9 TRANS Cust'!L704+'FR-16(7)(v)-11 DIST Demand'!L704+'FR-16(7)(v)-12 DIST Energy'!L704+'FR-16(7)(v)-13 DIST Cust'!L704-'FR-16(7)(v)-14 TOTAL CLASS'!L704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M704+'FR-16(7)(v)-4 PROD Energy'!M704+'FR-16(7)(v)-5 PROD Cust'!M704+'FR-16(7)(v)-7 TRANS Demand'!M704+'FR-16(7)(v)-8 TRANS Energy'!M704+'FR-16(7)(v)-9 TRANS Cust'!M704+'FR-16(7)(v)-11 DIST Demand'!M704+'FR-16(7)(v)-12 DIST Energy'!M704+'FR-16(7)(v)-13 DIST Cust'!M704-'FR-16(7)(v)-14 TOTAL CLASS'!M704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N704+'FR-16(7)(v)-4 PROD Energy'!N704+'FR-16(7)(v)-5 PROD Cust'!N704+'FR-16(7)(v)-7 TRANS Demand'!N704+'FR-16(7)(v)-8 TRANS Energy'!N704+'FR-16(7)(v)-9 TRANS Cust'!N704+'FR-16(7)(v)-11 DIST Demand'!N704+'FR-16(7)(v)-12 DIST Energy'!N704+'FR-16(7)(v)-13 DIST Cust'!N704-'FR-16(7)(v)-14 TOTAL CLASS'!N704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O704+'FR-16(7)(v)-4 PROD Energy'!O704+'FR-16(7)(v)-5 PROD Cust'!O704+'FR-16(7)(v)-7 TRANS Demand'!O704+'FR-16(7)(v)-8 TRANS Energy'!O704+'FR-16(7)(v)-9 TRANS Cust'!O704+'FR-16(7)(v)-11 DIST Demand'!O704+'FR-16(7)(v)-12 DIST Energy'!O704+'FR-16(7)(v)-13 DIST Cust'!O704-'FR-16(7)(v)-14 TOTAL CLASS'!O704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P704+'FR-16(7)(v)-4 PROD Energy'!P704+'FR-16(7)(v)-5 PROD Cust'!P704+'FR-16(7)(v)-7 TRANS Demand'!P704+'FR-16(7)(v)-8 TRANS Energy'!P704+'FR-16(7)(v)-9 TRANS Cust'!P704+'FR-16(7)(v)-11 DIST Demand'!P704+'FR-16(7)(v)-12 DIST Energy'!P704+'FR-16(7)(v)-13 DIST Cust'!P704-'FR-16(7)(v)-14 TOTAL CLASS'!P704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q704+'FR-16(7)(v)-4 PROD Energy'!Q704+'FR-16(7)(v)-5 PROD Cust'!Q704+'FR-16(7)(v)-7 TRANS Demand'!Q704+'FR-16(7)(v)-8 TRANS Energy'!Q704+'FR-16(7)(v)-9 TRANS Cust'!Q704+'FR-16(7)(v)-11 DIST Demand'!Q704+'FR-16(7)(v)-12 DIST Energy'!Q704+'FR-16(7)(v)-13 DIST Cust'!Q704-'FR-16(7)(v)-14 TOTAL CLASS'!Q704","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":0},{"$f":"G705+G701","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":2},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"S433","v":2}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":-346.30898488452658},{"$f":"G676","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"R676","v":0},{"$f":"S676","v":-346.30898488452658}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":0},{"$f":"-G641","v":0},{"$f":"-H641","v":0},{"$f":"-I641","v":0},{"$f":"-J641","v":0},0,0,0,0,0,0,{"$f":"-Q641","v":0},{"$f":"-R641","v":0},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":-0.22551184147596359},{"$f":"-G696","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.22551184147596359]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":0},{"$f":"G707","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":-344.53449672600254},{"$f":"SUM(G711:G716)","v":0},0,0,0,0,0,0,0,0,0,0,0,-344.53449672600254]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F720+'FR-16(7)(v)-4 PROD Energy'!F720+'FR-16(7)(v)-5 PROD Cust'!F720+'FR-16(7)(v)-7 TRANS Demand'!F720+'FR-16(7)(v)-8 TRANS Energy'!F720+'FR-16(7)(v)-9 TRANS Cust'!F720+'FR-16(7)(v)-11 DIST Demand'!F720+'FR-16(7)(v)-12 DIST Energy'!F720+'FR-16(7)(v)-13 DIST Cust'!F720-'FR-16(7)(v)-14 TOTAL CLASS'!F720","v":-20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G720+'FR-16(7)(v)-4 PROD Energy'!G720+'FR-16(7)(v)-5 PROD Cust'!G720+'FR-16(7)(v)-7 TRANS Demand'!G720+'FR-16(7)(v)-8 TRANS Energy'!G720+'FR-16(7)(v)-9 TRANS Cust'!G720+'FR-16(7)(v)-11 DIST Demand'!G720+'FR-16(7)(v)-12 DIST Energy'!G720+'FR-16(7)(v)-13 DIST Cust'!G720-'FR-16(7)(v)-14 TOTAL CLASS'!G720","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H720+'FR-16(7)(v)-4 PROD Energy'!H720+'FR-16(7)(v)-5 PROD Cust'!H720+'FR-16(7)(v)-7 TRANS Demand'!H720+'FR-16(7)(v)-8 TRANS Energy'!H720+'FR-16(7)(v)-9 TRANS Cust'!H720+'FR-16(7)(v)-11 DIST Demand'!H720+'FR-16(7)(v)-12 DIST Energy'!H720+'FR-16(7)(v)-13 DIST Cust'!H720-'FR-16(7)(v)-14 TOTAL CLASS'!H720","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I720+'FR-16(7)(v)-4 PROD Energy'!I720+'FR-16(7)(v)-5 PROD Cust'!I720+'FR-16(7)(v)-7 TRANS Demand'!I720+'FR-16(7)(v)-8 TRANS Energy'!I720+'FR-16(7)(v)-9 TRANS Cust'!I720+'FR-16(7)(v)-11 DIST Demand'!I720+'FR-16(7)(v)-12 DIST Energy'!I720+'FR-16(7)(v)-13 DIST Cust'!I720-'FR-16(7)(v)-14 TOTAL CLASS'!I720","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J720+'FR-16(7)(v)-4 PROD Energy'!J720+'FR-16(7)(v)-5 PROD Cust'!J720+'FR-16(7)(v)-7 TRANS Demand'!J720+'FR-16(7)(v)-8 TRANS Energy'!J720+'FR-16(7)(v)-9 TRANS Cust'!J720+'FR-16(7)(v)-11 DIST Demand'!J720+'FR-16(7)(v)-12 DIST Energy'!J720+'FR-16(7)(v)-13 DIST Cust'!J720-'FR-16(7)(v)-14 TOTAL CLASS'!J720","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K720+'FR-16(7)(v)-4 PROD Energy'!K720+'FR-16(7)(v)-5 PROD Cust'!K720+'FR-16(7)(v)-7 TRANS Demand'!K720+'FR-16(7)(v)-8 TRANS Energy'!K720+'FR-16(7)(v)-9 TRANS Cust'!K720+'FR-16(7)(v)-11 DIST Demand'!K720+'FR-16(7)(v)-12 DIST Energy'!K720+'FR-16(7)(v)-13 DIST Cust'!K720-'FR-16(7)(v)-14 TOTAL CLASS'!K720","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L720+'FR-16(7)(v)-4 PROD Energy'!L720+'FR-16(7)(v)-5 PROD Cust'!L720+'FR-16(7)(v)-7 TRANS Demand'!L720+'FR-16(7)(v)-8 TRANS Energy'!L720+'FR-16(7)(v)-9 TRANS Cust'!L720+'FR-16(7)(v)-11 DIST Demand'!L720+'FR-16(7)(v)-12 DIST Energy'!L720+'FR-16(7)(v)-13 DIST Cust'!L720-'FR-16(7)(v)-14 TOTAL CLASS'!L720","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M720+'FR-16(7)(v)-4 PROD Energy'!M720+'FR-16(7)(v)-5 PROD Cust'!M720+'FR-16(7)(v)-7 TRANS Demand'!M720+'FR-16(7)(v)-8 TRANS Energy'!M720+'FR-16(7)(v)-9 TRANS Cust'!M720+'FR-16(7)(v)-11 DIST Demand'!M720+'FR-16(7)(v)-12 DIST Energy'!M720+'FR-16(7)(v)-13 DIST Cust'!M720-'FR-16(7)(v)-14 TOTAL CLASS'!M720","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N720+'FR-16(7)(v)-4 PROD Energy'!N720+'FR-16(7)(v)-5 PROD Cust'!N720+'FR-16(7)(v)-7 TRANS Demand'!N720+'FR-16(7)(v)-8 TRANS Energy'!N720+'FR-16(7)(v)-9 TRANS Cust'!N720+'FR-16(7)(v)-11 DIST Demand'!N720+'FR-16(7)(v)-12 DIST Energy'!N720+'FR-16(7)(v)-13 DIST Cust'!N720-'FR-16(7)(v)-14 TOTAL CLASS'!N720","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O720+'FR-16(7)(v)-4 PROD Energy'!O720+'FR-16(7)(v)-5 PROD Cust'!O720+'FR-16(7)(v)-7 TRANS Demand'!O720+'FR-16(7)(v)-8 TRANS Energy'!O720+'FR-16(7)(v)-9 TRANS Cust'!O720+'FR-16(7)(v)-11 DIST Demand'!O720+'FR-16(7)(v)-12 DIST Energy'!O720+'FR-16(7)(v)-13 DIST Cust'!O720-'FR-16(7)(v)-14 TOTAL CLASS'!O720","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P720+'FR-16(7)(v)-4 PROD Energy'!P720+'FR-16(7)(v)-5 PROD Cust'!P720+'FR-16(7)(v)-7 TRANS Demand'!P720+'FR-16(7)(v)-8 TRANS Energy'!P720+'FR-16(7)(v)-9 TRANS Cust'!P720+'FR-16(7)(v)-11 DIST Demand'!P720+'FR-16(7)(v)-12 DIST Energy'!P720+'FR-16(7)(v)-13 DIST Cust'!P720-'FR-16(7)(v)-14 TOTAL CLASS'!P720","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q720+'FR-16(7)(v)-4 PROD Energy'!Q720+'FR-16(7)(v)-5 PROD Cust'!Q720+'FR-16(7)(v)-7 TRANS Demand'!Q720+'FR-16(7)(v)-8 TRANS Energy'!Q720+'FR-16(7)(v)-9 TRANS Cust'!Q720+'FR-16(7)(v)-11 DIST Demand'!Q720+'FR-16(7)(v)-12 DIST Energy'!Q720+'FR-16(7)(v)-13 DIST Cust'!Q720-'FR-16(7)(v)-14 TOTAL CLASS'!Q720","v":0},{"$f":"ROUND(R717*R719,0)","v":0},{"$f":"ROUND(S717*S719,0)","v":-19}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":-20},0,0,0,0,0,0,0,0,0,0,0,0,-19]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":-20},{"$f":"G720","v":0},0,0,0,0,0,0,0,0,0,0,0,-19]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":-20},0,0,0,0,0,0,0,0,0,0,0,0,-19]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F742+'FR-16(7)(v)-4 PROD Energy'!F742+'FR-16(7)(v)-5 PROD Cust'!F742+'FR-16(7)(v)-7 TRANS Demand'!F742+'FR-16(7)(v)-8 TRANS Energy'!F742+'FR-16(7)(v)-9 TRANS Cust'!F742+'FR-16(7)(v)-11 DIST Demand'!F742+'FR-16(7)(v)-12 DIST Energy'!F742+'FR-16(7)(v)-13 DIST Cust'!F742-'FR-16(7)(v)-14 TOTAL CLASS'!F742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G742+'FR-16(7)(v)-4 PROD Energy'!G742+'FR-16(7)(v)-5 PROD Cust'!G742+'FR-16(7)(v)-7 TRANS Demand'!G742+'FR-16(7)(v)-8 TRANS Energy'!G742+'FR-16(7)(v)-9 TRANS Cust'!G742+'FR-16(7)(v)-11 DIST Demand'!G742+'FR-16(7)(v)-12 DIST Energy'!G742+'FR-16(7)(v)-13 DIST Cust'!G742-'FR-16(7)(v)-14 TOTAL CLASS'!G742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H742+'FR-16(7)(v)-4 PROD Energy'!H742+'FR-16(7)(v)-5 PROD Cust'!H742+'FR-16(7)(v)-7 TRANS Demand'!H742+'FR-16(7)(v)-8 TRANS Energy'!H742+'FR-16(7)(v)-9 TRANS Cust'!H742+'FR-16(7)(v)-11 DIST Demand'!H742+'FR-16(7)(v)-12 DIST Energy'!H742+'FR-16(7)(v)-13 DIST Cust'!H742-'FR-16(7)(v)-14 TOTAL CLASS'!H742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I742+'FR-16(7)(v)-4 PROD Energy'!I742+'FR-16(7)(v)-5 PROD Cust'!I742+'FR-16(7)(v)-7 TRANS Demand'!I742+'FR-16(7)(v)-8 TRANS Energy'!I742+'FR-16(7)(v)-9 TRANS Cust'!I742+'FR-16(7)(v)-11 DIST Demand'!I742+'FR-16(7)(v)-12 DIST Energy'!I742+'FR-16(7)(v)-13 DIST Cust'!I742-'FR-16(7)(v)-14 TOTAL CLASS'!I742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J742+'FR-16(7)(v)-4 PROD Energy'!J742+'FR-16(7)(v)-5 PROD Cust'!J742+'FR-16(7)(v)-7 TRANS Demand'!J742+'FR-16(7)(v)-8 TRANS Energy'!J742+'FR-16(7)(v)-9 TRANS Cust'!J742+'FR-16(7)(v)-11 DIST Demand'!J742+'FR-16(7)(v)-12 DIST Energy'!J742+'FR-16(7)(v)-13 DIST Cust'!J742-'FR-16(7)(v)-14 TOTAL CLASS'!J742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K742+'FR-16(7)(v)-4 PROD Energy'!K742+'FR-16(7)(v)-5 PROD Cust'!K742+'FR-16(7)(v)-7 TRANS Demand'!K742+'FR-16(7)(v)-8 TRANS Energy'!K742+'FR-16(7)(v)-9 TRANS Cust'!K742+'FR-16(7)(v)-11 DIST Demand'!K742+'FR-16(7)(v)-12 DIST Energy'!K742+'FR-16(7)(v)-13 DIST Cust'!K742-'FR-16(7)(v)-14 TOTAL CLASS'!K742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L742+'FR-16(7)(v)-4 PROD Energy'!L742+'FR-16(7)(v)-5 PROD Cust'!L742+'FR-16(7)(v)-7 TRANS Demand'!L742+'FR-16(7)(v)-8 TRANS Energy'!L742+'FR-16(7)(v)-9 TRANS Cust'!L742+'FR-16(7)(v)-11 DIST Demand'!L742+'FR-16(7)(v)-12 DIST Energy'!L742+'FR-16(7)(v)-13 DIST Cust'!L742-'FR-16(7)(v)-14 TOTAL CLASS'!L742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M742+'FR-16(7)(v)-4 PROD Energy'!M742+'FR-16(7)(v)-5 PROD Cust'!M742+'FR-16(7)(v)-7 TRANS Demand'!M742+'FR-16(7)(v)-8 TRANS Energy'!M742+'FR-16(7)(v)-9 TRANS Cust'!M742+'FR-16(7)(v)-11 DIST Demand'!M742+'FR-16(7)(v)-12 DIST Energy'!M742+'FR-16(7)(v)-13 DIST Cust'!M742-'FR-16(7)(v)-14 TOTAL CLASS'!M742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N742+'FR-16(7)(v)-4 PROD Energy'!N742+'FR-16(7)(v)-5 PROD Cust'!N742+'FR-16(7)(v)-7 TRANS Demand'!N742+'FR-16(7)(v)-8 TRANS Energy'!N742+'FR-16(7)(v)-9 TRANS Cust'!N742+'FR-16(7)(v)-11 DIST Demand'!N742+'FR-16(7)(v)-12 DIST Energy'!N742+'FR-16(7)(v)-13 DIST Cust'!N742-'FR-16(7)(v)-14 TOTAL CLASS'!N742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O742+'FR-16(7)(v)-4 PROD Energy'!O742+'FR-16(7)(v)-5 PROD Cust'!O742+'FR-16(7)(v)-7 TRANS Demand'!O742+'FR-16(7)(v)-8 TRANS Energy'!O742+'FR-16(7)(v)-9 TRANS Cust'!O742+'FR-16(7)(v)-11 DIST Demand'!O742+'FR-16(7)(v)-12 DIST Energy'!O742+'FR-16(7)(v)-13 DIST Cust'!O742-'FR-16(7)(v)-14 TOTAL CLASS'!O742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P742+'FR-16(7)(v)-4 PROD Energy'!P742+'FR-16(7)(v)-5 PROD Cust'!P742+'FR-16(7)(v)-7 TRANS Demand'!P742+'FR-16(7)(v)-8 TRANS Energy'!P742+'FR-16(7)(v)-9 TRANS Cust'!P742+'FR-16(7)(v)-11 DIST Demand'!P742+'FR-16(7)(v)-12 DIST Energy'!P742+'FR-16(7)(v)-13 DIST Cust'!P742-'FR-16(7)(v)-14 TOTAL CLASS'!P742","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q742+'FR-16(7)(v)-4 PROD Energy'!Q742+'FR-16(7)(v)-5 PROD Cust'!Q742+'FR-16(7)(v)-7 TRANS Demand'!Q742+'FR-16(7)(v)-8 TRANS Energy'!Q742+'FR-16(7)(v)-9 TRANS Cust'!Q742+'FR-16(7)(v)-11 DIST Demand'!Q742+'FR-16(7)(v)-12 DIST Energy'!Q742+'FR-16(7)(v)-13 DIST Cust'!Q742-'FR-16(7)(v)-14 TOTAL CLASS'!Q742","v":0},{"$f":"SUM(G742:Q742)","v":0},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F743+'FR-16(7)(v)-4 PROD Energy'!F743+'FR-16(7)(v)-5 PROD Cust'!F743+'FR-16(7)(v)-7 TRANS Demand'!F743+'FR-16(7)(v)-8 TRANS Energy'!F743+'FR-16(7)(v)-9 TRANS Cust'!F743+'FR-16(7)(v)-11 DIST Demand'!F743+'FR-16(7)(v)-12 DIST Energy'!F743+'FR-16(7)(v)-13 DIST Cust'!F743-'FR-16(7)(v)-14 TOTAL CLASS'!F743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G743+'FR-16(7)(v)-4 PROD Energy'!G743+'FR-16(7)(v)-5 PROD Cust'!G743+'FR-16(7)(v)-7 TRANS Demand'!G743+'FR-16(7)(v)-8 TRANS Energy'!G743+'FR-16(7)(v)-9 TRANS Cust'!G743+'FR-16(7)(v)-11 DIST Demand'!G743+'FR-16(7)(v)-12 DIST Energy'!G743+'FR-16(7)(v)-13 DIST Cust'!G743-'FR-16(7)(v)-14 TOTAL CLASS'!G743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H743+'FR-16(7)(v)-4 PROD Energy'!H743+'FR-16(7)(v)-5 PROD Cust'!H743+'FR-16(7)(v)-7 TRANS Demand'!H743+'FR-16(7)(v)-8 TRANS Energy'!H743+'FR-16(7)(v)-9 TRANS Cust'!H743+'FR-16(7)(v)-11 DIST Demand'!H743+'FR-16(7)(v)-12 DIST Energy'!H743+'FR-16(7)(v)-13 DIST Cust'!H743-'FR-16(7)(v)-14 TOTAL CLASS'!H743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I743+'FR-16(7)(v)-4 PROD Energy'!I743+'FR-16(7)(v)-5 PROD Cust'!I743+'FR-16(7)(v)-7 TRANS Demand'!I743+'FR-16(7)(v)-8 TRANS Energy'!I743+'FR-16(7)(v)-9 TRANS Cust'!I743+'FR-16(7)(v)-11 DIST Demand'!I743+'FR-16(7)(v)-12 DIST Energy'!I743+'FR-16(7)(v)-13 DIST Cust'!I743-'FR-16(7)(v)-14 TOTAL CLASS'!I743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J743+'FR-16(7)(v)-4 PROD Energy'!J743+'FR-16(7)(v)-5 PROD Cust'!J743+'FR-16(7)(v)-7 TRANS Demand'!J743+'FR-16(7)(v)-8 TRANS Energy'!J743+'FR-16(7)(v)-9 TRANS Cust'!J743+'FR-16(7)(v)-11 DIST Demand'!J743+'FR-16(7)(v)-12 DIST Energy'!J743+'FR-16(7)(v)-13 DIST Cust'!J743-'FR-16(7)(v)-14 TOTAL CLASS'!J743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K743+'FR-16(7)(v)-4 PROD Energy'!K743+'FR-16(7)(v)-5 PROD Cust'!K743+'FR-16(7)(v)-7 TRANS Demand'!K743+'FR-16(7)(v)-8 TRANS Energy'!K743+'FR-16(7)(v)-9 TRANS Cust'!K743+'FR-16(7)(v)-11 DIST Demand'!K743+'FR-16(7)(v)-12 DIST Energy'!K743+'FR-16(7)(v)-13 DIST Cust'!K743-'FR-16(7)(v)-14 TOTAL CLASS'!K743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L743+'FR-16(7)(v)-4 PROD Energy'!L743+'FR-16(7)(v)-5 PROD Cust'!L743+'FR-16(7)(v)-7 TRANS Demand'!L743+'FR-16(7)(v)-8 TRANS Energy'!L743+'FR-16(7)(v)-9 TRANS Cust'!L743+'FR-16(7)(v)-11 DIST Demand'!L743+'FR-16(7)(v)-12 DIST Energy'!L743+'FR-16(7)(v)-13 DIST Cust'!L743-'FR-16(7)(v)-14 TOTAL CLASS'!L743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M743+'FR-16(7)(v)-4 PROD Energy'!M743+'FR-16(7)(v)-5 PROD Cust'!M743+'FR-16(7)(v)-7 TRANS Demand'!M743+'FR-16(7)(v)-8 TRANS Energy'!M743+'FR-16(7)(v)-9 TRANS Cust'!M743+'FR-16(7)(v)-11 DIST Demand'!M743+'FR-16(7)(v)-12 DIST Energy'!M743+'FR-16(7)(v)-13 DIST Cust'!M743-'FR-16(7)(v)-14 TOTAL CLASS'!M743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N743+'FR-16(7)(v)-4 PROD Energy'!N743+'FR-16(7)(v)-5 PROD Cust'!N743+'FR-16(7)(v)-7 TRANS Demand'!N743+'FR-16(7)(v)-8 TRANS Energy'!N743+'FR-16(7)(v)-9 TRANS Cust'!N743+'FR-16(7)(v)-11 DIST Demand'!N743+'FR-16(7)(v)-12 DIST Energy'!N743+'FR-16(7)(v)-13 DIST Cust'!N743-'FR-16(7)(v)-14 TOTAL CLASS'!N743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O743+'FR-16(7)(v)-4 PROD Energy'!O743+'FR-16(7)(v)-5 PROD Cust'!O743+'FR-16(7)(v)-7 TRANS Demand'!O743+'FR-16(7)(v)-8 TRANS Energy'!O743+'FR-16(7)(v)-9 TRANS Cust'!O743+'FR-16(7)(v)-11 DIST Demand'!O743+'FR-16(7)(v)-12 DIST Energy'!O743+'FR-16(7)(v)-13 DIST Cust'!O743-'FR-16(7)(v)-14 TOTAL CLASS'!O743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P743+'FR-16(7)(v)-4 PROD Energy'!P743+'FR-16(7)(v)-5 PROD Cust'!P743+'FR-16(7)(v)-7 TRANS Demand'!P743+'FR-16(7)(v)-8 TRANS Energy'!P743+'FR-16(7)(v)-9 TRANS Cust'!P743+'FR-16(7)(v)-11 DIST Demand'!P743+'FR-16(7)(v)-12 DIST Energy'!P743+'FR-16(7)(v)-13 DIST Cust'!P743-'FR-16(7)(v)-14 TOTAL CLASS'!P743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q743+'FR-16(7)(v)-4 PROD Energy'!Q743+'FR-16(7)(v)-5 PROD Cust'!Q743+'FR-16(7)(v)-7 TRANS Demand'!Q743+'FR-16(7)(v)-8 TRANS Energy'!Q743+'FR-16(7)(v)-9 TRANS Cust'!Q743+'FR-16(7)(v)-11 DIST Demand'!Q743+'FR-16(7)(v)-12 DIST Energy'!Q743+'FR-16(7)(v)-13 DIST Cust'!Q743-'FR-16(7)(v)-14 TOTAL CLASS'!Q743","v":0},0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F744+'FR-16(7)(v)-4 PROD Energy'!F744+'FR-16(7)(v)-5 PROD Cust'!F744+'FR-16(7)(v)-7 TRANS Demand'!F744+'FR-16(7)(v)-8 TRANS Energy'!F744+'FR-16(7)(v)-9 TRANS Cust'!F744+'FR-16(7)(v)-11 DIST Demand'!F744+'FR-16(7)(v)-12 DIST Energy'!F744+'FR-16(7)(v)-13 DIST Cust'!F744-'FR-16(7)(v)-14 TOTAL CLASS'!F744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G744+'FR-16(7)(v)-4 PROD Energy'!G744+'FR-16(7)(v)-5 PROD Cust'!G744+'FR-16(7)(v)-7 TRANS Demand'!G744+'FR-16(7)(v)-8 TRANS Energy'!G744+'FR-16(7)(v)-9 TRANS Cust'!G744+'FR-16(7)(v)-11 DIST Demand'!G744+'FR-16(7)(v)-12 DIST Energy'!G744+'FR-16(7)(v)-13 DIST Cust'!G744-'FR-16(7)(v)-14 TOTAL CLASS'!G744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H744+'FR-16(7)(v)-4 PROD Energy'!H744+'FR-16(7)(v)-5 PROD Cust'!H744+'FR-16(7)(v)-7 TRANS Demand'!H744+'FR-16(7)(v)-8 TRANS Energy'!H744+'FR-16(7)(v)-9 TRANS Cust'!H744+'FR-16(7)(v)-11 DIST Demand'!H744+'FR-16(7)(v)-12 DIST Energy'!H744+'FR-16(7)(v)-13 DIST Cust'!H744-'FR-16(7)(v)-14 TOTAL CLASS'!H744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I744+'FR-16(7)(v)-4 PROD Energy'!I744+'FR-16(7)(v)-5 PROD Cust'!I744+'FR-16(7)(v)-7 TRANS Demand'!I744+'FR-16(7)(v)-8 TRANS Energy'!I744+'FR-16(7)(v)-9 TRANS Cust'!I744+'FR-16(7)(v)-11 DIST Demand'!I744+'FR-16(7)(v)-12 DIST Energy'!I744+'FR-16(7)(v)-13 DIST Cust'!I744-'FR-16(7)(v)-14 TOTAL CLASS'!I744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J744+'FR-16(7)(v)-4 PROD Energy'!J744+'FR-16(7)(v)-5 PROD Cust'!J744+'FR-16(7)(v)-7 TRANS Demand'!J744+'FR-16(7)(v)-8 TRANS Energy'!J744+'FR-16(7)(v)-9 TRANS Cust'!J744+'FR-16(7)(v)-11 DIST Demand'!J744+'FR-16(7)(v)-12 DIST Energy'!J744+'FR-16(7)(v)-13 DIST Cust'!J744-'FR-16(7)(v)-14 TOTAL CLASS'!J744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K744+'FR-16(7)(v)-4 PROD Energy'!K744+'FR-16(7)(v)-5 PROD Cust'!K744+'FR-16(7)(v)-7 TRANS Demand'!K744+'FR-16(7)(v)-8 TRANS Energy'!K744+'FR-16(7)(v)-9 TRANS Cust'!K744+'FR-16(7)(v)-11 DIST Demand'!K744+'FR-16(7)(v)-12 DIST Energy'!K744+'FR-16(7)(v)-13 DIST Cust'!K744-'FR-16(7)(v)-14 TOTAL CLASS'!K744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L744+'FR-16(7)(v)-4 PROD Energy'!L744+'FR-16(7)(v)-5 PROD Cust'!L744+'FR-16(7)(v)-7 TRANS Demand'!L744+'FR-16(7)(v)-8 TRANS Energy'!L744+'FR-16(7)(v)-9 TRANS Cust'!L744+'FR-16(7)(v)-11 DIST Demand'!L744+'FR-16(7)(v)-12 DIST Energy'!L744+'FR-16(7)(v)-13 DIST Cust'!L744-'FR-16(7)(v)-14 TOTAL CLASS'!L744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M744+'FR-16(7)(v)-4 PROD Energy'!M744+'FR-16(7)(v)-5 PROD Cust'!M744+'FR-16(7)(v)-7 TRANS Demand'!M744+'FR-16(7)(v)-8 TRANS Energy'!M744+'FR-16(7)(v)-9 TRANS Cust'!M744+'FR-16(7)(v)-11 DIST Demand'!M744+'FR-16(7)(v)-12 DIST Energy'!M744+'FR-16(7)(v)-13 DIST Cust'!M744-'FR-16(7)(v)-14 TOTAL CLASS'!M744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N744+'FR-16(7)(v)-4 PROD Energy'!N744+'FR-16(7)(v)-5 PROD Cust'!N744+'FR-16(7)(v)-7 TRANS Demand'!N744+'FR-16(7)(v)-8 TRANS Energy'!N744+'FR-16(7)(v)-9 TRANS Cust'!N744+'FR-16(7)(v)-11 DIST Demand'!N744+'FR-16(7)(v)-12 DIST Energy'!N744+'FR-16(7)(v)-13 DIST Cust'!N744-'FR-16(7)(v)-14 TOTAL CLASS'!N744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O744+'FR-16(7)(v)-4 PROD Energy'!O744+'FR-16(7)(v)-5 PROD Cust'!O744+'FR-16(7)(v)-7 TRANS Demand'!O744+'FR-16(7)(v)-8 TRANS Energy'!O744+'FR-16(7)(v)-9 TRANS Cust'!O744+'FR-16(7)(v)-11 DIST Demand'!O744+'FR-16(7)(v)-12 DIST Energy'!O744+'FR-16(7)(v)-13 DIST Cust'!O744-'FR-16(7)(v)-14 TOTAL CLASS'!O744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P744+'FR-16(7)(v)-4 PROD Energy'!P744+'FR-16(7)(v)-5 PROD Cust'!P744+'FR-16(7)(v)-7 TRANS Demand'!P744+'FR-16(7)(v)-8 TRANS Energy'!P744+'FR-16(7)(v)-9 TRANS Cust'!P744+'FR-16(7)(v)-11 DIST Demand'!P744+'FR-16(7)(v)-12 DIST Energy'!P744+'FR-16(7)(v)-13 DIST Cust'!P744-'FR-16(7)(v)-14 TOTAL CLASS'!P744","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q744+'FR-16(7)(v)-4 PROD Energy'!Q744+'FR-16(7)(v)-5 PROD Cust'!Q744+'FR-16(7)(v)-7 TRANS Demand'!Q744+'FR-16(7)(v)-8 TRANS Energy'!Q744+'FR-16(7)(v)-9 TRANS Cust'!Q744+'FR-16(7)(v)-11 DIST Demand'!Q744+'FR-16(7)(v)-12 DIST Energy'!Q744+'FR-16(7)(v)-13 DIST Cust'!Q744-'FR-16(7)(v)-14 TOTAL CLASS'!Q744","v":0},0,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F745+'FR-16(7)(v)-4 PROD Energy'!F745+'FR-16(7)(v)-5 PROD Cust'!F745+'FR-16(7)(v)-7 TRANS Demand'!F745+'FR-16(7)(v)-8 TRANS Energy'!F745+'FR-16(7)(v)-9 TRANS Cust'!F745+'FR-16(7)(v)-11 DIST Demand'!F745+'FR-16(7)(v)-12 DIST Energy'!F745+'FR-16(7)(v)-13 DIST Cust'!F745-'FR-16(7)(v)-14 TOTAL CLASS'!F745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G745+'FR-16(7)(v)-4 PROD Energy'!G745+'FR-16(7)(v)-5 PROD Cust'!G745+'FR-16(7)(v)-7 TRANS Demand'!G745+'FR-16(7)(v)-8 TRANS Energy'!G745+'FR-16(7)(v)-9 TRANS Cust'!G745+'FR-16(7)(v)-11 DIST Demand'!G745+'FR-16(7)(v)-12 DIST Energy'!G745+'FR-16(7)(v)-13 DIST Cust'!G745-'FR-16(7)(v)-14 TOTAL CLASS'!G745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H745+'FR-16(7)(v)-4 PROD Energy'!H745+'FR-16(7)(v)-5 PROD Cust'!H745+'FR-16(7)(v)-7 TRANS Demand'!H745+'FR-16(7)(v)-8 TRANS Energy'!H745+'FR-16(7)(v)-9 TRANS Cust'!H745+'FR-16(7)(v)-11 DIST Demand'!H745+'FR-16(7)(v)-12 DIST Energy'!H745+'FR-16(7)(v)-13 DIST Cust'!H745-'FR-16(7)(v)-14 TOTAL CLASS'!H745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I745+'FR-16(7)(v)-4 PROD Energy'!I745+'FR-16(7)(v)-5 PROD Cust'!I745+'FR-16(7)(v)-7 TRANS Demand'!I745+'FR-16(7)(v)-8 TRANS Energy'!I745+'FR-16(7)(v)-9 TRANS Cust'!I745+'FR-16(7)(v)-11 DIST Demand'!I745+'FR-16(7)(v)-12 DIST Energy'!I745+'FR-16(7)(v)-13 DIST Cust'!I745-'FR-16(7)(v)-14 TOTAL CLASS'!I745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J745+'FR-16(7)(v)-4 PROD Energy'!J745+'FR-16(7)(v)-5 PROD Cust'!J745+'FR-16(7)(v)-7 TRANS Demand'!J745+'FR-16(7)(v)-8 TRANS Energy'!J745+'FR-16(7)(v)-9 TRANS Cust'!J745+'FR-16(7)(v)-11 DIST Demand'!J745+'FR-16(7)(v)-12 DIST Energy'!J745+'FR-16(7)(v)-13 DIST Cust'!J745-'FR-16(7)(v)-14 TOTAL CLASS'!J745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K745+'FR-16(7)(v)-4 PROD Energy'!K745+'FR-16(7)(v)-5 PROD Cust'!K745+'FR-16(7)(v)-7 TRANS Demand'!K745+'FR-16(7)(v)-8 TRANS Energy'!K745+'FR-16(7)(v)-9 TRANS Cust'!K745+'FR-16(7)(v)-11 DIST Demand'!K745+'FR-16(7)(v)-12 DIST Energy'!K745+'FR-16(7)(v)-13 DIST Cust'!K745-'FR-16(7)(v)-14 TOTAL CLASS'!K745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L745+'FR-16(7)(v)-4 PROD Energy'!L745+'FR-16(7)(v)-5 PROD Cust'!L745+'FR-16(7)(v)-7 TRANS Demand'!L745+'FR-16(7)(v)-8 TRANS Energy'!L745+'FR-16(7)(v)-9 TRANS Cust'!L745+'FR-16(7)(v)-11 DIST Demand'!L745+'FR-16(7)(v)-12 DIST Energy'!L745+'FR-16(7)(v)-13 DIST Cust'!L745-'FR-16(7)(v)-14 TOTAL CLASS'!L745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M745+'FR-16(7)(v)-4 PROD Energy'!M745+'FR-16(7)(v)-5 PROD Cust'!M745+'FR-16(7)(v)-7 TRANS Demand'!M745+'FR-16(7)(v)-8 TRANS Energy'!M745+'FR-16(7)(v)-9 TRANS Cust'!M745+'FR-16(7)(v)-11 DIST Demand'!M745+'FR-16(7)(v)-12 DIST Energy'!M745+'FR-16(7)(v)-13 DIST Cust'!M745-'FR-16(7)(v)-14 TOTAL CLASS'!M745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N745+'FR-16(7)(v)-4 PROD Energy'!N745+'FR-16(7)(v)-5 PROD Cust'!N745+'FR-16(7)(v)-7 TRANS Demand'!N745+'FR-16(7)(v)-8 TRANS Energy'!N745+'FR-16(7)(v)-9 TRANS Cust'!N745+'FR-16(7)(v)-11 DIST Demand'!N745+'FR-16(7)(v)-12 DIST Energy'!N745+'FR-16(7)(v)-13 DIST Cust'!N745-'FR-16(7)(v)-14 TOTAL CLASS'!N745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O745+'FR-16(7)(v)-4 PROD Energy'!O745+'FR-16(7)(v)-5 PROD Cust'!O745+'FR-16(7)(v)-7 TRANS Demand'!O745+'FR-16(7)(v)-8 TRANS Energy'!O745+'FR-16(7)(v)-9 TRANS Cust'!O745+'FR-16(7)(v)-11 DIST Demand'!O745+'FR-16(7)(v)-12 DIST Energy'!O745+'FR-16(7)(v)-13 DIST Cust'!O745-'FR-16(7)(v)-14 TOTAL CLASS'!O745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P745+'FR-16(7)(v)-4 PROD Energy'!P745+'FR-16(7)(v)-5 PROD Cust'!P745+'FR-16(7)(v)-7 TRANS Demand'!P745+'FR-16(7)(v)-8 TRANS Energy'!P745+'FR-16(7)(v)-9 TRANS Cust'!P745+'FR-16(7)(v)-11 DIST Demand'!P745+'FR-16(7)(v)-12 DIST Energy'!P745+'FR-16(7)(v)-13 DIST Cust'!P745-'FR-16(7)(v)-14 TOTAL CLASS'!P745","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q745+'FR-16(7)(v)-4 PROD Energy'!Q745+'FR-16(7)(v)-5 PROD Cust'!Q745+'FR-16(7)(v)-7 TRANS Demand'!Q745+'FR-16(7)(v)-8 TRANS Energy'!Q745+'FR-16(7)(v)-9 TRANS Cust'!Q745+'FR-16(7)(v)-11 DIST Demand'!Q745+'FR-16(7)(v)-12 DIST Energy'!Q745+'FR-16(7)(v)-13 DIST Cust'!Q745-'FR-16(7)(v)-14 TOTAL CLASS'!Q745","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F746+'FR-16(7)(v)-4 PROD Energy'!F746+'FR-16(7)(v)-5 PROD Cust'!F746+'FR-16(7)(v)-7 TRANS Demand'!F746+'FR-16(7)(v)-8 TRANS Energy'!F746+'FR-16(7)(v)-9 TRANS Cust'!F746+'FR-16(7)(v)-11 DIST Demand'!F746+'FR-16(7)(v)-12 DIST Energy'!F746+'FR-16(7)(v)-13 DIST Cust'!F746-'FR-16(7)(v)-14 TOTAL CLASS'!F746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G746+'FR-16(7)(v)-4 PROD Energy'!G746+'FR-16(7)(v)-5 PROD Cust'!G746+'FR-16(7)(v)-7 TRANS Demand'!G746+'FR-16(7)(v)-8 TRANS Energy'!G746+'FR-16(7)(v)-9 TRANS Cust'!G746+'FR-16(7)(v)-11 DIST Demand'!G746+'FR-16(7)(v)-12 DIST Energy'!G746+'FR-16(7)(v)-13 DIST Cust'!G746-'FR-16(7)(v)-14 TOTAL CLASS'!G746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H746+'FR-16(7)(v)-4 PROD Energy'!H746+'FR-16(7)(v)-5 PROD Cust'!H746+'FR-16(7)(v)-7 TRANS Demand'!H746+'FR-16(7)(v)-8 TRANS Energy'!H746+'FR-16(7)(v)-9 TRANS Cust'!H746+'FR-16(7)(v)-11 DIST Demand'!H746+'FR-16(7)(v)-12 DIST Energy'!H746+'FR-16(7)(v)-13 DIST Cust'!H746-'FR-16(7)(v)-14 TOTAL CLASS'!H746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I746+'FR-16(7)(v)-4 PROD Energy'!I746+'FR-16(7)(v)-5 PROD Cust'!I746+'FR-16(7)(v)-7 TRANS Demand'!I746+'FR-16(7)(v)-8 TRANS Energy'!I746+'FR-16(7)(v)-9 TRANS Cust'!I746+'FR-16(7)(v)-11 DIST Demand'!I746+'FR-16(7)(v)-12 DIST Energy'!I746+'FR-16(7)(v)-13 DIST Cust'!I746-'FR-16(7)(v)-14 TOTAL CLASS'!I746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J746+'FR-16(7)(v)-4 PROD Energy'!J746+'FR-16(7)(v)-5 PROD Cust'!J746+'FR-16(7)(v)-7 TRANS Demand'!J746+'FR-16(7)(v)-8 TRANS Energy'!J746+'FR-16(7)(v)-9 TRANS Cust'!J746+'FR-16(7)(v)-11 DIST Demand'!J746+'FR-16(7)(v)-12 DIST Energy'!J746+'FR-16(7)(v)-13 DIST Cust'!J746-'FR-16(7)(v)-14 TOTAL CLASS'!J746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K746+'FR-16(7)(v)-4 PROD Energy'!K746+'FR-16(7)(v)-5 PROD Cust'!K746+'FR-16(7)(v)-7 TRANS Demand'!K746+'FR-16(7)(v)-8 TRANS Energy'!K746+'FR-16(7)(v)-9 TRANS Cust'!K746+'FR-16(7)(v)-11 DIST Demand'!K746+'FR-16(7)(v)-12 DIST Energy'!K746+'FR-16(7)(v)-13 DIST Cust'!K746-'FR-16(7)(v)-14 TOTAL CLASS'!K746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L746+'FR-16(7)(v)-4 PROD Energy'!L746+'FR-16(7)(v)-5 PROD Cust'!L746+'FR-16(7)(v)-7 TRANS Demand'!L746+'FR-16(7)(v)-8 TRANS Energy'!L746+'FR-16(7)(v)-9 TRANS Cust'!L746+'FR-16(7)(v)-11 DIST Demand'!L746+'FR-16(7)(v)-12 DIST Energy'!L746+'FR-16(7)(v)-13 DIST Cust'!L746-'FR-16(7)(v)-14 TOTAL CLASS'!L746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M746+'FR-16(7)(v)-4 PROD Energy'!M746+'FR-16(7)(v)-5 PROD Cust'!M746+'FR-16(7)(v)-7 TRANS Demand'!M746+'FR-16(7)(v)-8 TRANS Energy'!M746+'FR-16(7)(v)-9 TRANS Cust'!M746+'FR-16(7)(v)-11 DIST Demand'!M746+'FR-16(7)(v)-12 DIST Energy'!M746+'FR-16(7)(v)-13 DIST Cust'!M746-'FR-16(7)(v)-14 TOTAL CLASS'!M746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N746+'FR-16(7)(v)-4 PROD Energy'!N746+'FR-16(7)(v)-5 PROD Cust'!N746+'FR-16(7)(v)-7 TRANS Demand'!N746+'FR-16(7)(v)-8 TRANS Energy'!N746+'FR-16(7)(v)-9 TRANS Cust'!N746+'FR-16(7)(v)-11 DIST Demand'!N746+'FR-16(7)(v)-12 DIST Energy'!N746+'FR-16(7)(v)-13 DIST Cust'!N746-'FR-16(7)(v)-14 TOTAL CLASS'!N746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O746+'FR-16(7)(v)-4 PROD Energy'!O746+'FR-16(7)(v)-5 PROD Cust'!O746+'FR-16(7)(v)-7 TRANS Demand'!O746+'FR-16(7)(v)-8 TRANS Energy'!O746+'FR-16(7)(v)-9 TRANS Cust'!O746+'FR-16(7)(v)-11 DIST Demand'!O746+'FR-16(7)(v)-12 DIST Energy'!O746+'FR-16(7)(v)-13 DIST Cust'!O746-'FR-16(7)(v)-14 TOTAL CLASS'!O746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P746+'FR-16(7)(v)-4 PROD Energy'!P746+'FR-16(7)(v)-5 PROD Cust'!P746+'FR-16(7)(v)-7 TRANS Demand'!P746+'FR-16(7)(v)-8 TRANS Energy'!P746+'FR-16(7)(v)-9 TRANS Cust'!P746+'FR-16(7)(v)-11 DIST Demand'!P746+'FR-16(7)(v)-12 DIST Energy'!P746+'FR-16(7)(v)-13 DIST Cust'!P746-'FR-16(7)(v)-14 TOTAL CLASS'!P746","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q746+'FR-16(7)(v)-4 PROD Energy'!Q746+'FR-16(7)(v)-5 PROD Cust'!Q746+'FR-16(7)(v)-7 TRANS Demand'!Q746+'FR-16(7)(v)-8 TRANS Energy'!Q746+'FR-16(7)(v)-9 TRANS Cust'!Q746+'FR-16(7)(v)-11 DIST Demand'!Q746+'FR-16(7)(v)-12 DIST Energy'!Q746+'FR-16(7)(v)-13 DIST Cust'!Q746-'FR-16(7)(v)-14 TOTAL CLASS'!Q746","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F747+'FR-16(7)(v)-4 PROD Energy'!F747+'FR-16(7)(v)-5 PROD Cust'!F747+'FR-16(7)(v)-7 TRANS Demand'!F747+'FR-16(7)(v)-8 TRANS Energy'!F747+'FR-16(7)(v)-9 TRANS Cust'!F747+'FR-16(7)(v)-11 DIST Demand'!F747+'FR-16(7)(v)-12 DIST Energy'!F747+'FR-16(7)(v)-13 DIST Cust'!F747-'FR-16(7)(v)-14 TOTAL CLASS'!F747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G747+'FR-16(7)(v)-4 PROD Energy'!G747+'FR-16(7)(v)-5 PROD Cust'!G747+'FR-16(7)(v)-7 TRANS Demand'!G747+'FR-16(7)(v)-8 TRANS Energy'!G747+'FR-16(7)(v)-9 TRANS Cust'!G747+'FR-16(7)(v)-11 DIST Demand'!G747+'FR-16(7)(v)-12 DIST Energy'!G747+'FR-16(7)(v)-13 DIST Cust'!G747-'FR-16(7)(v)-14 TOTAL CLASS'!G747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H747+'FR-16(7)(v)-4 PROD Energy'!H747+'FR-16(7)(v)-5 PROD Cust'!H747+'FR-16(7)(v)-7 TRANS Demand'!H747+'FR-16(7)(v)-8 TRANS Energy'!H747+'FR-16(7)(v)-9 TRANS Cust'!H747+'FR-16(7)(v)-11 DIST Demand'!H747+'FR-16(7)(v)-12 DIST Energy'!H747+'FR-16(7)(v)-13 DIST Cust'!H747-'FR-16(7)(v)-14 TOTAL CLASS'!H747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I747+'FR-16(7)(v)-4 PROD Energy'!I747+'FR-16(7)(v)-5 PROD Cust'!I747+'FR-16(7)(v)-7 TRANS Demand'!I747+'FR-16(7)(v)-8 TRANS Energy'!I747+'FR-16(7)(v)-9 TRANS Cust'!I747+'FR-16(7)(v)-11 DIST Demand'!I747+'FR-16(7)(v)-12 DIST Energy'!I747+'FR-16(7)(v)-13 DIST Cust'!I747-'FR-16(7)(v)-14 TOTAL CLASS'!I747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J747+'FR-16(7)(v)-4 PROD Energy'!J747+'FR-16(7)(v)-5 PROD Cust'!J747+'FR-16(7)(v)-7 TRANS Demand'!J747+'FR-16(7)(v)-8 TRANS Energy'!J747+'FR-16(7)(v)-9 TRANS Cust'!J747+'FR-16(7)(v)-11 DIST Demand'!J747+'FR-16(7)(v)-12 DIST Energy'!J747+'FR-16(7)(v)-13 DIST Cust'!J747-'FR-16(7)(v)-14 TOTAL CLASS'!J747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K747+'FR-16(7)(v)-4 PROD Energy'!K747+'FR-16(7)(v)-5 PROD Cust'!K747+'FR-16(7)(v)-7 TRANS Demand'!K747+'FR-16(7)(v)-8 TRANS Energy'!K747+'FR-16(7)(v)-9 TRANS Cust'!K747+'FR-16(7)(v)-11 DIST Demand'!K747+'FR-16(7)(v)-12 DIST Energy'!K747+'FR-16(7)(v)-13 DIST Cust'!K747-'FR-16(7)(v)-14 TOTAL CLASS'!K747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L747+'FR-16(7)(v)-4 PROD Energy'!L747+'FR-16(7)(v)-5 PROD Cust'!L747+'FR-16(7)(v)-7 TRANS Demand'!L747+'FR-16(7)(v)-8 TRANS Energy'!L747+'FR-16(7)(v)-9 TRANS Cust'!L747+'FR-16(7)(v)-11 DIST Demand'!L747+'FR-16(7)(v)-12 DIST Energy'!L747+'FR-16(7)(v)-13 DIST Cust'!L747-'FR-16(7)(v)-14 TOTAL CLASS'!L747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M747+'FR-16(7)(v)-4 PROD Energy'!M747+'FR-16(7)(v)-5 PROD Cust'!M747+'FR-16(7)(v)-7 TRANS Demand'!M747+'FR-16(7)(v)-8 TRANS Energy'!M747+'FR-16(7)(v)-9 TRANS Cust'!M747+'FR-16(7)(v)-11 DIST Demand'!M747+'FR-16(7)(v)-12 DIST Energy'!M747+'FR-16(7)(v)-13 DIST Cust'!M747-'FR-16(7)(v)-14 TOTAL CLASS'!M747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N747+'FR-16(7)(v)-4 PROD Energy'!N747+'FR-16(7)(v)-5 PROD Cust'!N747+'FR-16(7)(v)-7 TRANS Demand'!N747+'FR-16(7)(v)-8 TRANS Energy'!N747+'FR-16(7)(v)-9 TRANS Cust'!N747+'FR-16(7)(v)-11 DIST Demand'!N747+'FR-16(7)(v)-12 DIST Energy'!N747+'FR-16(7)(v)-13 DIST Cust'!N747-'FR-16(7)(v)-14 TOTAL CLASS'!N747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O747+'FR-16(7)(v)-4 PROD Energy'!O747+'FR-16(7)(v)-5 PROD Cust'!O747+'FR-16(7)(v)-7 TRANS Demand'!O747+'FR-16(7)(v)-8 TRANS Energy'!O747+'FR-16(7)(v)-9 TRANS Cust'!O747+'FR-16(7)(v)-11 DIST Demand'!O747+'FR-16(7)(v)-12 DIST Energy'!O747+'FR-16(7)(v)-13 DIST Cust'!O747-'FR-16(7)(v)-14 TOTAL CLASS'!O747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P747+'FR-16(7)(v)-4 PROD Energy'!P747+'FR-16(7)(v)-5 PROD Cust'!P747+'FR-16(7)(v)-7 TRANS Demand'!P747+'FR-16(7)(v)-8 TRANS Energy'!P747+'FR-16(7)(v)-9 TRANS Cust'!P747+'FR-16(7)(v)-11 DIST Demand'!P747+'FR-16(7)(v)-12 DIST Energy'!P747+'FR-16(7)(v)-13 DIST Cust'!P747-'FR-16(7)(v)-14 TOTAL CLASS'!P747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q747+'FR-16(7)(v)-4 PROD Energy'!Q747+'FR-16(7)(v)-5 PROD Cust'!Q747+'FR-16(7)(v)-7 TRANS Demand'!Q747+'FR-16(7)(v)-8 TRANS Energy'!Q747+'FR-16(7)(v)-9 TRANS Cust'!Q747+'FR-16(7)(v)-11 DIST Demand'!Q747+'FR-16(7)(v)-12 DIST Energy'!Q747+'FR-16(7)(v)-13 DIST Cust'!Q747-'FR-16(7)(v)-14 TOTAL CLASS'!Q747","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F748+'FR-16(7)(v)-4 PROD Energy'!F748+'FR-16(7)(v)-5 PROD Cust'!F748+'FR-16(7)(v)-7 TRANS Demand'!F748+'FR-16(7)(v)-8 TRANS Energy'!F748+'FR-16(7)(v)-9 TRANS Cust'!F748+'FR-16(7)(v)-11 DIST Demand'!F748+'FR-16(7)(v)-12 DIST Energy'!F748+'FR-16(7)(v)-13 DIST Cust'!F748-'FR-16(7)(v)-14 TOTAL CLASS'!F748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G748+'FR-16(7)(v)-4 PROD Energy'!G748+'FR-16(7)(v)-5 PROD Cust'!G748+'FR-16(7)(v)-7 TRANS Demand'!G748+'FR-16(7)(v)-8 TRANS Energy'!G748+'FR-16(7)(v)-9 TRANS Cust'!G748+'FR-16(7)(v)-11 DIST Demand'!G748+'FR-16(7)(v)-12 DIST Energy'!G748+'FR-16(7)(v)-13 DIST Cust'!G748-'FR-16(7)(v)-14 TOTAL CLASS'!G748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H748+'FR-16(7)(v)-4 PROD Energy'!H748+'FR-16(7)(v)-5 PROD Cust'!H748+'FR-16(7)(v)-7 TRANS Demand'!H748+'FR-16(7)(v)-8 TRANS Energy'!H748+'FR-16(7)(v)-9 TRANS Cust'!H748+'FR-16(7)(v)-11 DIST Demand'!H748+'FR-16(7)(v)-12 DIST Energy'!H748+'FR-16(7)(v)-13 DIST Cust'!H748-'FR-16(7)(v)-14 TOTAL CLASS'!H748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I748+'FR-16(7)(v)-4 PROD Energy'!I748+'FR-16(7)(v)-5 PROD Cust'!I748+'FR-16(7)(v)-7 TRANS Demand'!I748+'FR-16(7)(v)-8 TRANS Energy'!I748+'FR-16(7)(v)-9 TRANS Cust'!I748+'FR-16(7)(v)-11 DIST Demand'!I748+'FR-16(7)(v)-12 DIST Energy'!I748+'FR-16(7)(v)-13 DIST Cust'!I748-'FR-16(7)(v)-14 TOTAL CLASS'!I748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J748+'FR-16(7)(v)-4 PROD Energy'!J748+'FR-16(7)(v)-5 PROD Cust'!J748+'FR-16(7)(v)-7 TRANS Demand'!J748+'FR-16(7)(v)-8 TRANS Energy'!J748+'FR-16(7)(v)-9 TRANS Cust'!J748+'FR-16(7)(v)-11 DIST Demand'!J748+'FR-16(7)(v)-12 DIST Energy'!J748+'FR-16(7)(v)-13 DIST Cust'!J748-'FR-16(7)(v)-14 TOTAL CLASS'!J748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K748+'FR-16(7)(v)-4 PROD Energy'!K748+'FR-16(7)(v)-5 PROD Cust'!K748+'FR-16(7)(v)-7 TRANS Demand'!K748+'FR-16(7)(v)-8 TRANS Energy'!K748+'FR-16(7)(v)-9 TRANS Cust'!K748+'FR-16(7)(v)-11 DIST Demand'!K748+'FR-16(7)(v)-12 DIST Energy'!K748+'FR-16(7)(v)-13 DIST Cust'!K748-'FR-16(7)(v)-14 TOTAL CLASS'!K748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L748+'FR-16(7)(v)-4 PROD Energy'!L748+'FR-16(7)(v)-5 PROD Cust'!L748+'FR-16(7)(v)-7 TRANS Demand'!L748+'FR-16(7)(v)-8 TRANS Energy'!L748+'FR-16(7)(v)-9 TRANS Cust'!L748+'FR-16(7)(v)-11 DIST Demand'!L748+'FR-16(7)(v)-12 DIST Energy'!L748+'FR-16(7)(v)-13 DIST Cust'!L748-'FR-16(7)(v)-14 TOTAL CLASS'!L748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M748+'FR-16(7)(v)-4 PROD Energy'!M748+'FR-16(7)(v)-5 PROD Cust'!M748+'FR-16(7)(v)-7 TRANS Demand'!M748+'FR-16(7)(v)-8 TRANS Energy'!M748+'FR-16(7)(v)-9 TRANS Cust'!M748+'FR-16(7)(v)-11 DIST Demand'!M748+'FR-16(7)(v)-12 DIST Energy'!M748+'FR-16(7)(v)-13 DIST Cust'!M748-'FR-16(7)(v)-14 TOTAL CLASS'!M748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N748+'FR-16(7)(v)-4 PROD Energy'!N748+'FR-16(7)(v)-5 PROD Cust'!N748+'FR-16(7)(v)-7 TRANS Demand'!N748+'FR-16(7)(v)-8 TRANS Energy'!N748+'FR-16(7)(v)-9 TRANS Cust'!N748+'FR-16(7)(v)-11 DIST Demand'!N748+'FR-16(7)(v)-12 DIST Energy'!N748+'FR-16(7)(v)-13 DIST Cust'!N748-'FR-16(7)(v)-14 TOTAL CLASS'!N748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O748+'FR-16(7)(v)-4 PROD Energy'!O748+'FR-16(7)(v)-5 PROD Cust'!O748+'FR-16(7)(v)-7 TRANS Demand'!O748+'FR-16(7)(v)-8 TRANS Energy'!O748+'FR-16(7)(v)-9 TRANS Cust'!O748+'FR-16(7)(v)-11 DIST Demand'!O748+'FR-16(7)(v)-12 DIST Energy'!O748+'FR-16(7)(v)-13 DIST Cust'!O748-'FR-16(7)(v)-14 TOTAL CLASS'!O748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P748+'FR-16(7)(v)-4 PROD Energy'!P748+'FR-16(7)(v)-5 PROD Cust'!P748+'FR-16(7)(v)-7 TRANS Demand'!P748+'FR-16(7)(v)-8 TRANS Energy'!P748+'FR-16(7)(v)-9 TRANS Cust'!P748+'FR-16(7)(v)-11 DIST Demand'!P748+'FR-16(7)(v)-12 DIST Energy'!P748+'FR-16(7)(v)-13 DIST Cust'!P748-'FR-16(7)(v)-14 TOTAL CLASS'!P748","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q748+'FR-16(7)(v)-4 PROD Energy'!Q748+'FR-16(7)(v)-5 PROD Cust'!Q748+'FR-16(7)(v)-7 TRANS Demand'!Q748+'FR-16(7)(v)-8 TRANS Energy'!Q748+'FR-16(7)(v)-9 TRANS Cust'!Q748+'FR-16(7)(v)-11 DIST Demand'!Q748+'FR-16(7)(v)-12 DIST Energy'!Q748+'FR-16(7)(v)-13 DIST Cust'!Q748-'FR-16(7)(v)-14 TOTAL CLASS'!Q748","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F749+'FR-16(7)(v)-4 PROD Energy'!F749+'FR-16(7)(v)-5 PROD Cust'!F749+'FR-16(7)(v)-7 TRANS Demand'!F749+'FR-16(7)(v)-8 TRANS Energy'!F749+'FR-16(7)(v)-9 TRANS Cust'!F749+'FR-16(7)(v)-11 DIST Demand'!F749+'FR-16(7)(v)-12 DIST Energy'!F749+'FR-16(7)(v)-13 DIST Cust'!F749-'FR-16(7)(v)-14 TOTAL CLASS'!F749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G749+'FR-16(7)(v)-4 PROD Energy'!G749+'FR-16(7)(v)-5 PROD Cust'!G749+'FR-16(7)(v)-7 TRANS Demand'!G749+'FR-16(7)(v)-8 TRANS Energy'!G749+'FR-16(7)(v)-9 TRANS Cust'!G749+'FR-16(7)(v)-11 DIST Demand'!G749+'FR-16(7)(v)-12 DIST Energy'!G749+'FR-16(7)(v)-13 DIST Cust'!G749-'FR-16(7)(v)-14 TOTAL CLASS'!G749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H749+'FR-16(7)(v)-4 PROD Energy'!H749+'FR-16(7)(v)-5 PROD Cust'!H749+'FR-16(7)(v)-7 TRANS Demand'!H749+'FR-16(7)(v)-8 TRANS Energy'!H749+'FR-16(7)(v)-9 TRANS Cust'!H749+'FR-16(7)(v)-11 DIST Demand'!H749+'FR-16(7)(v)-12 DIST Energy'!H749+'FR-16(7)(v)-13 DIST Cust'!H749-'FR-16(7)(v)-14 TOTAL CLASS'!H749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I749+'FR-16(7)(v)-4 PROD Energy'!I749+'FR-16(7)(v)-5 PROD Cust'!I749+'FR-16(7)(v)-7 TRANS Demand'!I749+'FR-16(7)(v)-8 TRANS Energy'!I749+'FR-16(7)(v)-9 TRANS Cust'!I749+'FR-16(7)(v)-11 DIST Demand'!I749+'FR-16(7)(v)-12 DIST Energy'!I749+'FR-16(7)(v)-13 DIST Cust'!I749-'FR-16(7)(v)-14 TOTAL CLASS'!I749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J749+'FR-16(7)(v)-4 PROD Energy'!J749+'FR-16(7)(v)-5 PROD Cust'!J749+'FR-16(7)(v)-7 TRANS Demand'!J749+'FR-16(7)(v)-8 TRANS Energy'!J749+'FR-16(7)(v)-9 TRANS Cust'!J749+'FR-16(7)(v)-11 DIST Demand'!J749+'FR-16(7)(v)-12 DIST Energy'!J749+'FR-16(7)(v)-13 DIST Cust'!J749-'FR-16(7)(v)-14 TOTAL CLASS'!J749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K749+'FR-16(7)(v)-4 PROD Energy'!K749+'FR-16(7)(v)-5 PROD Cust'!K749+'FR-16(7)(v)-7 TRANS Demand'!K749+'FR-16(7)(v)-8 TRANS Energy'!K749+'FR-16(7)(v)-9 TRANS Cust'!K749+'FR-16(7)(v)-11 DIST Demand'!K749+'FR-16(7)(v)-12 DIST Energy'!K749+'FR-16(7)(v)-13 DIST Cust'!K749-'FR-16(7)(v)-14 TOTAL CLASS'!K749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L749+'FR-16(7)(v)-4 PROD Energy'!L749+'FR-16(7)(v)-5 PROD Cust'!L749+'FR-16(7)(v)-7 TRANS Demand'!L749+'FR-16(7)(v)-8 TRANS Energy'!L749+'FR-16(7)(v)-9 TRANS Cust'!L749+'FR-16(7)(v)-11 DIST Demand'!L749+'FR-16(7)(v)-12 DIST Energy'!L749+'FR-16(7)(v)-13 DIST Cust'!L749-'FR-16(7)(v)-14 TOTAL CLASS'!L749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M749+'FR-16(7)(v)-4 PROD Energy'!M749+'FR-16(7)(v)-5 PROD Cust'!M749+'FR-16(7)(v)-7 TRANS Demand'!M749+'FR-16(7)(v)-8 TRANS Energy'!M749+'FR-16(7)(v)-9 TRANS Cust'!M749+'FR-16(7)(v)-11 DIST Demand'!M749+'FR-16(7)(v)-12 DIST Energy'!M749+'FR-16(7)(v)-13 DIST Cust'!M749-'FR-16(7)(v)-14 TOTAL CLASS'!M749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N749+'FR-16(7)(v)-4 PROD Energy'!N749+'FR-16(7)(v)-5 PROD Cust'!N749+'FR-16(7)(v)-7 TRANS Demand'!N749+'FR-16(7)(v)-8 TRANS Energy'!N749+'FR-16(7)(v)-9 TRANS Cust'!N749+'FR-16(7)(v)-11 DIST Demand'!N749+'FR-16(7)(v)-12 DIST Energy'!N749+'FR-16(7)(v)-13 DIST Cust'!N749-'FR-16(7)(v)-14 TOTAL CLASS'!N749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O749+'FR-16(7)(v)-4 PROD Energy'!O749+'FR-16(7)(v)-5 PROD Cust'!O749+'FR-16(7)(v)-7 TRANS Demand'!O749+'FR-16(7)(v)-8 TRANS Energy'!O749+'FR-16(7)(v)-9 TRANS Cust'!O749+'FR-16(7)(v)-11 DIST Demand'!O749+'FR-16(7)(v)-12 DIST Energy'!O749+'FR-16(7)(v)-13 DIST Cust'!O749-'FR-16(7)(v)-14 TOTAL CLASS'!O749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P749+'FR-16(7)(v)-4 PROD Energy'!P749+'FR-16(7)(v)-5 PROD Cust'!P749+'FR-16(7)(v)-7 TRANS Demand'!P749+'FR-16(7)(v)-8 TRANS Energy'!P749+'FR-16(7)(v)-9 TRANS Cust'!P749+'FR-16(7)(v)-11 DIST Demand'!P749+'FR-16(7)(v)-12 DIST Energy'!P749+'FR-16(7)(v)-13 DIST Cust'!P749-'FR-16(7)(v)-14 TOTAL CLASS'!P749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q749+'FR-16(7)(v)-4 PROD Energy'!Q749+'FR-16(7)(v)-5 PROD Cust'!Q749+'FR-16(7)(v)-7 TRANS Demand'!Q749+'FR-16(7)(v)-8 TRANS Energy'!Q749+'FR-16(7)(v)-9 TRANS Cust'!Q749+'FR-16(7)(v)-11 DIST Demand'!Q749+'FR-16(7)(v)-12 DIST Energy'!Q749+'FR-16(7)(v)-13 DIST Cust'!Q749-'FR-16(7)(v)-14 TOTAL CLASS'!Q749","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":0},{"$f":"SUM(G742:G749)","v":0},{"$f":"SUM(H742:H749)","v":0},{"$f":"SUM(I742:I749)","v":0},{"$f":"SUM(J742:J749)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$742:$Q$749)","v":0},{"$f":"SUM(R742:R749)","v":0},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":9911},{"$f":"G618","v":0},{"$f":"H618","v":0},{"$f":"I618","v":0},{"$f":"J618","v":0},0,0,0,0,0,0,{"$f":"$Q$618","v":0},{"$f":"R618","v":0},{"$f":"S618","v":9911}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":2},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},0,0,0,0,0,0,{"$f":"Q433","v":0},{"$f":"R433","v":0},{"$f":"S433","v":2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":-346.30898488452658},{"$f":"G676","v":0},{"$f":"H676","v":0},{"$f":"I676","v":0},{"$f":"J676","v":0},0,0,0,0,0,0,{"$f":"$Q$676","v":0},{"$f":"R676","v":0},{"$f":"S676","v":-346.30898488452658}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":-20},{"$f":"G722","v":0},0,0,0,0,0,0,0,0,0,0,0,-19]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":0},{"$f":"-G750","v":0},{"$f":"-H750","v":0},{"$f":"-I750","v":0},{"$f":"-J750","v":0},0,0,0,0,0,0,{"$f":"-$Q$750","v":0},{"$f":"-R750","v":0},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":9546.6910151154734},{"$f":"SUM(G752:G757)","v":0},{"$f":"SUM(H752:H757)","v":0},{"$f":"SUM(I752:I757)","v":0},{"$f":"SUM(J752:J757)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$752:$Q$757)","v":0},{"$f":"SUM(R752:R757)","v":0},{"$f":"R758-F758","v":-9546.6910151154734}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":0},{"$f":"-G757","v":0},{"$f":"-H757","v":0},{"$f":"-I757","v":0},{"$f":"-J757","v":0},0,0,0,0,0,0,{"$f":"-$Q$757","v":0},{"$f":"-R757","v":0},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-13 DIST Cust'!F761+'FR-16(7)(v)-11 DIST Demand'!F761+'FR-16(7)(v)-4 PROD Energy'!F761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!G761+'FR-16(7)(v)-11 DIST Demand'!G761+'FR-16(7)(v)-4 PROD Energy'!G761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!H761+'FR-16(7)(v)-11 DIST Demand'!H761+'FR-16(7)(v)-4 PROD Energy'!H761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!I761+'FR-16(7)(v)-11 DIST Demand'!I761+'FR-16(7)(v)-4 PROD Energy'!I761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!J761+'FR-16(7)(v)-11 DIST Demand'!J761+'FR-16(7)(v)-4 PROD Energy'!J761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!K761+'FR-16(7)(v)-11 DIST Demand'!K761+'FR-16(7)(v)-4 PROD Energy'!K761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!L761+'FR-16(7)(v)-11 DIST Demand'!L761+'FR-16(7)(v)-4 PROD Energy'!L761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!M761+'FR-16(7)(v)-11 DIST Demand'!M761+'FR-16(7)(v)-4 PROD Energy'!M761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!N761+'FR-16(7)(v)-11 DIST Demand'!N761+'FR-16(7)(v)-4 PROD Energy'!N761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!O761+'FR-16(7)(v)-11 DIST Demand'!O761+'FR-16(7)(v)-4 PROD Energy'!O761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!P761+'FR-16(7)(v)-11 DIST Demand'!P761+'FR-16(7)(v)-4 PROD Energy'!P761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!Q761+'FR-16(7)(v)-11 DIST Demand'!Q761+'FR-16(7)(v)-4 PROD Energy'!Q761","v":0},{"$f":"SUM(G761:Q761)","v":0},{"$f":"F761-R761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":0},{"$f":"G760-G761","v":0},{"$f":"H760-H761","v":0},{"$f":"I760-I761","v":0},{"$f":"J760-J761","v":0},0,0,0,0,0,0,{"$f":"$Q$760-Q761","v":0},{"$f":"R760-R761","v":0},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},{"$f":"ROUND(G817/(1-G817),8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F765+'FR-16(7)(v)-4 PROD Energy'!F765+'FR-16(7)(v)-5 PROD Cust'!F765+'FR-16(7)(v)-7 TRANS Demand'!F765+'FR-16(7)(v)-8 TRANS Energy'!F765+'FR-16(7)(v)-9 TRANS Cust'!F765+'FR-16(7)(v)-11 DIST Demand'!F765+'FR-16(7)(v)-12 DIST Energy'!F765+'FR-16(7)(v)-13 DIST Cust'!F765-'FR-16(7)(v)-14 TOTAL CLASS'!F765","v":0},{"$f":"F765-SUM(H765:Q765)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F766+'FR-16(7)(v)-4 PROD Energy'!F766+'FR-16(7)(v)-5 PROD Cust'!F766+'FR-16(7)(v)-7 TRANS Demand'!F766+'FR-16(7)(v)-8 TRANS Energy'!F766+'FR-16(7)(v)-9 TRANS Cust'!F766+'FR-16(7)(v)-11 DIST Demand'!F766+'FR-16(7)(v)-12 DIST Energy'!F766+'FR-16(7)(v)-13 DIST Cust'!F766-'FR-16(7)(v)-14 TOTAL CLASS'!F766","v":0},{"$f":"F766-SUM(H766:Q766)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":9546.6910151154734},{"$f":"G769+G767+G758","v":0},{"$f":"H769+H767+H758","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S767+S758","v":-9546.6910151154734}]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F772+'FR-16(7)(v)-4 PROD Energy'!F772+'FR-16(7)(v)-5 PROD Cust'!F772+'FR-16(7)(v)-7 TRANS Demand'!F772+'FR-16(7)(v)-8 TRANS Energy'!F772+'FR-16(7)(v)-9 TRANS Cust'!F772+'FR-16(7)(v)-11 DIST Demand'!F772+'FR-16(7)(v)-12 DIST Energy'!F772+'FR-16(7)(v)-13 DIST Cust'!F772-'FR-16(7)(v)-14 TOTAL CLASS'!F772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G772+'FR-16(7)(v)-4 PROD Energy'!G772+'FR-16(7)(v)-5 PROD Cust'!G772+'FR-16(7)(v)-7 TRANS Demand'!G772+'FR-16(7)(v)-8 TRANS Energy'!G772+'FR-16(7)(v)-9 TRANS Cust'!G772+'FR-16(7)(v)-11 DIST Demand'!G772+'FR-16(7)(v)-12 DIST Energy'!G772+'FR-16(7)(v)-13 DIST Cust'!G772-'FR-16(7)(v)-14 TOTAL CLASS'!G772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H772+'FR-16(7)(v)-4 PROD Energy'!H772+'FR-16(7)(v)-5 PROD Cust'!H772+'FR-16(7)(v)-7 TRANS Demand'!H772+'FR-16(7)(v)-8 TRANS Energy'!H772+'FR-16(7)(v)-9 TRANS Cust'!H772+'FR-16(7)(v)-11 DIST Demand'!H772+'FR-16(7)(v)-12 DIST Energy'!H772+'FR-16(7)(v)-13 DIST Cust'!H772-'FR-16(7)(v)-14 TOTAL CLASS'!H772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I772+'FR-16(7)(v)-4 PROD Energy'!I772+'FR-16(7)(v)-5 PROD Cust'!I772+'FR-16(7)(v)-7 TRANS Demand'!I772+'FR-16(7)(v)-8 TRANS Energy'!I772+'FR-16(7)(v)-9 TRANS Cust'!I772+'FR-16(7)(v)-11 DIST Demand'!I772+'FR-16(7)(v)-12 DIST Energy'!I772+'FR-16(7)(v)-13 DIST Cust'!I772-'FR-16(7)(v)-14 TOTAL CLASS'!I772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J772+'FR-16(7)(v)-4 PROD Energy'!J772+'FR-16(7)(v)-5 PROD Cust'!J772+'FR-16(7)(v)-7 TRANS Demand'!J772+'FR-16(7)(v)-8 TRANS Energy'!J772+'FR-16(7)(v)-9 TRANS Cust'!J772+'FR-16(7)(v)-11 DIST Demand'!J772+'FR-16(7)(v)-12 DIST Energy'!J772+'FR-16(7)(v)-13 DIST Cust'!J772-'FR-16(7)(v)-14 TOTAL CLASS'!J772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K772+'FR-16(7)(v)-4 PROD Energy'!K772+'FR-16(7)(v)-5 PROD Cust'!K772+'FR-16(7)(v)-7 TRANS Demand'!K772+'FR-16(7)(v)-8 TRANS Energy'!K772+'FR-16(7)(v)-9 TRANS Cust'!K772+'FR-16(7)(v)-11 DIST Demand'!K772+'FR-16(7)(v)-12 DIST Energy'!K772+'FR-16(7)(v)-13 DIST Cust'!K772-'FR-16(7)(v)-14 TOTAL CLASS'!K772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L772+'FR-16(7)(v)-4 PROD Energy'!L772+'FR-16(7)(v)-5 PROD Cust'!L772+'FR-16(7)(v)-7 TRANS Demand'!L772+'FR-16(7)(v)-8 TRANS Energy'!L772+'FR-16(7)(v)-9 TRANS Cust'!L772+'FR-16(7)(v)-11 DIST Demand'!L772+'FR-16(7)(v)-12 DIST Energy'!L772+'FR-16(7)(v)-13 DIST Cust'!L772-'FR-16(7)(v)-14 TOTAL CLASS'!L772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M772+'FR-16(7)(v)-4 PROD Energy'!M772+'FR-16(7)(v)-5 PROD Cust'!M772+'FR-16(7)(v)-7 TRANS Demand'!M772+'FR-16(7)(v)-8 TRANS Energy'!M772+'FR-16(7)(v)-9 TRANS Cust'!M772+'FR-16(7)(v)-11 DIST Demand'!M772+'FR-16(7)(v)-12 DIST Energy'!M772+'FR-16(7)(v)-13 DIST Cust'!M772-'FR-16(7)(v)-14 TOTAL CLASS'!M772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N772+'FR-16(7)(v)-4 PROD Energy'!N772+'FR-16(7)(v)-5 PROD Cust'!N772+'FR-16(7)(v)-7 TRANS Demand'!N772+'FR-16(7)(v)-8 TRANS Energy'!N772+'FR-16(7)(v)-9 TRANS Cust'!N772+'FR-16(7)(v)-11 DIST Demand'!N772+'FR-16(7)(v)-12 DIST Energy'!N772+'FR-16(7)(v)-13 DIST Cust'!N772-'FR-16(7)(v)-14 TOTAL CLASS'!N772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O772+'FR-16(7)(v)-4 PROD Energy'!O772+'FR-16(7)(v)-5 PROD Cust'!O772+'FR-16(7)(v)-7 TRANS Demand'!O772+'FR-16(7)(v)-8 TRANS Energy'!O772+'FR-16(7)(v)-9 TRANS Cust'!O772+'FR-16(7)(v)-11 DIST Demand'!O772+'FR-16(7)(v)-12 DIST Energy'!O772+'FR-16(7)(v)-13 DIST Cust'!O772-'FR-16(7)(v)-14 TOTAL CLASS'!O772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P772+'FR-16(7)(v)-4 PROD Energy'!P772+'FR-16(7)(v)-5 PROD Cust'!P772+'FR-16(7)(v)-7 TRANS Demand'!P772+'FR-16(7)(v)-8 TRANS Energy'!P772+'FR-16(7)(v)-9 TRANS Cust'!P772+'FR-16(7)(v)-11 DIST Demand'!P772+'FR-16(7)(v)-12 DIST Energy'!P772+'FR-16(7)(v)-13 DIST Cust'!P772-'FR-16(7)(v)-14 TOTAL CLASS'!P772","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q772+'FR-16(7)(v)-4 PROD Energy'!Q772+'FR-16(7)(v)-5 PROD Cust'!Q772+'FR-16(7)(v)-7 TRANS Demand'!Q772+'FR-16(7)(v)-8 TRANS Energy'!Q772+'FR-16(7)(v)-9 TRANS Cust'!Q772+'FR-16(7)(v)-11 DIST Demand'!Q772+'FR-16(7)(v)-12 DIST Energy'!Q772+'FR-16(7)(v)-13 DIST Cust'!Q772-'FR-16(7)(v)-14 TOTAL CLASS'!Q772","v":0},{"$f":"SUM(G772:Q772)","v":0},{"$f":"F772-R772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F773+'FR-16(7)(v)-4 PROD Energy'!F773+'FR-16(7)(v)-5 PROD Cust'!F773+'FR-16(7)(v)-7 TRANS Demand'!F773+'FR-16(7)(v)-8 TRANS Energy'!F773+'FR-16(7)(v)-9 TRANS Cust'!F773+'FR-16(7)(v)-11 DIST Demand'!F773+'FR-16(7)(v)-12 DIST Energy'!F773+'FR-16(7)(v)-13 DIST Cust'!F773-'FR-16(7)(v)-14 TOTAL CLASS'!F773","v":-9546.691015124321},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G773+'FR-16(7)(v)-4 PROD Energy'!G773+'FR-16(7)(v)-5 PROD Cust'!G773+'FR-16(7)(v)-7 TRANS Demand'!G773+'FR-16(7)(v)-8 TRANS Energy'!G773+'FR-16(7)(v)-9 TRANS Cust'!G773+'FR-16(7)(v)-11 DIST Demand'!G773+'FR-16(7)(v)-12 DIST Energy'!G773+'FR-16(7)(v)-13 DIST Cust'!G773-'FR-16(7)(v)-14 TOTAL CLASS'!G773","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H773+'FR-16(7)(v)-4 PROD Energy'!H773+'FR-16(7)(v)-5 PROD Cust'!H773+'FR-16(7)(v)-7 TRANS Demand'!H773+'FR-16(7)(v)-8 TRANS Energy'!H773+'FR-16(7)(v)-9 TRANS Cust'!H773+'FR-16(7)(v)-11 DIST Demand'!H773+'FR-16(7)(v)-12 DIST Energy'!H773+'FR-16(7)(v)-13 DIST Cust'!H773-'FR-16(7)(v)-14 TOTAL CLASS'!H773","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I773+'FR-16(7)(v)-4 PROD Energy'!I773+'FR-16(7)(v)-5 PROD Cust'!I773+'FR-16(7)(v)-7 TRANS Demand'!I773+'FR-16(7)(v)-8 TRANS Energy'!I773+'FR-16(7)(v)-9 TRANS Cust'!I773+'FR-16(7)(v)-11 DIST Demand'!I773+'FR-16(7)(v)-12 DIST Energy'!I773+'FR-16(7)(v)-13 DIST Cust'!I773-'FR-16(7)(v)-14 TOTAL CLASS'!I773","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J773+'FR-16(7)(v)-4 PROD Energy'!J773+'FR-16(7)(v)-5 PROD Cust'!J773+'FR-16(7)(v)-7 TRANS Demand'!J773+'FR-16(7)(v)-8 TRANS Energy'!J773+'FR-16(7)(v)-9 TRANS Cust'!J773+'FR-16(7)(v)-11 DIST Demand'!J773+'FR-16(7)(v)-12 DIST Energy'!J773+'FR-16(7)(v)-13 DIST Cust'!J773-'FR-16(7)(v)-14 TOTAL CLASS'!J773","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K773+'FR-16(7)(v)-4 PROD Energy'!K773+'FR-16(7)(v)-5 PROD Cust'!K773+'FR-16(7)(v)-7 TRANS Demand'!K773+'FR-16(7)(v)-8 TRANS Energy'!K773+'FR-16(7)(v)-9 TRANS Cust'!K773+'FR-16(7)(v)-11 DIST Demand'!K773+'FR-16(7)(v)-12 DIST Energy'!K773+'FR-16(7)(v)-13 DIST Cust'!K773-'FR-16(7)(v)-14 TOTAL CLASS'!K773","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L773+'FR-16(7)(v)-4 PROD Energy'!L773+'FR-16(7)(v)-5 PROD Cust'!L773+'FR-16(7)(v)-7 TRANS Demand'!L773+'FR-16(7)(v)-8 TRANS Energy'!L773+'FR-16(7)(v)-9 TRANS Cust'!L773+'FR-16(7)(v)-11 DIST Demand'!L773+'FR-16(7)(v)-12 DIST Energy'!L773+'FR-16(7)(v)-13 DIST Cust'!L773-'FR-16(7)(v)-14 TOTAL CLASS'!L773","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M773+'FR-16(7)(v)-4 PROD Energy'!M773+'FR-16(7)(v)-5 PROD Cust'!M773+'FR-16(7)(v)-7 TRANS Demand'!M773+'FR-16(7)(v)-8 TRANS Energy'!M773+'FR-16(7)(v)-9 TRANS Cust'!M773+'FR-16(7)(v)-11 DIST Demand'!M773+'FR-16(7)(v)-12 DIST Energy'!M773+'FR-16(7)(v)-13 DIST Cust'!M773-'FR-16(7)(v)-14 TOTAL CLASS'!M773","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N773+'FR-16(7)(v)-4 PROD Energy'!N773+'FR-16(7)(v)-5 PROD Cust'!N773+'FR-16(7)(v)-7 TRANS Demand'!N773+'FR-16(7)(v)-8 TRANS Energy'!N773+'FR-16(7)(v)-9 TRANS Cust'!N773+'FR-16(7)(v)-11 DIST Demand'!N773+'FR-16(7)(v)-12 DIST Energy'!N773+'FR-16(7)(v)-13 DIST Cust'!N773-'FR-16(7)(v)-14 TOTAL CLASS'!N773","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O773+'FR-16(7)(v)-4 PROD Energy'!O773+'FR-16(7)(v)-5 PROD Cust'!O773+'FR-16(7)(v)-7 TRANS Demand'!O773+'FR-16(7)(v)-8 TRANS Energy'!O773+'FR-16(7)(v)-9 TRANS Cust'!O773+'FR-16(7)(v)-11 DIST Demand'!O773+'FR-16(7)(v)-12 DIST Energy'!O773+'FR-16(7)(v)-13 DIST Cust'!O773-'FR-16(7)(v)-14 TOTAL CLASS'!O773","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P773+'FR-16(7)(v)-4 PROD Energy'!P773+'FR-16(7)(v)-5 PROD Cust'!P773+'FR-16(7)(v)-7 TRANS Demand'!P773+'FR-16(7)(v)-8 TRANS Energy'!P773+'FR-16(7)(v)-9 TRANS Cust'!P773+'FR-16(7)(v)-11 DIST Demand'!P773+'FR-16(7)(v)-12 DIST Energy'!P773+'FR-16(7)(v)-13 DIST Cust'!P773-'FR-16(7)(v)-14 TOTAL CLASS'!P773","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q773+'FR-16(7)(v)-4 PROD Energy'!Q773+'FR-16(7)(v)-5 PROD Cust'!Q773+'FR-16(7)(v)-7 TRANS Demand'!Q773+'FR-16(7)(v)-8 TRANS Energy'!Q773+'FR-16(7)(v)-9 TRANS Cust'!Q773+'FR-16(7)(v)-11 DIST Demand'!Q773+'FR-16(7)(v)-12 DIST Energy'!Q773+'FR-16(7)(v)-13 DIST Cust'!Q773-'FR-16(7)(v)-14 TOTAL CLASS'!Q773","v":0},{"$f":"-R770","v":0},{"$f":"-S770","v":9546.6910151154734}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F774+'FR-16(7)(v)-4 PROD Energy'!F774+'FR-16(7)(v)-5 PROD Cust'!F774+'FR-16(7)(v)-7 TRANS Demand'!F774+'FR-16(7)(v)-8 TRANS Energy'!F774+'FR-16(7)(v)-9 TRANS Cust'!F774+'FR-16(7)(v)-11 DIST Demand'!F774+'FR-16(7)(v)-12 DIST Energy'!F774+'FR-16(7)(v)-13 DIST Cust'!F774-'FR-16(7)(v)-14 TOTAL CLASS'!F774","v":-9546.6910151094198},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G774+'FR-16(7)(v)-4 PROD Energy'!G774+'FR-16(7)(v)-5 PROD Cust'!G774+'FR-16(7)(v)-7 TRANS Demand'!G774+'FR-16(7)(v)-8 TRANS Energy'!G774+'FR-16(7)(v)-9 TRANS Cust'!G774+'FR-16(7)(v)-11 DIST Demand'!G774+'FR-16(7)(v)-12 DIST Energy'!G774+'FR-16(7)(v)-13 DIST Cust'!G774-'FR-16(7)(v)-14 TOTAL CLASS'!G774","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H774+'FR-16(7)(v)-4 PROD Energy'!H774+'FR-16(7)(v)-5 PROD Cust'!H774+'FR-16(7)(v)-7 TRANS Demand'!H774+'FR-16(7)(v)-8 TRANS Energy'!H774+'FR-16(7)(v)-9 TRANS Cust'!H774+'FR-16(7)(v)-11 DIST Demand'!H774+'FR-16(7)(v)-12 DIST Energy'!H774+'FR-16(7)(v)-13 DIST Cust'!H774-'FR-16(7)(v)-14 TOTAL CLASS'!H774","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I774+'FR-16(7)(v)-4 PROD Energy'!I774+'FR-16(7)(v)-5 PROD Cust'!I774+'FR-16(7)(v)-7 TRANS Demand'!I774+'FR-16(7)(v)-8 TRANS Energy'!I774+'FR-16(7)(v)-9 TRANS Cust'!I774+'FR-16(7)(v)-11 DIST Demand'!I774+'FR-16(7)(v)-12 DIST Energy'!I774+'FR-16(7)(v)-13 DIST Cust'!I774-'FR-16(7)(v)-14 TOTAL CLASS'!I774","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J774+'FR-16(7)(v)-4 PROD Energy'!J774+'FR-16(7)(v)-5 PROD Cust'!J774+'FR-16(7)(v)-7 TRANS Demand'!J774+'FR-16(7)(v)-8 TRANS Energy'!J774+'FR-16(7)(v)-9 TRANS Cust'!J774+'FR-16(7)(v)-11 DIST Demand'!J774+'FR-16(7)(v)-12 DIST Energy'!J774+'FR-16(7)(v)-13 DIST Cust'!J774-'FR-16(7)(v)-14 TOTAL CLASS'!J774","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K774+'FR-16(7)(v)-4 PROD Energy'!K774+'FR-16(7)(v)-5 PROD Cust'!K774+'FR-16(7)(v)-7 TRANS Demand'!K774+'FR-16(7)(v)-8 TRANS Energy'!K774+'FR-16(7)(v)-9 TRANS Cust'!K774+'FR-16(7)(v)-11 DIST Demand'!K774+'FR-16(7)(v)-12 DIST Energy'!K774+'FR-16(7)(v)-13 DIST Cust'!K774-'FR-16(7)(v)-14 TOTAL CLASS'!K774","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L774+'FR-16(7)(v)-4 PROD Energy'!L774+'FR-16(7)(v)-5 PROD Cust'!L774+'FR-16(7)(v)-7 TRANS Demand'!L774+'FR-16(7)(v)-8 TRANS Energy'!L774+'FR-16(7)(v)-9 TRANS Cust'!L774+'FR-16(7)(v)-11 DIST Demand'!L774+'FR-16(7)(v)-12 DIST Energy'!L774+'FR-16(7)(v)-13 DIST Cust'!L774-'FR-16(7)(v)-14 TOTAL CLASS'!L774","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M774+'FR-16(7)(v)-4 PROD Energy'!M774+'FR-16(7)(v)-5 PROD Cust'!M774+'FR-16(7)(v)-7 TRANS Demand'!M774+'FR-16(7)(v)-8 TRANS Energy'!M774+'FR-16(7)(v)-9 TRANS Cust'!M774+'FR-16(7)(v)-11 DIST Demand'!M774+'FR-16(7)(v)-12 DIST Energy'!M774+'FR-16(7)(v)-13 DIST Cust'!M774-'FR-16(7)(v)-14 TOTAL CLASS'!M774","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N774+'FR-16(7)(v)-4 PROD Energy'!N774+'FR-16(7)(v)-5 PROD Cust'!N774+'FR-16(7)(v)-7 TRANS Demand'!N774+'FR-16(7)(v)-8 TRANS Energy'!N774+'FR-16(7)(v)-9 TRANS Cust'!N774+'FR-16(7)(v)-11 DIST Demand'!N774+'FR-16(7)(v)-12 DIST Energy'!N774+'FR-16(7)(v)-13 DIST Cust'!N774-'FR-16(7)(v)-14 TOTAL CLASS'!N774","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O774+'FR-16(7)(v)-4 PROD Energy'!O774+'FR-16(7)(v)-5 PROD Cust'!O774+'FR-16(7)(v)-7 TRANS Demand'!O774+'FR-16(7)(v)-8 TRANS Energy'!O774+'FR-16(7)(v)-9 TRANS Cust'!O774+'FR-16(7)(v)-11 DIST Demand'!O774+'FR-16(7)(v)-12 DIST Energy'!O774+'FR-16(7)(v)-13 DIST Cust'!O774-'FR-16(7)(v)-14 TOTAL CLASS'!O774","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P774+'FR-16(7)(v)-4 PROD Energy'!P774+'FR-16(7)(v)-5 PROD Cust'!P774+'FR-16(7)(v)-7 TRANS Demand'!P774+'FR-16(7)(v)-8 TRANS Energy'!P774+'FR-16(7)(v)-9 TRANS Cust'!P774+'FR-16(7)(v)-11 DIST Demand'!P774+'FR-16(7)(v)-12 DIST Energy'!P774+'FR-16(7)(v)-13 DIST Cust'!P774-'FR-16(7)(v)-14 TOTAL CLASS'!P774","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q774+'FR-16(7)(v)-4 PROD Energy'!Q774+'FR-16(7)(v)-5 PROD Cust'!Q774+'FR-16(7)(v)-7 TRANS Demand'!Q774+'FR-16(7)(v)-8 TRANS Energy'!Q774+'FR-16(7)(v)-9 TRANS Cust'!Q774+'FR-16(7)(v)-11 DIST Demand'!Q774+'FR-16(7)(v)-12 DIST Energy'!Q774+'FR-16(7)(v)-13 DIST Cust'!Q774-'FR-16(7)(v)-14 TOTAL CLASS'!Q774","v":0},{"$f":"SUM(G774:Q774)","v":0},{"$f":"F774-R774","v":-9546.6910151094198}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F776+'FR-16(7)(v)-4 PROD Energy'!F776+'FR-16(7)(v)-5 PROD Cust'!F776+'FR-16(7)(v)-7 TRANS Demand'!F776+'FR-16(7)(v)-8 TRANS Energy'!F776+'FR-16(7)(v)-9 TRANS Cust'!F776+'FR-16(7)(v)-11 DIST Demand'!F776+'FR-16(7)(v)-12 DIST Energy'!F776+'FR-16(7)(v)-13 DIST Cust'!F776-'FR-16(7)(v)-14 TOTAL CLASS'!F776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G776+'FR-16(7)(v)-4 PROD Energy'!G776+'FR-16(7)(v)-5 PROD Cust'!G776+'FR-16(7)(v)-7 TRANS Demand'!G776+'FR-16(7)(v)-8 TRANS Energy'!G776+'FR-16(7)(v)-9 TRANS Cust'!G776+'FR-16(7)(v)-11 DIST Demand'!G776+'FR-16(7)(v)-12 DIST Energy'!G776+'FR-16(7)(v)-13 DIST Cust'!G776-'FR-16(7)(v)-14 TOTAL CLASS'!G776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H776+'FR-16(7)(v)-4 PROD Energy'!H776+'FR-16(7)(v)-5 PROD Cust'!H776+'FR-16(7)(v)-7 TRANS Demand'!H776+'FR-16(7)(v)-8 TRANS Energy'!H776+'FR-16(7)(v)-9 TRANS Cust'!H776+'FR-16(7)(v)-11 DIST Demand'!H776+'FR-16(7)(v)-12 DIST Energy'!H776+'FR-16(7)(v)-13 DIST Cust'!H776-'FR-16(7)(v)-14 TOTAL CLASS'!H776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I776+'FR-16(7)(v)-4 PROD Energy'!I776+'FR-16(7)(v)-5 PROD Cust'!I776+'FR-16(7)(v)-7 TRANS Demand'!I776+'FR-16(7)(v)-8 TRANS Energy'!I776+'FR-16(7)(v)-9 TRANS Cust'!I776+'FR-16(7)(v)-11 DIST Demand'!I776+'FR-16(7)(v)-12 DIST Energy'!I776+'FR-16(7)(v)-13 DIST Cust'!I776-'FR-16(7)(v)-14 TOTAL CLASS'!I776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J776+'FR-16(7)(v)-4 PROD Energy'!J776+'FR-16(7)(v)-5 PROD Cust'!J776+'FR-16(7)(v)-7 TRANS Demand'!J776+'FR-16(7)(v)-8 TRANS Energy'!J776+'FR-16(7)(v)-9 TRANS Cust'!J776+'FR-16(7)(v)-11 DIST Demand'!J776+'FR-16(7)(v)-12 DIST Energy'!J776+'FR-16(7)(v)-13 DIST Cust'!J776-'FR-16(7)(v)-14 TOTAL CLASS'!J776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K776+'FR-16(7)(v)-4 PROD Energy'!K776+'FR-16(7)(v)-5 PROD Cust'!K776+'FR-16(7)(v)-7 TRANS Demand'!K776+'FR-16(7)(v)-8 TRANS Energy'!K776+'FR-16(7)(v)-9 TRANS Cust'!K776+'FR-16(7)(v)-11 DIST Demand'!K776+'FR-16(7)(v)-12 DIST Energy'!K776+'FR-16(7)(v)-13 DIST Cust'!K776-'FR-16(7)(v)-14 TOTAL CLASS'!K776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L776+'FR-16(7)(v)-4 PROD Energy'!L776+'FR-16(7)(v)-5 PROD Cust'!L776+'FR-16(7)(v)-7 TRANS Demand'!L776+'FR-16(7)(v)-8 TRANS Energy'!L776+'FR-16(7)(v)-9 TRANS Cust'!L776+'FR-16(7)(v)-11 DIST Demand'!L776+'FR-16(7)(v)-12 DIST Energy'!L776+'FR-16(7)(v)-13 DIST Cust'!L776-'FR-16(7)(v)-14 TOTAL CLASS'!L776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M776+'FR-16(7)(v)-4 PROD Energy'!M776+'FR-16(7)(v)-5 PROD Cust'!M776+'FR-16(7)(v)-7 TRANS Demand'!M776+'FR-16(7)(v)-8 TRANS Energy'!M776+'FR-16(7)(v)-9 TRANS Cust'!M776+'FR-16(7)(v)-11 DIST Demand'!M776+'FR-16(7)(v)-12 DIST Energy'!M776+'FR-16(7)(v)-13 DIST Cust'!M776-'FR-16(7)(v)-14 TOTAL CLASS'!M776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N776+'FR-16(7)(v)-4 PROD Energy'!N776+'FR-16(7)(v)-5 PROD Cust'!N776+'FR-16(7)(v)-7 TRANS Demand'!N776+'FR-16(7)(v)-8 TRANS Energy'!N776+'FR-16(7)(v)-9 TRANS Cust'!N776+'FR-16(7)(v)-11 DIST Demand'!N776+'FR-16(7)(v)-12 DIST Energy'!N776+'FR-16(7)(v)-13 DIST Cust'!N776-'FR-16(7)(v)-14 TOTAL CLASS'!N776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O776+'FR-16(7)(v)-4 PROD Energy'!O776+'FR-16(7)(v)-5 PROD Cust'!O776+'FR-16(7)(v)-7 TRANS Demand'!O776+'FR-16(7)(v)-8 TRANS Energy'!O776+'FR-16(7)(v)-9 TRANS Cust'!O776+'FR-16(7)(v)-11 DIST Demand'!O776+'FR-16(7)(v)-12 DIST Energy'!O776+'FR-16(7)(v)-13 DIST Cust'!O776-'FR-16(7)(v)-14 TOTAL CLASS'!O776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P776+'FR-16(7)(v)-4 PROD Energy'!P776+'FR-16(7)(v)-5 PROD Cust'!P776+'FR-16(7)(v)-7 TRANS Demand'!P776+'FR-16(7)(v)-8 TRANS Energy'!P776+'FR-16(7)(v)-9 TRANS Cust'!P776+'FR-16(7)(v)-11 DIST Demand'!P776+'FR-16(7)(v)-12 DIST Energy'!P776+'FR-16(7)(v)-13 DIST Cust'!P776-'FR-16(7)(v)-14 TOTAL CLASS'!P776","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q776+'FR-16(7)(v)-4 PROD Energy'!Q776+'FR-16(7)(v)-5 PROD Cust'!Q776+'FR-16(7)(v)-7 TRANS Demand'!Q776+'FR-16(7)(v)-8 TRANS Energy'!Q776+'FR-16(7)(v)-9 TRANS Cust'!Q776+'FR-16(7)(v)-11 DIST Demand'!Q776+'FR-16(7)(v)-12 DIST Energy'!Q776+'FR-16(7)(v)-13 DIST Cust'!Q776-'FR-16(7)(v)-14 TOTAL CLASS'!Q776","v":0},{"$f":"SUM(G776:Q776)","v":0},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-9546.6910151094198},{"$f":"G774-G776","v":0},{"$f":"H774-H776","v":0},{"$f":"I774-I776","v":0},{"$f":"J774-J776","v":0},0,0,0,0,0,0,{"$f":"Q774-Q776","v":0},{"$f":"SUM(G777:Q777)","v":0},{"$f":"F777-R777","v":-9546.6910151094198}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DO NOT FILE THIS PAGE"]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","INCOME TAX BASED ON REVENUES",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 13",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F770","v":9546.6910151154734},0,0,0,0,0,0,0,0,0,0,0,0,-9546.6910151154734]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F750","v":0},{"$f":"G750","v":0},{"$f":"H750","v":0},{"$f":"I750","v":0},{"$f":"J750","v":0},0,0,0,0,0,0,{"$f":"$Q$750","v":0},{"$f":"R750","v":0},{"$f":"S750","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F996:F998)","v":9546.6910151154734},0,0,0,{"$f":"SUM(J996:J998)","v":0},0,0,0,0,0,0,0,0,-9546.6910151154734]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F618","v":-9911},{"$f":"-G618","v":0},{"$f":"-H618","v":0},{"$f":"-I618","v":0},{"$f":"-J618","v":0},0,0,0,0,0,0,{"$f":"-$Q$618","v":0},{"$f":"-R618","v":0},{"$f":"-S618","v":-9911}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-ROUND(F817*F997,0)","v":0},{"$f":"F1001-SUM(H1001:Q1001)","v":0},{"$f":"-ROUND(H817*H997,0)","v":0},{"$f":"-ROUND(I817*I997,0)","v":0},{"$f":"-ROUND(J817*J997,0)","v":0},0,0,0,0,0,0,{"$f":"-ROUND(Q817*Q997,0)","v":0},{"$f":"SUM(G1001:Q1001)","v":0},{"$f":"-ROUND('FR-16(7)(v)-1 Functional'!K817*S997,0)","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F999:F1001)","v":-364.30898488452658},{"$f":"SUM(G999:G1001)","v":0},{"$f":"SUM(H999:H1001)","v":0},{"$f":"SUM(I999:I1001)","v":0},{"$f":"SUM(J999:J1001)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q999:Q1001)","v":0},{"$f":"SUM(G1002:Q1002)","v":0},{"$f":"SUM(S999:S1001)","v":-19457.691015115473}]
[8]
[9,"ADJUSTMENTS TO NET INCOME"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F633","v":0},{"$f":"-G633","v":0},{"$f":"-H633","v":0},{"$f":"-I633","v":0},{"$f":"-J633","v":0},0,0,0,0,0,0,{"$f":"-$Q$633","v":0},{"$f":"-R633","v":0},{"$f":"-S633","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F639","v":0},{"$f":"-G639","v":0},{"$f":"-H639","v":0},{"$f":"-I639","v":0},{"$f":"-J639","v":0},0,0,0,0,0,0,{"$f":"-$Q$639","v":0},{"$f":"-R639","v":0},{"$f":"-S639","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F1004:F1006)+F1002","v":-364.30898488452658},{"$f":"SUM(G1004:G1006)+G1002","v":0},{"$f":"SUM(H1004:H1006)+H1002","v":0},{"$f":"SUM(I1004:I1006)+I1002","v":0},{"$f":"SUM(J1004:J1006)+J1002","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1004:Q1006)+Q1002","v":0},{"$f":"SUM(G1007:Q1007)","v":0},{"$f":"SUM(S1004:S1006)+S1002","v":-19457.691015115473}]
[13]
[14,"INCOME TAX BASED ON REVENUES"]
[15,"FEDERAL INCOME TAX COMPUTATION"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F1007","v":-364.30898488452658},0,0,0,0,0,0,0,0,0,0,0,0,-19457.691015115473]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F1011:F1011)","v":-364.30898488452658},0,0,0,0,0,0,0,0,0,0,0,0,-19457.691015115473]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F815","v":0.35},{"$f":"G815","v":0.35},{"$f":"H815","v":0.35},{"$f":"I815","v":0.35},{"$f":"J815","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,{"$f":"Q815","v":0.35},null,{"$f":"'FR-16(7)(v)-1 Functional'!K815","v":0.35}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"ROUND(F1013*F1012,0)","v":-128},{"$f":"F1014-SUM(H1014:Q1014)","v":-128},{"$f":"ROUND(H1013*H1012,0)","v":0},{"$f":"ROUND(I1013*I1012,0)","v":0},{"$f":"ROUND(J1013*J1012,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q1013*Q1012,0)","v":0},{"$f":"SUM(G1014:Q1014)","v":-128},{"$f":"ROUND(S1013*S1012,0)","v":-6810}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F649","v":-225.30898488452658},{"$f":"G649","v":0},{"$f":"H649","v":0},{"$f":"I649","v":0},{"$f":"J649","v":0},0,0,0,0,0,0,{"$f":"$Q$649","v":0},{"$f":"R649","v":0},{"$f":"S649","v":-225.30898488452658}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F653","v":0},{"$f":"-G653","v":0},{"$f":"-H653","v":0},{"$f":"-I653","v":0},{"$f":"-J653","v":0},0,0,0,0,0,0,{"$f":"-$Q$653","v":0},{"$f":"-R653","v":0},{"$f":"-S653","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F1014:F1016)","v":-353.30898488452658},-128,0,0,0,0,0,0,0,0,0,0,-128,-7035.3089848845266]
[23]
[24,"FEDERAL INCOME TAX PAYABLE"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F1014","v":-128},-128,0,0,0,0,0,0,0,0,0,0,-128,-6810]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F658","v":0},{"$f":"-G658","v":0},{"$f":"-H658","v":0},{"$f":"-I658","v":0},{"$f":"-J658","v":0},0,0,0,0,0,0,{"$f":"-$Q$658","v":0},{"$f":"-R658","v":0},{"$f":"-S658","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F1019:F1021)","v":-128},-128,0,0,0,0,0,0,0,0,0,0,-128,-6810]
[28]
[29,"PRELIMINARY SUMMARY"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F1002","v":-364.30898488452658},0,0,0,0,0,0,0,0,0,0,0,0,-19457.691015115473]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F1017","v":353.30898488452658},128,0,0,0,0,0,0,0,0,0,0,128,7035.3089848845266]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F1024:F1026)","v":-11},128,0,0,0,0,0,0,0,0,0,0,128,-12422.382030230947]
[33]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"IF(F426=0,0,ROUND(F1027/F426,5))","v":0},{"$f":"IF(G426=0,0,ROUND(G1027/G426,5))","v":0},{"$f":"IF(H426=0,0,ROUND(H1027/H426,5))","v":0},{"$f":"IF(I426=0,0,ROUND(I1027/I426,5))","v":0},{"$f":"IF(J426=0,0,ROUND(J1027/J426,5))","v":0},0,0,0,0,0,0,{"$f":"IF(Q426=0,0,ROUND(Q1027/Q426,5))","v":0},{"$f":"IF(R426=0,0,ROUND(R1027/R426,5))","v":0},{"$f":"IF(S426=0,0,ROUND(S1027/S426,5))","v":0}]

{"sheet":"FR-16(7)(v)-14 TOTAL CLASS","index":17,"n_rows":817,"n_cols":19,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR-16(7)(v)-14"]
["TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["LINE",null,null,null,null,"CLASS",{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"ALLOCATED",{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1",null,null,null,3,4,5,6,7,8,9,10,11,12,13]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":1730844119},{"$f":"G123","v":786017905},{"$f":"H123","v":487332720},{"$f":"I123","v":2283003},{"$f":"J123","v":8516308},135699,223265209,152634448,5524002,52830510,11413491,{"$f":"Q123","v":890824},{"$f":"SUM(G12:Q12)","v":1730844119},{"$f":"F12-R12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-846148393.46079993},{"$f":"-G200","v":-379919847.46079999},{"$f":"-H200","v":-239981458},{"$f":"-I200","v":-1143071},{"$f":"-J200","v":-4139170},-62696,-112103404,-76807281,-2774047,-28920659,-6809429,{"$f":"-Q200","v":-140414},{"$f":"SUM(G13:Q13)","v":-852801476.46079993},{"$f":"F13-R13","v":6653083}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-218538567},{"$f":"G421","v":-109083432},{"$f":"H421","v":-59601361},{"$f":"I421","v":-267168},{"$f":"J421","v":-1131752},-19114,-25263541,-17033567,-625435,-3550707,-1695332,{"$f":"Q421","v":-267158},{"$f":"SUM(G14:Q14)","v":-218538567},{"$f":"F14-R14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":666157158.53920007},{"$f":"SUM(G12:G14)","v":297014625.53920001},{"$f":"SUM(H12:H14)","v":187749901},{"$f":"SUM(I12:I14)","v":872764},{"$f":"SUM(J12:J14)","v":3245386},53889,85898264,58793600,2124520,20359144,2908730,{"$f":"SUM(Q12:Q14)","v":483252},{"$f":"SUM(R12:R14)","v":659504075.53920007},{"$f":"F15-R15","v":6653083}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":220652209},{"$f":"G549","v":92465451},{"$f":"H549","v":58414981},{"$f":"I549","v":310310},{"$f":"J549","v":1060226},16263,32641166,23507424,762947,9877496,1489075,{"$f":"Q549","v":106870},{"$f":"SUM(G18:Q18)","v":220652209},{"$f":"F18-R18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":50969314},{"$f":"G582","v":23380266},{"$f":"H582","v":14355177},{"$f":"I582","v":66430},{"$f":"J582","v":249474},4125,6512178,4448800,161386,1518221,233996,{"$f":"Q582","v":39261},{"$f":"SUM(G19:Q19)","v":50969314},0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":12826605},{"$f":"G612","v":6316790},{"$f":"H612","v":3403082},{"$f":"I612","v":15848},{"$f":"J612","v":61258},1049,1530602,1046063,37680,334631,76448,{"$f":"$Q$612","v":13065},{"$f":"SUM(G20:Q20)","v":12836516},-9911]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":284448128},122162507,76173240,392588,{"$f":"SUM(J17:J20)","v":1370958},21437,40683946,29002287,962013,11730348,1799519,159196,284458039,-9911]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":19831268.308984883},{"$f":"G676","v":7738333},{"$f":"H676","v":4961784},{"$f":"I676","v":29511},{"$f":"J676","v":93508},1344,3235956,2404611,72771,1120871,166634,{"$f":"$Q$676","v":5599},{"$f":"SUM(G22:Q22)","v":19830922},346.3089848831296]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":3285999.6910151155},{"$f":"G722","v":1556656.6910151155},{"$f":"H722","v":825356},4221,15490,252,427870,303849,10119,114703,24510,2953,{"$f":"SUM(G23:Q23)","v":3285979.6910151155},20]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G24+'FR-16(7)(v)-4 PROD Energy'!G24+'FR-16(7)(v)-5 PROD Cust'!G24+'FR-16(7)(v)-7 TRANS Demand'!G24+'FR-16(7)(v)-8 TRANS Energy'!G24+'FR-16(7)(v)-9 TRANS Cust'!G24+'FR-16(7)(v)-11 DIST Demand'!G24+'FR-16(7)(v)-12 DIST Energy'!G24+'FR-16(7)(v)-13 DIST Cust'!G24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H24+'FR-16(7)(v)-4 PROD Energy'!H24+'FR-16(7)(v)-5 PROD Cust'!H24+'FR-16(7)(v)-7 TRANS Demand'!H24+'FR-16(7)(v)-8 TRANS Energy'!H24+'FR-16(7)(v)-9 TRANS Cust'!H24+'FR-16(7)(v)-11 DIST Demand'!H24+'FR-16(7)(v)-12 DIST Energy'!H24+'FR-16(7)(v)-13 DIST Cust'!H24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I24+'FR-16(7)(v)-4 PROD Energy'!I24+'FR-16(7)(v)-5 PROD Cust'!I24+'FR-16(7)(v)-7 TRANS Demand'!I24+'FR-16(7)(v)-8 TRANS Energy'!I24+'FR-16(7)(v)-9 TRANS Cust'!I24+'FR-16(7)(v)-11 DIST Demand'!I24+'FR-16(7)(v)-12 DIST Energy'!I24+'FR-16(7)(v)-13 DIST Cust'!I24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J24+'FR-16(7)(v)-4 PROD Energy'!J24+'FR-16(7)(v)-5 PROD Cust'!J24+'FR-16(7)(v)-7 TRANS Demand'!J24+'FR-16(7)(v)-8 TRANS Energy'!J24+'FR-16(7)(v)-9 TRANS Cust'!J24+'FR-16(7)(v)-11 DIST Demand'!J24+'FR-16(7)(v)-12 DIST Energy'!J24+'FR-16(7)(v)-13 DIST Cust'!J24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K24+'FR-16(7)(v)-4 PROD Energy'!K24+'FR-16(7)(v)-5 PROD Cust'!K24+'FR-16(7)(v)-7 TRANS Demand'!K24+'FR-16(7)(v)-8 TRANS Energy'!K24+'FR-16(7)(v)-9 TRANS Cust'!K24+'FR-16(7)(v)-11 DIST Demand'!K24+'FR-16(7)(v)-12 DIST Energy'!K24+'FR-16(7)(v)-13 DIST Cust'!K24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L24+'FR-16(7)(v)-4 PROD Energy'!L24+'FR-16(7)(v)-5 PROD Cust'!L24+'FR-16(7)(v)-7 TRANS Demand'!L24+'FR-16(7)(v)-8 TRANS Energy'!L24+'FR-16(7)(v)-9 TRANS Cust'!L24+'FR-16(7)(v)-11 DIST Demand'!L24+'FR-16(7)(v)-12 DIST Energy'!L24+'FR-16(7)(v)-13 DIST Cust'!L24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M24+'FR-16(7)(v)-4 PROD Energy'!M24+'FR-16(7)(v)-5 PROD Cust'!M24+'FR-16(7)(v)-7 TRANS Demand'!M24+'FR-16(7)(v)-8 TRANS Energy'!M24+'FR-16(7)(v)-9 TRANS Cust'!M24+'FR-16(7)(v)-11 DIST Demand'!M24+'FR-16(7)(v)-12 DIST Energy'!M24+'FR-16(7)(v)-13 DIST Cust'!M24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N24+'FR-16(7)(v)-4 PROD Energy'!N24+'FR-16(7)(v)-5 PROD Cust'!N24+'FR-16(7)(v)-7 TRANS Demand'!N24+'FR-16(7)(v)-8 TRANS Energy'!N24+'FR-16(7)(v)-9 TRANS Cust'!N24+'FR-16(7)(v)-11 DIST Demand'!N24+'FR-16(7)(v)-12 DIST Energy'!N24+'FR-16(7)(v)-13 DIST Cust'!N24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O24+'FR-16(7)(v)-4 PROD Energy'!O24+'FR-16(7)(v)-5 PROD Cust'!O24+'FR-16(7)(v)-7 TRANS Demand'!O24+'FR-16(7)(v)-8 TRANS Energy'!O24+'FR-16(7)(v)-9 TRANS Cust'!O24+'FR-16(7)(v)-11 DIST Demand'!O24+'FR-16(7)(v)-12 DIST Energy'!O24+'FR-16(7)(v)-13 DIST Cust'!O24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P24+'FR-16(7)(v)-4 PROD Energy'!P24+'FR-16(7)(v)-5 PROD Cust'!P24+'FR-16(7)(v)-7 TRANS Demand'!P24+'FR-16(7)(v)-8 TRANS Energy'!P24+'FR-16(7)(v)-9 TRANS Cust'!P24+'FR-16(7)(v)-11 DIST Demand'!P24+'FR-16(7)(v)-12 DIST Energy'!P24+'FR-16(7)(v)-13 DIST Cust'!P24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q24+'FR-16(7)(v)-4 PROD Energy'!Q24+'FR-16(7)(v)-5 PROD Cust'!Q24+'FR-16(7)(v)-7 TRANS Demand'!Q24+'FR-16(7)(v)-8 TRANS Energy'!Q24+'FR-16(7)(v)-9 TRANS Cust'!Q24+'FR-16(7)(v)-11 DIST Demand'!Q24+'FR-16(7)(v)-12 DIST Energy'!Q24+'FR-16(7)(v)-13 DIST Cust'!Q24","v":0},{"$f":"SUM(G24:Q24)","v":0},{"$f":"F24-R24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"J767","v":0},0,0,0,0,0,0,{"$f":"Q767","v":0},{"$f":"SUM(G25:Q25)","v":0},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":307565396},{"$f":"SUM(G21:G25)","v":131457496.69101511},{"$f":"SUM(H21:H25)","v":81960380},{"$f":"SUM(I21:I25)","v":426320},{"$f":"SUM(J21:J25)","v":1479956},23033,44347772,31710747,1044903,12965922,1990663,{"$f":"SUM(Q21:Q25)","v":167748},{"$f":"SUM(R21:R25)","v":307574940.69101512},-9544.691015124321]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":49938772},22483263,14219663,66018,245981,4046,6507922,4454702,161047,1539628,220076,36428,{"$f":"SUM(G28:Q28)","v":49938774},{"$f":"F28-R28","v":-2}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-4545168},{"$f":"-G750","v":-2091702},{"$f":"-H750","v":-1285056},{"$f":"-I750","v":-5928},{"$f":"-J750","v":-22673},-374,-578421,-394436,-14298,-124913,-23652,{"$f":"-$Q$750","v":-3715},{"$f":"SUM(G29:Q29)","v":-4545168},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":352959000},{"$f":"SUM(G26:G29)","v":151849057.69101512},{"$f":"SUM(H26:H29)","v":94894987},{"$f":"SUM(I26:I29)","v":486410},{"$f":"SUM(J26:J29)","v":1703264},26705,50277273,35771013,1191652,14380637,2187087,{"$f":"SUM(Q26:Q29)","v":200461},{"$f":"SUM(R26:R29)","v":352968546.69101512},-9546.691015124321]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"'WP FR-16(7)(v) Rate Incr'!H27-'WP FR-16(7)(v) Rate Incr'!I27","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!H15-'WP FR-16(7)(v) Rate Incr'!I15","v":-8583021},{"$f":"'WP FR-16(7)(v) Rate Incr'!H16-'WP FR-16(7)(v) Rate Incr'!I16","v":8046470},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H17-'WP FR-16(7)(v) Rate Incr'!$I17","v":151176},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H18-'WP FR-16(7)(v) Rate Incr'!$I18","v":-755764},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H19-'WP FR-16(7)(v) Rate Incr'!$I19","v":5373},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H20-'WP FR-16(7)(v) Rate Incr'!$I20","v":1776017},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H21-'WP FR-16(7)(v) Rate Incr'!$I21","v":-633938},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H22-'WP FR-16(7)(v) Rate Incr'!$I22","v":-97056},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H23-'WP FR-16(7)(v) Rate Incr'!$I23","v":307289},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H24-'WP FR-16(7)(v) Rate Incr'!$I24","v":-74779},{"$f":"'WP FR-16(7)(v) Rate Incr'!$H25-'WP FR-16(7)(v) Rate Incr'!$I25","v":-141767},{"$f":"SUM(G31:Q31)","v":0},0]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":352959000},143266036.69101512,102941457,637586,{"$f":"J30+J31","v":947500},32078,52053290,35137075,1094596,14687926,2112308,58694,352968546.69101512,-9546.691015124321]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"SUM(G33:Q33)","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G33+'FR-16(7)(v)-4 PROD Energy'!G33+'FR-16(7)(v)-5 PROD Cust'!G33+'FR-16(7)(v)-7 TRANS Demand'!G33+'FR-16(7)(v)-8 TRANS Energy'!G33+'FR-16(7)(v)-9 TRANS Cust'!G33+'FR-16(7)(v)-11 DIST Demand'!G33+'FR-16(7)(v)-12 DIST Energy'!G33+'FR-16(7)(v)-13 DIST Cust'!G33","v":198104023},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H33+'FR-16(7)(v)-4 PROD Energy'!H33+'FR-16(7)(v)-5 PROD Cust'!H33+'FR-16(7)(v)-7 TRANS Demand'!H33+'FR-16(7)(v)-8 TRANS Energy'!H33+'FR-16(7)(v)-9 TRANS Cust'!H33+'FR-16(7)(v)-11 DIST Demand'!H33+'FR-16(7)(v)-12 DIST Energy'!H33+'FR-16(7)(v)-13 DIST Cust'!H33","v":53710057},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I33+'FR-16(7)(v)-4 PROD Energy'!I33+'FR-16(7)(v)-5 PROD Cust'!I33+'FR-16(7)(v)-7 TRANS Demand'!I33+'FR-16(7)(v)-8 TRANS Energy'!I33+'FR-16(7)(v)-9 TRANS Cust'!I33+'FR-16(7)(v)-11 DIST Demand'!I33+'FR-16(7)(v)-12 DIST Energy'!I33+'FR-16(7)(v)-13 DIST Cust'!I33","v":261133},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J33+'FR-16(7)(v)-4 PROD Energy'!J33+'FR-16(7)(v)-5 PROD Cust'!J33+'FR-16(7)(v)-7 TRANS Demand'!J33+'FR-16(7)(v)-8 TRANS Energy'!J33+'FR-16(7)(v)-9 TRANS Cust'!J33+'FR-16(7)(v)-11 DIST Demand'!J33+'FR-16(7)(v)-12 DIST Energy'!J33+'FR-16(7)(v)-13 DIST Cust'!J33","v":1144691},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K33+'FR-16(7)(v)-4 PROD Energy'!K33+'FR-16(7)(v)-5 PROD Cust'!K33+'FR-16(7)(v)-7 TRANS Demand'!K33+'FR-16(7)(v)-8 TRANS Energy'!K33+'FR-16(7)(v)-9 TRANS Cust'!K33+'FR-16(7)(v)-11 DIST Demand'!K33+'FR-16(7)(v)-12 DIST Energy'!K33+'FR-16(7)(v)-13 DIST Cust'!K33","v":22498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L33+'FR-16(7)(v)-4 PROD Energy'!L33+'FR-16(7)(v)-5 PROD Cust'!L33+'FR-16(7)(v)-7 TRANS Demand'!L33+'FR-16(7)(v)-8 TRANS Energy'!L33+'FR-16(7)(v)-9 TRANS Cust'!L33+'FR-16(7)(v)-11 DIST Demand'!L33+'FR-16(7)(v)-12 DIST Energy'!L33+'FR-16(7)(v)-13 DIST Cust'!L33","v":24109273},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M33+'FR-16(7)(v)-4 PROD Energy'!M33+'FR-16(7)(v)-5 PROD Cust'!M33+'FR-16(7)(v)-7 TRANS Demand'!M33+'FR-16(7)(v)-8 TRANS Energy'!M33+'FR-16(7)(v)-9 TRANS Cust'!M33+'FR-16(7)(v)-11 DIST Demand'!M33+'FR-16(7)(v)-12 DIST Energy'!M33+'FR-16(7)(v)-13 DIST Cust'!M33","v":16768386},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N33+'FR-16(7)(v)-4 PROD Energy'!N33+'FR-16(7)(v)-5 PROD Cust'!N33+'FR-16(7)(v)-7 TRANS Demand'!N33+'FR-16(7)(v)-8 TRANS Energy'!N33+'FR-16(7)(v)-9 TRANS Cust'!N33+'FR-16(7)(v)-11 DIST Demand'!N33+'FR-16(7)(v)-12 DIST Energy'!N33+'FR-16(7)(v)-13 DIST Cust'!N33","v":584697},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O33+'FR-16(7)(v)-4 PROD Energy'!O33+'FR-16(7)(v)-5 PROD Cust'!O33+'FR-16(7)(v)-7 TRANS Demand'!O33+'FR-16(7)(v)-8 TRANS Energy'!O33+'FR-16(7)(v)-9 TRANS Cust'!O33+'FR-16(7)(v)-11 DIST Demand'!O33+'FR-16(7)(v)-12 DIST Energy'!O33+'FR-16(7)(v)-13 DIST Cust'!O33","v":6127688},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P33+'FR-16(7)(v)-4 PROD Energy'!P33+'FR-16(7)(v)-5 PROD Cust'!P33+'FR-16(7)(v)-7 TRANS Demand'!P33+'FR-16(7)(v)-8 TRANS Energy'!P33+'FR-16(7)(v)-9 TRANS Cust'!P33+'FR-16(7)(v)-11 DIST Demand'!P33+'FR-16(7)(v)-12 DIST Energy'!P33+'FR-16(7)(v)-13 DIST Cust'!P33","v":2900045},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q33+'FR-16(7)(v)-4 PROD Energy'!Q33+'FR-16(7)(v)-5 PROD Cust'!Q33+'FR-16(7)(v)-7 TRANS Demand'!Q33+'FR-16(7)(v)-8 TRANS Energy'!Q33+'FR-16(7)(v)-9 TRANS Cust'!Q33+'FR-16(7)(v)-11 DIST Demand'!Q33+'FR-16(7)(v)-12 DIST Energy'!Q33+'FR-16(7)(v)-13 DIST Cust'!Q33","v":580287},{"$f":"SUM(G33:Q33)","v":304312778},0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":48646222},-54837986.308984876,49231400,376453,{"$f":"J32-J33","v":-197191},9580,27944017,18368689,509899,8560238,-787737,-521593,48655768.691015124,-9546.691015124321]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":20008741},{"$f":"G777+G28","v":50938105.308984876},{"$f":"H777+H28","v":-11119621},{"$f":"I777+I28","v":-72586},{"$f":"J777+J28","v":-97684},1458,-9592103,-7236782,-212386,-3538051,658728,{"$f":"Q777+Q28","v":270118},{"$f":"R777+R28","v":19999196.308984876},{"$f":"F36-R36","v":9544.691015124321}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":2.8379999999999999E-2},0.16047,-5.5390000000000002E-2,-7.7880000000000005E-2,-2.8129999999999999E-2,2.5520000000000001E-2,-0.10440000000000001,-0.11507000000000001,-9.3410000000000007E-2,-0.16277,0.21201,0.52522000000000002,2.8369999999999999E-2,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(S37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":1.6116652641669123E-2},0.28627511043837905,-0.1552148183980038,-0.20121272676236146,-9.9461017508168728E-2,1.0267207647357746E-2,-0.25545303489143067,-0.27727596429328472,-0.23297562213356979,-0.37483488954805844,0.39168783596523521,1.0322838732618327,{"$f":"IF(Equity=0,0,(R37-F806-F807-F809)*TotalCap/Equity)","v":1.609620003679391E-2},{"$f":"IF(OR(Equity=0,S37=0)=TRUE,0,(S37-F806-F807-F809)*TotalCap/Equity)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,0.10308112857108169,{"$f":"IF(Equity=0,0,(R38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,S38=0)=TRUE,0,(S38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES (Schedule M)",null,null,null,{"$f":"SUM(G42:Q42)","v":304270571},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G881","v":120391018},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H881","v":89967454},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I881","v":589997},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J881","v":623628},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K881","v":28730},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L881","v":45903624},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M881","v":30722085},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N881","v":926746},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O881","v":13220511},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P881","v":1889364},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q881","v":7414},{"$f":"SUM(G42:Q42)","v":304270571},{"$f":"F42-R42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":48688429},31458039.691015124,4927533,-103587,{"$f":"J30-J42","v":1079636},-2025,4373649,5048928,264906,1160126,297723,193047,48697975.691015124,-9546.691015124321]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.16002},0.26129999999999998,5.4769999999999999E-2,-0.17557,{"$f":"IF(J42=0,0,ROUND(J43/J42,5))","v":1.73122},-7.0480000000000001E-2,9.5280000000000004E-2,0.16434000000000001,0.28584999999999999,8.7749999999999995E-2,0.15758,26.038170000000001,0.16005,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":42207},77713005,-36257397,-328864,{"$f":"J33-J42","v":521063},-6232,-21794351,-13953699,-342049,-7092823,1010681,572873,42207,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":1.3999999999999999E-4},0.64551000000000003,-0.40300999999999998,-0.55740000000000001,{"$f":"IF(J42=0,0,ROUND(J45/J42,5))","v":0.83552999999999999},-0.21692,-0.47477999999999998,-0.45418999999999998,-0.36908999999999997,-0.53649999999999998,0.53493000000000002,77.269090000000006,1.3999999999999999E-4,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM","K201",null,{"$f":"'FR-16(7)(v)-1 Functional'!F59","v":799630884},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G59+'FR-16(7)(v)-4 PROD Energy'!G59+'FR-16(7)(v)-5 PROD Cust'!G59+'FR-16(7)(v)-7 TRANS Demand'!G59+'FR-16(7)(v)-8 TRANS Energy'!G59+'FR-16(7)(v)-9 TRANS Cust'!G59+'FR-16(7)(v)-11 DIST Demand'!G59+'FR-16(7)(v)-12 DIST Energy'!G59+'FR-16(7)(v)-13 DIST Cust'!G59","v":334077787},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H59+'FR-16(7)(v)-4 PROD Energy'!H59+'FR-16(7)(v)-5 PROD Cust'!H59+'FR-16(7)(v)-7 TRANS Demand'!H59+'FR-16(7)(v)-8 TRANS Energy'!H59+'FR-16(7)(v)-9 TRANS Cust'!H59+'FR-16(7)(v)-11 DIST Demand'!H59+'FR-16(7)(v)-12 DIST Energy'!H59+'FR-16(7)(v)-13 DIST Cust'!H59","v":235275395},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I59+'FR-16(7)(v)-4 PROD Energy'!I59+'FR-16(7)(v)-5 PROD Cust'!I59+'FR-16(7)(v)-7 TRANS Demand'!I59+'FR-16(7)(v)-8 TRANS Energy'!I59+'FR-16(7)(v)-9 TRANS Cust'!I59+'FR-16(7)(v)-11 DIST Demand'!I59+'FR-16(7)(v)-12 DIST Energy'!I59+'FR-16(7)(v)-13 DIST Cust'!I59","v":1087498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J59+'FR-16(7)(v)-4 PROD Energy'!J59+'FR-16(7)(v)-5 PROD Cust'!J59+'FR-16(7)(v)-7 TRANS Demand'!J59+'FR-16(7)(v)-8 TRANS Energy'!J59+'FR-16(7)(v)-9 TRANS Cust'!J59+'FR-16(7)(v)-11 DIST Demand'!J59+'FR-16(7)(v)-12 DIST Energy'!J59+'FR-16(7)(v)-13 DIST Cust'!J59","v":3830232},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K59+'FR-16(7)(v)-4 PROD Energy'!K59+'FR-16(7)(v)-5 PROD Cust'!K59+'FR-16(7)(v)-7 TRANS Demand'!K59+'FR-16(7)(v)-8 TRANS Energy'!K59+'FR-16(7)(v)-9 TRANS Cust'!K59+'FR-16(7)(v)-11 DIST Demand'!K59+'FR-16(7)(v)-12 DIST Energy'!K59+'FR-16(7)(v)-13 DIST Cust'!K59","v":55974},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L59+'FR-16(7)(v)-4 PROD Energy'!L59+'FR-16(7)(v)-5 PROD Cust'!L59+'FR-16(7)(v)-7 TRANS Demand'!L59+'FR-16(7)(v)-8 TRANS Energy'!L59+'FR-16(7)(v)-9 TRANS Cust'!L59+'FR-16(7)(v)-11 DIST Demand'!L59+'FR-16(7)(v)-12 DIST Energy'!L59+'FR-16(7)(v)-13 DIST Cust'!L59","v":111380586},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M59+'FR-16(7)(v)-4 PROD Energy'!M59+'FR-16(7)(v)-5 PROD Cust'!M59+'FR-16(7)(v)-7 TRANS Demand'!M59+'FR-16(7)(v)-8 TRANS Energy'!M59+'FR-16(7)(v)-9 TRANS Cust'!M59+'FR-16(7)(v)-11 DIST Demand'!M59+'FR-16(7)(v)-12 DIST Energy'!M59+'FR-16(7)(v)-13 DIST Cust'!M59","v":76316772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N59+'FR-16(7)(v)-4 PROD Energy'!N59+'FR-16(7)(v)-5 PROD Cust'!N59+'FR-16(7)(v)-7 TRANS Demand'!N59+'FR-16(7)(v)-8 TRANS Energy'!N59+'FR-16(7)(v)-9 TRANS Cust'!N59+'FR-16(7)(v)-11 DIST Demand'!N59+'FR-16(7)(v)-12 DIST Energy'!N59+'FR-16(7)(v)-13 DIST Cust'!N59","v":2782715},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O59+'FR-16(7)(v)-4 PROD Energy'!O59+'FR-16(7)(v)-5 PROD Cust'!O59+'FR-16(7)(v)-7 TRANS Demand'!O59+'FR-16(7)(v)-8 TRANS Energy'!O59+'FR-16(7)(v)-9 TRANS Cust'!O59+'FR-16(7)(v)-11 DIST Demand'!O59+'FR-16(7)(v)-12 DIST Energy'!O59+'FR-16(7)(v)-13 DIST Cust'!O59","v":33648468},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P59+'FR-16(7)(v)-4 PROD Energy'!P59+'FR-16(7)(v)-5 PROD Cust'!P59+'FR-16(7)(v)-7 TRANS Demand'!P59+'FR-16(7)(v)-8 TRANS Energy'!P59+'FR-16(7)(v)-9 TRANS Cust'!P59+'FR-16(7)(v)-11 DIST Demand'!P59+'FR-16(7)(v)-12 DIST Energy'!P59+'FR-16(7)(v)-13 DIST Cust'!P59","v":1143472},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q59+'FR-16(7)(v)-4 PROD Energy'!Q59+'FR-16(7)(v)-5 PROD Cust'!Q59+'FR-16(7)(v)-7 TRANS Demand'!Q59+'FR-16(7)(v)-8 TRANS Energy'!Q59+'FR-16(7)(v)-9 TRANS Cust'!Q59+'FR-16(7)(v)-11 DIST Demand'!Q59+'FR-16(7)(v)-12 DIST Energy'!Q59+'FR-16(7)(v)-13 DIST Cust'!Q59","v":31985},{"$f":"SUM(G59:Q59)","v":799630884},{"$f":"F59-R59","v":0}]
[3,null,"PRODUCTION OTHER","K201",null,{"$f":"'FR-16(7)(v)-1 Functional'!F60","v":334147228},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G60+'FR-16(7)(v)-4 PROD Energy'!G60+'FR-16(7)(v)-5 PROD Cust'!G60+'FR-16(7)(v)-7 TRANS Demand'!G60+'FR-16(7)(v)-8 TRANS Energy'!G60+'FR-16(7)(v)-9 TRANS Cust'!G60+'FR-16(7)(v)-11 DIST Demand'!G60+'FR-16(7)(v)-12 DIST Energy'!G60+'FR-16(7)(v)-13 DIST Cust'!G60","v":139603372},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H60+'FR-16(7)(v)-4 PROD Energy'!H60+'FR-16(7)(v)-5 PROD Cust'!H60+'FR-16(7)(v)-7 TRANS Demand'!H60+'FR-16(7)(v)-8 TRANS Energy'!H60+'FR-16(7)(v)-9 TRANS Cust'!H60+'FR-16(7)(v)-11 DIST Demand'!H60+'FR-16(7)(v)-12 DIST Energy'!H60+'FR-16(7)(v)-13 DIST Cust'!H60","v":98316139},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I60+'FR-16(7)(v)-4 PROD Energy'!I60+'FR-16(7)(v)-5 PROD Cust'!I60+'FR-16(7)(v)-7 TRANS Demand'!I60+'FR-16(7)(v)-8 TRANS Energy'!I60+'FR-16(7)(v)-9 TRANS Cust'!I60+'FR-16(7)(v)-11 DIST Demand'!I60+'FR-16(7)(v)-12 DIST Energy'!I60+'FR-16(7)(v)-13 DIST Cust'!I60","v":454440},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J60+'FR-16(7)(v)-4 PROD Energy'!J60+'FR-16(7)(v)-5 PROD Cust'!J60+'FR-16(7)(v)-7 TRANS Demand'!J60+'FR-16(7)(v)-8 TRANS Energy'!J60+'FR-16(7)(v)-9 TRANS Cust'!J60+'FR-16(7)(v)-11 DIST Demand'!J60+'FR-16(7)(v)-12 DIST Energy'!J60+'FR-16(7)(v)-13 DIST Cust'!J60","v":1600565},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K60+'FR-16(7)(v)-4 PROD Energy'!K60+'FR-16(7)(v)-5 PROD Cust'!K60+'FR-16(7)(v)-7 TRANS Demand'!K60+'FR-16(7)(v)-8 TRANS Energy'!K60+'FR-16(7)(v)-9 TRANS Cust'!K60+'FR-16(7)(v)-11 DIST Demand'!K60+'FR-16(7)(v)-12 DIST Energy'!K60+'FR-16(7)(v)-13 DIST Cust'!K60","v":23390},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L60+'FR-16(7)(v)-4 PROD Energy'!L60+'FR-16(7)(v)-5 PROD Cust'!L60+'FR-16(7)(v)-7 TRANS Demand'!L60+'FR-16(7)(v)-8 TRANS Energy'!L60+'FR-16(7)(v)-9 TRANS Cust'!L60+'FR-16(7)(v)-11 DIST Demand'!L60+'FR-16(7)(v)-12 DIST Energy'!L60+'FR-16(7)(v)-13 DIST Cust'!L60","v":46543367},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M60+'FR-16(7)(v)-4 PROD Energy'!M60+'FR-16(7)(v)-5 PROD Cust'!M60+'FR-16(7)(v)-7 TRANS Demand'!M60+'FR-16(7)(v)-8 TRANS Energy'!M60+'FR-16(7)(v)-9 TRANS Cust'!M60+'FR-16(7)(v)-11 DIST Demand'!M60+'FR-16(7)(v)-12 DIST Energy'!M60+'FR-16(7)(v)-13 DIST Cust'!M60","v":31891011},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N60+'FR-16(7)(v)-4 PROD Energy'!N60+'FR-16(7)(v)-5 PROD Cust'!N60+'FR-16(7)(v)-7 TRANS Demand'!N60+'FR-16(7)(v)-8 TRANS Energy'!N60+'FR-16(7)(v)-9 TRANS Cust'!N60+'FR-16(7)(v)-11 DIST Demand'!N60+'FR-16(7)(v)-12 DIST Energy'!N60+'FR-16(7)(v)-13 DIST Cust'!N60","v":1162832},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O60+'FR-16(7)(v)-4 PROD Energy'!O60+'FR-16(7)(v)-5 PROD Cust'!O60+'FR-16(7)(v)-7 TRANS Demand'!O60+'FR-16(7)(v)-8 TRANS Energy'!O60+'FR-16(7)(v)-9 TRANS Cust'!O60+'FR-16(7)(v)-11 DIST Demand'!O60+'FR-16(7)(v)-12 DIST Energy'!O60+'FR-16(7)(v)-13 DIST Cust'!O60","v":14060915},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P60+'FR-16(7)(v)-4 PROD Energy'!P60+'FR-16(7)(v)-5 PROD Cust'!P60+'FR-16(7)(v)-7 TRANS Demand'!P60+'FR-16(7)(v)-8 TRANS Energy'!P60+'FR-16(7)(v)-9 TRANS Cust'!P60+'FR-16(7)(v)-11 DIST Demand'!P60+'FR-16(7)(v)-12 DIST Energy'!P60+'FR-16(7)(v)-13 DIST Cust'!P60","v":477831},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q60+'FR-16(7)(v)-4 PROD Energy'!Q60+'FR-16(7)(v)-5 PROD Cust'!Q60+'FR-16(7)(v)-7 TRANS Demand'!Q60+'FR-16(7)(v)-8 TRANS Energy'!Q60+'FR-16(7)(v)-9 TRANS Cust'!Q60+'FR-16(7)(v)-11 DIST Demand'!Q60+'FR-16(7)(v)-12 DIST Energy'!Q60+'FR-16(7)(v)-13 DIST Cust'!Q60","v":13366},{"$f":"SUM(G60:Q60)","v":334147228},{"$f":"F60-R60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},"K201",null,{"$f":"'FR-16(7)(v)-1 Functional'!F61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G61+'FR-16(7)(v)-4 PROD Energy'!G61+'FR-16(7)(v)-5 PROD Cust'!G61+'FR-16(7)(v)-7 TRANS Demand'!G61+'FR-16(7)(v)-8 TRANS Energy'!G61+'FR-16(7)(v)-9 TRANS Cust'!G61+'FR-16(7)(v)-11 DIST Demand'!G61+'FR-16(7)(v)-12 DIST Energy'!G61+'FR-16(7)(v)-13 DIST Cust'!G61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H61+'FR-16(7)(v)-4 PROD Energy'!H61+'FR-16(7)(v)-5 PROD Cust'!H61+'FR-16(7)(v)-7 TRANS Demand'!H61+'FR-16(7)(v)-8 TRANS Energy'!H61+'FR-16(7)(v)-9 TRANS Cust'!H61+'FR-16(7)(v)-11 DIST Demand'!H61+'FR-16(7)(v)-12 DIST Energy'!H61+'FR-16(7)(v)-13 DIST Cust'!H61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I61+'FR-16(7)(v)-4 PROD Energy'!I61+'FR-16(7)(v)-5 PROD Cust'!I61+'FR-16(7)(v)-7 TRANS Demand'!I61+'FR-16(7)(v)-8 TRANS Energy'!I61+'FR-16(7)(v)-9 TRANS Cust'!I61+'FR-16(7)(v)-11 DIST Demand'!I61+'FR-16(7)(v)-12 DIST Energy'!I61+'FR-16(7)(v)-13 DIST Cust'!I61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J61+'FR-16(7)(v)-4 PROD Energy'!J61+'FR-16(7)(v)-5 PROD Cust'!J61+'FR-16(7)(v)-7 TRANS Demand'!J61+'FR-16(7)(v)-8 TRANS Energy'!J61+'FR-16(7)(v)-9 TRANS Cust'!J61+'FR-16(7)(v)-11 DIST Demand'!J61+'FR-16(7)(v)-12 DIST Energy'!J61+'FR-16(7)(v)-13 DIST Cust'!J61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K61+'FR-16(7)(v)-4 PROD Energy'!K61+'FR-16(7)(v)-5 PROD Cust'!K61+'FR-16(7)(v)-7 TRANS Demand'!K61+'FR-16(7)(v)-8 TRANS Energy'!K61+'FR-16(7)(v)-9 TRANS Cust'!K61+'FR-16(7)(v)-11 DIST Demand'!K61+'FR-16(7)(v)-12 DIST Energy'!K61+'FR-16(7)(v)-13 DIST Cust'!K61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L61+'FR-16(7)(v)-4 PROD Energy'!L61+'FR-16(7)(v)-5 PROD Cust'!L61+'FR-16(7)(v)-7 TRANS Demand'!L61+'FR-16(7)(v)-8 TRANS Energy'!L61+'FR-16(7)(v)-9 TRANS Cust'!L61+'FR-16(7)(v)-11 DIST Demand'!L61+'FR-16(7)(v)-12 DIST Energy'!L61+'FR-16(7)(v)-13 DIST Cust'!L61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M61+'FR-16(7)(v)-4 PROD Energy'!M61+'FR-16(7)(v)-5 PROD Cust'!M61+'FR-16(7)(v)-7 TRANS Demand'!M61+'FR-16(7)(v)-8 TRANS Energy'!M61+'FR-16(7)(v)-9 TRANS Cust'!M61+'FR-16(7)(v)-11 DIST Demand'!M61+'FR-16(7)(v)-12 DIST Energy'!M61+'FR-16(7)(v)-13 DIST Cust'!M61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N61+'FR-16(7)(v)-4 PROD Energy'!N61+'FR-16(7)(v)-5 PROD Cust'!N61+'FR-16(7)(v)-7 TRANS Demand'!N61+'FR-16(7)(v)-8 TRANS Energy'!N61+'FR-16(7)(v)-9 TRANS Cust'!N61+'FR-16(7)(v)-11 DIST Demand'!N61+'FR-16(7)(v)-12 DIST Energy'!N61+'FR-16(7)(v)-13 DIST Cust'!N61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O61+'FR-16(7)(v)-4 PROD Energy'!O61+'FR-16(7)(v)-5 PROD Cust'!O61+'FR-16(7)(v)-7 TRANS Demand'!O61+'FR-16(7)(v)-8 TRANS Energy'!O61+'FR-16(7)(v)-9 TRANS Cust'!O61+'FR-16(7)(v)-11 DIST Demand'!O61+'FR-16(7)(v)-12 DIST Energy'!O61+'FR-16(7)(v)-13 DIST Cust'!O61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P61+'FR-16(7)(v)-4 PROD Energy'!P61+'FR-16(7)(v)-5 PROD Cust'!P61+'FR-16(7)(v)-7 TRANS Demand'!P61+'FR-16(7)(v)-8 TRANS Energy'!P61+'FR-16(7)(v)-9 TRANS Cust'!P61+'FR-16(7)(v)-11 DIST Demand'!P61+'FR-16(7)(v)-12 DIST Energy'!P61+'FR-16(7)(v)-13 DIST Cust'!P61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q61+'FR-16(7)(v)-4 PROD Energy'!Q61+'FR-16(7)(v)-5 PROD Cust'!Q61+'FR-16(7)(v)-7 TRANS Demand'!Q61+'FR-16(7)(v)-8 TRANS Energy'!Q61+'FR-16(7)(v)-9 TRANS Cust'!Q61+'FR-16(7)(v)-11 DIST Demand'!Q61+'FR-16(7)(v)-12 DIST Energy'!Q61+'FR-16(7)(v)-13 DIST Cust'!Q61","v":0},{"$f":"SUM(G61:Q61)","v":0},{"$f":"F61-R61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":1133778112},{"$f":"SUM(G59:G61)","v":473681159},{"$f":"SUM(H59:H61)","v":333591534},{"$f":"SUM(I59:I61)","v":1541938},{"$f":"SUM(J59:J61)","v":5430797},79364,157923953,108207783,3945547,47709383,1621303,{"$f":"SUM($Q$59:$Q$61)","v":45351},{"$f":"SUM(R59:R61)","v":1133778112},{"$f":"SUM(S59:S61)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS","K201",null,{"$f":"'FR-16(7)(v)-1 Functional'!F65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G65+'FR-16(7)(v)-4 PROD Energy'!G65+'FR-16(7)(v)-5 PROD Cust'!G65+'FR-16(7)(v)-7 TRANS Demand'!G65+'FR-16(7)(v)-8 TRANS Energy'!G65+'FR-16(7)(v)-9 TRANS Cust'!G65+'FR-16(7)(v)-11 DIST Demand'!G65+'FR-16(7)(v)-12 DIST Energy'!G65+'FR-16(7)(v)-13 DIST Cust'!G65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H65+'FR-16(7)(v)-4 PROD Energy'!H65+'FR-16(7)(v)-5 PROD Cust'!H65+'FR-16(7)(v)-7 TRANS Demand'!H65+'FR-16(7)(v)-8 TRANS Energy'!H65+'FR-16(7)(v)-9 TRANS Cust'!H65+'FR-16(7)(v)-11 DIST Demand'!H65+'FR-16(7)(v)-12 DIST Energy'!H65+'FR-16(7)(v)-13 DIST Cust'!H65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I65+'FR-16(7)(v)-4 PROD Energy'!I65+'FR-16(7)(v)-5 PROD Cust'!I65+'FR-16(7)(v)-7 TRANS Demand'!I65+'FR-16(7)(v)-8 TRANS Energy'!I65+'FR-16(7)(v)-9 TRANS Cust'!I65+'FR-16(7)(v)-11 DIST Demand'!I65+'FR-16(7)(v)-12 DIST Energy'!I65+'FR-16(7)(v)-13 DIST Cust'!I65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J65+'FR-16(7)(v)-4 PROD Energy'!J65+'FR-16(7)(v)-5 PROD Cust'!J65+'FR-16(7)(v)-7 TRANS Demand'!J65+'FR-16(7)(v)-8 TRANS Energy'!J65+'FR-16(7)(v)-9 TRANS Cust'!J65+'FR-16(7)(v)-11 DIST Demand'!J65+'FR-16(7)(v)-12 DIST Energy'!J65+'FR-16(7)(v)-13 DIST Cust'!J65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K65+'FR-16(7)(v)-4 PROD Energy'!K65+'FR-16(7)(v)-5 PROD Cust'!K65+'FR-16(7)(v)-7 TRANS Demand'!K65+'FR-16(7)(v)-8 TRANS Energy'!K65+'FR-16(7)(v)-9 TRANS Cust'!K65+'FR-16(7)(v)-11 DIST Demand'!K65+'FR-16(7)(v)-12 DIST Energy'!K65+'FR-16(7)(v)-13 DIST Cust'!K65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L65+'FR-16(7)(v)-4 PROD Energy'!L65+'FR-16(7)(v)-5 PROD Cust'!L65+'FR-16(7)(v)-7 TRANS Demand'!L65+'FR-16(7)(v)-8 TRANS Energy'!L65+'FR-16(7)(v)-9 TRANS Cust'!L65+'FR-16(7)(v)-11 DIST Demand'!L65+'FR-16(7)(v)-12 DIST Energy'!L65+'FR-16(7)(v)-13 DIST Cust'!L65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M65+'FR-16(7)(v)-4 PROD Energy'!M65+'FR-16(7)(v)-5 PROD Cust'!M65+'FR-16(7)(v)-7 TRANS Demand'!M65+'FR-16(7)(v)-8 TRANS Energy'!M65+'FR-16(7)(v)-9 TRANS Cust'!M65+'FR-16(7)(v)-11 DIST Demand'!M65+'FR-16(7)(v)-12 DIST Energy'!M65+'FR-16(7)(v)-13 DIST Cust'!M65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N65+'FR-16(7)(v)-4 PROD Energy'!N65+'FR-16(7)(v)-5 PROD Cust'!N65+'FR-16(7)(v)-7 TRANS Demand'!N65+'FR-16(7)(v)-8 TRANS Energy'!N65+'FR-16(7)(v)-9 TRANS Cust'!N65+'FR-16(7)(v)-11 DIST Demand'!N65+'FR-16(7)(v)-12 DIST Energy'!N65+'FR-16(7)(v)-13 DIST Cust'!N65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O65+'FR-16(7)(v)-4 PROD Energy'!O65+'FR-16(7)(v)-5 PROD Cust'!O65+'FR-16(7)(v)-7 TRANS Demand'!O65+'FR-16(7)(v)-8 TRANS Energy'!O65+'FR-16(7)(v)-9 TRANS Cust'!O65+'FR-16(7)(v)-11 DIST Demand'!O65+'FR-16(7)(v)-12 DIST Energy'!O65+'FR-16(7)(v)-13 DIST Cust'!O65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P65+'FR-16(7)(v)-4 PROD Energy'!P65+'FR-16(7)(v)-5 PROD Cust'!P65+'FR-16(7)(v)-7 TRANS Demand'!P65+'FR-16(7)(v)-8 TRANS Energy'!P65+'FR-16(7)(v)-9 TRANS Cust'!P65+'FR-16(7)(v)-11 DIST Demand'!P65+'FR-16(7)(v)-12 DIST Energy'!P65+'FR-16(7)(v)-13 DIST Cust'!P65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q65+'FR-16(7)(v)-4 PROD Energy'!Q65+'FR-16(7)(v)-5 PROD Cust'!Q65+'FR-16(7)(v)-7 TRANS Demand'!Q65+'FR-16(7)(v)-8 TRANS Energy'!Q65+'FR-16(7)(v)-9 TRANS Cust'!Q65+'FR-16(7)(v)-11 DIST Demand'!Q65+'FR-16(7)(v)-12 DIST Energy'!Q65+'FR-16(7)(v)-13 DIST Cust'!Q65","v":0},{"$f":"SUM(G65:Q65)","v":0},{"$f":"F65-R65","v":0}]
[9,null,"OTHER TRANSMISSION","K201",null,{"$f":"'FR-16(7)(v)-1 Functional'!F66","v":65749235},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G66+'FR-16(7)(v)-4 PROD Energy'!G66+'FR-16(7)(v)-5 PROD Cust'!G66+'FR-16(7)(v)-7 TRANS Demand'!G66+'FR-16(7)(v)-8 TRANS Energy'!G66+'FR-16(7)(v)-9 TRANS Cust'!G66+'FR-16(7)(v)-11 DIST Demand'!G66+'FR-16(7)(v)-12 DIST Energy'!G66+'FR-16(7)(v)-13 DIST Cust'!G66","v":27469374},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H66+'FR-16(7)(v)-4 PROD Energy'!H66+'FR-16(7)(v)-5 PROD Cust'!H66+'FR-16(7)(v)-7 TRANS Demand'!H66+'FR-16(7)(v)-8 TRANS Energy'!H66+'FR-16(7)(v)-9 TRANS Cust'!H66+'FR-16(7)(v)-11 DIST Demand'!H66+'FR-16(7)(v)-12 DIST Energy'!H66+'FR-16(7)(v)-13 DIST Cust'!H66","v":19345397},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I66+'FR-16(7)(v)-4 PROD Energy'!I66+'FR-16(7)(v)-5 PROD Cust'!I66+'FR-16(7)(v)-7 TRANS Demand'!I66+'FR-16(7)(v)-8 TRANS Energy'!I66+'FR-16(7)(v)-9 TRANS Cust'!I66+'FR-16(7)(v)-11 DIST Demand'!I66+'FR-16(7)(v)-12 DIST Energy'!I66+'FR-16(7)(v)-13 DIST Cust'!I66","v":89419},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J66+'FR-16(7)(v)-4 PROD Energy'!J66+'FR-16(7)(v)-5 PROD Cust'!J66+'FR-16(7)(v)-7 TRANS Demand'!J66+'FR-16(7)(v)-8 TRANS Energy'!J66+'FR-16(7)(v)-9 TRANS Cust'!J66+'FR-16(7)(v)-11 DIST Demand'!J66+'FR-16(7)(v)-12 DIST Energy'!J66+'FR-16(7)(v)-13 DIST Cust'!J66","v":314939},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K66+'FR-16(7)(v)-4 PROD Energy'!K66+'FR-16(7)(v)-5 PROD Cust'!K66+'FR-16(7)(v)-7 TRANS Demand'!K66+'FR-16(7)(v)-8 TRANS Energy'!K66+'FR-16(7)(v)-9 TRANS Cust'!K66+'FR-16(7)(v)-11 DIST Demand'!K66+'FR-16(7)(v)-12 DIST Energy'!K66+'FR-16(7)(v)-13 DIST Cust'!K66","v":4602},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L66+'FR-16(7)(v)-4 PROD Energy'!L66+'FR-16(7)(v)-5 PROD Cust'!L66+'FR-16(7)(v)-7 TRANS Demand'!L66+'FR-16(7)(v)-8 TRANS Energy'!L66+'FR-16(7)(v)-9 TRANS Cust'!L66+'FR-16(7)(v)-11 DIST Demand'!L66+'FR-16(7)(v)-12 DIST Energy'!L66+'FR-16(7)(v)-13 DIST Cust'!L66","v":9158211},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M66+'FR-16(7)(v)-4 PROD Energy'!M66+'FR-16(7)(v)-5 PROD Cust'!M66+'FR-16(7)(v)-7 TRANS Demand'!M66+'FR-16(7)(v)-8 TRANS Energy'!M66+'FR-16(7)(v)-9 TRANS Cust'!M66+'FR-16(7)(v)-11 DIST Demand'!M66+'FR-16(7)(v)-12 DIST Energy'!M66+'FR-16(7)(v)-13 DIST Cust'!M66","v":6275107},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N66+'FR-16(7)(v)-4 PROD Energy'!N66+'FR-16(7)(v)-5 PROD Cust'!N66+'FR-16(7)(v)-7 TRANS Demand'!N66+'FR-16(7)(v)-8 TRANS Energy'!N66+'FR-16(7)(v)-9 TRANS Cust'!N66+'FR-16(7)(v)-11 DIST Demand'!N66+'FR-16(7)(v)-12 DIST Energy'!N66+'FR-16(7)(v)-13 DIST Cust'!N66","v":228807},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O66+'FR-16(7)(v)-4 PROD Energy'!O66+'FR-16(7)(v)-5 PROD Cust'!O66+'FR-16(7)(v)-7 TRANS Demand'!O66+'FR-16(7)(v)-8 TRANS Energy'!O66+'FR-16(7)(v)-9 TRANS Cust'!O66+'FR-16(7)(v)-11 DIST Demand'!O66+'FR-16(7)(v)-12 DIST Energy'!O66+'FR-16(7)(v)-13 DIST Cust'!O66","v":2766728},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P66+'FR-16(7)(v)-4 PROD Energy'!P66+'FR-16(7)(v)-5 PROD Cust'!P66+'FR-16(7)(v)-7 TRANS Demand'!P66+'FR-16(7)(v)-8 TRANS Energy'!P66+'FR-16(7)(v)-9 TRANS Cust'!P66+'FR-16(7)(v)-11 DIST Demand'!P66+'FR-16(7)(v)-12 DIST Energy'!P66+'FR-16(7)(v)-13 DIST Cust'!P66","v":94021},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q66+'FR-16(7)(v)-4 PROD Energy'!Q66+'FR-16(7)(v)-5 PROD Cust'!Q66+'FR-16(7)(v)-7 TRANS Demand'!Q66+'FR-16(7)(v)-8 TRANS Energy'!Q66+'FR-16(7)(v)-9 TRANS Cust'!Q66+'FR-16(7)(v)-11 DIST Demand'!Q66+'FR-16(7)(v)-12 DIST Energy'!Q66+'FR-16(7)(v)-13 DIST Cust'!Q66","v":2630},{"$f":"SUM(G66:Q66)","v":65749235},{"$f":"F66-R66","v":0}]
[10,null,"ADJUSTMENT","K201",null,{"$f":"'FR-16(7)(v)-1 Functional'!F67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G67+'FR-16(7)(v)-4 PROD Energy'!G67+'FR-16(7)(v)-5 PROD Cust'!G67+'FR-16(7)(v)-7 TRANS Demand'!G67+'FR-16(7)(v)-8 TRANS Energy'!G67+'FR-16(7)(v)-9 TRANS Cust'!G67+'FR-16(7)(v)-11 DIST Demand'!G67+'FR-16(7)(v)-12 DIST Energy'!G67+'FR-16(7)(v)-13 DIST Cust'!G67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H67+'FR-16(7)(v)-4 PROD Energy'!H67+'FR-16(7)(v)-5 PROD Cust'!H67+'FR-16(7)(v)-7 TRANS Demand'!H67+'FR-16(7)(v)-8 TRANS Energy'!H67+'FR-16(7)(v)-9 TRANS Cust'!H67+'FR-16(7)(v)-11 DIST Demand'!H67+'FR-16(7)(v)-12 DIST Energy'!H67+'FR-16(7)(v)-13 DIST Cust'!H67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I67+'FR-16(7)(v)-4 PROD Energy'!I67+'FR-16(7)(v)-5 PROD Cust'!I67+'FR-16(7)(v)-7 TRANS Demand'!I67+'FR-16(7)(v)-8 TRANS Energy'!I67+'FR-16(7)(v)-9 TRANS Cust'!I67+'FR-16(7)(v)-11 DIST Demand'!I67+'FR-16(7)(v)-12 DIST Energy'!I67+'FR-16(7)(v)-13 DIST Cust'!I67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J67+'FR-16(7)(v)-4 PROD Energy'!J67+'FR-16(7)(v)-5 PROD Cust'!J67+'FR-16(7)(v)-7 TRANS Demand'!J67+'FR-16(7)(v)-8 TRANS Energy'!J67+'FR-16(7)(v)-9 TRANS Cust'!J67+'FR-16(7)(v)-11 DIST Demand'!J67+'FR-16(7)(v)-12 DIST Energy'!J67+'FR-16(7)(v)-13 DIST Cust'!J67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K67+'FR-16(7)(v)-4 PROD Energy'!K67+'FR-16(7)(v)-5 PROD Cust'!K67+'FR-16(7)(v)-7 TRANS Demand'!K67+'FR-16(7)(v)-8 TRANS Energy'!K67+'FR-16(7)(v)-9 TRANS Cust'!K67+'FR-16(7)(v)-11 DIST Demand'!K67+'FR-16(7)(v)-12 DIST Energy'!K67+'FR-16(7)(v)-13 DIST Cust'!K67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L67+'FR-16(7)(v)-4 PROD Energy'!L67+'FR-16(7)(v)-5 PROD Cust'!L67+'FR-16(7)(v)-7 TRANS Demand'!L67+'FR-16(7)(v)-8 TRANS Energy'!L67+'FR-16(7)(v)-9 TRANS Cust'!L67+'FR-16(7)(v)-11 DIST Demand'!L67+'FR-16(7)(v)-12 DIST Energy'!L67+'FR-16(7)(v)-13 DIST Cust'!L67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M67+'FR-16(7)(v)-4 PROD Energy'!M67+'FR-16(7)(v)-5 PROD Cust'!M67+'FR-16(7)(v)-7 TRANS Demand'!M67+'FR-16(7)(v)-8 TRANS Energy'!M67+'FR-16(7)(v)-9 TRANS Cust'!M67+'FR-16(7)(v)-11 DIST Demand'!M67+'FR-16(7)(v)-12 DIST Energy'!M67+'FR-16(7)(v)-13 DIST Cust'!M67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N67+'FR-16(7)(v)-4 PROD Energy'!N67+'FR-16(7)(v)-5 PROD Cust'!N67+'FR-16(7)(v)-7 TRANS Demand'!N67+'FR-16(7)(v)-8 TRANS Energy'!N67+'FR-16(7)(v)-9 TRANS Cust'!N67+'FR-16(7)(v)-11 DIST Demand'!N67+'FR-16(7)(v)-12 DIST Energy'!N67+'FR-16(7)(v)-13 DIST Cust'!N67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O67+'FR-16(7)(v)-4 PROD Energy'!O67+'FR-16(7)(v)-5 PROD Cust'!O67+'FR-16(7)(v)-7 TRANS Demand'!O67+'FR-16(7)(v)-8 TRANS Energy'!O67+'FR-16(7)(v)-9 TRANS Cust'!O67+'FR-16(7)(v)-11 DIST Demand'!O67+'FR-16(7)(v)-12 DIST Energy'!O67+'FR-16(7)(v)-13 DIST Cust'!O67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P67+'FR-16(7)(v)-4 PROD Energy'!P67+'FR-16(7)(v)-5 PROD Cust'!P67+'FR-16(7)(v)-7 TRANS Demand'!P67+'FR-16(7)(v)-8 TRANS Energy'!P67+'FR-16(7)(v)-9 TRANS Cust'!P67+'FR-16(7)(v)-11 DIST Demand'!P67+'FR-16(7)(v)-12 DIST Energy'!P67+'FR-16(7)(v)-13 DIST Cust'!P67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q67+'FR-16(7)(v)-4 PROD Energy'!Q67+'FR-16(7)(v)-5 PROD Cust'!Q67+'FR-16(7)(v)-7 TRANS Demand'!Q67+'FR-16(7)(v)-8 TRANS Energy'!Q67+'FR-16(7)(v)-9 TRANS Cust'!Q67+'FR-16(7)(v)-11 DIST Demand'!Q67+'FR-16(7)(v)-12 DIST Energy'!Q67+'FR-16(7)(v)-13 DIST Cust'!Q67","v":0},{"$f":"SUM(G67:Q67)","v":0},{"$f":"F67-R67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":65749235},27469374,19345397,89419,314939,4602,9158211,6275107,228807,2766728,94021,2630,65749235,{"$f":"SUM(S65)","v":0}]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":1199527347},{"$f":"G68+G62","v":501150533},{"$f":"H68+H62","v":352936931},{"$f":"I68+I62","v":1631357},{"$f":"J68+J62","v":5745736},83966,167082164,114482890,4174354,50476111,1715324,{"$f":"$Q$68+$Q$62","v":47981},{"$f":"R68+R62","v":1199527347},{"$f":"S68+S62","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F73","v":70429035},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G73+'FR-16(7)(v)-4 PROD Energy'!G73+'FR-16(7)(v)-5 PROD Cust'!G73+'FR-16(7)(v)-7 TRANS Demand'!G73+'FR-16(7)(v)-8 TRANS Energy'!G73+'FR-16(7)(v)-9 TRANS Cust'!G73+'FR-16(7)(v)-11 DIST Demand'!G73+'FR-16(7)(v)-12 DIST Energy'!G73+'FR-16(7)(v)-13 DIST Cust'!G73","v":31089490},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H73+'FR-16(7)(v)-4 PROD Energy'!H73+'FR-16(7)(v)-5 PROD Cust'!H73+'FR-16(7)(v)-7 TRANS Demand'!H73+'FR-16(7)(v)-8 TRANS Energy'!H73+'FR-16(7)(v)-9 TRANS Cust'!H73+'FR-16(7)(v)-11 DIST Demand'!H73+'FR-16(7)(v)-12 DIST Energy'!H73+'FR-16(7)(v)-13 DIST Cust'!H73","v":20782904},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I73+'FR-16(7)(v)-4 PROD Energy'!I73+'FR-16(7)(v)-5 PROD Cust'!I73+'FR-16(7)(v)-7 TRANS Demand'!I73+'FR-16(7)(v)-8 TRANS Energy'!I73+'FR-16(7)(v)-9 TRANS Cust'!I73+'FR-16(7)(v)-11 DIST Demand'!I73+'FR-16(7)(v)-12 DIST Energy'!I73+'FR-16(7)(v)-13 DIST Cust'!I73","v":93671},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J73+'FR-16(7)(v)-4 PROD Energy'!J73+'FR-16(7)(v)-5 PROD Cust'!J73+'FR-16(7)(v)-7 TRANS Demand'!J73+'FR-16(7)(v)-8 TRANS Energy'!J73+'FR-16(7)(v)-9 TRANS Cust'!J73+'FR-16(7)(v)-11 DIST Demand'!J73+'FR-16(7)(v)-12 DIST Energy'!J73+'FR-16(7)(v)-13 DIST Cust'!J73","v":482439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K73+'FR-16(7)(v)-4 PROD Energy'!K73+'FR-16(7)(v)-5 PROD Cust'!K73+'FR-16(7)(v)-7 TRANS Demand'!K73+'FR-16(7)(v)-8 TRANS Energy'!K73+'FR-16(7)(v)-9 TRANS Cust'!K73+'FR-16(7)(v)-11 DIST Demand'!K73+'FR-16(7)(v)-12 DIST Energy'!K73+'FR-16(7)(v)-13 DIST Cust'!K73","v":4930},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L73+'FR-16(7)(v)-4 PROD Energy'!L73+'FR-16(7)(v)-5 PROD Cust'!L73+'FR-16(7)(v)-7 TRANS Demand'!L73+'FR-16(7)(v)-8 TRANS Energy'!L73+'FR-16(7)(v)-9 TRANS Cust'!L73+'FR-16(7)(v)-11 DIST Demand'!L73+'FR-16(7)(v)-12 DIST Energy'!L73+'FR-16(7)(v)-13 DIST Cust'!L73","v":10234747},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M73+'FR-16(7)(v)-4 PROD Energy'!M73+'FR-16(7)(v)-5 PROD Cust'!M73+'FR-16(7)(v)-7 TRANS Demand'!M73+'FR-16(7)(v)-8 TRANS Energy'!M73+'FR-16(7)(v)-9 TRANS Cust'!M73+'FR-16(7)(v)-11 DIST Demand'!M73+'FR-16(7)(v)-12 DIST Energy'!M73+'FR-16(7)(v)-13 DIST Cust'!M73","v":7023183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N73+'FR-16(7)(v)-4 PROD Energy'!N73+'FR-16(7)(v)-5 PROD Cust'!N73+'FR-16(7)(v)-7 TRANS Demand'!N73+'FR-16(7)(v)-8 TRANS Energy'!N73+'FR-16(7)(v)-9 TRANS Cust'!N73+'FR-16(7)(v)-11 DIST Demand'!N73+'FR-16(7)(v)-12 DIST Energy'!N73+'FR-16(7)(v)-13 DIST Cust'!N73","v":235937},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O73+'FR-16(7)(v)-4 PROD Energy'!O73+'FR-16(7)(v)-5 PROD Cust'!O73+'FR-16(7)(v)-7 TRANS Demand'!O73+'FR-16(7)(v)-8 TRANS Energy'!O73+'FR-16(7)(v)-9 TRANS Cust'!O73+'FR-16(7)(v)-11 DIST Demand'!O73+'FR-16(7)(v)-12 DIST Energy'!O73+'FR-16(7)(v)-13 DIST Cust'!O73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P73+'FR-16(7)(v)-4 PROD Energy'!P73+'FR-16(7)(v)-5 PROD Cust'!P73+'FR-16(7)(v)-7 TRANS Demand'!P73+'FR-16(7)(v)-8 TRANS Energy'!P73+'FR-16(7)(v)-9 TRANS Cust'!P73+'FR-16(7)(v)-11 DIST Demand'!P73+'FR-16(7)(v)-12 DIST Energy'!P73+'FR-16(7)(v)-13 DIST Cust'!P73","v":478213},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q73+'FR-16(7)(v)-4 PROD Energy'!Q73+'FR-16(7)(v)-5 PROD Cust'!Q73+'FR-16(7)(v)-7 TRANS Demand'!Q73+'FR-16(7)(v)-8 TRANS Energy'!Q73+'FR-16(7)(v)-9 TRANS Cust'!Q73+'FR-16(7)(v)-11 DIST Demand'!Q73+'FR-16(7)(v)-12 DIST Energy'!Q73+'FR-16(7)(v)-13 DIST Cust'!Q73","v":3521},{"$f":"SUM(G73:Q73)","v":70429035},{"$f":"F73-R73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F74","v":31596514},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G74+'FR-16(7)(v)-4 PROD Energy'!G74+'FR-16(7)(v)-5 PROD Cust'!G74+'FR-16(7)(v)-7 TRANS Demand'!G74+'FR-16(7)(v)-8 TRANS Energy'!G74+'FR-16(7)(v)-9 TRANS Cust'!G74+'FR-16(7)(v)-11 DIST Demand'!G74+'FR-16(7)(v)-12 DIST Energy'!G74+'FR-16(7)(v)-13 DIST Cust'!G74","v":13947651},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H74+'FR-16(7)(v)-4 PROD Energy'!H74+'FR-16(7)(v)-5 PROD Cust'!H74+'FR-16(7)(v)-7 TRANS Demand'!H74+'FR-16(7)(v)-8 TRANS Energy'!H74+'FR-16(7)(v)-9 TRANS Cust'!H74+'FR-16(7)(v)-11 DIST Demand'!H74+'FR-16(7)(v)-12 DIST Energy'!H74+'FR-16(7)(v)-13 DIST Cust'!H74","v":9323815},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I74+'FR-16(7)(v)-4 PROD Energy'!I74+'FR-16(7)(v)-5 PROD Cust'!I74+'FR-16(7)(v)-7 TRANS Demand'!I74+'FR-16(7)(v)-8 TRANS Energy'!I74+'FR-16(7)(v)-9 TRANS Cust'!I74+'FR-16(7)(v)-11 DIST Demand'!I74+'FR-16(7)(v)-12 DIST Energy'!I74+'FR-16(7)(v)-13 DIST Cust'!I74","v":42023},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J74+'FR-16(7)(v)-4 PROD Energy'!J74+'FR-16(7)(v)-5 PROD Cust'!J74+'FR-16(7)(v)-7 TRANS Demand'!J74+'FR-16(7)(v)-8 TRANS Energy'!J74+'FR-16(7)(v)-9 TRANS Cust'!J74+'FR-16(7)(v)-11 DIST Demand'!J74+'FR-16(7)(v)-12 DIST Energy'!J74+'FR-16(7)(v)-13 DIST Cust'!J74","v":216436},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K74+'FR-16(7)(v)-4 PROD Energy'!K74+'FR-16(7)(v)-5 PROD Cust'!K74+'FR-16(7)(v)-7 TRANS Demand'!K74+'FR-16(7)(v)-8 TRANS Energy'!K74+'FR-16(7)(v)-9 TRANS Cust'!K74+'FR-16(7)(v)-11 DIST Demand'!K74+'FR-16(7)(v)-12 DIST Energy'!K74+'FR-16(7)(v)-13 DIST Cust'!K74","v":2212},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L74+'FR-16(7)(v)-4 PROD Energy'!L74+'FR-16(7)(v)-5 PROD Cust'!L74+'FR-16(7)(v)-7 TRANS Demand'!L74+'FR-16(7)(v)-8 TRANS Energy'!L74+'FR-16(7)(v)-9 TRANS Cust'!L74+'FR-16(7)(v)-11 DIST Demand'!L74+'FR-16(7)(v)-12 DIST Energy'!L74+'FR-16(7)(v)-13 DIST Cust'!L74","v":4591605},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M74+'FR-16(7)(v)-4 PROD Energy'!M74+'FR-16(7)(v)-5 PROD Cust'!M74+'FR-16(7)(v)-7 TRANS Demand'!M74+'FR-16(7)(v)-8 TRANS Energy'!M74+'FR-16(7)(v)-9 TRANS Cust'!M74+'FR-16(7)(v)-11 DIST Demand'!M74+'FR-16(7)(v)-12 DIST Energy'!M74+'FR-16(7)(v)-13 DIST Cust'!M74","v":3150804},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N74+'FR-16(7)(v)-4 PROD Energy'!N74+'FR-16(7)(v)-5 PROD Cust'!N74+'FR-16(7)(v)-7 TRANS Demand'!N74+'FR-16(7)(v)-8 TRANS Energy'!N74+'FR-16(7)(v)-9 TRANS Cust'!N74+'FR-16(7)(v)-11 DIST Demand'!N74+'FR-16(7)(v)-12 DIST Energy'!N74+'FR-16(7)(v)-13 DIST Cust'!N74","v":105848},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O74+'FR-16(7)(v)-4 PROD Energy'!O74+'FR-16(7)(v)-5 PROD Cust'!O74+'FR-16(7)(v)-7 TRANS Demand'!O74+'FR-16(7)(v)-8 TRANS Energy'!O74+'FR-16(7)(v)-9 TRANS Cust'!O74+'FR-16(7)(v)-11 DIST Demand'!O74+'FR-16(7)(v)-12 DIST Energy'!O74+'FR-16(7)(v)-13 DIST Cust'!O74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P74+'FR-16(7)(v)-4 PROD Energy'!P74+'FR-16(7)(v)-5 PROD Cust'!P74+'FR-16(7)(v)-7 TRANS Demand'!P74+'FR-16(7)(v)-8 TRANS Energy'!P74+'FR-16(7)(v)-9 TRANS Cust'!P74+'FR-16(7)(v)-11 DIST Demand'!P74+'FR-16(7)(v)-12 DIST Energy'!P74+'FR-16(7)(v)-13 DIST Cust'!P74","v":214540},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q74+'FR-16(7)(v)-4 PROD Energy'!Q74+'FR-16(7)(v)-5 PROD Cust'!Q74+'FR-16(7)(v)-7 TRANS Demand'!Q74+'FR-16(7)(v)-8 TRANS Energy'!Q74+'FR-16(7)(v)-9 TRANS Cust'!Q74+'FR-16(7)(v)-11 DIST Demand'!Q74+'FR-16(7)(v)-12 DIST Energy'!Q74+'FR-16(7)(v)-13 DIST Cust'!Q74","v":1580},{"$f":"SUM(G74:Q74)","v":31596514},{"$f":"F74-R74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F75","v":14541160},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G75+'FR-16(7)(v)-4 PROD Energy'!G75+'FR-16(7)(v)-5 PROD Cust'!G75+'FR-16(7)(v)-7 TRANS Demand'!G75+'FR-16(7)(v)-8 TRANS Energy'!G75+'FR-16(7)(v)-9 TRANS Cust'!G75+'FR-16(7)(v)-11 DIST Demand'!G75+'FR-16(7)(v)-12 DIST Energy'!G75+'FR-16(7)(v)-13 DIST Cust'!G75","v":13115399},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H75+'FR-16(7)(v)-4 PROD Energy'!H75+'FR-16(7)(v)-5 PROD Cust'!H75+'FR-16(7)(v)-7 TRANS Demand'!H75+'FR-16(7)(v)-8 TRANS Energy'!H75+'FR-16(7)(v)-9 TRANS Cust'!H75+'FR-16(7)(v)-11 DIST Demand'!H75+'FR-16(7)(v)-12 DIST Energy'!H75+'FR-16(7)(v)-13 DIST Cust'!H75","v":1332843},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I75+'FR-16(7)(v)-4 PROD Energy'!I75+'FR-16(7)(v)-5 PROD Cust'!I75+'FR-16(7)(v)-7 TRANS Demand'!I75+'FR-16(7)(v)-8 TRANS Energy'!I75+'FR-16(7)(v)-9 TRANS Cust'!I75+'FR-16(7)(v)-11 DIST Demand'!I75+'FR-16(7)(v)-12 DIST Energy'!I75+'FR-16(7)(v)-13 DIST Cust'!I75","v":17740},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J75+'FR-16(7)(v)-4 PROD Energy'!J75+'FR-16(7)(v)-5 PROD Cust'!J75+'FR-16(7)(v)-7 TRANS Demand'!J75+'FR-16(7)(v)-8 TRANS Energy'!J75+'FR-16(7)(v)-9 TRANS Cust'!J75+'FR-16(7)(v)-11 DIST Demand'!J75+'FR-16(7)(v)-12 DIST Energy'!J75+'FR-16(7)(v)-13 DIST Cust'!J75","v":10760},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K75+'FR-16(7)(v)-4 PROD Energy'!K75+'FR-16(7)(v)-5 PROD Cust'!K75+'FR-16(7)(v)-7 TRANS Demand'!K75+'FR-16(7)(v)-8 TRANS Energy'!K75+'FR-16(7)(v)-9 TRANS Cust'!K75+'FR-16(7)(v)-11 DIST Demand'!K75+'FR-16(7)(v)-12 DIST Energy'!K75+'FR-16(7)(v)-13 DIST Cust'!K75","v":1600},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L75+'FR-16(7)(v)-4 PROD Energy'!L75+'FR-16(7)(v)-5 PROD Cust'!L75+'FR-16(7)(v)-7 TRANS Demand'!L75+'FR-16(7)(v)-8 TRANS Energy'!L75+'FR-16(7)(v)-9 TRANS Cust'!L75+'FR-16(7)(v)-11 DIST Demand'!L75+'FR-16(7)(v)-12 DIST Energy'!L75+'FR-16(7)(v)-13 DIST Cust'!L75","v":15995},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M75+'FR-16(7)(v)-4 PROD Energy'!M75+'FR-16(7)(v)-5 PROD Cust'!M75+'FR-16(7)(v)-7 TRANS Demand'!M75+'FR-16(7)(v)-8 TRANS Energy'!M75+'FR-16(7)(v)-9 TRANS Cust'!M75+'FR-16(7)(v)-11 DIST Demand'!M75+'FR-16(7)(v)-12 DIST Energy'!M75+'FR-16(7)(v)-13 DIST Cust'!M75","v":3781},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N75+'FR-16(7)(v)-4 PROD Energy'!N75+'FR-16(7)(v)-5 PROD Cust'!N75+'FR-16(7)(v)-7 TRANS Demand'!N75+'FR-16(7)(v)-8 TRANS Energy'!N75+'FR-16(7)(v)-9 TRANS Cust'!N75+'FR-16(7)(v)-11 DIST Demand'!N75+'FR-16(7)(v)-12 DIST Energy'!N75+'FR-16(7)(v)-13 DIST Cust'!N75","v":1018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O75+'FR-16(7)(v)-4 PROD Energy'!O75+'FR-16(7)(v)-5 PROD Cust'!O75+'FR-16(7)(v)-7 TRANS Demand'!O75+'FR-16(7)(v)-8 TRANS Energy'!O75+'FR-16(7)(v)-9 TRANS Cust'!O75+'FR-16(7)(v)-11 DIST Demand'!O75+'FR-16(7)(v)-12 DIST Energy'!O75+'FR-16(7)(v)-13 DIST Cust'!O75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P75+'FR-16(7)(v)-4 PROD Energy'!P75+'FR-16(7)(v)-5 PROD Cust'!P75+'FR-16(7)(v)-7 TRANS Demand'!P75+'FR-16(7)(v)-8 TRANS Energy'!P75+'FR-16(7)(v)-9 TRANS Cust'!P75+'FR-16(7)(v)-11 DIST Demand'!P75+'FR-16(7)(v)-12 DIST Energy'!P75+'FR-16(7)(v)-13 DIST Cust'!P75","v":40861},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q75+'FR-16(7)(v)-4 PROD Energy'!Q75+'FR-16(7)(v)-5 PROD Cust'!Q75+'FR-16(7)(v)-7 TRANS Demand'!Q75+'FR-16(7)(v)-8 TRANS Energy'!Q75+'FR-16(7)(v)-9 TRANS Cust'!Q75+'FR-16(7)(v)-11 DIST Demand'!Q75+'FR-16(7)(v)-12 DIST Energy'!Q75+'FR-16(7)(v)-13 DIST Cust'!Q75","v":1163},{"$f":"SUM(G75:Q75)","v":14541160},{"$f":"F75-R75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F76","v":13601159},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G76+'FR-16(7)(v)-4 PROD Energy'!G76+'FR-16(7)(v)-5 PROD Cust'!G76+'FR-16(7)(v)-7 TRANS Demand'!G76+'FR-16(7)(v)-8 TRANS Energy'!G76+'FR-16(7)(v)-9 TRANS Cust'!G76+'FR-16(7)(v)-11 DIST Demand'!G76+'FR-16(7)(v)-12 DIST Energy'!G76+'FR-16(7)(v)-13 DIST Cust'!G76","v":6003959},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H76+'FR-16(7)(v)-4 PROD Energy'!H76+'FR-16(7)(v)-5 PROD Cust'!H76+'FR-16(7)(v)-7 TRANS Demand'!H76+'FR-16(7)(v)-8 TRANS Energy'!H76+'FR-16(7)(v)-9 TRANS Cust'!H76+'FR-16(7)(v)-11 DIST Demand'!H76+'FR-16(7)(v)-12 DIST Energy'!H76+'FR-16(7)(v)-13 DIST Cust'!H76","v":4013566},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I76+'FR-16(7)(v)-4 PROD Energy'!I76+'FR-16(7)(v)-5 PROD Cust'!I76+'FR-16(7)(v)-7 TRANS Demand'!I76+'FR-16(7)(v)-8 TRANS Energy'!I76+'FR-16(7)(v)-9 TRANS Cust'!I76+'FR-16(7)(v)-11 DIST Demand'!I76+'FR-16(7)(v)-12 DIST Energy'!I76+'FR-16(7)(v)-13 DIST Cust'!I76","v":18090},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J76+'FR-16(7)(v)-4 PROD Energy'!J76+'FR-16(7)(v)-5 PROD Cust'!J76+'FR-16(7)(v)-7 TRANS Demand'!J76+'FR-16(7)(v)-8 TRANS Energy'!J76+'FR-16(7)(v)-9 TRANS Cust'!J76+'FR-16(7)(v)-11 DIST Demand'!J76+'FR-16(7)(v)-12 DIST Energy'!J76+'FR-16(7)(v)-13 DIST Cust'!J76","v":93168},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K76+'FR-16(7)(v)-4 PROD Energy'!K76+'FR-16(7)(v)-5 PROD Cust'!K76+'FR-16(7)(v)-7 TRANS Demand'!K76+'FR-16(7)(v)-8 TRANS Energy'!K76+'FR-16(7)(v)-9 TRANS Cust'!K76+'FR-16(7)(v)-11 DIST Demand'!K76+'FR-16(7)(v)-12 DIST Energy'!K76+'FR-16(7)(v)-13 DIST Cust'!K76","v":952},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L76+'FR-16(7)(v)-4 PROD Energy'!L76+'FR-16(7)(v)-5 PROD Cust'!L76+'FR-16(7)(v)-7 TRANS Demand'!L76+'FR-16(7)(v)-8 TRANS Energy'!L76+'FR-16(7)(v)-9 TRANS Cust'!L76+'FR-16(7)(v)-11 DIST Demand'!L76+'FR-16(7)(v)-12 DIST Energy'!L76+'FR-16(7)(v)-13 DIST Cust'!L76","v":1976520},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M76+'FR-16(7)(v)-4 PROD Energy'!M76+'FR-16(7)(v)-5 PROD Cust'!M76+'FR-16(7)(v)-7 TRANS Demand'!M76+'FR-16(7)(v)-8 TRANS Energy'!M76+'FR-16(7)(v)-9 TRANS Cust'!M76+'FR-16(7)(v)-11 DIST Demand'!M76+'FR-16(7)(v)-12 DIST Energy'!M76+'FR-16(7)(v)-13 DIST Cust'!M76","v":1356308},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N76+'FR-16(7)(v)-4 PROD Energy'!N76+'FR-16(7)(v)-5 PROD Cust'!N76+'FR-16(7)(v)-7 TRANS Demand'!N76+'FR-16(7)(v)-8 TRANS Energy'!N76+'FR-16(7)(v)-9 TRANS Cust'!N76+'FR-16(7)(v)-11 DIST Demand'!N76+'FR-16(7)(v)-12 DIST Energy'!N76+'FR-16(7)(v)-13 DIST Cust'!N76","v":45564},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O76+'FR-16(7)(v)-4 PROD Energy'!O76+'FR-16(7)(v)-5 PROD Cust'!O76+'FR-16(7)(v)-7 TRANS Demand'!O76+'FR-16(7)(v)-8 TRANS Energy'!O76+'FR-16(7)(v)-9 TRANS Cust'!O76+'FR-16(7)(v)-11 DIST Demand'!O76+'FR-16(7)(v)-12 DIST Energy'!O76+'FR-16(7)(v)-13 DIST Cust'!O76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P76+'FR-16(7)(v)-4 PROD Energy'!P76+'FR-16(7)(v)-5 PROD Cust'!P76+'FR-16(7)(v)-7 TRANS Demand'!P76+'FR-16(7)(v)-8 TRANS Energy'!P76+'FR-16(7)(v)-9 TRANS Cust'!P76+'FR-16(7)(v)-11 DIST Demand'!P76+'FR-16(7)(v)-12 DIST Energy'!P76+'FR-16(7)(v)-13 DIST Cust'!P76","v":92352},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q76+'FR-16(7)(v)-4 PROD Energy'!Q76+'FR-16(7)(v)-5 PROD Cust'!Q76+'FR-16(7)(v)-7 TRANS Demand'!Q76+'FR-16(7)(v)-8 TRANS Energy'!Q76+'FR-16(7)(v)-9 TRANS Cust'!Q76+'FR-16(7)(v)-11 DIST Demand'!Q76+'FR-16(7)(v)-12 DIST Energy'!Q76+'FR-16(7)(v)-13 DIST Cust'!Q76","v":680},13601159,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F77","v":3463460},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G77+'FR-16(7)(v)-4 PROD Energy'!G77+'FR-16(7)(v)-5 PROD Cust'!G77+'FR-16(7)(v)-7 TRANS Demand'!G77+'FR-16(7)(v)-8 TRANS Energy'!G77+'FR-16(7)(v)-9 TRANS Cust'!G77+'FR-16(7)(v)-11 DIST Demand'!G77+'FR-16(7)(v)-12 DIST Energy'!G77+'FR-16(7)(v)-13 DIST Cust'!G77","v":3123869},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H77+'FR-16(7)(v)-4 PROD Energy'!H77+'FR-16(7)(v)-5 PROD Cust'!H77+'FR-16(7)(v)-7 TRANS Demand'!H77+'FR-16(7)(v)-8 TRANS Energy'!H77+'FR-16(7)(v)-9 TRANS Cust'!H77+'FR-16(7)(v)-11 DIST Demand'!H77+'FR-16(7)(v)-12 DIST Energy'!H77+'FR-16(7)(v)-13 DIST Cust'!H77","v":317461},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I77+'FR-16(7)(v)-4 PROD Energy'!I77+'FR-16(7)(v)-5 PROD Cust'!I77+'FR-16(7)(v)-7 TRANS Demand'!I77+'FR-16(7)(v)-8 TRANS Energy'!I77+'FR-16(7)(v)-9 TRANS Cust'!I77+'FR-16(7)(v)-11 DIST Demand'!I77+'FR-16(7)(v)-12 DIST Energy'!I77+'FR-16(7)(v)-13 DIST Cust'!I77","v":4225},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J77+'FR-16(7)(v)-4 PROD Energy'!J77+'FR-16(7)(v)-5 PROD Cust'!J77+'FR-16(7)(v)-7 TRANS Demand'!J77+'FR-16(7)(v)-8 TRANS Energy'!J77+'FR-16(7)(v)-9 TRANS Cust'!J77+'FR-16(7)(v)-11 DIST Demand'!J77+'FR-16(7)(v)-12 DIST Energy'!J77+'FR-16(7)(v)-13 DIST Cust'!J77","v":2563},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K77+'FR-16(7)(v)-4 PROD Energy'!K77+'FR-16(7)(v)-5 PROD Cust'!K77+'FR-16(7)(v)-7 TRANS Demand'!K77+'FR-16(7)(v)-8 TRANS Energy'!K77+'FR-16(7)(v)-9 TRANS Cust'!K77+'FR-16(7)(v)-11 DIST Demand'!K77+'FR-16(7)(v)-12 DIST Energy'!K77+'FR-16(7)(v)-13 DIST Cust'!K77","v":381},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L77+'FR-16(7)(v)-4 PROD Energy'!L77+'FR-16(7)(v)-5 PROD Cust'!L77+'FR-16(7)(v)-7 TRANS Demand'!L77+'FR-16(7)(v)-8 TRANS Energy'!L77+'FR-16(7)(v)-9 TRANS Cust'!L77+'FR-16(7)(v)-11 DIST Demand'!L77+'FR-16(7)(v)-12 DIST Energy'!L77+'FR-16(7)(v)-13 DIST Cust'!L77","v":3810},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M77+'FR-16(7)(v)-4 PROD Energy'!M77+'FR-16(7)(v)-5 PROD Cust'!M77+'FR-16(7)(v)-7 TRANS Demand'!M77+'FR-16(7)(v)-8 TRANS Energy'!M77+'FR-16(7)(v)-9 TRANS Cust'!M77+'FR-16(7)(v)-11 DIST Demand'!M77+'FR-16(7)(v)-12 DIST Energy'!M77+'FR-16(7)(v)-13 DIST Cust'!M77","v":900},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N77+'FR-16(7)(v)-4 PROD Energy'!N77+'FR-16(7)(v)-5 PROD Cust'!N77+'FR-16(7)(v)-7 TRANS Demand'!N77+'FR-16(7)(v)-8 TRANS Energy'!N77+'FR-16(7)(v)-9 TRANS Cust'!N77+'FR-16(7)(v)-11 DIST Demand'!N77+'FR-16(7)(v)-12 DIST Energy'!N77+'FR-16(7)(v)-13 DIST Cust'!N77","v":242},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O77+'FR-16(7)(v)-4 PROD Energy'!O77+'FR-16(7)(v)-5 PROD Cust'!O77+'FR-16(7)(v)-7 TRANS Demand'!O77+'FR-16(7)(v)-8 TRANS Energy'!O77+'FR-16(7)(v)-9 TRANS Cust'!O77+'FR-16(7)(v)-11 DIST Demand'!O77+'FR-16(7)(v)-12 DIST Energy'!O77+'FR-16(7)(v)-13 DIST Cust'!O77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P77+'FR-16(7)(v)-4 PROD Energy'!P77+'FR-16(7)(v)-5 PROD Cust'!P77+'FR-16(7)(v)-7 TRANS Demand'!P77+'FR-16(7)(v)-8 TRANS Energy'!P77+'FR-16(7)(v)-9 TRANS Cust'!P77+'FR-16(7)(v)-11 DIST Demand'!P77+'FR-16(7)(v)-12 DIST Energy'!P77+'FR-16(7)(v)-13 DIST Cust'!P77","v":9732},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q77+'FR-16(7)(v)-4 PROD Energy'!Q77+'FR-16(7)(v)-5 PROD Cust'!Q77+'FR-16(7)(v)-7 TRANS Demand'!Q77+'FR-16(7)(v)-8 TRANS Energy'!Q77+'FR-16(7)(v)-9 TRANS Cust'!Q77+'FR-16(7)(v)-11 DIST Demand'!Q77+'FR-16(7)(v)-12 DIST Energy'!Q77+'FR-16(7)(v)-13 DIST Cust'!Q77","v":277},3463460,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F78","v":61772302},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G78+'FR-16(7)(v)-4 PROD Energy'!G78+'FR-16(7)(v)-5 PROD Cust'!G78+'FR-16(7)(v)-7 TRANS Demand'!G78+'FR-16(7)(v)-8 TRANS Energy'!G78+'FR-16(7)(v)-9 TRANS Cust'!G78+'FR-16(7)(v)-11 DIST Demand'!G78+'FR-16(7)(v)-12 DIST Energy'!G78+'FR-16(7)(v)-13 DIST Cust'!G78","v":27268147},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H78+'FR-16(7)(v)-4 PROD Energy'!H78+'FR-16(7)(v)-5 PROD Cust'!H78+'FR-16(7)(v)-7 TRANS Demand'!H78+'FR-16(7)(v)-8 TRANS Energy'!H78+'FR-16(7)(v)-9 TRANS Cust'!H78+'FR-16(7)(v)-11 DIST Demand'!H78+'FR-16(7)(v)-12 DIST Energy'!H78+'FR-16(7)(v)-13 DIST Cust'!H78","v":18228389},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I78+'FR-16(7)(v)-4 PROD Energy'!I78+'FR-16(7)(v)-5 PROD Cust'!I78+'FR-16(7)(v)-7 TRANS Demand'!I78+'FR-16(7)(v)-8 TRANS Energy'!I78+'FR-16(7)(v)-9 TRANS Cust'!I78+'FR-16(7)(v)-11 DIST Demand'!I78+'FR-16(7)(v)-12 DIST Energy'!I78+'FR-16(7)(v)-13 DIST Cust'!I78","v":82157},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J78+'FR-16(7)(v)-4 PROD Energy'!J78+'FR-16(7)(v)-5 PROD Cust'!J78+'FR-16(7)(v)-7 TRANS Demand'!J78+'FR-16(7)(v)-8 TRANS Energy'!J78+'FR-16(7)(v)-9 TRANS Cust'!J78+'FR-16(7)(v)-11 DIST Demand'!J78+'FR-16(7)(v)-12 DIST Energy'!J78+'FR-16(7)(v)-13 DIST Cust'!J78","v":423140},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K78+'FR-16(7)(v)-4 PROD Energy'!K78+'FR-16(7)(v)-5 PROD Cust'!K78+'FR-16(7)(v)-7 TRANS Demand'!K78+'FR-16(7)(v)-8 TRANS Energy'!K78+'FR-16(7)(v)-9 TRANS Cust'!K78+'FR-16(7)(v)-11 DIST Demand'!K78+'FR-16(7)(v)-12 DIST Energy'!K78+'FR-16(7)(v)-13 DIST Cust'!K78","v":4324},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L78+'FR-16(7)(v)-4 PROD Energy'!L78+'FR-16(7)(v)-5 PROD Cust'!L78+'FR-16(7)(v)-7 TRANS Demand'!L78+'FR-16(7)(v)-8 TRANS Energy'!L78+'FR-16(7)(v)-9 TRANS Cust'!L78+'FR-16(7)(v)-11 DIST Demand'!L78+'FR-16(7)(v)-12 DIST Energy'!L78+'FR-16(7)(v)-13 DIST Cust'!L78","v":8976751},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M78+'FR-16(7)(v)-4 PROD Energy'!M78+'FR-16(7)(v)-5 PROD Cust'!M78+'FR-16(7)(v)-7 TRANS Demand'!M78+'FR-16(7)(v)-8 TRANS Energy'!M78+'FR-16(7)(v)-9 TRANS Cust'!M78+'FR-16(7)(v)-11 DIST Demand'!M78+'FR-16(7)(v)-12 DIST Energy'!M78+'FR-16(7)(v)-13 DIST Cust'!M78","v":6159934},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N78+'FR-16(7)(v)-4 PROD Energy'!N78+'FR-16(7)(v)-5 PROD Cust'!N78+'FR-16(7)(v)-7 TRANS Demand'!N78+'FR-16(7)(v)-8 TRANS Energy'!N78+'FR-16(7)(v)-9 TRANS Cust'!N78+'FR-16(7)(v)-11 DIST Demand'!N78+'FR-16(7)(v)-12 DIST Energy'!N78+'FR-16(7)(v)-13 DIST Cust'!N78","v":206937},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O78+'FR-16(7)(v)-4 PROD Energy'!O78+'FR-16(7)(v)-5 PROD Cust'!O78+'FR-16(7)(v)-7 TRANS Demand'!O78+'FR-16(7)(v)-8 TRANS Energy'!O78+'FR-16(7)(v)-9 TRANS Cust'!O78+'FR-16(7)(v)-11 DIST Demand'!O78+'FR-16(7)(v)-12 DIST Energy'!O78+'FR-16(7)(v)-13 DIST Cust'!O78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P78+'FR-16(7)(v)-4 PROD Energy'!P78+'FR-16(7)(v)-5 PROD Cust'!P78+'FR-16(7)(v)-7 TRANS Demand'!P78+'FR-16(7)(v)-8 TRANS Energy'!P78+'FR-16(7)(v)-9 TRANS Cust'!P78+'FR-16(7)(v)-11 DIST Demand'!P78+'FR-16(7)(v)-12 DIST Energy'!P78+'FR-16(7)(v)-13 DIST Cust'!P78","v":419434},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q78+'FR-16(7)(v)-4 PROD Energy'!Q78+'FR-16(7)(v)-5 PROD Cust'!Q78+'FR-16(7)(v)-7 TRANS Demand'!Q78+'FR-16(7)(v)-8 TRANS Energy'!Q78+'FR-16(7)(v)-9 TRANS Cust'!Q78+'FR-16(7)(v)-11 DIST Demand'!Q78+'FR-16(7)(v)-12 DIST Energy'!Q78+'FR-16(7)(v)-13 DIST Cust'!Q78","v":3089},61772302,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F79","v":18008163},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G79+'FR-16(7)(v)-4 PROD Energy'!G79+'FR-16(7)(v)-5 PROD Cust'!G79+'FR-16(7)(v)-7 TRANS Demand'!G79+'FR-16(7)(v)-8 TRANS Energy'!G79+'FR-16(7)(v)-9 TRANS Cust'!G79+'FR-16(7)(v)-11 DIST Demand'!G79+'FR-16(7)(v)-12 DIST Energy'!G79+'FR-16(7)(v)-13 DIST Cust'!G79","v":16242462},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H79+'FR-16(7)(v)-4 PROD Energy'!H79+'FR-16(7)(v)-5 PROD Cust'!H79+'FR-16(7)(v)-7 TRANS Demand'!H79+'FR-16(7)(v)-8 TRANS Energy'!H79+'FR-16(7)(v)-9 TRANS Cust'!H79+'FR-16(7)(v)-11 DIST Demand'!H79+'FR-16(7)(v)-12 DIST Energy'!H79+'FR-16(7)(v)-13 DIST Cust'!H79","v":1650628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I79+'FR-16(7)(v)-4 PROD Energy'!I79+'FR-16(7)(v)-5 PROD Cust'!I79+'FR-16(7)(v)-7 TRANS Demand'!I79+'FR-16(7)(v)-8 TRANS Energy'!I79+'FR-16(7)(v)-9 TRANS Cust'!I79+'FR-16(7)(v)-11 DIST Demand'!I79+'FR-16(7)(v)-12 DIST Energy'!I79+'FR-16(7)(v)-13 DIST Cust'!I79","v":21970},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J79+'FR-16(7)(v)-4 PROD Energy'!J79+'FR-16(7)(v)-5 PROD Cust'!J79+'FR-16(7)(v)-7 TRANS Demand'!J79+'FR-16(7)(v)-8 TRANS Energy'!J79+'FR-16(7)(v)-9 TRANS Cust'!J79+'FR-16(7)(v)-11 DIST Demand'!J79+'FR-16(7)(v)-12 DIST Energy'!J79+'FR-16(7)(v)-13 DIST Cust'!J79","v":13326},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K79+'FR-16(7)(v)-4 PROD Energy'!K79+'FR-16(7)(v)-5 PROD Cust'!K79+'FR-16(7)(v)-7 TRANS Demand'!K79+'FR-16(7)(v)-8 TRANS Energy'!K79+'FR-16(7)(v)-9 TRANS Cust'!K79+'FR-16(7)(v)-11 DIST Demand'!K79+'FR-16(7)(v)-12 DIST Energy'!K79+'FR-16(7)(v)-13 DIST Cust'!K79","v":1981},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L79+'FR-16(7)(v)-4 PROD Energy'!L79+'FR-16(7)(v)-5 PROD Cust'!L79+'FR-16(7)(v)-7 TRANS Demand'!L79+'FR-16(7)(v)-8 TRANS Energy'!L79+'FR-16(7)(v)-9 TRANS Cust'!L79+'FR-16(7)(v)-11 DIST Demand'!L79+'FR-16(7)(v)-12 DIST Energy'!L79+'FR-16(7)(v)-13 DIST Cust'!L79","v":19809},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M79+'FR-16(7)(v)-4 PROD Energy'!M79+'FR-16(7)(v)-5 PROD Cust'!M79+'FR-16(7)(v)-7 TRANS Demand'!M79+'FR-16(7)(v)-8 TRANS Energy'!M79+'FR-16(7)(v)-9 TRANS Cust'!M79+'FR-16(7)(v)-11 DIST Demand'!M79+'FR-16(7)(v)-12 DIST Energy'!M79+'FR-16(7)(v)-13 DIST Cust'!M79","v":4682},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N79+'FR-16(7)(v)-4 PROD Energy'!N79+'FR-16(7)(v)-5 PROD Cust'!N79+'FR-16(7)(v)-7 TRANS Demand'!N79+'FR-16(7)(v)-8 TRANS Energy'!N79+'FR-16(7)(v)-9 TRANS Cust'!N79+'FR-16(7)(v)-11 DIST Demand'!N79+'FR-16(7)(v)-12 DIST Energy'!N79+'FR-16(7)(v)-13 DIST Cust'!N79","v":1261},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O79+'FR-16(7)(v)-4 PROD Energy'!O79+'FR-16(7)(v)-5 PROD Cust'!O79+'FR-16(7)(v)-7 TRANS Demand'!O79+'FR-16(7)(v)-8 TRANS Energy'!O79+'FR-16(7)(v)-9 TRANS Cust'!O79+'FR-16(7)(v)-11 DIST Demand'!O79+'FR-16(7)(v)-12 DIST Energy'!O79+'FR-16(7)(v)-13 DIST Cust'!O79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P79+'FR-16(7)(v)-4 PROD Energy'!P79+'FR-16(7)(v)-5 PROD Cust'!P79+'FR-16(7)(v)-7 TRANS Demand'!P79+'FR-16(7)(v)-8 TRANS Energy'!P79+'FR-16(7)(v)-9 TRANS Cust'!P79+'FR-16(7)(v)-11 DIST Demand'!P79+'FR-16(7)(v)-12 DIST Energy'!P79+'FR-16(7)(v)-13 DIST Cust'!P79","v":50603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q79+'FR-16(7)(v)-4 PROD Energy'!Q79+'FR-16(7)(v)-5 PROD Cust'!Q79+'FR-16(7)(v)-7 TRANS Demand'!Q79+'FR-16(7)(v)-8 TRANS Energy'!Q79+'FR-16(7)(v)-9 TRANS Cust'!Q79+'FR-16(7)(v)-11 DIST Demand'!Q79+'FR-16(7)(v)-12 DIST Energy'!Q79+'FR-16(7)(v)-13 DIST Cust'!Q79","v":1441},18008163,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F80","v":28743644},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G80+'FR-16(7)(v)-4 PROD Energy'!G80+'FR-16(7)(v)-5 PROD Cust'!G80+'FR-16(7)(v)-7 TRANS Demand'!G80+'FR-16(7)(v)-8 TRANS Energy'!G80+'FR-16(7)(v)-9 TRANS Cust'!G80+'FR-16(7)(v)-11 DIST Demand'!G80+'FR-16(7)(v)-12 DIST Energy'!G80+'FR-16(7)(v)-13 DIST Cust'!G80","v":12688308},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H80+'FR-16(7)(v)-4 PROD Energy'!H80+'FR-16(7)(v)-5 PROD Cust'!H80+'FR-16(7)(v)-7 TRANS Demand'!H80+'FR-16(7)(v)-8 TRANS Energy'!H80+'FR-16(7)(v)-9 TRANS Cust'!H80+'FR-16(7)(v)-11 DIST Demand'!H80+'FR-16(7)(v)-12 DIST Energy'!H80+'FR-16(7)(v)-13 DIST Cust'!H80","v":8481962},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I80+'FR-16(7)(v)-4 PROD Energy'!I80+'FR-16(7)(v)-5 PROD Cust'!I80+'FR-16(7)(v)-7 TRANS Demand'!I80+'FR-16(7)(v)-8 TRANS Energy'!I80+'FR-16(7)(v)-9 TRANS Cust'!I80+'FR-16(7)(v)-11 DIST Demand'!I80+'FR-16(7)(v)-12 DIST Energy'!I80+'FR-16(7)(v)-13 DIST Cust'!I80","v":38229},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J80+'FR-16(7)(v)-4 PROD Energy'!J80+'FR-16(7)(v)-5 PROD Cust'!J80+'FR-16(7)(v)-7 TRANS Demand'!J80+'FR-16(7)(v)-8 TRANS Energy'!J80+'FR-16(7)(v)-9 TRANS Cust'!J80+'FR-16(7)(v)-11 DIST Demand'!J80+'FR-16(7)(v)-12 DIST Energy'!J80+'FR-16(7)(v)-13 DIST Cust'!J80","v":196894},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K80+'FR-16(7)(v)-4 PROD Energy'!K80+'FR-16(7)(v)-5 PROD Cust'!K80+'FR-16(7)(v)-7 TRANS Demand'!K80+'FR-16(7)(v)-8 TRANS Energy'!K80+'FR-16(7)(v)-9 TRANS Cust'!K80+'FR-16(7)(v)-11 DIST Demand'!K80+'FR-16(7)(v)-12 DIST Energy'!K80+'FR-16(7)(v)-13 DIST Cust'!K80","v":2012},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L80+'FR-16(7)(v)-4 PROD Energy'!L80+'FR-16(7)(v)-5 PROD Cust'!L80+'FR-16(7)(v)-7 TRANS Demand'!L80+'FR-16(7)(v)-8 TRANS Energy'!L80+'FR-16(7)(v)-9 TRANS Cust'!L80+'FR-16(7)(v)-11 DIST Demand'!L80+'FR-16(7)(v)-12 DIST Energy'!L80+'FR-16(7)(v)-13 DIST Cust'!L80","v":4177026},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M80+'FR-16(7)(v)-4 PROD Energy'!M80+'FR-16(7)(v)-5 PROD Cust'!M80+'FR-16(7)(v)-7 TRANS Demand'!M80+'FR-16(7)(v)-8 TRANS Energy'!M80+'FR-16(7)(v)-9 TRANS Cust'!M80+'FR-16(7)(v)-11 DIST Demand'!M80+'FR-16(7)(v)-12 DIST Energy'!M80+'FR-16(7)(v)-13 DIST Cust'!M80","v":2866316},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N80+'FR-16(7)(v)-4 PROD Energy'!N80+'FR-16(7)(v)-5 PROD Cust'!N80+'FR-16(7)(v)-7 TRANS Demand'!N80+'FR-16(7)(v)-8 TRANS Energy'!N80+'FR-16(7)(v)-9 TRANS Cust'!N80+'FR-16(7)(v)-11 DIST Demand'!N80+'FR-16(7)(v)-12 DIST Energy'!N80+'FR-16(7)(v)-13 DIST Cust'!N80","v":96291},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O80+'FR-16(7)(v)-4 PROD Energy'!O80+'FR-16(7)(v)-5 PROD Cust'!O80+'FR-16(7)(v)-7 TRANS Demand'!O80+'FR-16(7)(v)-8 TRANS Energy'!O80+'FR-16(7)(v)-9 TRANS Cust'!O80+'FR-16(7)(v)-11 DIST Demand'!O80+'FR-16(7)(v)-12 DIST Energy'!O80+'FR-16(7)(v)-13 DIST Cust'!O80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P80+'FR-16(7)(v)-4 PROD Energy'!P80+'FR-16(7)(v)-5 PROD Cust'!P80+'FR-16(7)(v)-7 TRANS Demand'!P80+'FR-16(7)(v)-8 TRANS Energy'!P80+'FR-16(7)(v)-9 TRANS Cust'!P80+'FR-16(7)(v)-11 DIST Demand'!P80+'FR-16(7)(v)-12 DIST Energy'!P80+'FR-16(7)(v)-13 DIST Cust'!P80","v":195169},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q80+'FR-16(7)(v)-4 PROD Energy'!Q80+'FR-16(7)(v)-5 PROD Cust'!Q80+'FR-16(7)(v)-7 TRANS Demand'!Q80+'FR-16(7)(v)-8 TRANS Energy'!Q80+'FR-16(7)(v)-9 TRANS Cust'!Q80+'FR-16(7)(v)-11 DIST Demand'!Q80+'FR-16(7)(v)-12 DIST Energy'!Q80+'FR-16(7)(v)-13 DIST Cust'!Q80","v":1437},28743644,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F81","v":7099753},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G81+'FR-16(7)(v)-4 PROD Energy'!G81+'FR-16(7)(v)-5 PROD Cust'!G81+'FR-16(7)(v)-7 TRANS Demand'!G81+'FR-16(7)(v)-8 TRANS Energy'!G81+'FR-16(7)(v)-9 TRANS Cust'!G81+'FR-16(7)(v)-11 DIST Demand'!G81+'FR-16(7)(v)-12 DIST Energy'!G81+'FR-16(7)(v)-13 DIST Cust'!G81","v":6403622},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H81+'FR-16(7)(v)-4 PROD Energy'!H81+'FR-16(7)(v)-5 PROD Cust'!H81+'FR-16(7)(v)-7 TRANS Demand'!H81+'FR-16(7)(v)-8 TRANS Energy'!H81+'FR-16(7)(v)-9 TRANS Cust'!H81+'FR-16(7)(v)-11 DIST Demand'!H81+'FR-16(7)(v)-12 DIST Energy'!H81+'FR-16(7)(v)-13 DIST Cust'!H81","v":650763},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I81+'FR-16(7)(v)-4 PROD Energy'!I81+'FR-16(7)(v)-5 PROD Cust'!I81+'FR-16(7)(v)-7 TRANS Demand'!I81+'FR-16(7)(v)-8 TRANS Energy'!I81+'FR-16(7)(v)-9 TRANS Cust'!I81+'FR-16(7)(v)-11 DIST Demand'!I81+'FR-16(7)(v)-12 DIST Energy'!I81+'FR-16(7)(v)-13 DIST Cust'!I81","v":8662},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J81+'FR-16(7)(v)-4 PROD Energy'!J81+'FR-16(7)(v)-5 PROD Cust'!J81+'FR-16(7)(v)-7 TRANS Demand'!J81+'FR-16(7)(v)-8 TRANS Energy'!J81+'FR-16(7)(v)-9 TRANS Cust'!J81+'FR-16(7)(v)-11 DIST Demand'!J81+'FR-16(7)(v)-12 DIST Energy'!J81+'FR-16(7)(v)-13 DIST Cust'!J81","v":5254},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K81+'FR-16(7)(v)-4 PROD Energy'!K81+'FR-16(7)(v)-5 PROD Cust'!K81+'FR-16(7)(v)-7 TRANS Demand'!K81+'FR-16(7)(v)-8 TRANS Energy'!K81+'FR-16(7)(v)-9 TRANS Cust'!K81+'FR-16(7)(v)-11 DIST Demand'!K81+'FR-16(7)(v)-12 DIST Energy'!K81+'FR-16(7)(v)-13 DIST Cust'!K81","v":781},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L81+'FR-16(7)(v)-4 PROD Energy'!L81+'FR-16(7)(v)-5 PROD Cust'!L81+'FR-16(7)(v)-7 TRANS Demand'!L81+'FR-16(7)(v)-8 TRANS Energy'!L81+'FR-16(7)(v)-9 TRANS Cust'!L81+'FR-16(7)(v)-11 DIST Demand'!L81+'FR-16(7)(v)-12 DIST Energy'!L81+'FR-16(7)(v)-13 DIST Cust'!L81","v":7810},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M81+'FR-16(7)(v)-4 PROD Energy'!M81+'FR-16(7)(v)-5 PROD Cust'!M81+'FR-16(7)(v)-7 TRANS Demand'!M81+'FR-16(7)(v)-8 TRANS Energy'!M81+'FR-16(7)(v)-9 TRANS Cust'!M81+'FR-16(7)(v)-11 DIST Demand'!M81+'FR-16(7)(v)-12 DIST Energy'!M81+'FR-16(7)(v)-13 DIST Cust'!M81","v":1846},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N81+'FR-16(7)(v)-4 PROD Energy'!N81+'FR-16(7)(v)-5 PROD Cust'!N81+'FR-16(7)(v)-7 TRANS Demand'!N81+'FR-16(7)(v)-8 TRANS Energy'!N81+'FR-16(7)(v)-9 TRANS Cust'!N81+'FR-16(7)(v)-11 DIST Demand'!N81+'FR-16(7)(v)-12 DIST Energy'!N81+'FR-16(7)(v)-13 DIST Cust'!N81","v":497},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O81+'FR-16(7)(v)-4 PROD Energy'!O81+'FR-16(7)(v)-5 PROD Cust'!O81+'FR-16(7)(v)-7 TRANS Demand'!O81+'FR-16(7)(v)-8 TRANS Energy'!O81+'FR-16(7)(v)-9 TRANS Cust'!O81+'FR-16(7)(v)-11 DIST Demand'!O81+'FR-16(7)(v)-12 DIST Energy'!O81+'FR-16(7)(v)-13 DIST Cust'!O81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P81+'FR-16(7)(v)-4 PROD Energy'!P81+'FR-16(7)(v)-5 PROD Cust'!P81+'FR-16(7)(v)-7 TRANS Demand'!P81+'FR-16(7)(v)-8 TRANS Energy'!P81+'FR-16(7)(v)-9 TRANS Cust'!P81+'FR-16(7)(v)-11 DIST Demand'!P81+'FR-16(7)(v)-12 DIST Energy'!P81+'FR-16(7)(v)-13 DIST Cust'!P81","v":19950},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q81+'FR-16(7)(v)-4 PROD Energy'!Q81+'FR-16(7)(v)-5 PROD Cust'!Q81+'FR-16(7)(v)-7 TRANS Demand'!Q81+'FR-16(7)(v)-8 TRANS Energy'!Q81+'FR-16(7)(v)-9 TRANS Cust'!Q81+'FR-16(7)(v)-11 DIST Demand'!Q81+'FR-16(7)(v)-12 DIST Energy'!Q81+'FR-16(7)(v)-13 DIST Cust'!Q81","v":568},7099753,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F82","v":50721079},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G82+'FR-16(7)(v)-4 PROD Energy'!G82+'FR-16(7)(v)-5 PROD Cust'!G82+'FR-16(7)(v)-7 TRANS Demand'!G82+'FR-16(7)(v)-8 TRANS Energy'!G82+'FR-16(7)(v)-9 TRANS Cust'!G82+'FR-16(7)(v)-11 DIST Demand'!G82+'FR-16(7)(v)-12 DIST Energy'!G82+'FR-16(7)(v)-13 DIST Cust'!G82","v":22389807},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H82+'FR-16(7)(v)-4 PROD Energy'!H82+'FR-16(7)(v)-5 PROD Cust'!H82+'FR-16(7)(v)-7 TRANS Demand'!H82+'FR-16(7)(v)-8 TRANS Energy'!H82+'FR-16(7)(v)-9 TRANS Cust'!H82+'FR-16(7)(v)-11 DIST Demand'!H82+'FR-16(7)(v)-12 DIST Energy'!H82+'FR-16(7)(v)-13 DIST Cust'!H82","v":14967283},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I82+'FR-16(7)(v)-4 PROD Energy'!I82+'FR-16(7)(v)-5 PROD Cust'!I82+'FR-16(7)(v)-7 TRANS Demand'!I82+'FR-16(7)(v)-8 TRANS Energy'!I82+'FR-16(7)(v)-9 TRANS Cust'!I82+'FR-16(7)(v)-11 DIST Demand'!I82+'FR-16(7)(v)-12 DIST Energy'!I82+'FR-16(7)(v)-13 DIST Cust'!I82","v":67459},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J82+'FR-16(7)(v)-4 PROD Energy'!J82+'FR-16(7)(v)-5 PROD Cust'!J82+'FR-16(7)(v)-7 TRANS Demand'!J82+'FR-16(7)(v)-8 TRANS Energy'!J82+'FR-16(7)(v)-9 TRANS Cust'!J82+'FR-16(7)(v)-11 DIST Demand'!J82+'FR-16(7)(v)-12 DIST Energy'!J82+'FR-16(7)(v)-13 DIST Cust'!J82","v":347439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K82+'FR-16(7)(v)-4 PROD Energy'!K82+'FR-16(7)(v)-5 PROD Cust'!K82+'FR-16(7)(v)-7 TRANS Demand'!K82+'FR-16(7)(v)-8 TRANS Energy'!K82+'FR-16(7)(v)-9 TRANS Cust'!K82+'FR-16(7)(v)-11 DIST Demand'!K82+'FR-16(7)(v)-12 DIST Energy'!K82+'FR-16(7)(v)-13 DIST Cust'!K82","v":3550},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L82+'FR-16(7)(v)-4 PROD Energy'!L82+'FR-16(7)(v)-5 PROD Cust'!L82+'FR-16(7)(v)-7 TRANS Demand'!L82+'FR-16(7)(v)-8 TRANS Energy'!L82+'FR-16(7)(v)-9 TRANS Cust'!L82+'FR-16(7)(v)-11 DIST Demand'!L82+'FR-16(7)(v)-12 DIST Energy'!L82+'FR-16(7)(v)-13 DIST Cust'!L82","v":7370787},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M82+'FR-16(7)(v)-4 PROD Energy'!M82+'FR-16(7)(v)-5 PROD Cust'!M82+'FR-16(7)(v)-7 TRANS Demand'!M82+'FR-16(7)(v)-8 TRANS Energy'!M82+'FR-16(7)(v)-9 TRANS Cust'!M82+'FR-16(7)(v)-11 DIST Demand'!M82+'FR-16(7)(v)-12 DIST Energy'!M82+'FR-16(7)(v)-13 DIST Cust'!M82","v":5057906},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N82+'FR-16(7)(v)-4 PROD Energy'!N82+'FR-16(7)(v)-5 PROD Cust'!N82+'FR-16(7)(v)-7 TRANS Demand'!N82+'FR-16(7)(v)-8 TRANS Energy'!N82+'FR-16(7)(v)-9 TRANS Cust'!N82+'FR-16(7)(v)-11 DIST Demand'!N82+'FR-16(7)(v)-12 DIST Energy'!N82+'FR-16(7)(v)-13 DIST Cust'!N82","v":169916},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O82+'FR-16(7)(v)-4 PROD Energy'!O82+'FR-16(7)(v)-5 PROD Cust'!O82+'FR-16(7)(v)-7 TRANS Demand'!O82+'FR-16(7)(v)-8 TRANS Energy'!O82+'FR-16(7)(v)-9 TRANS Cust'!O82+'FR-16(7)(v)-11 DIST Demand'!O82+'FR-16(7)(v)-12 DIST Energy'!O82+'FR-16(7)(v)-13 DIST Cust'!O82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P82+'FR-16(7)(v)-4 PROD Energy'!P82+'FR-16(7)(v)-5 PROD Cust'!P82+'FR-16(7)(v)-7 TRANS Demand'!P82+'FR-16(7)(v)-8 TRANS Energy'!P82+'FR-16(7)(v)-9 TRANS Cust'!P82+'FR-16(7)(v)-11 DIST Demand'!P82+'FR-16(7)(v)-12 DIST Energy'!P82+'FR-16(7)(v)-13 DIST Cust'!P82","v":344396},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q82+'FR-16(7)(v)-4 PROD Energy'!Q82+'FR-16(7)(v)-5 PROD Cust'!Q82+'FR-16(7)(v)-7 TRANS Demand'!Q82+'FR-16(7)(v)-8 TRANS Energy'!Q82+'FR-16(7)(v)-9 TRANS Cust'!Q82+'FR-16(7)(v)-11 DIST Demand'!Q82+'FR-16(7)(v)-12 DIST Energy'!Q82+'FR-16(7)(v)-13 DIST Cust'!Q82","v":2536},50721079,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F83","v":14638113},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G83+'FR-16(7)(v)-4 PROD Energy'!G83+'FR-16(7)(v)-5 PROD Cust'!G83+'FR-16(7)(v)-7 TRANS Demand'!G83+'FR-16(7)(v)-8 TRANS Energy'!G83+'FR-16(7)(v)-9 TRANS Cust'!G83+'FR-16(7)(v)-11 DIST Demand'!G83+'FR-16(7)(v)-12 DIST Energy'!G83+'FR-16(7)(v)-13 DIST Cust'!G83","v":13202847},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H83+'FR-16(7)(v)-4 PROD Energy'!H83+'FR-16(7)(v)-5 PROD Cust'!H83+'FR-16(7)(v)-7 TRANS Demand'!H83+'FR-16(7)(v)-8 TRANS Energy'!H83+'FR-16(7)(v)-9 TRANS Cust'!H83+'FR-16(7)(v)-11 DIST Demand'!H83+'FR-16(7)(v)-12 DIST Energy'!H83+'FR-16(7)(v)-13 DIST Cust'!H83","v":1341729},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I83+'FR-16(7)(v)-4 PROD Energy'!I83+'FR-16(7)(v)-5 PROD Cust'!I83+'FR-16(7)(v)-7 TRANS Demand'!I83+'FR-16(7)(v)-8 TRANS Energy'!I83+'FR-16(7)(v)-9 TRANS Cust'!I83+'FR-16(7)(v)-11 DIST Demand'!I83+'FR-16(7)(v)-12 DIST Energy'!I83+'FR-16(7)(v)-13 DIST Cust'!I83","v":17858},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J83+'FR-16(7)(v)-4 PROD Energy'!J83+'FR-16(7)(v)-5 PROD Cust'!J83+'FR-16(7)(v)-7 TRANS Demand'!J83+'FR-16(7)(v)-8 TRANS Energy'!J83+'FR-16(7)(v)-9 TRANS Cust'!J83+'FR-16(7)(v)-11 DIST Demand'!J83+'FR-16(7)(v)-12 DIST Energy'!J83+'FR-16(7)(v)-13 DIST Cust'!J83","v":10832},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K83+'FR-16(7)(v)-4 PROD Energy'!K83+'FR-16(7)(v)-5 PROD Cust'!K83+'FR-16(7)(v)-7 TRANS Demand'!K83+'FR-16(7)(v)-8 TRANS Energy'!K83+'FR-16(7)(v)-9 TRANS Cust'!K83+'FR-16(7)(v)-11 DIST Demand'!K83+'FR-16(7)(v)-12 DIST Energy'!K83+'FR-16(7)(v)-13 DIST Cust'!K83","v":1610},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L83+'FR-16(7)(v)-4 PROD Energy'!L83+'FR-16(7)(v)-5 PROD Cust'!L83+'FR-16(7)(v)-7 TRANS Demand'!L83+'FR-16(7)(v)-8 TRANS Energy'!L83+'FR-16(7)(v)-9 TRANS Cust'!L83+'FR-16(7)(v)-11 DIST Demand'!L83+'FR-16(7)(v)-12 DIST Energy'!L83+'FR-16(7)(v)-13 DIST Cust'!L83","v":16102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M83+'FR-16(7)(v)-4 PROD Energy'!M83+'FR-16(7)(v)-5 PROD Cust'!M83+'FR-16(7)(v)-7 TRANS Demand'!M83+'FR-16(7)(v)-8 TRANS Energy'!M83+'FR-16(7)(v)-9 TRANS Cust'!M83+'FR-16(7)(v)-11 DIST Demand'!M83+'FR-16(7)(v)-12 DIST Energy'!M83+'FR-16(7)(v)-13 DIST Cust'!M83","v":3806},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N83+'FR-16(7)(v)-4 PROD Energy'!N83+'FR-16(7)(v)-5 PROD Cust'!N83+'FR-16(7)(v)-7 TRANS Demand'!N83+'FR-16(7)(v)-8 TRANS Energy'!N83+'FR-16(7)(v)-9 TRANS Cust'!N83+'FR-16(7)(v)-11 DIST Demand'!N83+'FR-16(7)(v)-12 DIST Energy'!N83+'FR-16(7)(v)-13 DIST Cust'!N83","v":1025},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O83+'FR-16(7)(v)-4 PROD Energy'!O83+'FR-16(7)(v)-5 PROD Cust'!O83+'FR-16(7)(v)-7 TRANS Demand'!O83+'FR-16(7)(v)-8 TRANS Energy'!O83+'FR-16(7)(v)-9 TRANS Cust'!O83+'FR-16(7)(v)-11 DIST Demand'!O83+'FR-16(7)(v)-12 DIST Energy'!O83+'FR-16(7)(v)-13 DIST Cust'!O83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P83+'FR-16(7)(v)-4 PROD Energy'!P83+'FR-16(7)(v)-5 PROD Cust'!P83+'FR-16(7)(v)-7 TRANS Demand'!P83+'FR-16(7)(v)-8 TRANS Energy'!P83+'FR-16(7)(v)-9 TRANS Cust'!P83+'FR-16(7)(v)-11 DIST Demand'!P83+'FR-16(7)(v)-12 DIST Energy'!P83+'FR-16(7)(v)-13 DIST Cust'!P83","v":41133},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q83+'FR-16(7)(v)-4 PROD Energy'!Q83+'FR-16(7)(v)-5 PROD Cust'!Q83+'FR-16(7)(v)-7 TRANS Demand'!Q83+'FR-16(7)(v)-8 TRANS Energy'!Q83+'FR-16(7)(v)-9 TRANS Cust'!Q83+'FR-16(7)(v)-11 DIST Demand'!Q83+'FR-16(7)(v)-12 DIST Energy'!Q83+'FR-16(7)(v)-13 DIST Cust'!Q83","v":1171},14638113,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F84","v":8531757},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G84+'FR-16(7)(v)-4 PROD Energy'!G84+'FR-16(7)(v)-5 PROD Cust'!G84+'FR-16(7)(v)-7 TRANS Demand'!G84+'FR-16(7)(v)-8 TRANS Energy'!G84+'FR-16(7)(v)-9 TRANS Cust'!G84+'FR-16(7)(v)-11 DIST Demand'!G84+'FR-16(7)(v)-12 DIST Energy'!G84+'FR-16(7)(v)-13 DIST Cust'!G84","v":3766173},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H84+'FR-16(7)(v)-4 PROD Energy'!H84+'FR-16(7)(v)-5 PROD Cust'!H84+'FR-16(7)(v)-7 TRANS Demand'!H84+'FR-16(7)(v)-8 TRANS Energy'!H84+'FR-16(7)(v)-9 TRANS Cust'!H84+'FR-16(7)(v)-11 DIST Demand'!H84+'FR-16(7)(v)-12 DIST Energy'!H84+'FR-16(7)(v)-13 DIST Cust'!H84","v":2517636},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I84+'FR-16(7)(v)-4 PROD Energy'!I84+'FR-16(7)(v)-5 PROD Cust'!I84+'FR-16(7)(v)-7 TRANS Demand'!I84+'FR-16(7)(v)-8 TRANS Energy'!I84+'FR-16(7)(v)-9 TRANS Cust'!I84+'FR-16(7)(v)-11 DIST Demand'!I84+'FR-16(7)(v)-12 DIST Energy'!I84+'FR-16(7)(v)-13 DIST Cust'!I84","v":11347},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J84+'FR-16(7)(v)-4 PROD Energy'!J84+'FR-16(7)(v)-5 PROD Cust'!J84+'FR-16(7)(v)-7 TRANS Demand'!J84+'FR-16(7)(v)-8 TRANS Energy'!J84+'FR-16(7)(v)-9 TRANS Cust'!J84+'FR-16(7)(v)-11 DIST Demand'!J84+'FR-16(7)(v)-12 DIST Energy'!J84+'FR-16(7)(v)-13 DIST Cust'!J84","v":58443},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K84+'FR-16(7)(v)-4 PROD Energy'!K84+'FR-16(7)(v)-5 PROD Cust'!K84+'FR-16(7)(v)-7 TRANS Demand'!K84+'FR-16(7)(v)-8 TRANS Energy'!K84+'FR-16(7)(v)-9 TRANS Cust'!K84+'FR-16(7)(v)-11 DIST Demand'!K84+'FR-16(7)(v)-12 DIST Energy'!K84+'FR-16(7)(v)-13 DIST Cust'!K84","v":597},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L84+'FR-16(7)(v)-4 PROD Energy'!L84+'FR-16(7)(v)-5 PROD Cust'!L84+'FR-16(7)(v)-7 TRANS Demand'!L84+'FR-16(7)(v)-8 TRANS Energy'!L84+'FR-16(7)(v)-9 TRANS Cust'!L84+'FR-16(7)(v)-11 DIST Demand'!L84+'FR-16(7)(v)-12 DIST Energy'!L84+'FR-16(7)(v)-13 DIST Cust'!L84","v":1239835},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M84+'FR-16(7)(v)-4 PROD Energy'!M84+'FR-16(7)(v)-5 PROD Cust'!M84+'FR-16(7)(v)-7 TRANS Demand'!M84+'FR-16(7)(v)-8 TRANS Energy'!M84+'FR-16(7)(v)-9 TRANS Cust'!M84+'FR-16(7)(v)-11 DIST Demand'!M84+'FR-16(7)(v)-12 DIST Energy'!M84+'FR-16(7)(v)-13 DIST Cust'!M84","v":850787},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N84+'FR-16(7)(v)-4 PROD Energy'!N84+'FR-16(7)(v)-5 PROD Cust'!N84+'FR-16(7)(v)-7 TRANS Demand'!N84+'FR-16(7)(v)-8 TRANS Energy'!N84+'FR-16(7)(v)-9 TRANS Cust'!N84+'FR-16(7)(v)-11 DIST Demand'!N84+'FR-16(7)(v)-12 DIST Energy'!N84+'FR-16(7)(v)-13 DIST Cust'!N84","v":28581},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O84+'FR-16(7)(v)-4 PROD Energy'!O84+'FR-16(7)(v)-5 PROD Cust'!O84+'FR-16(7)(v)-7 TRANS Demand'!O84+'FR-16(7)(v)-8 TRANS Energy'!O84+'FR-16(7)(v)-9 TRANS Cust'!O84+'FR-16(7)(v)-11 DIST Demand'!O84+'FR-16(7)(v)-12 DIST Energy'!O84+'FR-16(7)(v)-13 DIST Cust'!O84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P84+'FR-16(7)(v)-4 PROD Energy'!P84+'FR-16(7)(v)-5 PROD Cust'!P84+'FR-16(7)(v)-7 TRANS Demand'!P84+'FR-16(7)(v)-8 TRANS Energy'!P84+'FR-16(7)(v)-9 TRANS Cust'!P84+'FR-16(7)(v)-11 DIST Demand'!P84+'FR-16(7)(v)-12 DIST Energy'!P84+'FR-16(7)(v)-13 DIST Cust'!P84","v":57931},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q84+'FR-16(7)(v)-4 PROD Energy'!Q84+'FR-16(7)(v)-5 PROD Cust'!Q84+'FR-16(7)(v)-7 TRANS Demand'!Q84+'FR-16(7)(v)-8 TRANS Energy'!Q84+'FR-16(7)(v)-9 TRANS Cust'!Q84+'FR-16(7)(v)-11 DIST Demand'!Q84+'FR-16(7)(v)-12 DIST Energy'!Q84+'FR-16(7)(v)-13 DIST Cust'!Q84","v":427},8531757,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F85","v":4855066},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G85+'FR-16(7)(v)-4 PROD Energy'!G85+'FR-16(7)(v)-5 PROD Cust'!G85+'FR-16(7)(v)-7 TRANS Demand'!G85+'FR-16(7)(v)-8 TRANS Energy'!G85+'FR-16(7)(v)-9 TRANS Cust'!G85+'FR-16(7)(v)-11 DIST Demand'!G85+'FR-16(7)(v)-12 DIST Energy'!G85+'FR-16(7)(v)-13 DIST Cust'!G85","v":4379027},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H85+'FR-16(7)(v)-4 PROD Energy'!H85+'FR-16(7)(v)-5 PROD Cust'!H85+'FR-16(7)(v)-7 TRANS Demand'!H85+'FR-16(7)(v)-8 TRANS Energy'!H85+'FR-16(7)(v)-9 TRANS Cust'!H85+'FR-16(7)(v)-11 DIST Demand'!H85+'FR-16(7)(v)-12 DIST Energy'!H85+'FR-16(7)(v)-13 DIST Cust'!H85","v":445015},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I85+'FR-16(7)(v)-4 PROD Energy'!I85+'FR-16(7)(v)-5 PROD Cust'!I85+'FR-16(7)(v)-7 TRANS Demand'!I85+'FR-16(7)(v)-8 TRANS Energy'!I85+'FR-16(7)(v)-9 TRANS Cust'!I85+'FR-16(7)(v)-11 DIST Demand'!I85+'FR-16(7)(v)-12 DIST Energy'!I85+'FR-16(7)(v)-13 DIST Cust'!I85","v":5923},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J85+'FR-16(7)(v)-4 PROD Energy'!J85+'FR-16(7)(v)-5 PROD Cust'!J85+'FR-16(7)(v)-7 TRANS Demand'!J85+'FR-16(7)(v)-8 TRANS Energy'!J85+'FR-16(7)(v)-9 TRANS Cust'!J85+'FR-16(7)(v)-11 DIST Demand'!J85+'FR-16(7)(v)-12 DIST Energy'!J85+'FR-16(7)(v)-13 DIST Cust'!J85","v":3593},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K85+'FR-16(7)(v)-4 PROD Energy'!K85+'FR-16(7)(v)-5 PROD Cust'!K85+'FR-16(7)(v)-7 TRANS Demand'!K85+'FR-16(7)(v)-8 TRANS Energy'!K85+'FR-16(7)(v)-9 TRANS Cust'!K85+'FR-16(7)(v)-11 DIST Demand'!K85+'FR-16(7)(v)-12 DIST Energy'!K85+'FR-16(7)(v)-13 DIST Cust'!K85","v":534},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L85+'FR-16(7)(v)-4 PROD Energy'!L85+'FR-16(7)(v)-5 PROD Cust'!L85+'FR-16(7)(v)-7 TRANS Demand'!L85+'FR-16(7)(v)-8 TRANS Energy'!L85+'FR-16(7)(v)-9 TRANS Cust'!L85+'FR-16(7)(v)-11 DIST Demand'!L85+'FR-16(7)(v)-12 DIST Energy'!L85+'FR-16(7)(v)-13 DIST Cust'!L85","v":5341},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M85+'FR-16(7)(v)-4 PROD Energy'!M85+'FR-16(7)(v)-5 PROD Cust'!M85+'FR-16(7)(v)-7 TRANS Demand'!M85+'FR-16(7)(v)-8 TRANS Energy'!M85+'FR-16(7)(v)-9 TRANS Cust'!M85+'FR-16(7)(v)-11 DIST Demand'!M85+'FR-16(7)(v)-12 DIST Energy'!M85+'FR-16(7)(v)-13 DIST Cust'!M85","v":1262},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N85+'FR-16(7)(v)-4 PROD Energy'!N85+'FR-16(7)(v)-5 PROD Cust'!N85+'FR-16(7)(v)-7 TRANS Demand'!N85+'FR-16(7)(v)-8 TRANS Energy'!N85+'FR-16(7)(v)-9 TRANS Cust'!N85+'FR-16(7)(v)-11 DIST Demand'!N85+'FR-16(7)(v)-12 DIST Energy'!N85+'FR-16(7)(v)-13 DIST Cust'!N85","v":340},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O85+'FR-16(7)(v)-4 PROD Energy'!O85+'FR-16(7)(v)-5 PROD Cust'!O85+'FR-16(7)(v)-7 TRANS Demand'!O85+'FR-16(7)(v)-8 TRANS Energy'!O85+'FR-16(7)(v)-9 TRANS Cust'!O85+'FR-16(7)(v)-11 DIST Demand'!O85+'FR-16(7)(v)-12 DIST Energy'!O85+'FR-16(7)(v)-13 DIST Cust'!O85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P85+'FR-16(7)(v)-4 PROD Energy'!P85+'FR-16(7)(v)-5 PROD Cust'!P85+'FR-16(7)(v)-7 TRANS Demand'!P85+'FR-16(7)(v)-8 TRANS Energy'!P85+'FR-16(7)(v)-9 TRANS Cust'!P85+'FR-16(7)(v)-11 DIST Demand'!P85+'FR-16(7)(v)-12 DIST Energy'!P85+'FR-16(7)(v)-13 DIST Cust'!P85","v":13643},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q85+'FR-16(7)(v)-4 PROD Energy'!Q85+'FR-16(7)(v)-5 PROD Cust'!Q85+'FR-16(7)(v)-7 TRANS Demand'!Q85+'FR-16(7)(v)-8 TRANS Energy'!Q85+'FR-16(7)(v)-9 TRANS Cust'!Q85+'FR-16(7)(v)-11 DIST Demand'!Q85+'FR-16(7)(v)-12 DIST Energy'!Q85+'FR-16(7)(v)-13 DIST Cust'!Q85","v":388},4855066,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F86","v":38104430},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G86+'FR-16(7)(v)-4 PROD Energy'!G86+'FR-16(7)(v)-5 PROD Cust'!G86+'FR-16(7)(v)-7 TRANS Demand'!G86+'FR-16(7)(v)-8 TRANS Energy'!G86+'FR-16(7)(v)-9 TRANS Cust'!G86+'FR-16(7)(v)-11 DIST Demand'!G86+'FR-16(7)(v)-12 DIST Energy'!G86+'FR-16(7)(v)-13 DIST Cust'!G86","v":16820439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H86+'FR-16(7)(v)-4 PROD Energy'!H86+'FR-16(7)(v)-5 PROD Cust'!H86+'FR-16(7)(v)-7 TRANS Demand'!H86+'FR-16(7)(v)-8 TRANS Energy'!H86+'FR-16(7)(v)-9 TRANS Cust'!H86+'FR-16(7)(v)-11 DIST Demand'!H86+'FR-16(7)(v)-12 DIST Energy'!H86+'FR-16(7)(v)-13 DIST Cust'!H86","v":11244236},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I86+'FR-16(7)(v)-4 PROD Energy'!I86+'FR-16(7)(v)-5 PROD Cust'!I86+'FR-16(7)(v)-7 TRANS Demand'!I86+'FR-16(7)(v)-8 TRANS Energy'!I86+'FR-16(7)(v)-9 TRANS Cust'!I86+'FR-16(7)(v)-11 DIST Demand'!I86+'FR-16(7)(v)-12 DIST Energy'!I86+'FR-16(7)(v)-13 DIST Cust'!I86","v":50679},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J86+'FR-16(7)(v)-4 PROD Energy'!J86+'FR-16(7)(v)-5 PROD Cust'!J86+'FR-16(7)(v)-7 TRANS Demand'!J86+'FR-16(7)(v)-8 TRANS Energy'!J86+'FR-16(7)(v)-9 TRANS Cust'!J86+'FR-16(7)(v)-11 DIST Demand'!J86+'FR-16(7)(v)-12 DIST Energy'!J86+'FR-16(7)(v)-13 DIST Cust'!J86","v":261015},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K86+'FR-16(7)(v)-4 PROD Energy'!K86+'FR-16(7)(v)-5 PROD Cust'!K86+'FR-16(7)(v)-7 TRANS Demand'!K86+'FR-16(7)(v)-8 TRANS Energy'!K86+'FR-16(7)(v)-9 TRANS Cust'!K86+'FR-16(7)(v)-11 DIST Demand'!K86+'FR-16(7)(v)-12 DIST Energy'!K86+'FR-16(7)(v)-13 DIST Cust'!K86","v":2667},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L86+'FR-16(7)(v)-4 PROD Energy'!L86+'FR-16(7)(v)-5 PROD Cust'!L86+'FR-16(7)(v)-7 TRANS Demand'!L86+'FR-16(7)(v)-8 TRANS Energy'!L86+'FR-16(7)(v)-9 TRANS Cust'!L86+'FR-16(7)(v)-11 DIST Demand'!L86+'FR-16(7)(v)-12 DIST Energy'!L86+'FR-16(7)(v)-13 DIST Cust'!L86","v":5537336},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M86+'FR-16(7)(v)-4 PROD Energy'!M86+'FR-16(7)(v)-5 PROD Cust'!M86+'FR-16(7)(v)-7 TRANS Demand'!M86+'FR-16(7)(v)-8 TRANS Energy'!M86+'FR-16(7)(v)-9 TRANS Cust'!M86+'FR-16(7)(v)-11 DIST Demand'!M86+'FR-16(7)(v)-12 DIST Energy'!M86+'FR-16(7)(v)-13 DIST Cust'!M86","v":3799774},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N86+'FR-16(7)(v)-4 PROD Energy'!N86+'FR-16(7)(v)-5 PROD Cust'!N86+'FR-16(7)(v)-7 TRANS Demand'!N86+'FR-16(7)(v)-8 TRANS Energy'!N86+'FR-16(7)(v)-9 TRANS Cust'!N86+'FR-16(7)(v)-11 DIST Demand'!N86+'FR-16(7)(v)-12 DIST Energy'!N86+'FR-16(7)(v)-13 DIST Cust'!N86","v":127650},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O86+'FR-16(7)(v)-4 PROD Energy'!O86+'FR-16(7)(v)-5 PROD Cust'!O86+'FR-16(7)(v)-7 TRANS Demand'!O86+'FR-16(7)(v)-8 TRANS Energy'!O86+'FR-16(7)(v)-9 TRANS Cust'!O86+'FR-16(7)(v)-11 DIST Demand'!O86+'FR-16(7)(v)-12 DIST Energy'!O86+'FR-16(7)(v)-13 DIST Cust'!O86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P86+'FR-16(7)(v)-4 PROD Energy'!P86+'FR-16(7)(v)-5 PROD Cust'!P86+'FR-16(7)(v)-7 TRANS Demand'!P86+'FR-16(7)(v)-8 TRANS Energy'!P86+'FR-16(7)(v)-9 TRANS Cust'!P86+'FR-16(7)(v)-11 DIST Demand'!P86+'FR-16(7)(v)-12 DIST Energy'!P86+'FR-16(7)(v)-13 DIST Cust'!P86","v":258729},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q86+'FR-16(7)(v)-4 PROD Energy'!Q86+'FR-16(7)(v)-5 PROD Cust'!Q86+'FR-16(7)(v)-7 TRANS Demand'!Q86+'FR-16(7)(v)-8 TRANS Energy'!Q86+'FR-16(7)(v)-9 TRANS Cust'!Q86+'FR-16(7)(v)-11 DIST Demand'!Q86+'FR-16(7)(v)-12 DIST Energy'!Q86+'FR-16(7)(v)-13 DIST Cust'!Q86","v":1905},{"$f":"SUM(G86:Q86)","v":38104430},{"$f":"F86-R86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F87","v":18249717},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G87+'FR-16(7)(v)-4 PROD Energy'!G87+'FR-16(7)(v)-5 PROD Cust'!G87+'FR-16(7)(v)-7 TRANS Demand'!G87+'FR-16(7)(v)-8 TRANS Energy'!G87+'FR-16(7)(v)-9 TRANS Cust'!G87+'FR-16(7)(v)-11 DIST Demand'!G87+'FR-16(7)(v)-12 DIST Energy'!G87+'FR-16(7)(v)-13 DIST Cust'!G87","v":16460332},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H87+'FR-16(7)(v)-4 PROD Energy'!H87+'FR-16(7)(v)-5 PROD Cust'!H87+'FR-16(7)(v)-7 TRANS Demand'!H87+'FR-16(7)(v)-8 TRANS Energy'!H87+'FR-16(7)(v)-9 TRANS Cust'!H87+'FR-16(7)(v)-11 DIST Demand'!H87+'FR-16(7)(v)-12 DIST Energy'!H87+'FR-16(7)(v)-13 DIST Cust'!H87","v":1672769},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I87+'FR-16(7)(v)-4 PROD Energy'!I87+'FR-16(7)(v)-5 PROD Cust'!I87+'FR-16(7)(v)-7 TRANS Demand'!I87+'FR-16(7)(v)-8 TRANS Energy'!I87+'FR-16(7)(v)-9 TRANS Cust'!I87+'FR-16(7)(v)-11 DIST Demand'!I87+'FR-16(7)(v)-12 DIST Energy'!I87+'FR-16(7)(v)-13 DIST Cust'!I87","v":22265},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J87+'FR-16(7)(v)-4 PROD Energy'!J87+'FR-16(7)(v)-5 PROD Cust'!J87+'FR-16(7)(v)-7 TRANS Demand'!J87+'FR-16(7)(v)-8 TRANS Energy'!J87+'FR-16(7)(v)-9 TRANS Cust'!J87+'FR-16(7)(v)-11 DIST Demand'!J87+'FR-16(7)(v)-12 DIST Energy'!J87+'FR-16(7)(v)-13 DIST Cust'!J87","v":13505},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K87+'FR-16(7)(v)-4 PROD Energy'!K87+'FR-16(7)(v)-5 PROD Cust'!K87+'FR-16(7)(v)-7 TRANS Demand'!K87+'FR-16(7)(v)-8 TRANS Energy'!K87+'FR-16(7)(v)-9 TRANS Cust'!K87+'FR-16(7)(v)-11 DIST Demand'!K87+'FR-16(7)(v)-12 DIST Energy'!K87+'FR-16(7)(v)-13 DIST Cust'!K87","v":2007},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L87+'FR-16(7)(v)-4 PROD Energy'!L87+'FR-16(7)(v)-5 PROD Cust'!L87+'FR-16(7)(v)-7 TRANS Demand'!L87+'FR-16(7)(v)-8 TRANS Energy'!L87+'FR-16(7)(v)-9 TRANS Cust'!L87+'FR-16(7)(v)-11 DIST Demand'!L87+'FR-16(7)(v)-12 DIST Energy'!L87+'FR-16(7)(v)-13 DIST Cust'!L87","v":20075},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M87+'FR-16(7)(v)-4 PROD Energy'!M87+'FR-16(7)(v)-5 PROD Cust'!M87+'FR-16(7)(v)-7 TRANS Demand'!M87+'FR-16(7)(v)-8 TRANS Energy'!M87+'FR-16(7)(v)-9 TRANS Cust'!M87+'FR-16(7)(v)-11 DIST Demand'!M87+'FR-16(7)(v)-12 DIST Energy'!M87+'FR-16(7)(v)-13 DIST Cust'!M87","v":4745},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N87+'FR-16(7)(v)-4 PROD Energy'!N87+'FR-16(7)(v)-5 PROD Cust'!N87+'FR-16(7)(v)-7 TRANS Demand'!N87+'FR-16(7)(v)-8 TRANS Energy'!N87+'FR-16(7)(v)-9 TRANS Cust'!N87+'FR-16(7)(v)-11 DIST Demand'!N87+'FR-16(7)(v)-12 DIST Energy'!N87+'FR-16(7)(v)-13 DIST Cust'!N87","v":1277},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O87+'FR-16(7)(v)-4 PROD Energy'!O87+'FR-16(7)(v)-5 PROD Cust'!O87+'FR-16(7)(v)-7 TRANS Demand'!O87+'FR-16(7)(v)-8 TRANS Energy'!O87+'FR-16(7)(v)-9 TRANS Cust'!O87+'FR-16(7)(v)-11 DIST Demand'!O87+'FR-16(7)(v)-12 DIST Energy'!O87+'FR-16(7)(v)-13 DIST Cust'!O87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P87+'FR-16(7)(v)-4 PROD Energy'!P87+'FR-16(7)(v)-5 PROD Cust'!P87+'FR-16(7)(v)-7 TRANS Demand'!P87+'FR-16(7)(v)-8 TRANS Energy'!P87+'FR-16(7)(v)-9 TRANS Cust'!P87+'FR-16(7)(v)-11 DIST Demand'!P87+'FR-16(7)(v)-12 DIST Energy'!P87+'FR-16(7)(v)-13 DIST Cust'!P87","v":51282},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q87+'FR-16(7)(v)-4 PROD Energy'!Q87+'FR-16(7)(v)-5 PROD Cust'!Q87+'FR-16(7)(v)-7 TRANS Demand'!Q87+'FR-16(7)(v)-8 TRANS Energy'!Q87+'FR-16(7)(v)-9 TRANS Cust'!Q87+'FR-16(7)(v)-11 DIST Demand'!Q87+'FR-16(7)(v)-12 DIST Energy'!Q87+'FR-16(7)(v)-13 DIST Cust'!Q87","v":1460},18249717,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F88","v":18185218},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G88+'FR-16(7)(v)-4 PROD Energy'!G88+'FR-16(7)(v)-5 PROD Cust'!G88+'FR-16(7)(v)-7 TRANS Demand'!G88+'FR-16(7)(v)-8 TRANS Energy'!G88+'FR-16(7)(v)-9 TRANS Cust'!G88+'FR-16(7)(v)-11 DIST Demand'!G88+'FR-16(7)(v)-12 DIST Energy'!G88+'FR-16(7)(v)-13 DIST Cust'!G88","v":16186299},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H88+'FR-16(7)(v)-4 PROD Energy'!H88+'FR-16(7)(v)-5 PROD Cust'!H88+'FR-16(7)(v)-7 TRANS Demand'!H88+'FR-16(7)(v)-8 TRANS Energy'!H88+'FR-16(7)(v)-9 TRANS Cust'!H88+'FR-16(7)(v)-11 DIST Demand'!H88+'FR-16(7)(v)-12 DIST Energy'!H88+'FR-16(7)(v)-13 DIST Cust'!H88","v":1643398},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I88+'FR-16(7)(v)-4 PROD Energy'!I88+'FR-16(7)(v)-5 PROD Cust'!I88+'FR-16(7)(v)-7 TRANS Demand'!I88+'FR-16(7)(v)-8 TRANS Energy'!I88+'FR-16(7)(v)-9 TRANS Cust'!I88+'FR-16(7)(v)-11 DIST Demand'!I88+'FR-16(7)(v)-12 DIST Energy'!I88+'FR-16(7)(v)-13 DIST Cust'!I88","v":21822},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J88+'FR-16(7)(v)-4 PROD Energy'!J88+'FR-16(7)(v)-5 PROD Cust'!J88+'FR-16(7)(v)-7 TRANS Demand'!J88+'FR-16(7)(v)-8 TRANS Energy'!J88+'FR-16(7)(v)-9 TRANS Cust'!J88+'FR-16(7)(v)-11 DIST Demand'!J88+'FR-16(7)(v)-12 DIST Energy'!J88+'FR-16(7)(v)-13 DIST Cust'!J88","v":93290},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K88+'FR-16(7)(v)-4 PROD Energy'!K88+'FR-16(7)(v)-5 PROD Cust'!K88+'FR-16(7)(v)-7 TRANS Demand'!K88+'FR-16(7)(v)-8 TRANS Energy'!K88+'FR-16(7)(v)-9 TRANS Cust'!K88+'FR-16(7)(v)-11 DIST Demand'!K88+'FR-16(7)(v)-12 DIST Energy'!K88+'FR-16(7)(v)-13 DIST Cust'!K88","v":2000},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L88+'FR-16(7)(v)-4 PROD Energy'!L88+'FR-16(7)(v)-5 PROD Cust'!L88+'FR-16(7)(v)-7 TRANS Demand'!L88+'FR-16(7)(v)-8 TRANS Energy'!L88+'FR-16(7)(v)-9 TRANS Cust'!L88+'FR-16(7)(v)-11 DIST Demand'!L88+'FR-16(7)(v)-12 DIST Energy'!L88+'FR-16(7)(v)-13 DIST Cust'!L88","v":134571},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M88+'FR-16(7)(v)-4 PROD Energy'!M88+'FR-16(7)(v)-5 PROD Cust'!M88+'FR-16(7)(v)-7 TRANS Demand'!M88+'FR-16(7)(v)-8 TRANS Energy'!M88+'FR-16(7)(v)-9 TRANS Cust'!M88+'FR-16(7)(v)-11 DIST Demand'!M88+'FR-16(7)(v)-12 DIST Energy'!M88+'FR-16(7)(v)-13 DIST Cust'!M88","v":33097},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N88+'FR-16(7)(v)-4 PROD Energy'!N88+'FR-16(7)(v)-5 PROD Cust'!N88+'FR-16(7)(v)-7 TRANS Demand'!N88+'FR-16(7)(v)-8 TRANS Energy'!N88+'FR-16(7)(v)-9 TRANS Cust'!N88+'FR-16(7)(v)-11 DIST Demand'!N88+'FR-16(7)(v)-12 DIST Energy'!N88+'FR-16(7)(v)-13 DIST Cust'!N88","v":8911},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O88+'FR-16(7)(v)-4 PROD Energy'!O88+'FR-16(7)(v)-5 PROD Cust'!O88+'FR-16(7)(v)-7 TRANS Demand'!O88+'FR-16(7)(v)-8 TRANS Energy'!O88+'FR-16(7)(v)-9 TRANS Cust'!O88+'FR-16(7)(v)-11 DIST Demand'!O88+'FR-16(7)(v)-12 DIST Energy'!O88+'FR-16(7)(v)-13 DIST Cust'!O88","v":9820},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P88+'FR-16(7)(v)-4 PROD Energy'!P88+'FR-16(7)(v)-5 PROD Cust'!P88+'FR-16(7)(v)-7 TRANS Demand'!P88+'FR-16(7)(v)-8 TRANS Energy'!P88+'FR-16(7)(v)-9 TRANS Cust'!P88+'FR-16(7)(v)-11 DIST Demand'!P88+'FR-16(7)(v)-12 DIST Energy'!P88+'FR-16(7)(v)-13 DIST Cust'!P88","v":50555},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q88+'FR-16(7)(v)-4 PROD Energy'!Q88+'FR-16(7)(v)-5 PROD Cust'!Q88+'FR-16(7)(v)-7 TRANS Demand'!Q88+'FR-16(7)(v)-8 TRANS Energy'!Q88+'FR-16(7)(v)-9 TRANS Cust'!Q88+'FR-16(7)(v)-11 DIST Demand'!Q88+'FR-16(7)(v)-12 DIST Energy'!Q88+'FR-16(7)(v)-13 DIST Cust'!Q88","v":1455},18185218,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F89","v":23526206},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G89+'FR-16(7)(v)-4 PROD Energy'!G89+'FR-16(7)(v)-5 PROD Cust'!G89+'FR-16(7)(v)-7 TRANS Demand'!G89+'FR-16(7)(v)-8 TRANS Energy'!G89+'FR-16(7)(v)-9 TRANS Cust'!G89+'FR-16(7)(v)-11 DIST Demand'!G89+'FR-16(7)(v)-12 DIST Energy'!G89+'FR-16(7)(v)-13 DIST Cust'!G89","v":12224451},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H89+'FR-16(7)(v)-4 PROD Energy'!H89+'FR-16(7)(v)-5 PROD Cust'!H89+'FR-16(7)(v)-7 TRANS Demand'!H89+'FR-16(7)(v)-8 TRANS Energy'!H89+'FR-16(7)(v)-9 TRANS Cust'!H89+'FR-16(7)(v)-11 DIST Demand'!H89+'FR-16(7)(v)-12 DIST Energy'!H89+'FR-16(7)(v)-13 DIST Cust'!H89","v":9989932},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I89+'FR-16(7)(v)-4 PROD Energy'!I89+'FR-16(7)(v)-5 PROD Cust'!I89+'FR-16(7)(v)-7 TRANS Demand'!I89+'FR-16(7)(v)-8 TRANS Energy'!I89+'FR-16(7)(v)-9 TRANS Cust'!I89+'FR-16(7)(v)-11 DIST Demand'!I89+'FR-16(7)(v)-12 DIST Energy'!I89+'FR-16(7)(v)-13 DIST Cust'!I89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J89+'FR-16(7)(v)-4 PROD Energy'!J89+'FR-16(7)(v)-5 PROD Cust'!J89+'FR-16(7)(v)-7 TRANS Demand'!J89+'FR-16(7)(v)-8 TRANS Energy'!J89+'FR-16(7)(v)-9 TRANS Cust'!J89+'FR-16(7)(v)-11 DIST Demand'!J89+'FR-16(7)(v)-12 DIST Energy'!J89+'FR-16(7)(v)-13 DIST Cust'!J89","v":83988},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K89+'FR-16(7)(v)-4 PROD Energy'!K89+'FR-16(7)(v)-5 PROD Cust'!K89+'FR-16(7)(v)-7 TRANS Demand'!K89+'FR-16(7)(v)-8 TRANS Energy'!K89+'FR-16(7)(v)-9 TRANS Cust'!K89+'FR-16(7)(v)-11 DIST Demand'!K89+'FR-16(7)(v)-12 DIST Energy'!K89+'FR-16(7)(v)-13 DIST Cust'!K89","v":10117},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L89+'FR-16(7)(v)-4 PROD Energy'!L89+'FR-16(7)(v)-5 PROD Cust'!L89+'FR-16(7)(v)-7 TRANS Demand'!L89+'FR-16(7)(v)-8 TRANS Energy'!L89+'FR-16(7)(v)-9 TRANS Cust'!L89+'FR-16(7)(v)-11 DIST Demand'!L89+'FR-16(7)(v)-12 DIST Energy'!L89+'FR-16(7)(v)-13 DIST Cust'!L89","v":464643},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M89+'FR-16(7)(v)-4 PROD Energy'!M89+'FR-16(7)(v)-5 PROD Cust'!M89+'FR-16(7)(v)-7 TRANS Demand'!M89+'FR-16(7)(v)-8 TRANS Energy'!M89+'FR-16(7)(v)-9 TRANS Cust'!M89+'FR-16(7)(v)-11 DIST Demand'!M89+'FR-16(7)(v)-12 DIST Energy'!M89+'FR-16(7)(v)-13 DIST Cust'!M89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N89+'FR-16(7)(v)-4 PROD Energy'!N89+'FR-16(7)(v)-5 PROD Cust'!N89+'FR-16(7)(v)-7 TRANS Demand'!N89+'FR-16(7)(v)-8 TRANS Energy'!N89+'FR-16(7)(v)-9 TRANS Cust'!N89+'FR-16(7)(v)-11 DIST Demand'!N89+'FR-16(7)(v)-12 DIST Energy'!N89+'FR-16(7)(v)-13 DIST Cust'!N89","v":39524},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O89+'FR-16(7)(v)-4 PROD Energy'!O89+'FR-16(7)(v)-5 PROD Cust'!O89+'FR-16(7)(v)-7 TRANS Demand'!O89+'FR-16(7)(v)-8 TRANS Energy'!O89+'FR-16(7)(v)-9 TRANS Cust'!O89+'FR-16(7)(v)-11 DIST Demand'!O89+'FR-16(7)(v)-12 DIST Energy'!O89+'FR-16(7)(v)-13 DIST Cust'!O89","v":59522},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P89+'FR-16(7)(v)-4 PROD Energy'!P89+'FR-16(7)(v)-5 PROD Cust'!P89+'FR-16(7)(v)-7 TRANS Demand'!P89+'FR-16(7)(v)-8 TRANS Energy'!P89+'FR-16(7)(v)-9 TRANS Cust'!P89+'FR-16(7)(v)-11 DIST Demand'!P89+'FR-16(7)(v)-12 DIST Energy'!P89+'FR-16(7)(v)-13 DIST Cust'!P89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q89+'FR-16(7)(v)-4 PROD Energy'!Q89+'FR-16(7)(v)-5 PROD Cust'!Q89+'FR-16(7)(v)-7 TRANS Demand'!Q89+'FR-16(7)(v)-8 TRANS Energy'!Q89+'FR-16(7)(v)-9 TRANS Cust'!Q89+'FR-16(7)(v)-11 DIST Demand'!Q89+'FR-16(7)(v)-12 DIST Energy'!Q89+'FR-16(7)(v)-13 DIST Cust'!Q89","v":654029},23526206,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F90","v":6420933},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G90+'FR-16(7)(v)-4 PROD Energy'!G90+'FR-16(7)(v)-5 PROD Cust'!G90+'FR-16(7)(v)-7 TRANS Demand'!G90+'FR-16(7)(v)-8 TRANS Energy'!G90+'FR-16(7)(v)-9 TRANS Cust'!G90+'FR-16(7)(v)-11 DIST Demand'!G90+'FR-16(7)(v)-12 DIST Energy'!G90+'FR-16(7)(v)-13 DIST Cust'!G90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H90+'FR-16(7)(v)-4 PROD Energy'!H90+'FR-16(7)(v)-5 PROD Cust'!H90+'FR-16(7)(v)-7 TRANS Demand'!H90+'FR-16(7)(v)-8 TRANS Energy'!H90+'FR-16(7)(v)-9 TRANS Cust'!H90+'FR-16(7)(v)-11 DIST Demand'!H90+'FR-16(7)(v)-12 DIST Energy'!H90+'FR-16(7)(v)-13 DIST Cust'!H90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I90+'FR-16(7)(v)-4 PROD Energy'!I90+'FR-16(7)(v)-5 PROD Cust'!I90+'FR-16(7)(v)-7 TRANS Demand'!I90+'FR-16(7)(v)-8 TRANS Energy'!I90+'FR-16(7)(v)-9 TRANS Cust'!I90+'FR-16(7)(v)-11 DIST Demand'!I90+'FR-16(7)(v)-12 DIST Energy'!I90+'FR-16(7)(v)-13 DIST Cust'!I90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J90+'FR-16(7)(v)-4 PROD Energy'!J90+'FR-16(7)(v)-5 PROD Cust'!J90+'FR-16(7)(v)-7 TRANS Demand'!J90+'FR-16(7)(v)-8 TRANS Energy'!J90+'FR-16(7)(v)-9 TRANS Cust'!J90+'FR-16(7)(v)-11 DIST Demand'!J90+'FR-16(7)(v)-12 DIST Energy'!J90+'FR-16(7)(v)-13 DIST Cust'!J90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K90+'FR-16(7)(v)-4 PROD Energy'!K90+'FR-16(7)(v)-5 PROD Cust'!K90+'FR-16(7)(v)-7 TRANS Demand'!K90+'FR-16(7)(v)-8 TRANS Energy'!K90+'FR-16(7)(v)-9 TRANS Cust'!K90+'FR-16(7)(v)-11 DIST Demand'!K90+'FR-16(7)(v)-12 DIST Energy'!K90+'FR-16(7)(v)-13 DIST Cust'!K90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L90+'FR-16(7)(v)-4 PROD Energy'!L90+'FR-16(7)(v)-5 PROD Cust'!L90+'FR-16(7)(v)-7 TRANS Demand'!L90+'FR-16(7)(v)-8 TRANS Energy'!L90+'FR-16(7)(v)-9 TRANS Cust'!L90+'FR-16(7)(v)-11 DIST Demand'!L90+'FR-16(7)(v)-12 DIST Energy'!L90+'FR-16(7)(v)-13 DIST Cust'!L90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M90+'FR-16(7)(v)-4 PROD Energy'!M90+'FR-16(7)(v)-5 PROD Cust'!M90+'FR-16(7)(v)-7 TRANS Demand'!M90+'FR-16(7)(v)-8 TRANS Energy'!M90+'FR-16(7)(v)-9 TRANS Cust'!M90+'FR-16(7)(v)-11 DIST Demand'!M90+'FR-16(7)(v)-12 DIST Energy'!M90+'FR-16(7)(v)-13 DIST Cust'!M90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N90+'FR-16(7)(v)-4 PROD Energy'!N90+'FR-16(7)(v)-5 PROD Cust'!N90+'FR-16(7)(v)-7 TRANS Demand'!N90+'FR-16(7)(v)-8 TRANS Energy'!N90+'FR-16(7)(v)-9 TRANS Cust'!N90+'FR-16(7)(v)-11 DIST Demand'!N90+'FR-16(7)(v)-12 DIST Energy'!N90+'FR-16(7)(v)-13 DIST Cust'!N90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O90+'FR-16(7)(v)-4 PROD Energy'!O90+'FR-16(7)(v)-5 PROD Cust'!O90+'FR-16(7)(v)-7 TRANS Demand'!O90+'FR-16(7)(v)-8 TRANS Energy'!O90+'FR-16(7)(v)-9 TRANS Cust'!O90+'FR-16(7)(v)-11 DIST Demand'!O90+'FR-16(7)(v)-12 DIST Energy'!O90+'FR-16(7)(v)-13 DIST Cust'!O90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P90+'FR-16(7)(v)-4 PROD Energy'!P90+'FR-16(7)(v)-5 PROD Cust'!P90+'FR-16(7)(v)-7 TRANS Demand'!P90+'FR-16(7)(v)-8 TRANS Energy'!P90+'FR-16(7)(v)-9 TRANS Cust'!P90+'FR-16(7)(v)-11 DIST Demand'!P90+'FR-16(7)(v)-12 DIST Energy'!P90+'FR-16(7)(v)-13 DIST Cust'!P90","v":6420933},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q90+'FR-16(7)(v)-4 PROD Energy'!Q90+'FR-16(7)(v)-5 PROD Cust'!Q90+'FR-16(7)(v)-7 TRANS Demand'!Q90+'FR-16(7)(v)-8 TRANS Energy'!Q90+'FR-16(7)(v)-9 TRANS Cust'!Q90+'FR-16(7)(v)-11 DIST Demand'!Q90+'FR-16(7)(v)-12 DIST Energy'!Q90+'FR-16(7)(v)-13 DIST Cust'!Q90","v":0},6420933,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G91+'FR-16(7)(v)-4 PROD Energy'!G91+'FR-16(7)(v)-5 PROD Cust'!G91+'FR-16(7)(v)-7 TRANS Demand'!G91+'FR-16(7)(v)-8 TRANS Energy'!G91+'FR-16(7)(v)-9 TRANS Cust'!G91+'FR-16(7)(v)-11 DIST Demand'!G91+'FR-16(7)(v)-12 DIST Energy'!G91+'FR-16(7)(v)-13 DIST Cust'!G91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H91+'FR-16(7)(v)-4 PROD Energy'!H91+'FR-16(7)(v)-5 PROD Cust'!H91+'FR-16(7)(v)-7 TRANS Demand'!H91+'FR-16(7)(v)-8 TRANS Energy'!H91+'FR-16(7)(v)-9 TRANS Cust'!H91+'FR-16(7)(v)-11 DIST Demand'!H91+'FR-16(7)(v)-12 DIST Energy'!H91+'FR-16(7)(v)-13 DIST Cust'!H91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I91+'FR-16(7)(v)-4 PROD Energy'!I91+'FR-16(7)(v)-5 PROD Cust'!I91+'FR-16(7)(v)-7 TRANS Demand'!I91+'FR-16(7)(v)-8 TRANS Energy'!I91+'FR-16(7)(v)-9 TRANS Cust'!I91+'FR-16(7)(v)-11 DIST Demand'!I91+'FR-16(7)(v)-12 DIST Energy'!I91+'FR-16(7)(v)-13 DIST Cust'!I91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J91+'FR-16(7)(v)-4 PROD Energy'!J91+'FR-16(7)(v)-5 PROD Cust'!J91+'FR-16(7)(v)-7 TRANS Demand'!J91+'FR-16(7)(v)-8 TRANS Energy'!J91+'FR-16(7)(v)-9 TRANS Cust'!J91+'FR-16(7)(v)-11 DIST Demand'!J91+'FR-16(7)(v)-12 DIST Energy'!J91+'FR-16(7)(v)-13 DIST Cust'!J91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K91+'FR-16(7)(v)-4 PROD Energy'!K91+'FR-16(7)(v)-5 PROD Cust'!K91+'FR-16(7)(v)-7 TRANS Demand'!K91+'FR-16(7)(v)-8 TRANS Energy'!K91+'FR-16(7)(v)-9 TRANS Cust'!K91+'FR-16(7)(v)-11 DIST Demand'!K91+'FR-16(7)(v)-12 DIST Energy'!K91+'FR-16(7)(v)-13 DIST Cust'!K91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L91+'FR-16(7)(v)-4 PROD Energy'!L91+'FR-16(7)(v)-5 PROD Cust'!L91+'FR-16(7)(v)-7 TRANS Demand'!L91+'FR-16(7)(v)-8 TRANS Energy'!L91+'FR-16(7)(v)-9 TRANS Cust'!L91+'FR-16(7)(v)-11 DIST Demand'!L91+'FR-16(7)(v)-12 DIST Energy'!L91+'FR-16(7)(v)-13 DIST Cust'!L91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M91+'FR-16(7)(v)-4 PROD Energy'!M91+'FR-16(7)(v)-5 PROD Cust'!M91+'FR-16(7)(v)-7 TRANS Demand'!M91+'FR-16(7)(v)-8 TRANS Energy'!M91+'FR-16(7)(v)-9 TRANS Cust'!M91+'FR-16(7)(v)-11 DIST Demand'!M91+'FR-16(7)(v)-12 DIST Energy'!M91+'FR-16(7)(v)-13 DIST Cust'!M91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N91+'FR-16(7)(v)-4 PROD Energy'!N91+'FR-16(7)(v)-5 PROD Cust'!N91+'FR-16(7)(v)-7 TRANS Demand'!N91+'FR-16(7)(v)-8 TRANS Energy'!N91+'FR-16(7)(v)-9 TRANS Cust'!N91+'FR-16(7)(v)-11 DIST Demand'!N91+'FR-16(7)(v)-12 DIST Energy'!N91+'FR-16(7)(v)-13 DIST Cust'!N91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O91+'FR-16(7)(v)-4 PROD Energy'!O91+'FR-16(7)(v)-5 PROD Cust'!O91+'FR-16(7)(v)-7 TRANS Demand'!O91+'FR-16(7)(v)-8 TRANS Energy'!O91+'FR-16(7)(v)-9 TRANS Cust'!O91+'FR-16(7)(v)-11 DIST Demand'!O91+'FR-16(7)(v)-12 DIST Energy'!O91+'FR-16(7)(v)-13 DIST Cust'!O91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P91+'FR-16(7)(v)-4 PROD Energy'!P91+'FR-16(7)(v)-5 PROD Cust'!P91+'FR-16(7)(v)-7 TRANS Demand'!P91+'FR-16(7)(v)-8 TRANS Energy'!P91+'FR-16(7)(v)-9 TRANS Cust'!P91+'FR-16(7)(v)-11 DIST Demand'!P91+'FR-16(7)(v)-12 DIST Energy'!P91+'FR-16(7)(v)-13 DIST Cust'!P91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q91+'FR-16(7)(v)-4 PROD Energy'!Q91+'FR-16(7)(v)-5 PROD Cust'!Q91+'FR-16(7)(v)-7 TRANS Demand'!Q91+'FR-16(7)(v)-8 TRANS Energy'!Q91+'FR-16(7)(v)-9 TRANS Cust'!Q91+'FR-16(7)(v)-11 DIST Demand'!Q91+'FR-16(7)(v)-12 DIST Energy'!Q91+'FR-16(7)(v)-13 DIST Cust'!Q91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F92","v":38933705},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G92+'FR-16(7)(v)-4 PROD Energy'!G92+'FR-16(7)(v)-5 PROD Cust'!G92+'FR-16(7)(v)-7 TRANS Demand'!G92+'FR-16(7)(v)-8 TRANS Energy'!G92+'FR-16(7)(v)-9 TRANS Cust'!G92+'FR-16(7)(v)-11 DIST Demand'!G92+'FR-16(7)(v)-12 DIST Energy'!G92+'FR-16(7)(v)-13 DIST Cust'!G92","v":21183384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H92+'FR-16(7)(v)-4 PROD Energy'!H92+'FR-16(7)(v)-5 PROD Cust'!H92+'FR-16(7)(v)-7 TRANS Demand'!H92+'FR-16(7)(v)-8 TRANS Energy'!H92+'FR-16(7)(v)-9 TRANS Cust'!H92+'FR-16(7)(v)-11 DIST Demand'!H92+'FR-16(7)(v)-12 DIST Energy'!H92+'FR-16(7)(v)-13 DIST Cust'!H92","v":9776888},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I92+'FR-16(7)(v)-4 PROD Energy'!I92+'FR-16(7)(v)-5 PROD Cust'!I92+'FR-16(7)(v)-7 TRANS Demand'!I92+'FR-16(7)(v)-8 TRANS Energy'!I92+'FR-16(7)(v)-9 TRANS Cust'!I92+'FR-16(7)(v)-11 DIST Demand'!I92+'FR-16(7)(v)-12 DIST Energy'!I92+'FR-16(7)(v)-13 DIST Cust'!I92","v":47132},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J92+'FR-16(7)(v)-4 PROD Energy'!J92+'FR-16(7)(v)-5 PROD Cust'!J92+'FR-16(7)(v)-7 TRANS Demand'!J92+'FR-16(7)(v)-8 TRANS Energy'!J92+'FR-16(7)(v)-9 TRANS Cust'!J92+'FR-16(7)(v)-11 DIST Demand'!J92+'FR-16(7)(v)-12 DIST Energy'!J92+'FR-16(7)(v)-13 DIST Cust'!J92","v":208529},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K92+'FR-16(7)(v)-4 PROD Energy'!K92+'FR-16(7)(v)-5 PROD Cust'!K92+'FR-16(7)(v)-7 TRANS Demand'!K92+'FR-16(7)(v)-8 TRANS Energy'!K92+'FR-16(7)(v)-9 TRANS Cust'!K92+'FR-16(7)(v)-11 DIST Demand'!K92+'FR-16(7)(v)-12 DIST Energy'!K92+'FR-16(7)(v)-13 DIST Cust'!K92","v":3772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L92+'FR-16(7)(v)-4 PROD Energy'!L92+'FR-16(7)(v)-5 PROD Cust'!L92+'FR-16(7)(v)-7 TRANS Demand'!L92+'FR-16(7)(v)-8 TRANS Energy'!L92+'FR-16(7)(v)-9 TRANS Cust'!L92+'FR-16(7)(v)-11 DIST Demand'!L92+'FR-16(7)(v)-12 DIST Energy'!L92+'FR-16(7)(v)-13 DIST Cust'!L92","v":4032373},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M92+'FR-16(7)(v)-4 PROD Energy'!M92+'FR-16(7)(v)-5 PROD Cust'!M92+'FR-16(7)(v)-7 TRANS Demand'!M92+'FR-16(7)(v)-8 TRANS Energy'!M92+'FR-16(7)(v)-9 TRANS Cust'!M92+'FR-16(7)(v)-11 DIST Demand'!M92+'FR-16(7)(v)-12 DIST Energy'!M92+'FR-16(7)(v)-13 DIST Cust'!M92","v":2729404},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N92+'FR-16(7)(v)-4 PROD Energy'!N92+'FR-16(7)(v)-5 PROD Cust'!N92+'FR-16(7)(v)-7 TRANS Demand'!N92+'FR-16(7)(v)-8 TRANS Energy'!N92+'FR-16(7)(v)-9 TRANS Cust'!N92+'FR-16(7)(v)-11 DIST Demand'!N92+'FR-16(7)(v)-12 DIST Energy'!N92+'FR-16(7)(v)-13 DIST Cust'!N92","v":96412},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O92+'FR-16(7)(v)-4 PROD Energy'!O92+'FR-16(7)(v)-5 PROD Cust'!O92+'FR-16(7)(v)-7 TRANS Demand'!O92+'FR-16(7)(v)-8 TRANS Energy'!O92+'FR-16(7)(v)-9 TRANS Cust'!O92+'FR-16(7)(v)-11 DIST Demand'!O92+'FR-16(7)(v)-12 DIST Energy'!O92+'FR-16(7)(v)-13 DIST Cust'!O92","v":6281},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P92+'FR-16(7)(v)-4 PROD Energy'!P92+'FR-16(7)(v)-5 PROD Cust'!P92+'FR-16(7)(v)-7 TRANS Demand'!P92+'FR-16(7)(v)-8 TRANS Energy'!P92+'FR-16(7)(v)-9 TRANS Cust'!P92+'FR-16(7)(v)-11 DIST Demand'!P92+'FR-16(7)(v)-12 DIST Energy'!P92+'FR-16(7)(v)-13 DIST Cust'!P92","v":788587},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q92+'FR-16(7)(v)-4 PROD Energy'!Q92+'FR-16(7)(v)-5 PROD Cust'!Q92+'FR-16(7)(v)-7 TRANS Demand'!Q92+'FR-16(7)(v)-8 TRANS Energy'!Q92+'FR-16(7)(v)-9 TRANS Cust'!Q92+'FR-16(7)(v)-11 DIST Demand'!Q92+'FR-16(7)(v)-12 DIST Energy'!Q92+'FR-16(7)(v)-13 DIST Cust'!Q92","v":60943},38933705,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G93+'FR-16(7)(v)-4 PROD Energy'!G93+'FR-16(7)(v)-5 PROD Cust'!G93+'FR-16(7)(v)-7 TRANS Demand'!G93+'FR-16(7)(v)-8 TRANS Energy'!G93+'FR-16(7)(v)-9 TRANS Cust'!G93+'FR-16(7)(v)-11 DIST Demand'!G93+'FR-16(7)(v)-12 DIST Energy'!G93+'FR-16(7)(v)-13 DIST Cust'!G93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H93+'FR-16(7)(v)-4 PROD Energy'!H93+'FR-16(7)(v)-5 PROD Cust'!H93+'FR-16(7)(v)-7 TRANS Demand'!H93+'FR-16(7)(v)-8 TRANS Energy'!H93+'FR-16(7)(v)-9 TRANS Cust'!H93+'FR-16(7)(v)-11 DIST Demand'!H93+'FR-16(7)(v)-12 DIST Energy'!H93+'FR-16(7)(v)-13 DIST Cust'!H93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I93+'FR-16(7)(v)-4 PROD Energy'!I93+'FR-16(7)(v)-5 PROD Cust'!I93+'FR-16(7)(v)-7 TRANS Demand'!I93+'FR-16(7)(v)-8 TRANS Energy'!I93+'FR-16(7)(v)-9 TRANS Cust'!I93+'FR-16(7)(v)-11 DIST Demand'!I93+'FR-16(7)(v)-12 DIST Energy'!I93+'FR-16(7)(v)-13 DIST Cust'!I93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J93+'FR-16(7)(v)-4 PROD Energy'!J93+'FR-16(7)(v)-5 PROD Cust'!J93+'FR-16(7)(v)-7 TRANS Demand'!J93+'FR-16(7)(v)-8 TRANS Energy'!J93+'FR-16(7)(v)-9 TRANS Cust'!J93+'FR-16(7)(v)-11 DIST Demand'!J93+'FR-16(7)(v)-12 DIST Energy'!J93+'FR-16(7)(v)-13 DIST Cust'!J93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K93+'FR-16(7)(v)-4 PROD Energy'!K93+'FR-16(7)(v)-5 PROD Cust'!K93+'FR-16(7)(v)-7 TRANS Demand'!K93+'FR-16(7)(v)-8 TRANS Energy'!K93+'FR-16(7)(v)-9 TRANS Cust'!K93+'FR-16(7)(v)-11 DIST Demand'!K93+'FR-16(7)(v)-12 DIST Energy'!K93+'FR-16(7)(v)-13 DIST Cust'!K93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":471421414},{"$f":"SUM(G73:G92)","v":256495666},{"$f":"SUM(H73:H92)","v":118381217},{"$f":"SUM(I73:I92)","v":571252},{"$f":"SUM(J73:J92)","v":2524614},46027,48825136,33048535,1167231,75623,9548043,{"$f":"SUM(Q73:Q92)","v":738070},{"$f":"SUM(R73:R92)","v":471421414},{"$f":"SUM(S73:S92)","v":0}]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":537170649},{"$f":"G94+G68","v":283965040},{"$f":"H94+H68","v":137726614},{"$f":"I94+I68","v":660671},{"$f":"J94+J68","v":2839553},50629,57983347,39323642,1396038,2842351,9642064,{"$f":"Q94+$Q$68","v":740700},{"$f":"R94+R68","v":537170649},{"$f":"S94+S68","v":0}]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":1670948761},{"$f":"G94+G70","v":757646199},{"$f":"H94+H70","v":471318148},{"$f":"I94+I70","v":2202609},{"$f":"J94+J70","v":8270350},129993,215907300,147531425,5341585,50551734,11263367,{"$f":"Q94+Q70","v":786051},{"$f":"R94+R70","v":1670948761},{"$f":"S94+S70","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F100","v":8795876},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G100+'FR-16(7)(v)-4 PROD Energy'!G100+'FR-16(7)(v)-5 PROD Cust'!G100+'FR-16(7)(v)-7 TRANS Demand'!G100+'FR-16(7)(v)-8 TRANS Energy'!G100+'FR-16(7)(v)-9 TRANS Cust'!G100+'FR-16(7)(v)-11 DIST Demand'!G100+'FR-16(7)(v)-12 DIST Energy'!G100+'FR-16(7)(v)-13 DIST Cust'!G100","v":3674829},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H100+'FR-16(7)(v)-4 PROD Energy'!H100+'FR-16(7)(v)-5 PROD Cust'!H100+'FR-16(7)(v)-7 TRANS Demand'!H100+'FR-16(7)(v)-8 TRANS Energy'!H100+'FR-16(7)(v)-9 TRANS Cust'!H100+'FR-16(7)(v)-11 DIST Demand'!H100+'FR-16(7)(v)-12 DIST Energy'!H100+'FR-16(7)(v)-13 DIST Cust'!H100","v":2588011},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I100+'FR-16(7)(v)-4 PROD Energy'!I100+'FR-16(7)(v)-5 PROD Cust'!I100+'FR-16(7)(v)-7 TRANS Demand'!I100+'FR-16(7)(v)-8 TRANS Energy'!I100+'FR-16(7)(v)-9 TRANS Cust'!I100+'FR-16(7)(v)-11 DIST Demand'!I100+'FR-16(7)(v)-12 DIST Energy'!I100+'FR-16(7)(v)-13 DIST Cust'!I100","v":11962},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J100+'FR-16(7)(v)-4 PROD Energy'!J100+'FR-16(7)(v)-5 PROD Cust'!J100+'FR-16(7)(v)-7 TRANS Demand'!J100+'FR-16(7)(v)-8 TRANS Energy'!J100+'FR-16(7)(v)-9 TRANS Cust'!J100+'FR-16(7)(v)-11 DIST Demand'!J100+'FR-16(7)(v)-12 DIST Energy'!J100+'FR-16(7)(v)-13 DIST Cust'!J100","v":42132},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K100+'FR-16(7)(v)-4 PROD Energy'!K100+'FR-16(7)(v)-5 PROD Cust'!K100+'FR-16(7)(v)-7 TRANS Demand'!K100+'FR-16(7)(v)-8 TRANS Energy'!K100+'FR-16(7)(v)-9 TRANS Cust'!K100+'FR-16(7)(v)-11 DIST Demand'!K100+'FR-16(7)(v)-12 DIST Energy'!K100+'FR-16(7)(v)-13 DIST Cust'!K100","v":616},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L100+'FR-16(7)(v)-4 PROD Energy'!L100+'FR-16(7)(v)-5 PROD Cust'!L100+'FR-16(7)(v)-7 TRANS Demand'!L100+'FR-16(7)(v)-8 TRANS Energy'!L100+'FR-16(7)(v)-9 TRANS Cust'!L100+'FR-16(7)(v)-11 DIST Demand'!L100+'FR-16(7)(v)-12 DIST Energy'!L100+'FR-16(7)(v)-13 DIST Cust'!L100","v":1225178},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M100+'FR-16(7)(v)-4 PROD Energy'!M100+'FR-16(7)(v)-5 PROD Cust'!M100+'FR-16(7)(v)-7 TRANS Demand'!M100+'FR-16(7)(v)-8 TRANS Energy'!M100+'FR-16(7)(v)-9 TRANS Cust'!M100+'FR-16(7)(v)-11 DIST Demand'!M100+'FR-16(7)(v)-12 DIST Energy'!M100+'FR-16(7)(v)-13 DIST Cust'!M100","v":839478},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N100+'FR-16(7)(v)-4 PROD Energy'!N100+'FR-16(7)(v)-5 PROD Cust'!N100+'FR-16(7)(v)-7 TRANS Demand'!N100+'FR-16(7)(v)-8 TRANS Energy'!N100+'FR-16(7)(v)-9 TRANS Cust'!N100+'FR-16(7)(v)-11 DIST Demand'!N100+'FR-16(7)(v)-12 DIST Energy'!N100+'FR-16(7)(v)-13 DIST Cust'!N100","v":30610},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O100+'FR-16(7)(v)-4 PROD Energy'!O100+'FR-16(7)(v)-5 PROD Cust'!O100+'FR-16(7)(v)-7 TRANS Demand'!O100+'FR-16(7)(v)-8 TRANS Energy'!O100+'FR-16(7)(v)-9 TRANS Cust'!O100+'FR-16(7)(v)-11 DIST Demand'!O100+'FR-16(7)(v)-12 DIST Energy'!O100+'FR-16(7)(v)-13 DIST Cust'!O100","v":370130},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P100+'FR-16(7)(v)-4 PROD Energy'!P100+'FR-16(7)(v)-5 PROD Cust'!P100+'FR-16(7)(v)-7 TRANS Demand'!P100+'FR-16(7)(v)-8 TRANS Energy'!P100+'FR-16(7)(v)-9 TRANS Cust'!P100+'FR-16(7)(v)-11 DIST Demand'!P100+'FR-16(7)(v)-12 DIST Energy'!P100+'FR-16(7)(v)-13 DIST Cust'!P100","v":12578},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q100+'FR-16(7)(v)-4 PROD Energy'!Q100+'FR-16(7)(v)-5 PROD Cust'!Q100+'FR-16(7)(v)-7 TRANS Demand'!Q100+'FR-16(7)(v)-8 TRANS Energy'!Q100+'FR-16(7)(v)-9 TRANS Cust'!Q100+'FR-16(7)(v)-11 DIST Demand'!Q100+'FR-16(7)(v)-12 DIST Energy'!Q100+'FR-16(7)(v)-13 DIST Cust'!Q100","v":352},{"$f":"SUM(G100:Q100)","v":8795876},{"$f":"F100-R100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F101","v":7707827},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G101+'FR-16(7)(v)-4 PROD Energy'!G101+'FR-16(7)(v)-5 PROD Cust'!G101+'FR-16(7)(v)-7 TRANS Demand'!G101+'FR-16(7)(v)-8 TRANS Energy'!G101+'FR-16(7)(v)-9 TRANS Cust'!G101+'FR-16(7)(v)-11 DIST Demand'!G101+'FR-16(7)(v)-12 DIST Energy'!G101+'FR-16(7)(v)-13 DIST Cust'!G101","v":2770963},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H101+'FR-16(7)(v)-4 PROD Energy'!H101+'FR-16(7)(v)-5 PROD Cust'!H101+'FR-16(7)(v)-7 TRANS Demand'!H101+'FR-16(7)(v)-8 TRANS Energy'!H101+'FR-16(7)(v)-9 TRANS Cust'!H101+'FR-16(7)(v)-11 DIST Demand'!H101+'FR-16(7)(v)-12 DIST Energy'!H101+'FR-16(7)(v)-13 DIST Cust'!H101","v":2149559},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I101+'FR-16(7)(v)-4 PROD Energy'!I101+'FR-16(7)(v)-5 PROD Cust'!I101+'FR-16(7)(v)-7 TRANS Demand'!I101+'FR-16(7)(v)-8 TRANS Energy'!I101+'FR-16(7)(v)-9 TRANS Cust'!I101+'FR-16(7)(v)-11 DIST Demand'!I101+'FR-16(7)(v)-12 DIST Energy'!I101+'FR-16(7)(v)-13 DIST Cust'!I101","v":11870},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J101+'FR-16(7)(v)-4 PROD Energy'!J101+'FR-16(7)(v)-5 PROD Cust'!J101+'FR-16(7)(v)-7 TRANS Demand'!J101+'FR-16(7)(v)-8 TRANS Energy'!J101+'FR-16(7)(v)-9 TRANS Cust'!J101+'FR-16(7)(v)-11 DIST Demand'!J101+'FR-16(7)(v)-12 DIST Energy'!J101+'FR-16(7)(v)-13 DIST Cust'!J101","v":36381},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K101+'FR-16(7)(v)-4 PROD Energy'!K101+'FR-16(7)(v)-5 PROD Cust'!K101+'FR-16(7)(v)-7 TRANS Demand'!K101+'FR-16(7)(v)-8 TRANS Energy'!K101+'FR-16(7)(v)-9 TRANS Cust'!K101+'FR-16(7)(v)-11 DIST Demand'!K101+'FR-16(7)(v)-12 DIST Energy'!K101+'FR-16(7)(v)-13 DIST Cust'!K101","v":540},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L101+'FR-16(7)(v)-4 PROD Energy'!L101+'FR-16(7)(v)-5 PROD Cust'!L101+'FR-16(7)(v)-7 TRANS Demand'!L101+'FR-16(7)(v)-8 TRANS Energy'!L101+'FR-16(7)(v)-9 TRANS Cust'!L101+'FR-16(7)(v)-11 DIST Demand'!L101+'FR-16(7)(v)-12 DIST Energy'!L101+'FR-16(7)(v)-13 DIST Cust'!L101","v":1300619},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M101+'FR-16(7)(v)-4 PROD Energy'!M101+'FR-16(7)(v)-5 PROD Cust'!M101+'FR-16(7)(v)-7 TRANS Demand'!M101+'FR-16(7)(v)-8 TRANS Energy'!M101+'FR-16(7)(v)-9 TRANS Cust'!M101+'FR-16(7)(v)-11 DIST Demand'!M101+'FR-16(7)(v)-12 DIST Energy'!M101+'FR-16(7)(v)-13 DIST Cust'!M101","v":945057},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N101+'FR-16(7)(v)-4 PROD Energy'!N101+'FR-16(7)(v)-5 PROD Cust'!N101+'FR-16(7)(v)-7 TRANS Demand'!N101+'FR-16(7)(v)-8 TRANS Energy'!N101+'FR-16(7)(v)-9 TRANS Cust'!N101+'FR-16(7)(v)-11 DIST Demand'!N101+'FR-16(7)(v)-12 DIST Energy'!N101+'FR-16(7)(v)-13 DIST Cust'!N101","v":29829},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O101+'FR-16(7)(v)-4 PROD Energy'!O101+'FR-16(7)(v)-5 PROD Cust'!O101+'FR-16(7)(v)-7 TRANS Demand'!O101+'FR-16(7)(v)-8 TRANS Energy'!O101+'FR-16(7)(v)-9 TRANS Cust'!O101+'FR-16(7)(v)-11 DIST Demand'!O101+'FR-16(7)(v)-12 DIST Energy'!O101+'FR-16(7)(v)-13 DIST Cust'!O101","v":426474},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P101+'FR-16(7)(v)-4 PROD Energy'!P101+'FR-16(7)(v)-5 PROD Cust'!P101+'FR-16(7)(v)-7 TRANS Demand'!P101+'FR-16(7)(v)-8 TRANS Energy'!P101+'FR-16(7)(v)-9 TRANS Cust'!P101+'FR-16(7)(v)-11 DIST Demand'!P101+'FR-16(7)(v)-12 DIST Energy'!P101+'FR-16(7)(v)-13 DIST Cust'!P101","v":36227},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q101+'FR-16(7)(v)-4 PROD Energy'!Q101+'FR-16(7)(v)-5 PROD Cust'!Q101+'FR-16(7)(v)-7 TRANS Demand'!Q101+'FR-16(7)(v)-8 TRANS Energy'!Q101+'FR-16(7)(v)-9 TRANS Cust'!Q101+'FR-16(7)(v)-11 DIST Demand'!Q101+'FR-16(7)(v)-12 DIST Energy'!Q101+'FR-16(7)(v)-13 DIST Cust'!Q101","v":308},7707827,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F102","v":1502812},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G102+'FR-16(7)(v)-4 PROD Energy'!G102+'FR-16(7)(v)-5 PROD Cust'!G102+'FR-16(7)(v)-7 TRANS Demand'!G102+'FR-16(7)(v)-8 TRANS Energy'!G102+'FR-16(7)(v)-9 TRANS Cust'!G102+'FR-16(7)(v)-11 DIST Demand'!G102+'FR-16(7)(v)-12 DIST Energy'!G102+'FR-16(7)(v)-13 DIST Cust'!G102","v":627861},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H102+'FR-16(7)(v)-4 PROD Energy'!H102+'FR-16(7)(v)-5 PROD Cust'!H102+'FR-16(7)(v)-7 TRANS Demand'!H102+'FR-16(7)(v)-8 TRANS Energy'!H102+'FR-16(7)(v)-9 TRANS Cust'!H102+'FR-16(7)(v)-11 DIST Demand'!H102+'FR-16(7)(v)-12 DIST Energy'!H102+'FR-16(7)(v)-13 DIST Cust'!H102","v":442172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I102+'FR-16(7)(v)-4 PROD Energy'!I102+'FR-16(7)(v)-5 PROD Cust'!I102+'FR-16(7)(v)-7 TRANS Demand'!I102+'FR-16(7)(v)-8 TRANS Energy'!I102+'FR-16(7)(v)-9 TRANS Cust'!I102+'FR-16(7)(v)-11 DIST Demand'!I102+'FR-16(7)(v)-12 DIST Energy'!I102+'FR-16(7)(v)-13 DIST Cust'!I102","v":2044},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J102+'FR-16(7)(v)-4 PROD Energy'!J102+'FR-16(7)(v)-5 PROD Cust'!J102+'FR-16(7)(v)-7 TRANS Demand'!J102+'FR-16(7)(v)-8 TRANS Energy'!J102+'FR-16(7)(v)-9 TRANS Cust'!J102+'FR-16(7)(v)-11 DIST Demand'!J102+'FR-16(7)(v)-12 DIST Energy'!J102+'FR-16(7)(v)-13 DIST Cust'!J102","v":7198},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K102+'FR-16(7)(v)-4 PROD Energy'!K102+'FR-16(7)(v)-5 PROD Cust'!K102+'FR-16(7)(v)-7 TRANS Demand'!K102+'FR-16(7)(v)-8 TRANS Energy'!K102+'FR-16(7)(v)-9 TRANS Cust'!K102+'FR-16(7)(v)-11 DIST Demand'!K102+'FR-16(7)(v)-12 DIST Energy'!K102+'FR-16(7)(v)-13 DIST Cust'!K102","v":105},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L102+'FR-16(7)(v)-4 PROD Energy'!L102+'FR-16(7)(v)-5 PROD Cust'!L102+'FR-16(7)(v)-7 TRANS Demand'!L102+'FR-16(7)(v)-8 TRANS Energy'!L102+'FR-16(7)(v)-9 TRANS Cust'!L102+'FR-16(7)(v)-11 DIST Demand'!L102+'FR-16(7)(v)-12 DIST Energy'!L102+'FR-16(7)(v)-13 DIST Cust'!L102","v":209327},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M102+'FR-16(7)(v)-4 PROD Energy'!M102+'FR-16(7)(v)-5 PROD Cust'!M102+'FR-16(7)(v)-7 TRANS Demand'!M102+'FR-16(7)(v)-8 TRANS Energy'!M102+'FR-16(7)(v)-9 TRANS Cust'!M102+'FR-16(7)(v)-11 DIST Demand'!M102+'FR-16(7)(v)-12 DIST Energy'!M102+'FR-16(7)(v)-13 DIST Cust'!M102","v":143428},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N102+'FR-16(7)(v)-4 PROD Energy'!N102+'FR-16(7)(v)-5 PROD Cust'!N102+'FR-16(7)(v)-7 TRANS Demand'!N102+'FR-16(7)(v)-8 TRANS Energy'!N102+'FR-16(7)(v)-9 TRANS Cust'!N102+'FR-16(7)(v)-11 DIST Demand'!N102+'FR-16(7)(v)-12 DIST Energy'!N102+'FR-16(7)(v)-13 DIST Cust'!N102","v":5230},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O102+'FR-16(7)(v)-4 PROD Energy'!O102+'FR-16(7)(v)-5 PROD Cust'!O102+'FR-16(7)(v)-7 TRANS Demand'!O102+'FR-16(7)(v)-8 TRANS Energy'!O102+'FR-16(7)(v)-9 TRANS Cust'!O102+'FR-16(7)(v)-11 DIST Demand'!O102+'FR-16(7)(v)-12 DIST Energy'!O102+'FR-16(7)(v)-13 DIST Cust'!O102","v":63238},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P102+'FR-16(7)(v)-4 PROD Energy'!P102+'FR-16(7)(v)-5 PROD Cust'!P102+'FR-16(7)(v)-7 TRANS Demand'!P102+'FR-16(7)(v)-8 TRANS Energy'!P102+'FR-16(7)(v)-9 TRANS Cust'!P102+'FR-16(7)(v)-11 DIST Demand'!P102+'FR-16(7)(v)-12 DIST Energy'!P102+'FR-16(7)(v)-13 DIST Cust'!P102","v":2149},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q102+'FR-16(7)(v)-4 PROD Energy'!Q102+'FR-16(7)(v)-5 PROD Cust'!Q102+'FR-16(7)(v)-7 TRANS Demand'!Q102+'FR-16(7)(v)-8 TRANS Energy'!Q102+'FR-16(7)(v)-9 TRANS Cust'!Q102+'FR-16(7)(v)-11 DIST Demand'!Q102+'FR-16(7)(v)-12 DIST Energy'!Q102+'FR-16(7)(v)-13 DIST Cust'!Q102","v":60},1502812,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F103","v":4997840},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G103+'FR-16(7)(v)-4 PROD Energy'!G103+'FR-16(7)(v)-5 PROD Cust'!G103+'FR-16(7)(v)-7 TRANS Demand'!G103+'FR-16(7)(v)-8 TRANS Energy'!G103+'FR-16(7)(v)-9 TRANS Cust'!G103+'FR-16(7)(v)-11 DIST Demand'!G103+'FR-16(7)(v)-12 DIST Energy'!G103+'FR-16(7)(v)-13 DIST Cust'!G103","v":2088048},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H103+'FR-16(7)(v)-4 PROD Energy'!H103+'FR-16(7)(v)-5 PROD Cust'!H103+'FR-16(7)(v)-7 TRANS Demand'!H103+'FR-16(7)(v)-8 TRANS Energy'!H103+'FR-16(7)(v)-9 TRANS Cust'!H103+'FR-16(7)(v)-11 DIST Demand'!H103+'FR-16(7)(v)-12 DIST Energy'!H103+'FR-16(7)(v)-13 DIST Cust'!H103","v":1470514},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I103+'FR-16(7)(v)-4 PROD Energy'!I103+'FR-16(7)(v)-5 PROD Cust'!I103+'FR-16(7)(v)-7 TRANS Demand'!I103+'FR-16(7)(v)-8 TRANS Energy'!I103+'FR-16(7)(v)-9 TRANS Cust'!I103+'FR-16(7)(v)-11 DIST Demand'!I103+'FR-16(7)(v)-12 DIST Energy'!I103+'FR-16(7)(v)-13 DIST Cust'!I103","v":6797},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J103+'FR-16(7)(v)-4 PROD Energy'!J103+'FR-16(7)(v)-5 PROD Cust'!J103+'FR-16(7)(v)-7 TRANS Demand'!J103+'FR-16(7)(v)-8 TRANS Energy'!J103+'FR-16(7)(v)-9 TRANS Cust'!J103+'FR-16(7)(v)-11 DIST Demand'!J103+'FR-16(7)(v)-12 DIST Energy'!J103+'FR-16(7)(v)-13 DIST Cust'!J103","v":23940},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K103+'FR-16(7)(v)-4 PROD Energy'!K103+'FR-16(7)(v)-5 PROD Cust'!K103+'FR-16(7)(v)-7 TRANS Demand'!K103+'FR-16(7)(v)-8 TRANS Energy'!K103+'FR-16(7)(v)-9 TRANS Cust'!K103+'FR-16(7)(v)-11 DIST Demand'!K103+'FR-16(7)(v)-12 DIST Energy'!K103+'FR-16(7)(v)-13 DIST Cust'!K103","v":350},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L103+'FR-16(7)(v)-4 PROD Energy'!L103+'FR-16(7)(v)-5 PROD Cust'!L103+'FR-16(7)(v)-7 TRANS Demand'!L103+'FR-16(7)(v)-8 TRANS Energy'!L103+'FR-16(7)(v)-9 TRANS Cust'!L103+'FR-16(7)(v)-11 DIST Demand'!L103+'FR-16(7)(v)-12 DIST Energy'!L103+'FR-16(7)(v)-13 DIST Cust'!L103","v":696149},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M103+'FR-16(7)(v)-4 PROD Energy'!M103+'FR-16(7)(v)-5 PROD Cust'!M103+'FR-16(7)(v)-7 TRANS Demand'!M103+'FR-16(7)(v)-8 TRANS Energy'!M103+'FR-16(7)(v)-9 TRANS Cust'!M103+'FR-16(7)(v)-11 DIST Demand'!M103+'FR-16(7)(v)-12 DIST Energy'!M103+'FR-16(7)(v)-13 DIST Cust'!M103","v":476994},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N103+'FR-16(7)(v)-4 PROD Energy'!N103+'FR-16(7)(v)-5 PROD Cust'!N103+'FR-16(7)(v)-7 TRANS Demand'!N103+'FR-16(7)(v)-8 TRANS Energy'!N103+'FR-16(7)(v)-9 TRANS Cust'!N103+'FR-16(7)(v)-11 DIST Demand'!N103+'FR-16(7)(v)-12 DIST Energy'!N103+'FR-16(7)(v)-13 DIST Cust'!N103","v":17392},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O103+'FR-16(7)(v)-4 PROD Energy'!O103+'FR-16(7)(v)-5 PROD Cust'!O103+'FR-16(7)(v)-7 TRANS Demand'!O103+'FR-16(7)(v)-8 TRANS Energy'!O103+'FR-16(7)(v)-9 TRANS Cust'!O103+'FR-16(7)(v)-11 DIST Demand'!O103+'FR-16(7)(v)-12 DIST Energy'!O103+'FR-16(7)(v)-13 DIST Cust'!O103","v":210309},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P103+'FR-16(7)(v)-4 PROD Energy'!P103+'FR-16(7)(v)-5 PROD Cust'!P103+'FR-16(7)(v)-7 TRANS Demand'!P103+'FR-16(7)(v)-8 TRANS Energy'!P103+'FR-16(7)(v)-9 TRANS Cust'!P103+'FR-16(7)(v)-11 DIST Demand'!P103+'FR-16(7)(v)-12 DIST Energy'!P103+'FR-16(7)(v)-13 DIST Cust'!P103","v":7147},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q103+'FR-16(7)(v)-4 PROD Energy'!Q103+'FR-16(7)(v)-5 PROD Cust'!Q103+'FR-16(7)(v)-7 TRANS Demand'!Q103+'FR-16(7)(v)-8 TRANS Energy'!Q103+'FR-16(7)(v)-9 TRANS Cust'!Q103+'FR-16(7)(v)-11 DIST Demand'!Q103+'FR-16(7)(v)-12 DIST Energy'!Q103+'FR-16(7)(v)-13 DIST Cust'!Q103","v":200},4997840,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F104","v":1665946},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G104+'FR-16(7)(v)-4 PROD Energy'!G104+'FR-16(7)(v)-5 PROD Cust'!G104+'FR-16(7)(v)-7 TRANS Demand'!G104+'FR-16(7)(v)-8 TRANS Energy'!G104+'FR-16(7)(v)-9 TRANS Cust'!G104+'FR-16(7)(v)-11 DIST Demand'!G104+'FR-16(7)(v)-12 DIST Energy'!G104+'FR-16(7)(v)-13 DIST Cust'!G104","v":1502417},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H104+'FR-16(7)(v)-4 PROD Energy'!H104+'FR-16(7)(v)-5 PROD Cust'!H104+'FR-16(7)(v)-7 TRANS Demand'!H104+'FR-16(7)(v)-8 TRANS Energy'!H104+'FR-16(7)(v)-9 TRANS Cust'!H104+'FR-16(7)(v)-11 DIST Demand'!H104+'FR-16(7)(v)-12 DIST Energy'!H104+'FR-16(7)(v)-13 DIST Cust'!H104","v":152701},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I104+'FR-16(7)(v)-4 PROD Energy'!I104+'FR-16(7)(v)-5 PROD Cust'!I104+'FR-16(7)(v)-7 TRANS Demand'!I104+'FR-16(7)(v)-8 TRANS Energy'!I104+'FR-16(7)(v)-9 TRANS Cust'!I104+'FR-16(7)(v)-11 DIST Demand'!I104+'FR-16(7)(v)-12 DIST Energy'!I104+'FR-16(7)(v)-13 DIST Cust'!I104","v":2032},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J104+'FR-16(7)(v)-4 PROD Energy'!J104+'FR-16(7)(v)-5 PROD Cust'!J104+'FR-16(7)(v)-7 TRANS Demand'!J104+'FR-16(7)(v)-8 TRANS Energy'!J104+'FR-16(7)(v)-9 TRANS Cust'!J104+'FR-16(7)(v)-11 DIST Demand'!J104+'FR-16(7)(v)-12 DIST Energy'!J104+'FR-16(7)(v)-13 DIST Cust'!J104","v":1233},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K104+'FR-16(7)(v)-4 PROD Energy'!K104+'FR-16(7)(v)-5 PROD Cust'!K104+'FR-16(7)(v)-7 TRANS Demand'!K104+'FR-16(7)(v)-8 TRANS Energy'!K104+'FR-16(7)(v)-9 TRANS Cust'!K104+'FR-16(7)(v)-11 DIST Demand'!K104+'FR-16(7)(v)-12 DIST Energy'!K104+'FR-16(7)(v)-13 DIST Cust'!K104","v":183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L104+'FR-16(7)(v)-4 PROD Energy'!L104+'FR-16(7)(v)-5 PROD Cust'!L104+'FR-16(7)(v)-7 TRANS Demand'!L104+'FR-16(7)(v)-8 TRANS Energy'!L104+'FR-16(7)(v)-9 TRANS Cust'!L104+'FR-16(7)(v)-11 DIST Demand'!L104+'FR-16(7)(v)-12 DIST Energy'!L104+'FR-16(7)(v)-13 DIST Cust'!L104","v":1833},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M104+'FR-16(7)(v)-4 PROD Energy'!M104+'FR-16(7)(v)-5 PROD Cust'!M104+'FR-16(7)(v)-7 TRANS Demand'!M104+'FR-16(7)(v)-8 TRANS Energy'!M104+'FR-16(7)(v)-9 TRANS Cust'!M104+'FR-16(7)(v)-11 DIST Demand'!M104+'FR-16(7)(v)-12 DIST Energy'!M104+'FR-16(7)(v)-13 DIST Cust'!M104","v":433},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N104+'FR-16(7)(v)-4 PROD Energy'!N104+'FR-16(7)(v)-5 PROD Cust'!N104+'FR-16(7)(v)-7 TRANS Demand'!N104+'FR-16(7)(v)-8 TRANS Energy'!N104+'FR-16(7)(v)-9 TRANS Cust'!N104+'FR-16(7)(v)-11 DIST Demand'!N104+'FR-16(7)(v)-12 DIST Energy'!N104+'FR-16(7)(v)-13 DIST Cust'!N104","v":117},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O104+'FR-16(7)(v)-4 PROD Energy'!O104+'FR-16(7)(v)-5 PROD Cust'!O104+'FR-16(7)(v)-7 TRANS Demand'!O104+'FR-16(7)(v)-8 TRANS Energy'!O104+'FR-16(7)(v)-9 TRANS Cust'!O104+'FR-16(7)(v)-11 DIST Demand'!O104+'FR-16(7)(v)-12 DIST Energy'!O104+'FR-16(7)(v)-13 DIST Cust'!O104","v":183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P104+'FR-16(7)(v)-4 PROD Energy'!P104+'FR-16(7)(v)-5 PROD Cust'!P104+'FR-16(7)(v)-7 TRANS Demand'!P104+'FR-16(7)(v)-8 TRANS Energy'!P104+'FR-16(7)(v)-9 TRANS Cust'!P104+'FR-16(7)(v)-11 DIST Demand'!P104+'FR-16(7)(v)-12 DIST Energy'!P104+'FR-16(7)(v)-13 DIST Cust'!P104","v":4681},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q104+'FR-16(7)(v)-4 PROD Energy'!Q104+'FR-16(7)(v)-5 PROD Cust'!Q104+'FR-16(7)(v)-7 TRANS Demand'!Q104+'FR-16(7)(v)-8 TRANS Energy'!Q104+'FR-16(7)(v)-9 TRANS Cust'!Q104+'FR-16(7)(v)-11 DIST Demand'!Q104+'FR-16(7)(v)-12 DIST Energy'!Q104+'FR-16(7)(v)-13 DIST Cust'!Q104","v":133},1665946,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F105","v":3597716},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G105+'FR-16(7)(v)-4 PROD Energy'!G105+'FR-16(7)(v)-5 PROD Cust'!G105+'FR-16(7)(v)-7 TRANS Demand'!G105+'FR-16(7)(v)-8 TRANS Energy'!G105+'FR-16(7)(v)-9 TRANS Cust'!G105+'FR-16(7)(v)-11 DIST Demand'!G105+'FR-16(7)(v)-12 DIST Energy'!G105+'FR-16(7)(v)-13 DIST Cust'!G105","v":2603604},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H105+'FR-16(7)(v)-4 PROD Energy'!H105+'FR-16(7)(v)-5 PROD Cust'!H105+'FR-16(7)(v)-7 TRANS Demand'!H105+'FR-16(7)(v)-8 TRANS Energy'!H105+'FR-16(7)(v)-9 TRANS Cust'!H105+'FR-16(7)(v)-11 DIST Demand'!H105+'FR-16(7)(v)-12 DIST Energy'!H105+'FR-16(7)(v)-13 DIST Cust'!H105","v":805500},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I105+'FR-16(7)(v)-4 PROD Energy'!I105+'FR-16(7)(v)-5 PROD Cust'!I105+'FR-16(7)(v)-7 TRANS Demand'!I105+'FR-16(7)(v)-8 TRANS Energy'!I105+'FR-16(7)(v)-9 TRANS Cust'!I105+'FR-16(7)(v)-11 DIST Demand'!I105+'FR-16(7)(v)-12 DIST Energy'!I105+'FR-16(7)(v)-13 DIST Cust'!I105","v":3272},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J105+'FR-16(7)(v)-4 PROD Energy'!J105+'FR-16(7)(v)-5 PROD Cust'!J105+'FR-16(7)(v)-7 TRANS Demand'!J105+'FR-16(7)(v)-8 TRANS Energy'!J105+'FR-16(7)(v)-9 TRANS Cust'!J105+'FR-16(7)(v)-11 DIST Demand'!J105+'FR-16(7)(v)-12 DIST Energy'!J105+'FR-16(7)(v)-13 DIST Cust'!J105","v":6161},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K105+'FR-16(7)(v)-4 PROD Energy'!K105+'FR-16(7)(v)-5 PROD Cust'!K105+'FR-16(7)(v)-7 TRANS Demand'!K105+'FR-16(7)(v)-8 TRANS Energy'!K105+'FR-16(7)(v)-9 TRANS Cust'!K105+'FR-16(7)(v)-11 DIST Demand'!K105+'FR-16(7)(v)-12 DIST Energy'!K105+'FR-16(7)(v)-13 DIST Cust'!K105","v":895},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L105+'FR-16(7)(v)-4 PROD Energy'!L105+'FR-16(7)(v)-5 PROD Cust'!L105+'FR-16(7)(v)-7 TRANS Demand'!L105+'FR-16(7)(v)-8 TRANS Energy'!L105+'FR-16(7)(v)-9 TRANS Cust'!L105+'FR-16(7)(v)-11 DIST Demand'!L105+'FR-16(7)(v)-12 DIST Energy'!L105+'FR-16(7)(v)-13 DIST Cust'!L105","v":74341},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M105+'FR-16(7)(v)-4 PROD Energy'!M105+'FR-16(7)(v)-5 PROD Cust'!M105+'FR-16(7)(v)-7 TRANS Demand'!M105+'FR-16(7)(v)-8 TRANS Energy'!M105+'FR-16(7)(v)-9 TRANS Cust'!M105+'FR-16(7)(v)-11 DIST Demand'!M105+'FR-16(7)(v)-12 DIST Energy'!M105+'FR-16(7)(v)-13 DIST Cust'!M105","v":27317},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N105+'FR-16(7)(v)-4 PROD Energy'!N105+'FR-16(7)(v)-5 PROD Cust'!N105+'FR-16(7)(v)-7 TRANS Demand'!N105+'FR-16(7)(v)-8 TRANS Energy'!N105+'FR-16(7)(v)-9 TRANS Cust'!N105+'FR-16(7)(v)-11 DIST Demand'!N105+'FR-16(7)(v)-12 DIST Energy'!N105+'FR-16(7)(v)-13 DIST Cust'!N105","v":3766},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O105+'FR-16(7)(v)-4 PROD Energy'!O105+'FR-16(7)(v)-5 PROD Cust'!O105+'FR-16(7)(v)-7 TRANS Demand'!O105+'FR-16(7)(v)-8 TRANS Energy'!O105+'FR-16(7)(v)-9 TRANS Cust'!O105+'FR-16(7)(v)-11 DIST Demand'!O105+'FR-16(7)(v)-12 DIST Energy'!O105+'FR-16(7)(v)-13 DIST Cust'!O105","v":16003},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P105+'FR-16(7)(v)-4 PROD Energy'!P105+'FR-16(7)(v)-5 PROD Cust'!P105+'FR-16(7)(v)-7 TRANS Demand'!P105+'FR-16(7)(v)-8 TRANS Energy'!P105+'FR-16(7)(v)-9 TRANS Cust'!P105+'FR-16(7)(v)-11 DIST Demand'!P105+'FR-16(7)(v)-12 DIST Energy'!P105+'FR-16(7)(v)-13 DIST Cust'!P105","v":7983},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q105+'FR-16(7)(v)-4 PROD Energy'!Q105+'FR-16(7)(v)-5 PROD Cust'!Q105+'FR-16(7)(v)-7 TRANS Demand'!Q105+'FR-16(7)(v)-8 TRANS Energy'!Q105+'FR-16(7)(v)-9 TRANS Cust'!Q105+'FR-16(7)(v)-11 DIST Demand'!Q105+'FR-16(7)(v)-12 DIST Energy'!Q105+'FR-16(7)(v)-13 DIST Cust'!Q105","v":48874},3597716,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F106","v":286100},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G106+'FR-16(7)(v)-4 PROD Energy'!G106+'FR-16(7)(v)-5 PROD Cust'!G106+'FR-16(7)(v)-7 TRANS Demand'!G106+'FR-16(7)(v)-8 TRANS Energy'!G106+'FR-16(7)(v)-9 TRANS Cust'!G106+'FR-16(7)(v)-11 DIST Demand'!G106+'FR-16(7)(v)-12 DIST Energy'!G106+'FR-16(7)(v)-13 DIST Cust'!G106","v":258017},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H106+'FR-16(7)(v)-4 PROD Energy'!H106+'FR-16(7)(v)-5 PROD Cust'!H106+'FR-16(7)(v)-7 TRANS Demand'!H106+'FR-16(7)(v)-8 TRANS Energy'!H106+'FR-16(7)(v)-9 TRANS Cust'!H106+'FR-16(7)(v)-11 DIST Demand'!H106+'FR-16(7)(v)-12 DIST Energy'!H106+'FR-16(7)(v)-13 DIST Cust'!H106","v":26224},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I106+'FR-16(7)(v)-4 PROD Energy'!I106+'FR-16(7)(v)-5 PROD Cust'!I106+'FR-16(7)(v)-7 TRANS Demand'!I106+'FR-16(7)(v)-8 TRANS Energy'!I106+'FR-16(7)(v)-9 TRANS Cust'!I106+'FR-16(7)(v)-11 DIST Demand'!I106+'FR-16(7)(v)-12 DIST Energy'!I106+'FR-16(7)(v)-13 DIST Cust'!I106","v":349},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J106+'FR-16(7)(v)-4 PROD Energy'!J106+'FR-16(7)(v)-5 PROD Cust'!J106+'FR-16(7)(v)-7 TRANS Demand'!J106+'FR-16(7)(v)-8 TRANS Energy'!J106+'FR-16(7)(v)-9 TRANS Cust'!J106+'FR-16(7)(v)-11 DIST Demand'!J106+'FR-16(7)(v)-12 DIST Energy'!J106+'FR-16(7)(v)-13 DIST Cust'!J106","v":212},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K106+'FR-16(7)(v)-4 PROD Energy'!K106+'FR-16(7)(v)-5 PROD Cust'!K106+'FR-16(7)(v)-7 TRANS Demand'!K106+'FR-16(7)(v)-8 TRANS Energy'!K106+'FR-16(7)(v)-9 TRANS Cust'!K106+'FR-16(7)(v)-11 DIST Demand'!K106+'FR-16(7)(v)-12 DIST Energy'!K106+'FR-16(7)(v)-13 DIST Cust'!K106","v":31},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L106+'FR-16(7)(v)-4 PROD Energy'!L106+'FR-16(7)(v)-5 PROD Cust'!L106+'FR-16(7)(v)-7 TRANS Demand'!L106+'FR-16(7)(v)-8 TRANS Energy'!L106+'FR-16(7)(v)-9 TRANS Cust'!L106+'FR-16(7)(v)-11 DIST Demand'!L106+'FR-16(7)(v)-12 DIST Energy'!L106+'FR-16(7)(v)-13 DIST Cust'!L106","v":315},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M106+'FR-16(7)(v)-4 PROD Energy'!M106+'FR-16(7)(v)-5 PROD Cust'!M106+'FR-16(7)(v)-7 TRANS Demand'!M106+'FR-16(7)(v)-8 TRANS Energy'!M106+'FR-16(7)(v)-9 TRANS Cust'!M106+'FR-16(7)(v)-11 DIST Demand'!M106+'FR-16(7)(v)-12 DIST Energy'!M106+'FR-16(7)(v)-13 DIST Cust'!M106","v":74},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N106+'FR-16(7)(v)-4 PROD Energy'!N106+'FR-16(7)(v)-5 PROD Cust'!N106+'FR-16(7)(v)-7 TRANS Demand'!N106+'FR-16(7)(v)-8 TRANS Energy'!N106+'FR-16(7)(v)-9 TRANS Cust'!N106+'FR-16(7)(v)-11 DIST Demand'!N106+'FR-16(7)(v)-12 DIST Energy'!N106+'FR-16(7)(v)-13 DIST Cust'!N106","v":20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O106+'FR-16(7)(v)-4 PROD Energy'!O106+'FR-16(7)(v)-5 PROD Cust'!O106+'FR-16(7)(v)-7 TRANS Demand'!O106+'FR-16(7)(v)-8 TRANS Energy'!O106+'FR-16(7)(v)-9 TRANS Cust'!O106+'FR-16(7)(v)-11 DIST Demand'!O106+'FR-16(7)(v)-12 DIST Energy'!O106+'FR-16(7)(v)-13 DIST Cust'!O106","v":31},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P106+'FR-16(7)(v)-4 PROD Energy'!P106+'FR-16(7)(v)-5 PROD Cust'!P106+'FR-16(7)(v)-7 TRANS Demand'!P106+'FR-16(7)(v)-8 TRANS Energy'!P106+'FR-16(7)(v)-9 TRANS Cust'!P106+'FR-16(7)(v)-11 DIST Demand'!P106+'FR-16(7)(v)-12 DIST Energy'!P106+'FR-16(7)(v)-13 DIST Cust'!P106","v":804},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q106+'FR-16(7)(v)-4 PROD Energy'!Q106+'FR-16(7)(v)-5 PROD Cust'!Q106+'FR-16(7)(v)-7 TRANS Demand'!Q106+'FR-16(7)(v)-8 TRANS Energy'!Q106+'FR-16(7)(v)-9 TRANS Cust'!Q106+'FR-16(7)(v)-11 DIST Demand'!Q106+'FR-16(7)(v)-12 DIST Energy'!Q106+'FR-16(7)(v)-13 DIST Cust'!Q106","v":23},286100,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G107+'FR-16(7)(v)-4 PROD Energy'!G107+'FR-16(7)(v)-5 PROD Cust'!G107+'FR-16(7)(v)-7 TRANS Demand'!G107+'FR-16(7)(v)-8 TRANS Energy'!G107+'FR-16(7)(v)-9 TRANS Cust'!G107+'FR-16(7)(v)-11 DIST Demand'!G107+'FR-16(7)(v)-12 DIST Energy'!G107+'FR-16(7)(v)-13 DIST Cust'!G107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H107+'FR-16(7)(v)-4 PROD Energy'!H107+'FR-16(7)(v)-5 PROD Cust'!H107+'FR-16(7)(v)-7 TRANS Demand'!H107+'FR-16(7)(v)-8 TRANS Energy'!H107+'FR-16(7)(v)-9 TRANS Cust'!H107+'FR-16(7)(v)-11 DIST Demand'!H107+'FR-16(7)(v)-12 DIST Energy'!H107+'FR-16(7)(v)-13 DIST Cust'!H107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I107+'FR-16(7)(v)-4 PROD Energy'!I107+'FR-16(7)(v)-5 PROD Cust'!I107+'FR-16(7)(v)-7 TRANS Demand'!I107+'FR-16(7)(v)-8 TRANS Energy'!I107+'FR-16(7)(v)-9 TRANS Cust'!I107+'FR-16(7)(v)-11 DIST Demand'!I107+'FR-16(7)(v)-12 DIST Energy'!I107+'FR-16(7)(v)-13 DIST Cust'!I107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J107+'FR-16(7)(v)-4 PROD Energy'!J107+'FR-16(7)(v)-5 PROD Cust'!J107+'FR-16(7)(v)-7 TRANS Demand'!J107+'FR-16(7)(v)-8 TRANS Energy'!J107+'FR-16(7)(v)-9 TRANS Cust'!J107+'FR-16(7)(v)-11 DIST Demand'!J107+'FR-16(7)(v)-12 DIST Energy'!J107+'FR-16(7)(v)-13 DIST Cust'!J107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K107+'FR-16(7)(v)-4 PROD Energy'!K107+'FR-16(7)(v)-5 PROD Cust'!K107+'FR-16(7)(v)-7 TRANS Demand'!K107+'FR-16(7)(v)-8 TRANS Energy'!K107+'FR-16(7)(v)-9 TRANS Cust'!K107+'FR-16(7)(v)-11 DIST Demand'!K107+'FR-16(7)(v)-12 DIST Energy'!K107+'FR-16(7)(v)-13 DIST Cust'!K107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L107+'FR-16(7)(v)-4 PROD Energy'!L107+'FR-16(7)(v)-5 PROD Cust'!L107+'FR-16(7)(v)-7 TRANS Demand'!L107+'FR-16(7)(v)-8 TRANS Energy'!L107+'FR-16(7)(v)-9 TRANS Cust'!L107+'FR-16(7)(v)-11 DIST Demand'!L107+'FR-16(7)(v)-12 DIST Energy'!L107+'FR-16(7)(v)-13 DIST Cust'!L107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M107+'FR-16(7)(v)-4 PROD Energy'!M107+'FR-16(7)(v)-5 PROD Cust'!M107+'FR-16(7)(v)-7 TRANS Demand'!M107+'FR-16(7)(v)-8 TRANS Energy'!M107+'FR-16(7)(v)-9 TRANS Cust'!M107+'FR-16(7)(v)-11 DIST Demand'!M107+'FR-16(7)(v)-12 DIST Energy'!M107+'FR-16(7)(v)-13 DIST Cust'!M107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N107+'FR-16(7)(v)-4 PROD Energy'!N107+'FR-16(7)(v)-5 PROD Cust'!N107+'FR-16(7)(v)-7 TRANS Demand'!N107+'FR-16(7)(v)-8 TRANS Energy'!N107+'FR-16(7)(v)-9 TRANS Cust'!N107+'FR-16(7)(v)-11 DIST Demand'!N107+'FR-16(7)(v)-12 DIST Energy'!N107+'FR-16(7)(v)-13 DIST Cust'!N107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O107+'FR-16(7)(v)-4 PROD Energy'!O107+'FR-16(7)(v)-5 PROD Cust'!O107+'FR-16(7)(v)-7 TRANS Demand'!O107+'FR-16(7)(v)-8 TRANS Energy'!O107+'FR-16(7)(v)-9 TRANS Cust'!O107+'FR-16(7)(v)-11 DIST Demand'!O107+'FR-16(7)(v)-12 DIST Energy'!O107+'FR-16(7)(v)-13 DIST Cust'!O107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P107+'FR-16(7)(v)-4 PROD Energy'!P107+'FR-16(7)(v)-5 PROD Cust'!P107+'FR-16(7)(v)-7 TRANS Demand'!P107+'FR-16(7)(v)-8 TRANS Energy'!P107+'FR-16(7)(v)-9 TRANS Cust'!P107+'FR-16(7)(v)-11 DIST Demand'!P107+'FR-16(7)(v)-12 DIST Energy'!P107+'FR-16(7)(v)-13 DIST Cust'!P107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q107+'FR-16(7)(v)-4 PROD Energy'!Q107+'FR-16(7)(v)-5 PROD Cust'!Q107+'FR-16(7)(v)-7 TRANS Demand'!Q107+'FR-16(7)(v)-8 TRANS Energy'!Q107+'FR-16(7)(v)-9 TRANS Cust'!Q107+'FR-16(7)(v)-11 DIST Demand'!Q107+'FR-16(7)(v)-12 DIST Energy'!Q107+'FR-16(7)(v)-13 DIST Cust'!Q107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G108+'FR-16(7)(v)-4 PROD Energy'!G108+'FR-16(7)(v)-5 PROD Cust'!G108+'FR-16(7)(v)-7 TRANS Demand'!G108+'FR-16(7)(v)-8 TRANS Energy'!G108+'FR-16(7)(v)-9 TRANS Cust'!G108+'FR-16(7)(v)-11 DIST Demand'!G108+'FR-16(7)(v)-12 DIST Energy'!G108+'FR-16(7)(v)-13 DIST Cust'!G108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H108+'FR-16(7)(v)-4 PROD Energy'!H108+'FR-16(7)(v)-5 PROD Cust'!H108+'FR-16(7)(v)-7 TRANS Demand'!H108+'FR-16(7)(v)-8 TRANS Energy'!H108+'FR-16(7)(v)-9 TRANS Cust'!H108+'FR-16(7)(v)-11 DIST Demand'!H108+'FR-16(7)(v)-12 DIST Energy'!H108+'FR-16(7)(v)-13 DIST Cust'!H108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I108+'FR-16(7)(v)-4 PROD Energy'!I108+'FR-16(7)(v)-5 PROD Cust'!I108+'FR-16(7)(v)-7 TRANS Demand'!I108+'FR-16(7)(v)-8 TRANS Energy'!I108+'FR-16(7)(v)-9 TRANS Cust'!I108+'FR-16(7)(v)-11 DIST Demand'!I108+'FR-16(7)(v)-12 DIST Energy'!I108+'FR-16(7)(v)-13 DIST Cust'!I108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J108+'FR-16(7)(v)-4 PROD Energy'!J108+'FR-16(7)(v)-5 PROD Cust'!J108+'FR-16(7)(v)-7 TRANS Demand'!J108+'FR-16(7)(v)-8 TRANS Energy'!J108+'FR-16(7)(v)-9 TRANS Cust'!J108+'FR-16(7)(v)-11 DIST Demand'!J108+'FR-16(7)(v)-12 DIST Energy'!J108+'FR-16(7)(v)-13 DIST Cust'!J108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K108+'FR-16(7)(v)-4 PROD Energy'!K108+'FR-16(7)(v)-5 PROD Cust'!K108+'FR-16(7)(v)-7 TRANS Demand'!K108+'FR-16(7)(v)-8 TRANS Energy'!K108+'FR-16(7)(v)-9 TRANS Cust'!K108+'FR-16(7)(v)-11 DIST Demand'!K108+'FR-16(7)(v)-12 DIST Energy'!K108+'FR-16(7)(v)-13 DIST Cust'!K108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L108+'FR-16(7)(v)-4 PROD Energy'!L108+'FR-16(7)(v)-5 PROD Cust'!L108+'FR-16(7)(v)-7 TRANS Demand'!L108+'FR-16(7)(v)-8 TRANS Energy'!L108+'FR-16(7)(v)-9 TRANS Cust'!L108+'FR-16(7)(v)-11 DIST Demand'!L108+'FR-16(7)(v)-12 DIST Energy'!L108+'FR-16(7)(v)-13 DIST Cust'!L108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M108+'FR-16(7)(v)-4 PROD Energy'!M108+'FR-16(7)(v)-5 PROD Cust'!M108+'FR-16(7)(v)-7 TRANS Demand'!M108+'FR-16(7)(v)-8 TRANS Energy'!M108+'FR-16(7)(v)-9 TRANS Cust'!M108+'FR-16(7)(v)-11 DIST Demand'!M108+'FR-16(7)(v)-12 DIST Energy'!M108+'FR-16(7)(v)-13 DIST Cust'!M108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N108+'FR-16(7)(v)-4 PROD Energy'!N108+'FR-16(7)(v)-5 PROD Cust'!N108+'FR-16(7)(v)-7 TRANS Demand'!N108+'FR-16(7)(v)-8 TRANS Energy'!N108+'FR-16(7)(v)-9 TRANS Cust'!N108+'FR-16(7)(v)-11 DIST Demand'!N108+'FR-16(7)(v)-12 DIST Energy'!N108+'FR-16(7)(v)-13 DIST Cust'!N108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O108+'FR-16(7)(v)-4 PROD Energy'!O108+'FR-16(7)(v)-5 PROD Cust'!O108+'FR-16(7)(v)-7 TRANS Demand'!O108+'FR-16(7)(v)-8 TRANS Energy'!O108+'FR-16(7)(v)-9 TRANS Cust'!O108+'FR-16(7)(v)-11 DIST Demand'!O108+'FR-16(7)(v)-12 DIST Energy'!O108+'FR-16(7)(v)-13 DIST Cust'!O108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P108+'FR-16(7)(v)-4 PROD Energy'!P108+'FR-16(7)(v)-5 PROD Cust'!P108+'FR-16(7)(v)-7 TRANS Demand'!P108+'FR-16(7)(v)-8 TRANS Energy'!P108+'FR-16(7)(v)-9 TRANS Cust'!P108+'FR-16(7)(v)-11 DIST Demand'!P108+'FR-16(7)(v)-12 DIST Energy'!P108+'FR-16(7)(v)-13 DIST Cust'!P108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q108+'FR-16(7)(v)-4 PROD Energy'!Q108+'FR-16(7)(v)-5 PROD Cust'!Q108+'FR-16(7)(v)-7 TRANS Demand'!Q108+'FR-16(7)(v)-8 TRANS Energy'!Q108+'FR-16(7)(v)-9 TRANS Cust'!Q108+'FR-16(7)(v)-11 DIST Demand'!Q108+'FR-16(7)(v)-12 DIST Energy'!Q108+'FR-16(7)(v)-13 DIST Cust'!Q108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":28554117},13525739,7634681,38326,{"$f":"SUM(J100:J108)","v":117257},2720,3507762,2432781,86964,1086368,71569,49950,28554117,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F112","v":9654427},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G112+'FR-16(7)(v)-4 PROD Energy'!G112+'FR-16(7)(v)-5 PROD Cust'!G112+'FR-16(7)(v)-7 TRANS Demand'!G112+'FR-16(7)(v)-8 TRANS Energy'!G112+'FR-16(7)(v)-9 TRANS Cust'!G112+'FR-16(7)(v)-11 DIST Demand'!G112+'FR-16(7)(v)-12 DIST Energy'!G112+'FR-16(7)(v)-13 DIST Cust'!G112","v":4033523},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H112+'FR-16(7)(v)-4 PROD Energy'!H112+'FR-16(7)(v)-5 PROD Cust'!H112+'FR-16(7)(v)-7 TRANS Demand'!H112+'FR-16(7)(v)-8 TRANS Energy'!H112+'FR-16(7)(v)-9 TRANS Cust'!H112+'FR-16(7)(v)-11 DIST Demand'!H112+'FR-16(7)(v)-12 DIST Energy'!H112+'FR-16(7)(v)-13 DIST Cust'!H112","v":2840622},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I112+'FR-16(7)(v)-4 PROD Energy'!I112+'FR-16(7)(v)-5 PROD Cust'!I112+'FR-16(7)(v)-7 TRANS Demand'!I112+'FR-16(7)(v)-8 TRANS Energy'!I112+'FR-16(7)(v)-9 TRANS Cust'!I112+'FR-16(7)(v)-11 DIST Demand'!I112+'FR-16(7)(v)-12 DIST Energy'!I112+'FR-16(7)(v)-13 DIST Cust'!I112","v":13130},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J112+'FR-16(7)(v)-4 PROD Energy'!J112+'FR-16(7)(v)-5 PROD Cust'!J112+'FR-16(7)(v)-7 TRANS Demand'!J112+'FR-16(7)(v)-8 TRANS Energy'!J112+'FR-16(7)(v)-9 TRANS Cust'!J112+'FR-16(7)(v)-11 DIST Demand'!J112+'FR-16(7)(v)-12 DIST Energy'!J112+'FR-16(7)(v)-13 DIST Cust'!J112","v":46245},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K112+'FR-16(7)(v)-4 PROD Energy'!K112+'FR-16(7)(v)-5 PROD Cust'!K112+'FR-16(7)(v)-7 TRANS Demand'!K112+'FR-16(7)(v)-8 TRANS Energy'!K112+'FR-16(7)(v)-9 TRANS Cust'!K112+'FR-16(7)(v)-11 DIST Demand'!K112+'FR-16(7)(v)-12 DIST Energy'!K112+'FR-16(7)(v)-13 DIST Cust'!K112","v":676},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L112+'FR-16(7)(v)-4 PROD Energy'!L112+'FR-16(7)(v)-5 PROD Cust'!L112+'FR-16(7)(v)-7 TRANS Demand'!L112+'FR-16(7)(v)-8 TRANS Energy'!L112+'FR-16(7)(v)-9 TRANS Cust'!L112+'FR-16(7)(v)-11 DIST Demand'!L112+'FR-16(7)(v)-12 DIST Energy'!L112+'FR-16(7)(v)-13 DIST Cust'!L112","v":1344765},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M112+'FR-16(7)(v)-4 PROD Energy'!M112+'FR-16(7)(v)-5 PROD Cust'!M112+'FR-16(7)(v)-7 TRANS Demand'!M112+'FR-16(7)(v)-8 TRANS Energy'!M112+'FR-16(7)(v)-9 TRANS Cust'!M112+'FR-16(7)(v)-11 DIST Demand'!M112+'FR-16(7)(v)-12 DIST Energy'!M112+'FR-16(7)(v)-13 DIST Cust'!M112","v":921419},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N112+'FR-16(7)(v)-4 PROD Energy'!N112+'FR-16(7)(v)-5 PROD Cust'!N112+'FR-16(7)(v)-7 TRANS Demand'!N112+'FR-16(7)(v)-8 TRANS Energy'!N112+'FR-16(7)(v)-9 TRANS Cust'!N112+'FR-16(7)(v)-11 DIST Demand'!N112+'FR-16(7)(v)-12 DIST Energy'!N112+'FR-16(7)(v)-13 DIST Cust'!N112","v":33597},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O112+'FR-16(7)(v)-4 PROD Energy'!O112+'FR-16(7)(v)-5 PROD Cust'!O112+'FR-16(7)(v)-7 TRANS Demand'!O112+'FR-16(7)(v)-8 TRANS Energy'!O112+'FR-16(7)(v)-9 TRANS Cust'!O112+'FR-16(7)(v)-11 DIST Demand'!O112+'FR-16(7)(v)-12 DIST Energy'!O112+'FR-16(7)(v)-13 DIST Cust'!O112","v":406258},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P112+'FR-16(7)(v)-4 PROD Energy'!P112+'FR-16(7)(v)-5 PROD Cust'!P112+'FR-16(7)(v)-7 TRANS Demand'!P112+'FR-16(7)(v)-8 TRANS Energy'!P112+'FR-16(7)(v)-9 TRANS Cust'!P112+'FR-16(7)(v)-11 DIST Demand'!P112+'FR-16(7)(v)-12 DIST Energy'!P112+'FR-16(7)(v)-13 DIST Cust'!P112","v":13806},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q112+'FR-16(7)(v)-4 PROD Energy'!Q112+'FR-16(7)(v)-5 PROD Cust'!Q112+'FR-16(7)(v)-7 TRANS Demand'!Q112+'FR-16(7)(v)-8 TRANS Energy'!Q112+'FR-16(7)(v)-9 TRANS Cust'!Q112+'FR-16(7)(v)-11 DIST Demand'!Q112+'FR-16(7)(v)-12 DIST Energy'!Q112+'FR-16(7)(v)-13 DIST Cust'!Q112","v":386},{"$f":"SUM(G112:Q112)","v":9654427},{"$f":"F112-R112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F113","v":8460177},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G113+'FR-16(7)(v)-4 PROD Energy'!G113+'FR-16(7)(v)-5 PROD Cust'!G113+'FR-16(7)(v)-7 TRANS Demand'!G113+'FR-16(7)(v)-8 TRANS Energy'!G113+'FR-16(7)(v)-9 TRANS Cust'!G113+'FR-16(7)(v)-11 DIST Demand'!G113+'FR-16(7)(v)-12 DIST Energy'!G113+'FR-16(7)(v)-13 DIST Cust'!G113","v":3041434},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H113+'FR-16(7)(v)-4 PROD Energy'!H113+'FR-16(7)(v)-5 PROD Cust'!H113+'FR-16(7)(v)-7 TRANS Demand'!H113+'FR-16(7)(v)-8 TRANS Energy'!H113+'FR-16(7)(v)-9 TRANS Cust'!H113+'FR-16(7)(v)-11 DIST Demand'!H113+'FR-16(7)(v)-12 DIST Energy'!H113+'FR-16(7)(v)-13 DIST Cust'!H113","v":2359374},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I113+'FR-16(7)(v)-4 PROD Energy'!I113+'FR-16(7)(v)-5 PROD Cust'!I113+'FR-16(7)(v)-7 TRANS Demand'!I113+'FR-16(7)(v)-8 TRANS Energy'!I113+'FR-16(7)(v)-9 TRANS Cust'!I113+'FR-16(7)(v)-11 DIST Demand'!I113+'FR-16(7)(v)-12 DIST Energy'!I113+'FR-16(7)(v)-13 DIST Cust'!I113","v":13029},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J113+'FR-16(7)(v)-4 PROD Energy'!J113+'FR-16(7)(v)-5 PROD Cust'!J113+'FR-16(7)(v)-7 TRANS Demand'!J113+'FR-16(7)(v)-8 TRANS Energy'!J113+'FR-16(7)(v)-9 TRANS Cust'!J113+'FR-16(7)(v)-11 DIST Demand'!J113+'FR-16(7)(v)-12 DIST Energy'!J113+'FR-16(7)(v)-13 DIST Cust'!J113","v":39932},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K113+'FR-16(7)(v)-4 PROD Energy'!K113+'FR-16(7)(v)-5 PROD Cust'!K113+'FR-16(7)(v)-7 TRANS Demand'!K113+'FR-16(7)(v)-8 TRANS Energy'!K113+'FR-16(7)(v)-9 TRANS Cust'!K113+'FR-16(7)(v)-11 DIST Demand'!K113+'FR-16(7)(v)-12 DIST Energy'!K113+'FR-16(7)(v)-13 DIST Cust'!K113","v":592},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L113+'FR-16(7)(v)-4 PROD Energy'!L113+'FR-16(7)(v)-5 PROD Cust'!L113+'FR-16(7)(v)-7 TRANS Demand'!L113+'FR-16(7)(v)-8 TRANS Energy'!L113+'FR-16(7)(v)-9 TRANS Cust'!L113+'FR-16(7)(v)-11 DIST Demand'!L113+'FR-16(7)(v)-12 DIST Energy'!L113+'FR-16(7)(v)-13 DIST Cust'!L113","v":1427570},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M113+'FR-16(7)(v)-4 PROD Energy'!M113+'FR-16(7)(v)-5 PROD Cust'!M113+'FR-16(7)(v)-7 TRANS Demand'!M113+'FR-16(7)(v)-8 TRANS Energy'!M113+'FR-16(7)(v)-9 TRANS Cust'!M113+'FR-16(7)(v)-11 DIST Demand'!M113+'FR-16(7)(v)-12 DIST Energy'!M113+'FR-16(7)(v)-13 DIST Cust'!M113","v":1037302},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N113+'FR-16(7)(v)-4 PROD Energy'!N113+'FR-16(7)(v)-5 PROD Cust'!N113+'FR-16(7)(v)-7 TRANS Demand'!N113+'FR-16(7)(v)-8 TRANS Energy'!N113+'FR-16(7)(v)-9 TRANS Cust'!N113+'FR-16(7)(v)-11 DIST Demand'!N113+'FR-16(7)(v)-12 DIST Energy'!N113+'FR-16(7)(v)-13 DIST Cust'!N113","v":32741},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O113+'FR-16(7)(v)-4 PROD Energy'!O113+'FR-16(7)(v)-5 PROD Cust'!O113+'FR-16(7)(v)-7 TRANS Demand'!O113+'FR-16(7)(v)-8 TRANS Energy'!O113+'FR-16(7)(v)-9 TRANS Cust'!O113+'FR-16(7)(v)-11 DIST Demand'!O113+'FR-16(7)(v)-12 DIST Energy'!O113+'FR-16(7)(v)-13 DIST Cust'!O113","v":468102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P113+'FR-16(7)(v)-4 PROD Energy'!P113+'FR-16(7)(v)-5 PROD Cust'!P113+'FR-16(7)(v)-7 TRANS Demand'!P113+'FR-16(7)(v)-8 TRANS Energy'!P113+'FR-16(7)(v)-9 TRANS Cust'!P113+'FR-16(7)(v)-11 DIST Demand'!P113+'FR-16(7)(v)-12 DIST Energy'!P113+'FR-16(7)(v)-13 DIST Cust'!P113","v":39763},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q113+'FR-16(7)(v)-4 PROD Energy'!Q113+'FR-16(7)(v)-5 PROD Cust'!Q113+'FR-16(7)(v)-7 TRANS Demand'!Q113+'FR-16(7)(v)-8 TRANS Energy'!Q113+'FR-16(7)(v)-9 TRANS Cust'!Q113+'FR-16(7)(v)-11 DIST Demand'!Q113+'FR-16(7)(v)-12 DIST Energy'!Q113+'FR-16(7)(v)-13 DIST Cust'!Q113","v":338},8460177,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F114","v":1649499},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G114+'FR-16(7)(v)-4 PROD Energy'!G114+'FR-16(7)(v)-5 PROD Cust'!G114+'FR-16(7)(v)-7 TRANS Demand'!G114+'FR-16(7)(v)-8 TRANS Energy'!G114+'FR-16(7)(v)-9 TRANS Cust'!G114+'FR-16(7)(v)-11 DIST Demand'!G114+'FR-16(7)(v)-12 DIST Energy'!G114+'FR-16(7)(v)-13 DIST Cust'!G114","v":689145},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H114+'FR-16(7)(v)-4 PROD Energy'!H114+'FR-16(7)(v)-5 PROD Cust'!H114+'FR-16(7)(v)-7 TRANS Demand'!H114+'FR-16(7)(v)-8 TRANS Energy'!H114+'FR-16(7)(v)-9 TRANS Cust'!H114+'FR-16(7)(v)-11 DIST Demand'!H114+'FR-16(7)(v)-12 DIST Energy'!H114+'FR-16(7)(v)-13 DIST Cust'!H114","v":485332},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I114+'FR-16(7)(v)-4 PROD Energy'!I114+'FR-16(7)(v)-5 PROD Cust'!I114+'FR-16(7)(v)-7 TRANS Demand'!I114+'FR-16(7)(v)-8 TRANS Energy'!I114+'FR-16(7)(v)-9 TRANS Cust'!I114+'FR-16(7)(v)-11 DIST Demand'!I114+'FR-16(7)(v)-12 DIST Energy'!I114+'FR-16(7)(v)-13 DIST Cust'!I114","v":2243},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J114+'FR-16(7)(v)-4 PROD Energy'!J114+'FR-16(7)(v)-5 PROD Cust'!J114+'FR-16(7)(v)-7 TRANS Demand'!J114+'FR-16(7)(v)-8 TRANS Energy'!J114+'FR-16(7)(v)-9 TRANS Cust'!J114+'FR-16(7)(v)-11 DIST Demand'!J114+'FR-16(7)(v)-12 DIST Energy'!J114+'FR-16(7)(v)-13 DIST Cust'!J114","v":7901},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K114+'FR-16(7)(v)-4 PROD Energy'!K114+'FR-16(7)(v)-5 PROD Cust'!K114+'FR-16(7)(v)-7 TRANS Demand'!K114+'FR-16(7)(v)-8 TRANS Energy'!K114+'FR-16(7)(v)-9 TRANS Cust'!K114+'FR-16(7)(v)-11 DIST Demand'!K114+'FR-16(7)(v)-12 DIST Energy'!K114+'FR-16(7)(v)-13 DIST Cust'!K114","v":115},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L114+'FR-16(7)(v)-4 PROD Energy'!L114+'FR-16(7)(v)-5 PROD Cust'!L114+'FR-16(7)(v)-7 TRANS Demand'!L114+'FR-16(7)(v)-8 TRANS Energy'!L114+'FR-16(7)(v)-9 TRANS Cust'!L114+'FR-16(7)(v)-11 DIST Demand'!L114+'FR-16(7)(v)-12 DIST Energy'!L114+'FR-16(7)(v)-13 DIST Cust'!L114","v":229759},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M114+'FR-16(7)(v)-4 PROD Energy'!M114+'FR-16(7)(v)-5 PROD Cust'!M114+'FR-16(7)(v)-7 TRANS Demand'!M114+'FR-16(7)(v)-8 TRANS Energy'!M114+'FR-16(7)(v)-9 TRANS Cust'!M114+'FR-16(7)(v)-11 DIST Demand'!M114+'FR-16(7)(v)-12 DIST Energy'!M114+'FR-16(7)(v)-13 DIST Cust'!M114","v":157428},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N114+'FR-16(7)(v)-4 PROD Energy'!N114+'FR-16(7)(v)-5 PROD Cust'!N114+'FR-16(7)(v)-7 TRANS Demand'!N114+'FR-16(7)(v)-8 TRANS Energy'!N114+'FR-16(7)(v)-9 TRANS Cust'!N114+'FR-16(7)(v)-11 DIST Demand'!N114+'FR-16(7)(v)-12 DIST Energy'!N114+'FR-16(7)(v)-13 DIST Cust'!N114","v":5740},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O114+'FR-16(7)(v)-4 PROD Energy'!O114+'FR-16(7)(v)-5 PROD Cust'!O114+'FR-16(7)(v)-7 TRANS Demand'!O114+'FR-16(7)(v)-8 TRANS Energy'!O114+'FR-16(7)(v)-9 TRANS Cust'!O114+'FR-16(7)(v)-11 DIST Demand'!O114+'FR-16(7)(v)-12 DIST Energy'!O114+'FR-16(7)(v)-13 DIST Cust'!O114","v":69411},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P114+'FR-16(7)(v)-4 PROD Energy'!P114+'FR-16(7)(v)-5 PROD Cust'!P114+'FR-16(7)(v)-7 TRANS Demand'!P114+'FR-16(7)(v)-8 TRANS Energy'!P114+'FR-16(7)(v)-9 TRANS Cust'!P114+'FR-16(7)(v)-11 DIST Demand'!P114+'FR-16(7)(v)-12 DIST Energy'!P114+'FR-16(7)(v)-13 DIST Cust'!P114","v":2359},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q114+'FR-16(7)(v)-4 PROD Energy'!Q114+'FR-16(7)(v)-5 PROD Cust'!Q114+'FR-16(7)(v)-7 TRANS Demand'!Q114+'FR-16(7)(v)-8 TRANS Energy'!Q114+'FR-16(7)(v)-9 TRANS Cust'!Q114+'FR-16(7)(v)-11 DIST Demand'!Q114+'FR-16(7)(v)-12 DIST Energy'!Q114+'FR-16(7)(v)-13 DIST Cust'!Q114","v":66},1649499,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F115","v":5485671},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G115+'FR-16(7)(v)-4 PROD Energy'!G115+'FR-16(7)(v)-5 PROD Cust'!G115+'FR-16(7)(v)-7 TRANS Demand'!G115+'FR-16(7)(v)-8 TRANS Energy'!G115+'FR-16(7)(v)-9 TRANS Cust'!G115+'FR-16(7)(v)-11 DIST Demand'!G115+'FR-16(7)(v)-12 DIST Energy'!G115+'FR-16(7)(v)-13 DIST Cust'!G115","v":2291859},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H115+'FR-16(7)(v)-4 PROD Energy'!H115+'FR-16(7)(v)-5 PROD Cust'!H115+'FR-16(7)(v)-7 TRANS Demand'!H115+'FR-16(7)(v)-8 TRANS Energy'!H115+'FR-16(7)(v)-9 TRANS Cust'!H115+'FR-16(7)(v)-11 DIST Demand'!H115+'FR-16(7)(v)-12 DIST Energy'!H115+'FR-16(7)(v)-13 DIST Cust'!H115","v":1614049},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I115+'FR-16(7)(v)-4 PROD Energy'!I115+'FR-16(7)(v)-5 PROD Cust'!I115+'FR-16(7)(v)-7 TRANS Demand'!I115+'FR-16(7)(v)-8 TRANS Energy'!I115+'FR-16(7)(v)-9 TRANS Cust'!I115+'FR-16(7)(v)-11 DIST Demand'!I115+'FR-16(7)(v)-12 DIST Energy'!I115+'FR-16(7)(v)-13 DIST Cust'!I115","v":7461},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J115+'FR-16(7)(v)-4 PROD Energy'!J115+'FR-16(7)(v)-5 PROD Cust'!J115+'FR-16(7)(v)-7 TRANS Demand'!J115+'FR-16(7)(v)-8 TRANS Energy'!J115+'FR-16(7)(v)-9 TRANS Cust'!J115+'FR-16(7)(v)-11 DIST Demand'!J115+'FR-16(7)(v)-12 DIST Energy'!J115+'FR-16(7)(v)-13 DIST Cust'!J115","v":26276},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K115+'FR-16(7)(v)-4 PROD Energy'!K115+'FR-16(7)(v)-5 PROD Cust'!K115+'FR-16(7)(v)-7 TRANS Demand'!K115+'FR-16(7)(v)-8 TRANS Energy'!K115+'FR-16(7)(v)-9 TRANS Cust'!K115+'FR-16(7)(v)-11 DIST Demand'!K115+'FR-16(7)(v)-12 DIST Energy'!K115+'FR-16(7)(v)-13 DIST Cust'!K115","v":384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L115+'FR-16(7)(v)-4 PROD Energy'!L115+'FR-16(7)(v)-5 PROD Cust'!L115+'FR-16(7)(v)-7 TRANS Demand'!L115+'FR-16(7)(v)-8 TRANS Energy'!L115+'FR-16(7)(v)-9 TRANS Cust'!L115+'FR-16(7)(v)-11 DIST Demand'!L115+'FR-16(7)(v)-12 DIST Energy'!L115+'FR-16(7)(v)-13 DIST Cust'!L115","v":764099},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M115+'FR-16(7)(v)-4 PROD Energy'!M115+'FR-16(7)(v)-5 PROD Cust'!M115+'FR-16(7)(v)-7 TRANS Demand'!M115+'FR-16(7)(v)-8 TRANS Energy'!M115+'FR-16(7)(v)-9 TRANS Cust'!M115+'FR-16(7)(v)-11 DIST Demand'!M115+'FR-16(7)(v)-12 DIST Energy'!M115+'FR-16(7)(v)-13 DIST Cust'!M115","v":523552},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N115+'FR-16(7)(v)-4 PROD Energy'!N115+'FR-16(7)(v)-5 PROD Cust'!N115+'FR-16(7)(v)-7 TRANS Demand'!N115+'FR-16(7)(v)-8 TRANS Energy'!N115+'FR-16(7)(v)-9 TRANS Cust'!N115+'FR-16(7)(v)-11 DIST Demand'!N115+'FR-16(7)(v)-12 DIST Energy'!N115+'FR-16(7)(v)-13 DIST Cust'!N115","v":19090},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O115+'FR-16(7)(v)-4 PROD Energy'!O115+'FR-16(7)(v)-5 PROD Cust'!O115+'FR-16(7)(v)-7 TRANS Demand'!O115+'FR-16(7)(v)-8 TRANS Energy'!O115+'FR-16(7)(v)-9 TRANS Cust'!O115+'FR-16(7)(v)-11 DIST Demand'!O115+'FR-16(7)(v)-12 DIST Energy'!O115+'FR-16(7)(v)-13 DIST Cust'!O115","v":230837},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P115+'FR-16(7)(v)-4 PROD Energy'!P115+'FR-16(7)(v)-5 PROD Cust'!P115+'FR-16(7)(v)-7 TRANS Demand'!P115+'FR-16(7)(v)-8 TRANS Energy'!P115+'FR-16(7)(v)-9 TRANS Cust'!P115+'FR-16(7)(v)-11 DIST Demand'!P115+'FR-16(7)(v)-12 DIST Energy'!P115+'FR-16(7)(v)-13 DIST Cust'!P115","v":7845},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q115+'FR-16(7)(v)-4 PROD Energy'!Q115+'FR-16(7)(v)-5 PROD Cust'!Q115+'FR-16(7)(v)-7 TRANS Demand'!Q115+'FR-16(7)(v)-8 TRANS Energy'!Q115+'FR-16(7)(v)-9 TRANS Cust'!Q115+'FR-16(7)(v)-11 DIST Demand'!Q115+'FR-16(7)(v)-12 DIST Energy'!Q115+'FR-16(7)(v)-13 DIST Cust'!Q115","v":219},5485671,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F116","v":1828557},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G116+'FR-16(7)(v)-4 PROD Energy'!G116+'FR-16(7)(v)-5 PROD Cust'!G116+'FR-16(7)(v)-7 TRANS Demand'!G116+'FR-16(7)(v)-8 TRANS Energy'!G116+'FR-16(7)(v)-9 TRANS Cust'!G116+'FR-16(7)(v)-11 DIST Demand'!G116+'FR-16(7)(v)-12 DIST Energy'!G116+'FR-16(7)(v)-13 DIST Cust'!G116","v":1649067},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H116+'FR-16(7)(v)-4 PROD Energy'!H116+'FR-16(7)(v)-5 PROD Cust'!H116+'FR-16(7)(v)-7 TRANS Demand'!H116+'FR-16(7)(v)-8 TRANS Energy'!H116+'FR-16(7)(v)-9 TRANS Cust'!H116+'FR-16(7)(v)-11 DIST Demand'!H116+'FR-16(7)(v)-12 DIST Energy'!H116+'FR-16(7)(v)-13 DIST Cust'!H116","v":167606},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I116+'FR-16(7)(v)-4 PROD Energy'!I116+'FR-16(7)(v)-5 PROD Cust'!I116+'FR-16(7)(v)-7 TRANS Demand'!I116+'FR-16(7)(v)-8 TRANS Energy'!I116+'FR-16(7)(v)-9 TRANS Cust'!I116+'FR-16(7)(v)-11 DIST Demand'!I116+'FR-16(7)(v)-12 DIST Energy'!I116+'FR-16(7)(v)-13 DIST Cust'!I116","v":2231},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J116+'FR-16(7)(v)-4 PROD Energy'!J116+'FR-16(7)(v)-5 PROD Cust'!J116+'FR-16(7)(v)-7 TRANS Demand'!J116+'FR-16(7)(v)-8 TRANS Energy'!J116+'FR-16(7)(v)-9 TRANS Cust'!J116+'FR-16(7)(v)-11 DIST Demand'!J116+'FR-16(7)(v)-12 DIST Energy'!J116+'FR-16(7)(v)-13 DIST Cust'!J116","v":1353},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K116+'FR-16(7)(v)-4 PROD Energy'!K116+'FR-16(7)(v)-5 PROD Cust'!K116+'FR-16(7)(v)-7 TRANS Demand'!K116+'FR-16(7)(v)-8 TRANS Energy'!K116+'FR-16(7)(v)-9 TRANS Cust'!K116+'FR-16(7)(v)-11 DIST Demand'!K116+'FR-16(7)(v)-12 DIST Energy'!K116+'FR-16(7)(v)-13 DIST Cust'!K116","v":201},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L116+'FR-16(7)(v)-4 PROD Energy'!L116+'FR-16(7)(v)-5 PROD Cust'!L116+'FR-16(7)(v)-7 TRANS Demand'!L116+'FR-16(7)(v)-8 TRANS Energy'!L116+'FR-16(7)(v)-9 TRANS Cust'!L116+'FR-16(7)(v)-11 DIST Demand'!L116+'FR-16(7)(v)-12 DIST Energy'!L116+'FR-16(7)(v)-13 DIST Cust'!L116","v":2011},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M116+'FR-16(7)(v)-4 PROD Energy'!M116+'FR-16(7)(v)-5 PROD Cust'!M116+'FR-16(7)(v)-7 TRANS Demand'!M116+'FR-16(7)(v)-8 TRANS Energy'!M116+'FR-16(7)(v)-9 TRANS Cust'!M116+'FR-16(7)(v)-11 DIST Demand'!M116+'FR-16(7)(v)-12 DIST Energy'!M116+'FR-16(7)(v)-13 DIST Cust'!M116","v":475},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N116+'FR-16(7)(v)-4 PROD Energy'!N116+'FR-16(7)(v)-5 PROD Cust'!N116+'FR-16(7)(v)-7 TRANS Demand'!N116+'FR-16(7)(v)-8 TRANS Energy'!N116+'FR-16(7)(v)-9 TRANS Cust'!N116+'FR-16(7)(v)-11 DIST Demand'!N116+'FR-16(7)(v)-12 DIST Energy'!N116+'FR-16(7)(v)-13 DIST Cust'!N116","v":128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O116+'FR-16(7)(v)-4 PROD Energy'!O116+'FR-16(7)(v)-5 PROD Cust'!O116+'FR-16(7)(v)-7 TRANS Demand'!O116+'FR-16(7)(v)-8 TRANS Energy'!O116+'FR-16(7)(v)-9 TRANS Cust'!O116+'FR-16(7)(v)-11 DIST Demand'!O116+'FR-16(7)(v)-12 DIST Energy'!O116+'FR-16(7)(v)-13 DIST Cust'!O116","v":201},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P116+'FR-16(7)(v)-4 PROD Energy'!P116+'FR-16(7)(v)-5 PROD Cust'!P116+'FR-16(7)(v)-7 TRANS Demand'!P116+'FR-16(7)(v)-8 TRANS Energy'!P116+'FR-16(7)(v)-9 TRANS Cust'!P116+'FR-16(7)(v)-11 DIST Demand'!P116+'FR-16(7)(v)-12 DIST Energy'!P116+'FR-16(7)(v)-13 DIST Cust'!P116","v":5138},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q116+'FR-16(7)(v)-4 PROD Energy'!Q116+'FR-16(7)(v)-5 PROD Cust'!Q116+'FR-16(7)(v)-7 TRANS Demand'!Q116+'FR-16(7)(v)-8 TRANS Energy'!Q116+'FR-16(7)(v)-9 TRANS Cust'!Q116+'FR-16(7)(v)-11 DIST Demand'!Q116+'FR-16(7)(v)-12 DIST Energy'!Q116+'FR-16(7)(v)-13 DIST Cust'!Q116","v":146},1828557,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F117","v":3948884},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G117+'FR-16(7)(v)-4 PROD Energy'!G117+'FR-16(7)(v)-5 PROD Cust'!G117+'FR-16(7)(v)-7 TRANS Demand'!G117+'FR-16(7)(v)-8 TRANS Energy'!G117+'FR-16(7)(v)-9 TRANS Cust'!G117+'FR-16(7)(v)-11 DIST Demand'!G117+'FR-16(7)(v)-12 DIST Energy'!G117+'FR-16(7)(v)-13 DIST Cust'!G117","v":2857738},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H117+'FR-16(7)(v)-4 PROD Energy'!H117+'FR-16(7)(v)-5 PROD Cust'!H117+'FR-16(7)(v)-7 TRANS Demand'!H117+'FR-16(7)(v)-8 TRANS Energy'!H117+'FR-16(7)(v)-9 TRANS Cust'!H117+'FR-16(7)(v)-11 DIST Demand'!H117+'FR-16(7)(v)-12 DIST Energy'!H117+'FR-16(7)(v)-13 DIST Cust'!H117","v":884124},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I117+'FR-16(7)(v)-4 PROD Energy'!I117+'FR-16(7)(v)-5 PROD Cust'!I117+'FR-16(7)(v)-7 TRANS Demand'!I117+'FR-16(7)(v)-8 TRANS Energy'!I117+'FR-16(7)(v)-9 TRANS Cust'!I117+'FR-16(7)(v)-11 DIST Demand'!I117+'FR-16(7)(v)-12 DIST Energy'!I117+'FR-16(7)(v)-13 DIST Cust'!I117","v":3591},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J117+'FR-16(7)(v)-4 PROD Energy'!J117+'FR-16(7)(v)-5 PROD Cust'!J117+'FR-16(7)(v)-7 TRANS Demand'!J117+'FR-16(7)(v)-8 TRANS Energy'!J117+'FR-16(7)(v)-9 TRANS Cust'!J117+'FR-16(7)(v)-11 DIST Demand'!J117+'FR-16(7)(v)-12 DIST Energy'!J117+'FR-16(7)(v)-13 DIST Cust'!J117","v":6762},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K117+'FR-16(7)(v)-4 PROD Energy'!K117+'FR-16(7)(v)-5 PROD Cust'!K117+'FR-16(7)(v)-7 TRANS Demand'!K117+'FR-16(7)(v)-8 TRANS Energy'!K117+'FR-16(7)(v)-9 TRANS Cust'!K117+'FR-16(7)(v)-11 DIST Demand'!K117+'FR-16(7)(v)-12 DIST Energy'!K117+'FR-16(7)(v)-13 DIST Cust'!K117","v":983},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L117+'FR-16(7)(v)-4 PROD Energy'!L117+'FR-16(7)(v)-5 PROD Cust'!L117+'FR-16(7)(v)-7 TRANS Demand'!L117+'FR-16(7)(v)-8 TRANS Energy'!L117+'FR-16(7)(v)-9 TRANS Cust'!L117+'FR-16(7)(v)-11 DIST Demand'!L117+'FR-16(7)(v)-12 DIST Energy'!L117+'FR-16(7)(v)-13 DIST Cust'!L117","v":81598},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M117+'FR-16(7)(v)-4 PROD Energy'!M117+'FR-16(7)(v)-5 PROD Cust'!M117+'FR-16(7)(v)-7 TRANS Demand'!M117+'FR-16(7)(v)-8 TRANS Energy'!M117+'FR-16(7)(v)-9 TRANS Cust'!M117+'FR-16(7)(v)-11 DIST Demand'!M117+'FR-16(7)(v)-12 DIST Energy'!M117+'FR-16(7)(v)-13 DIST Cust'!M117","v":29984},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N117+'FR-16(7)(v)-4 PROD Energy'!N117+'FR-16(7)(v)-5 PROD Cust'!N117+'FR-16(7)(v)-7 TRANS Demand'!N117+'FR-16(7)(v)-8 TRANS Energy'!N117+'FR-16(7)(v)-9 TRANS Cust'!N117+'FR-16(7)(v)-11 DIST Demand'!N117+'FR-16(7)(v)-12 DIST Energy'!N117+'FR-16(7)(v)-13 DIST Cust'!N117","v":4135},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O117+'FR-16(7)(v)-4 PROD Energy'!O117+'FR-16(7)(v)-5 PROD Cust'!O117+'FR-16(7)(v)-7 TRANS Demand'!O117+'FR-16(7)(v)-8 TRANS Energy'!O117+'FR-16(7)(v)-9 TRANS Cust'!O117+'FR-16(7)(v)-11 DIST Demand'!O117+'FR-16(7)(v)-12 DIST Energy'!O117+'FR-16(7)(v)-13 DIST Cust'!O117","v":17564},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P117+'FR-16(7)(v)-4 PROD Energy'!P117+'FR-16(7)(v)-5 PROD Cust'!P117+'FR-16(7)(v)-7 TRANS Demand'!P117+'FR-16(7)(v)-8 TRANS Energy'!P117+'FR-16(7)(v)-9 TRANS Cust'!P117+'FR-16(7)(v)-11 DIST Demand'!P117+'FR-16(7)(v)-12 DIST Energy'!P117+'FR-16(7)(v)-13 DIST Cust'!P117","v":8762},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q117+'FR-16(7)(v)-4 PROD Energy'!Q117+'FR-16(7)(v)-5 PROD Cust'!Q117+'FR-16(7)(v)-7 TRANS Demand'!Q117+'FR-16(7)(v)-8 TRANS Energy'!Q117+'FR-16(7)(v)-9 TRANS Cust'!Q117+'FR-16(7)(v)-11 DIST Demand'!Q117+'FR-16(7)(v)-12 DIST Energy'!Q117+'FR-16(7)(v)-13 DIST Cust'!Q117","v":53643},3948884,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F118","v":314026},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G118+'FR-16(7)(v)-4 PROD Energy'!G118+'FR-16(7)(v)-5 PROD Cust'!G118+'FR-16(7)(v)-7 TRANS Demand'!G118+'FR-16(7)(v)-8 TRANS Energy'!G118+'FR-16(7)(v)-9 TRANS Cust'!G118+'FR-16(7)(v)-11 DIST Demand'!G118+'FR-16(7)(v)-12 DIST Energy'!G118+'FR-16(7)(v)-13 DIST Cust'!G118","v":283201},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H118+'FR-16(7)(v)-4 PROD Energy'!H118+'FR-16(7)(v)-5 PROD Cust'!H118+'FR-16(7)(v)-7 TRANS Demand'!H118+'FR-16(7)(v)-8 TRANS Energy'!H118+'FR-16(7)(v)-9 TRANS Cust'!H118+'FR-16(7)(v)-11 DIST Demand'!H118+'FR-16(7)(v)-12 DIST Energy'!H118+'FR-16(7)(v)-13 DIST Cust'!H118","v":28784},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I118+'FR-16(7)(v)-4 PROD Energy'!I118+'FR-16(7)(v)-5 PROD Cust'!I118+'FR-16(7)(v)-7 TRANS Demand'!I118+'FR-16(7)(v)-8 TRANS Energy'!I118+'FR-16(7)(v)-9 TRANS Cust'!I118+'FR-16(7)(v)-11 DIST Demand'!I118+'FR-16(7)(v)-12 DIST Energy'!I118+'FR-16(7)(v)-13 DIST Cust'!I118","v":383},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J118+'FR-16(7)(v)-4 PROD Energy'!J118+'FR-16(7)(v)-5 PROD Cust'!J118+'FR-16(7)(v)-7 TRANS Demand'!J118+'FR-16(7)(v)-8 TRANS Energy'!J118+'FR-16(7)(v)-9 TRANS Cust'!J118+'FR-16(7)(v)-11 DIST Demand'!J118+'FR-16(7)(v)-12 DIST Energy'!J118+'FR-16(7)(v)-13 DIST Cust'!J118","v":232},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K118+'FR-16(7)(v)-4 PROD Energy'!K118+'FR-16(7)(v)-5 PROD Cust'!K118+'FR-16(7)(v)-7 TRANS Demand'!K118+'FR-16(7)(v)-8 TRANS Energy'!K118+'FR-16(7)(v)-9 TRANS Cust'!K118+'FR-16(7)(v)-11 DIST Demand'!K118+'FR-16(7)(v)-12 DIST Energy'!K118+'FR-16(7)(v)-13 DIST Cust'!K118","v":35},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L118+'FR-16(7)(v)-4 PROD Energy'!L118+'FR-16(7)(v)-5 PROD Cust'!L118+'FR-16(7)(v)-7 TRANS Demand'!L118+'FR-16(7)(v)-8 TRANS Energy'!L118+'FR-16(7)(v)-9 TRANS Cust'!L118+'FR-16(7)(v)-11 DIST Demand'!L118+'FR-16(7)(v)-12 DIST Energy'!L118+'FR-16(7)(v)-13 DIST Cust'!L118","v":345},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M118+'FR-16(7)(v)-4 PROD Energy'!M118+'FR-16(7)(v)-5 PROD Cust'!M118+'FR-16(7)(v)-7 TRANS Demand'!M118+'FR-16(7)(v)-8 TRANS Energy'!M118+'FR-16(7)(v)-9 TRANS Cust'!M118+'FR-16(7)(v)-11 DIST Demand'!M118+'FR-16(7)(v)-12 DIST Energy'!M118+'FR-16(7)(v)-13 DIST Cust'!M118","v":82},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N118+'FR-16(7)(v)-4 PROD Energy'!N118+'FR-16(7)(v)-5 PROD Cust'!N118+'FR-16(7)(v)-7 TRANS Demand'!N118+'FR-16(7)(v)-8 TRANS Energy'!N118+'FR-16(7)(v)-9 TRANS Cust'!N118+'FR-16(7)(v)-11 DIST Demand'!N118+'FR-16(7)(v)-12 DIST Energy'!N118+'FR-16(7)(v)-13 DIST Cust'!N118","v":22},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O118+'FR-16(7)(v)-4 PROD Energy'!O118+'FR-16(7)(v)-5 PROD Cust'!O118+'FR-16(7)(v)-7 TRANS Demand'!O118+'FR-16(7)(v)-8 TRANS Energy'!O118+'FR-16(7)(v)-9 TRANS Cust'!O118+'FR-16(7)(v)-11 DIST Demand'!O118+'FR-16(7)(v)-12 DIST Energy'!O118+'FR-16(7)(v)-13 DIST Cust'!O118","v":35},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P118+'FR-16(7)(v)-4 PROD Energy'!P118+'FR-16(7)(v)-5 PROD Cust'!P118+'FR-16(7)(v)-7 TRANS Demand'!P118+'FR-16(7)(v)-8 TRANS Energy'!P118+'FR-16(7)(v)-9 TRANS Cust'!P118+'FR-16(7)(v)-11 DIST Demand'!P118+'FR-16(7)(v)-12 DIST Energy'!P118+'FR-16(7)(v)-13 DIST Cust'!P118","v":882},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q118+'FR-16(7)(v)-4 PROD Energy'!Q118+'FR-16(7)(v)-5 PROD Cust'!Q118+'FR-16(7)(v)-7 TRANS Demand'!Q118+'FR-16(7)(v)-8 TRANS Energy'!Q118+'FR-16(7)(v)-9 TRANS Cust'!Q118+'FR-16(7)(v)-11 DIST Demand'!Q118+'FR-16(7)(v)-12 DIST Energy'!Q118+'FR-16(7)(v)-13 DIST Cust'!Q118","v":25},314026,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G119+'FR-16(7)(v)-4 PROD Energy'!G119+'FR-16(7)(v)-5 PROD Cust'!G119+'FR-16(7)(v)-7 TRANS Demand'!G119+'FR-16(7)(v)-8 TRANS Energy'!G119+'FR-16(7)(v)-9 TRANS Cust'!G119+'FR-16(7)(v)-11 DIST Demand'!G119+'FR-16(7)(v)-12 DIST Energy'!G119+'FR-16(7)(v)-13 DIST Cust'!G119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H119+'FR-16(7)(v)-4 PROD Energy'!H119+'FR-16(7)(v)-5 PROD Cust'!H119+'FR-16(7)(v)-7 TRANS Demand'!H119+'FR-16(7)(v)-8 TRANS Energy'!H119+'FR-16(7)(v)-9 TRANS Cust'!H119+'FR-16(7)(v)-11 DIST Demand'!H119+'FR-16(7)(v)-12 DIST Energy'!H119+'FR-16(7)(v)-13 DIST Cust'!H119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I119+'FR-16(7)(v)-4 PROD Energy'!I119+'FR-16(7)(v)-5 PROD Cust'!I119+'FR-16(7)(v)-7 TRANS Demand'!I119+'FR-16(7)(v)-8 TRANS Energy'!I119+'FR-16(7)(v)-9 TRANS Cust'!I119+'FR-16(7)(v)-11 DIST Demand'!I119+'FR-16(7)(v)-12 DIST Energy'!I119+'FR-16(7)(v)-13 DIST Cust'!I119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J119+'FR-16(7)(v)-4 PROD Energy'!J119+'FR-16(7)(v)-5 PROD Cust'!J119+'FR-16(7)(v)-7 TRANS Demand'!J119+'FR-16(7)(v)-8 TRANS Energy'!J119+'FR-16(7)(v)-9 TRANS Cust'!J119+'FR-16(7)(v)-11 DIST Demand'!J119+'FR-16(7)(v)-12 DIST Energy'!J119+'FR-16(7)(v)-13 DIST Cust'!J119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K119+'FR-16(7)(v)-4 PROD Energy'!K119+'FR-16(7)(v)-5 PROD Cust'!K119+'FR-16(7)(v)-7 TRANS Demand'!K119+'FR-16(7)(v)-8 TRANS Energy'!K119+'FR-16(7)(v)-9 TRANS Cust'!K119+'FR-16(7)(v)-11 DIST Demand'!K119+'FR-16(7)(v)-12 DIST Energy'!K119+'FR-16(7)(v)-13 DIST Cust'!K119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L119+'FR-16(7)(v)-4 PROD Energy'!L119+'FR-16(7)(v)-5 PROD Cust'!L119+'FR-16(7)(v)-7 TRANS Demand'!L119+'FR-16(7)(v)-8 TRANS Energy'!L119+'FR-16(7)(v)-9 TRANS Cust'!L119+'FR-16(7)(v)-11 DIST Demand'!L119+'FR-16(7)(v)-12 DIST Energy'!L119+'FR-16(7)(v)-13 DIST Cust'!L119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M119+'FR-16(7)(v)-4 PROD Energy'!M119+'FR-16(7)(v)-5 PROD Cust'!M119+'FR-16(7)(v)-7 TRANS Demand'!M119+'FR-16(7)(v)-8 TRANS Energy'!M119+'FR-16(7)(v)-9 TRANS Cust'!M119+'FR-16(7)(v)-11 DIST Demand'!M119+'FR-16(7)(v)-12 DIST Energy'!M119+'FR-16(7)(v)-13 DIST Cust'!M119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N119+'FR-16(7)(v)-4 PROD Energy'!N119+'FR-16(7)(v)-5 PROD Cust'!N119+'FR-16(7)(v)-7 TRANS Demand'!N119+'FR-16(7)(v)-8 TRANS Energy'!N119+'FR-16(7)(v)-9 TRANS Cust'!N119+'FR-16(7)(v)-11 DIST Demand'!N119+'FR-16(7)(v)-12 DIST Energy'!N119+'FR-16(7)(v)-13 DIST Cust'!N119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O119+'FR-16(7)(v)-4 PROD Energy'!O119+'FR-16(7)(v)-5 PROD Cust'!O119+'FR-16(7)(v)-7 TRANS Demand'!O119+'FR-16(7)(v)-8 TRANS Energy'!O119+'FR-16(7)(v)-9 TRANS Cust'!O119+'FR-16(7)(v)-11 DIST Demand'!O119+'FR-16(7)(v)-12 DIST Energy'!O119+'FR-16(7)(v)-13 DIST Cust'!O119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P119+'FR-16(7)(v)-4 PROD Energy'!P119+'FR-16(7)(v)-5 PROD Cust'!P119+'FR-16(7)(v)-7 TRANS Demand'!P119+'FR-16(7)(v)-8 TRANS Energy'!P119+'FR-16(7)(v)-9 TRANS Cust'!P119+'FR-16(7)(v)-11 DIST Demand'!P119+'FR-16(7)(v)-12 DIST Energy'!P119+'FR-16(7)(v)-13 DIST Cust'!P119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q119+'FR-16(7)(v)-4 PROD Energy'!Q119+'FR-16(7)(v)-5 PROD Cust'!Q119+'FR-16(7)(v)-7 TRANS Demand'!Q119+'FR-16(7)(v)-8 TRANS Energy'!Q119+'FR-16(7)(v)-9 TRANS Cust'!Q119+'FR-16(7)(v)-11 DIST Demand'!Q119+'FR-16(7)(v)-12 DIST Energy'!Q119+'FR-16(7)(v)-13 DIST Cust'!Q119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G120+'FR-16(7)(v)-4 PROD Energy'!G120+'FR-16(7)(v)-5 PROD Cust'!G120+'FR-16(7)(v)-7 TRANS Demand'!G120+'FR-16(7)(v)-8 TRANS Energy'!G120+'FR-16(7)(v)-9 TRANS Cust'!G120+'FR-16(7)(v)-11 DIST Demand'!G120+'FR-16(7)(v)-12 DIST Energy'!G120+'FR-16(7)(v)-13 DIST Cust'!G120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H120+'FR-16(7)(v)-4 PROD Energy'!H120+'FR-16(7)(v)-5 PROD Cust'!H120+'FR-16(7)(v)-7 TRANS Demand'!H120+'FR-16(7)(v)-8 TRANS Energy'!H120+'FR-16(7)(v)-9 TRANS Cust'!H120+'FR-16(7)(v)-11 DIST Demand'!H120+'FR-16(7)(v)-12 DIST Energy'!H120+'FR-16(7)(v)-13 DIST Cust'!H120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I120+'FR-16(7)(v)-4 PROD Energy'!I120+'FR-16(7)(v)-5 PROD Cust'!I120+'FR-16(7)(v)-7 TRANS Demand'!I120+'FR-16(7)(v)-8 TRANS Energy'!I120+'FR-16(7)(v)-9 TRANS Cust'!I120+'FR-16(7)(v)-11 DIST Demand'!I120+'FR-16(7)(v)-12 DIST Energy'!I120+'FR-16(7)(v)-13 DIST Cust'!I120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J120+'FR-16(7)(v)-4 PROD Energy'!J120+'FR-16(7)(v)-5 PROD Cust'!J120+'FR-16(7)(v)-7 TRANS Demand'!J120+'FR-16(7)(v)-8 TRANS Energy'!J120+'FR-16(7)(v)-9 TRANS Cust'!J120+'FR-16(7)(v)-11 DIST Demand'!J120+'FR-16(7)(v)-12 DIST Energy'!J120+'FR-16(7)(v)-13 DIST Cust'!J120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K120+'FR-16(7)(v)-4 PROD Energy'!K120+'FR-16(7)(v)-5 PROD Cust'!K120+'FR-16(7)(v)-7 TRANS Demand'!K120+'FR-16(7)(v)-8 TRANS Energy'!K120+'FR-16(7)(v)-9 TRANS Cust'!K120+'FR-16(7)(v)-11 DIST Demand'!K120+'FR-16(7)(v)-12 DIST Energy'!K120+'FR-16(7)(v)-13 DIST Cust'!K120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L120+'FR-16(7)(v)-4 PROD Energy'!L120+'FR-16(7)(v)-5 PROD Cust'!L120+'FR-16(7)(v)-7 TRANS Demand'!L120+'FR-16(7)(v)-8 TRANS Energy'!L120+'FR-16(7)(v)-9 TRANS Cust'!L120+'FR-16(7)(v)-11 DIST Demand'!L120+'FR-16(7)(v)-12 DIST Energy'!L120+'FR-16(7)(v)-13 DIST Cust'!L120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M120+'FR-16(7)(v)-4 PROD Energy'!M120+'FR-16(7)(v)-5 PROD Cust'!M120+'FR-16(7)(v)-7 TRANS Demand'!M120+'FR-16(7)(v)-8 TRANS Energy'!M120+'FR-16(7)(v)-9 TRANS Cust'!M120+'FR-16(7)(v)-11 DIST Demand'!M120+'FR-16(7)(v)-12 DIST Energy'!M120+'FR-16(7)(v)-13 DIST Cust'!M120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N120+'FR-16(7)(v)-4 PROD Energy'!N120+'FR-16(7)(v)-5 PROD Cust'!N120+'FR-16(7)(v)-7 TRANS Demand'!N120+'FR-16(7)(v)-8 TRANS Energy'!N120+'FR-16(7)(v)-9 TRANS Cust'!N120+'FR-16(7)(v)-11 DIST Demand'!N120+'FR-16(7)(v)-12 DIST Energy'!N120+'FR-16(7)(v)-13 DIST Cust'!N120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O120+'FR-16(7)(v)-4 PROD Energy'!O120+'FR-16(7)(v)-5 PROD Cust'!O120+'FR-16(7)(v)-7 TRANS Demand'!O120+'FR-16(7)(v)-8 TRANS Energy'!O120+'FR-16(7)(v)-9 TRANS Cust'!O120+'FR-16(7)(v)-11 DIST Demand'!O120+'FR-16(7)(v)-12 DIST Energy'!O120+'FR-16(7)(v)-13 DIST Cust'!O120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P120+'FR-16(7)(v)-4 PROD Energy'!P120+'FR-16(7)(v)-5 PROD Cust'!P120+'FR-16(7)(v)-7 TRANS Demand'!P120+'FR-16(7)(v)-8 TRANS Energy'!P120+'FR-16(7)(v)-9 TRANS Cust'!P120+'FR-16(7)(v)-11 DIST Demand'!P120+'FR-16(7)(v)-12 DIST Energy'!P120+'FR-16(7)(v)-13 DIST Cust'!P120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q120+'FR-16(7)(v)-4 PROD Energy'!Q120+'FR-16(7)(v)-5 PROD Cust'!Q120+'FR-16(7)(v)-7 TRANS Demand'!Q120+'FR-16(7)(v)-8 TRANS Energy'!Q120+'FR-16(7)(v)-9 TRANS Cust'!Q120+'FR-16(7)(v)-11 DIST Demand'!Q120+'FR-16(7)(v)-12 DIST Energy'!Q120+'FR-16(7)(v)-13 DIST Cust'!Q120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":31341241},14845967,8379891,42068,{"$f":"SUM(J112:J120)","v":128701},2986,3850147,2670242,95453,1192408,78555,54823,31341241,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":1730844119},786017905,487332720,2283003,{"$f":"J97+J109+J121","v":8516308},135699,223265209,152634448,5524002,52830510,11413491,890824,1730844119,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 3",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F136","v":451443084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G136+'FR-16(7)(v)-4 PROD Energy'!G136+'FR-16(7)(v)-5 PROD Cust'!G136+'FR-16(7)(v)-7 TRANS Demand'!G136+'FR-16(7)(v)-8 TRANS Energy'!G136+'FR-16(7)(v)-9 TRANS Cust'!G136+'FR-16(7)(v)-11 DIST Demand'!G136+'FR-16(7)(v)-12 DIST Energy'!G136+'FR-16(7)(v)-13 DIST Cust'!G136","v":188608405},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H136+'FR-16(7)(v)-4 PROD Energy'!H136+'FR-16(7)(v)-5 PROD Cust'!H136+'FR-16(7)(v)-7 TRANS Demand'!H136+'FR-16(7)(v)-8 TRANS Energy'!H136+'FR-16(7)(v)-9 TRANS Cust'!H136+'FR-16(7)(v)-11 DIST Demand'!H136+'FR-16(7)(v)-12 DIST Energy'!H136+'FR-16(7)(v)-13 DIST Cust'!H136","v":132828099},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I136+'FR-16(7)(v)-4 PROD Energy'!I136+'FR-16(7)(v)-5 PROD Cust'!I136+'FR-16(7)(v)-7 TRANS Demand'!I136+'FR-16(7)(v)-8 TRANS Energy'!I136+'FR-16(7)(v)-9 TRANS Cust'!I136+'FR-16(7)(v)-11 DIST Demand'!I136+'FR-16(7)(v)-12 DIST Energy'!I136+'FR-16(7)(v)-13 DIST Cust'!I136","v":613963},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J136+'FR-16(7)(v)-4 PROD Energy'!J136+'FR-16(7)(v)-5 PROD Cust'!J136+'FR-16(7)(v)-7 TRANS Demand'!J136+'FR-16(7)(v)-8 TRANS Energy'!J136+'FR-16(7)(v)-9 TRANS Cust'!J136+'FR-16(7)(v)-11 DIST Demand'!J136+'FR-16(7)(v)-12 DIST Energy'!J136+'FR-16(7)(v)-13 DIST Cust'!J136","v":2162412},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K136+'FR-16(7)(v)-4 PROD Energy'!K136+'FR-16(7)(v)-5 PROD Cust'!K136+'FR-16(7)(v)-7 TRANS Demand'!K136+'FR-16(7)(v)-8 TRANS Energy'!K136+'FR-16(7)(v)-9 TRANS Cust'!K136+'FR-16(7)(v)-11 DIST Demand'!K136+'FR-16(7)(v)-12 DIST Energy'!K136+'FR-16(7)(v)-13 DIST Cust'!K136","v":31601},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L136+'FR-16(7)(v)-4 PROD Energy'!L136+'FR-16(7)(v)-5 PROD Cust'!L136+'FR-16(7)(v)-7 TRANS Demand'!L136+'FR-16(7)(v)-8 TRANS Energy'!L136+'FR-16(7)(v)-9 TRANS Cust'!L136+'FR-16(7)(v)-11 DIST Demand'!L136+'FR-16(7)(v)-12 DIST Energy'!L136+'FR-16(7)(v)-13 DIST Cust'!L136","v":62881507},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M136+'FR-16(7)(v)-4 PROD Energy'!M136+'FR-16(7)(v)-5 PROD Cust'!M136+'FR-16(7)(v)-7 TRANS Demand'!M136+'FR-16(7)(v)-8 TRANS Energy'!M136+'FR-16(7)(v)-9 TRANS Cust'!M136+'FR-16(7)(v)-11 DIST Demand'!M136+'FR-16(7)(v)-12 DIST Energy'!M136+'FR-16(7)(v)-13 DIST Cust'!M136","v":43085728},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N136+'FR-16(7)(v)-4 PROD Energy'!N136+'FR-16(7)(v)-5 PROD Cust'!N136+'FR-16(7)(v)-7 TRANS Demand'!N136+'FR-16(7)(v)-8 TRANS Energy'!N136+'FR-16(7)(v)-9 TRANS Cust'!N136+'FR-16(7)(v)-11 DIST Demand'!N136+'FR-16(7)(v)-12 DIST Energy'!N136+'FR-16(7)(v)-13 DIST Cust'!N136","v":1571022},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O136+'FR-16(7)(v)-4 PROD Energy'!O136+'FR-16(7)(v)-5 PROD Cust'!O136+'FR-16(7)(v)-7 TRANS Demand'!O136+'FR-16(7)(v)-8 TRANS Energy'!O136+'FR-16(7)(v)-9 TRANS Cust'!O136+'FR-16(7)(v)-11 DIST Demand'!O136+'FR-16(7)(v)-12 DIST Energy'!O136+'FR-16(7)(v)-13 DIST Cust'!O136","v":18996725},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P136+'FR-16(7)(v)-4 PROD Energy'!P136+'FR-16(7)(v)-5 PROD Cust'!P136+'FR-16(7)(v)-7 TRANS Demand'!P136+'FR-16(7)(v)-8 TRANS Energy'!P136+'FR-16(7)(v)-9 TRANS Cust'!P136+'FR-16(7)(v)-11 DIST Demand'!P136+'FR-16(7)(v)-12 DIST Energy'!P136+'FR-16(7)(v)-13 DIST Cust'!P136","v":645564},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q136+'FR-16(7)(v)-4 PROD Energy'!Q136+'FR-16(7)(v)-5 PROD Cust'!Q136+'FR-16(7)(v)-7 TRANS Demand'!Q136+'FR-16(7)(v)-8 TRANS Energy'!Q136+'FR-16(7)(v)-9 TRANS Cust'!Q136+'FR-16(7)(v)-11 DIST Demand'!Q136+'FR-16(7)(v)-12 DIST Energy'!Q136+'FR-16(7)(v)-13 DIST Cust'!Q136","v":18058},{"$f":"SUM(G136:Q136)","v":451443084},{"$f":"F136-R136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F137","v":169211512},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G137+'FR-16(7)(v)-4 PROD Energy'!G137+'FR-16(7)(v)-5 PROD Cust'!G137+'FR-16(7)(v)-7 TRANS Demand'!G137+'FR-16(7)(v)-8 TRANS Energy'!G137+'FR-16(7)(v)-9 TRANS Cust'!G137+'FR-16(7)(v)-11 DIST Demand'!G137+'FR-16(7)(v)-12 DIST Energy'!G137+'FR-16(7)(v)-13 DIST Cust'!G137","v":70694878},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H137+'FR-16(7)(v)-4 PROD Energy'!H137+'FR-16(7)(v)-5 PROD Cust'!H137+'FR-16(7)(v)-7 TRANS Demand'!H137+'FR-16(7)(v)-8 TRANS Energy'!H137+'FR-16(7)(v)-9 TRANS Cust'!H137+'FR-16(7)(v)-11 DIST Demand'!H137+'FR-16(7)(v)-12 DIST Energy'!H137+'FR-16(7)(v)-13 DIST Cust'!H137","v":49787103},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I137+'FR-16(7)(v)-4 PROD Energy'!I137+'FR-16(7)(v)-5 PROD Cust'!I137+'FR-16(7)(v)-7 TRANS Demand'!I137+'FR-16(7)(v)-8 TRANS Energy'!I137+'FR-16(7)(v)-9 TRANS Cust'!I137+'FR-16(7)(v)-11 DIST Demand'!I137+'FR-16(7)(v)-12 DIST Energy'!I137+'FR-16(7)(v)-13 DIST Cust'!I137","v":230128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J137+'FR-16(7)(v)-4 PROD Energy'!J137+'FR-16(7)(v)-5 PROD Cust'!J137+'FR-16(7)(v)-7 TRANS Demand'!J137+'FR-16(7)(v)-8 TRANS Energy'!J137+'FR-16(7)(v)-9 TRANS Cust'!J137+'FR-16(7)(v)-11 DIST Demand'!J137+'FR-16(7)(v)-12 DIST Energy'!J137+'FR-16(7)(v)-13 DIST Cust'!J137","v":810523},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K137+'FR-16(7)(v)-4 PROD Energy'!K137+'FR-16(7)(v)-5 PROD Cust'!K137+'FR-16(7)(v)-7 TRANS Demand'!K137+'FR-16(7)(v)-8 TRANS Energy'!K137+'FR-16(7)(v)-9 TRANS Cust'!K137+'FR-16(7)(v)-11 DIST Demand'!K137+'FR-16(7)(v)-12 DIST Energy'!K137+'FR-16(7)(v)-13 DIST Cust'!K137","v":11845},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L137+'FR-16(7)(v)-4 PROD Energy'!L137+'FR-16(7)(v)-5 PROD Cust'!L137+'FR-16(7)(v)-7 TRANS Demand'!L137+'FR-16(7)(v)-8 TRANS Energy'!L137+'FR-16(7)(v)-9 TRANS Cust'!L137+'FR-16(7)(v)-11 DIST Demand'!L137+'FR-16(7)(v)-12 DIST Energy'!L137+'FR-16(7)(v)-13 DIST Cust'!L137","v":23569472},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M137+'FR-16(7)(v)-4 PROD Energy'!M137+'FR-16(7)(v)-5 PROD Cust'!M137+'FR-16(7)(v)-7 TRANS Demand'!M137+'FR-16(7)(v)-8 TRANS Energy'!M137+'FR-16(7)(v)-9 TRANS Cust'!M137+'FR-16(7)(v)-11 DIST Demand'!M137+'FR-16(7)(v)-12 DIST Energy'!M137+'FR-16(7)(v)-13 DIST Cust'!M137","v":16149547},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N137+'FR-16(7)(v)-4 PROD Energy'!N137+'FR-16(7)(v)-5 PROD Cust'!N137+'FR-16(7)(v)-7 TRANS Demand'!N137+'FR-16(7)(v)-8 TRANS Energy'!N137+'FR-16(7)(v)-9 TRANS Cust'!N137+'FR-16(7)(v)-11 DIST Demand'!N137+'FR-16(7)(v)-12 DIST Energy'!N137+'FR-16(7)(v)-13 DIST Cust'!N137","v":588856},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O137+'FR-16(7)(v)-4 PROD Energy'!O137+'FR-16(7)(v)-5 PROD Cust'!O137+'FR-16(7)(v)-7 TRANS Demand'!O137+'FR-16(7)(v)-8 TRANS Energy'!O137+'FR-16(7)(v)-9 TRANS Cust'!O137+'FR-16(7)(v)-11 DIST Demand'!O137+'FR-16(7)(v)-12 DIST Energy'!O137+'FR-16(7)(v)-13 DIST Cust'!O137","v":7120420},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P137+'FR-16(7)(v)-4 PROD Energy'!P137+'FR-16(7)(v)-5 PROD Cust'!P137+'FR-16(7)(v)-7 TRANS Demand'!P137+'FR-16(7)(v)-8 TRANS Energy'!P137+'FR-16(7)(v)-9 TRANS Cust'!P137+'FR-16(7)(v)-11 DIST Demand'!P137+'FR-16(7)(v)-12 DIST Energy'!P137+'FR-16(7)(v)-13 DIST Cust'!P137","v":241972},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q137+'FR-16(7)(v)-4 PROD Energy'!Q137+'FR-16(7)(v)-5 PROD Cust'!Q137+'FR-16(7)(v)-7 TRANS Demand'!Q137+'FR-16(7)(v)-8 TRANS Energy'!Q137+'FR-16(7)(v)-9 TRANS Cust'!Q137+'FR-16(7)(v)-11 DIST Demand'!Q137+'FR-16(7)(v)-12 DIST Energy'!Q137+'FR-16(7)(v)-13 DIST Cust'!Q137","v":6768},{"$f":"SUM(G137:Q137)","v":169211512},{"$f":"F137-R137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F138","v":5973380},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G138+'FR-16(7)(v)-4 PROD Energy'!G138+'FR-16(7)(v)-5 PROD Cust'!G138+'FR-16(7)(v)-7 TRANS Demand'!G138+'FR-16(7)(v)-8 TRANS Energy'!G138+'FR-16(7)(v)-9 TRANS Cust'!G138+'FR-16(7)(v)-11 DIST Demand'!G138+'FR-16(7)(v)-12 DIST Energy'!G138+'FR-16(7)(v)-13 DIST Cust'!G138","v":2495619},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H138+'FR-16(7)(v)-4 PROD Energy'!H138+'FR-16(7)(v)-5 PROD Cust'!H138+'FR-16(7)(v)-7 TRANS Demand'!H138+'FR-16(7)(v)-8 TRANS Energy'!H138+'FR-16(7)(v)-9 TRANS Cust'!H138+'FR-16(7)(v)-11 DIST Demand'!H138+'FR-16(7)(v)-12 DIST Energy'!H138+'FR-16(7)(v)-13 DIST Cust'!H138","v":1757548},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I138+'FR-16(7)(v)-4 PROD Energy'!I138+'FR-16(7)(v)-5 PROD Cust'!I138+'FR-16(7)(v)-7 TRANS Demand'!I138+'FR-16(7)(v)-8 TRANS Energy'!I138+'FR-16(7)(v)-9 TRANS Cust'!I138+'FR-16(7)(v)-11 DIST Demand'!I138+'FR-16(7)(v)-12 DIST Energy'!I138+'FR-16(7)(v)-13 DIST Cust'!I138","v":8124},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J138+'FR-16(7)(v)-4 PROD Energy'!J138+'FR-16(7)(v)-5 PROD Cust'!J138+'FR-16(7)(v)-7 TRANS Demand'!J138+'FR-16(7)(v)-8 TRANS Energy'!J138+'FR-16(7)(v)-9 TRANS Cust'!J138+'FR-16(7)(v)-11 DIST Demand'!J138+'FR-16(7)(v)-12 DIST Energy'!J138+'FR-16(7)(v)-13 DIST Cust'!J138","v":28612},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K138+'FR-16(7)(v)-4 PROD Energy'!K138+'FR-16(7)(v)-5 PROD Cust'!K138+'FR-16(7)(v)-7 TRANS Demand'!K138+'FR-16(7)(v)-8 TRANS Energy'!K138+'FR-16(7)(v)-9 TRANS Cust'!K138+'FR-16(7)(v)-11 DIST Demand'!K138+'FR-16(7)(v)-12 DIST Energy'!K138+'FR-16(7)(v)-13 DIST Cust'!K138","v":418},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L138+'FR-16(7)(v)-4 PROD Energy'!L138+'FR-16(7)(v)-5 PROD Cust'!L138+'FR-16(7)(v)-7 TRANS Demand'!L138+'FR-16(7)(v)-8 TRANS Energy'!L138+'FR-16(7)(v)-9 TRANS Cust'!L138+'FR-16(7)(v)-11 DIST Demand'!L138+'FR-16(7)(v)-12 DIST Energy'!L138+'FR-16(7)(v)-13 DIST Cust'!L138","v":832032},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M138+'FR-16(7)(v)-4 PROD Energy'!M138+'FR-16(7)(v)-5 PROD Cust'!M138+'FR-16(7)(v)-7 TRANS Demand'!M138+'FR-16(7)(v)-8 TRANS Energy'!M138+'FR-16(7)(v)-9 TRANS Cust'!M138+'FR-16(7)(v)-11 DIST Demand'!M138+'FR-16(7)(v)-12 DIST Energy'!M138+'FR-16(7)(v)-13 DIST Cust'!M138","v":570099},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N138+'FR-16(7)(v)-4 PROD Energy'!N138+'FR-16(7)(v)-5 PROD Cust'!N138+'FR-16(7)(v)-7 TRANS Demand'!N138+'FR-16(7)(v)-8 TRANS Energy'!N138+'FR-16(7)(v)-9 TRANS Cust'!N138+'FR-16(7)(v)-11 DIST Demand'!N138+'FR-16(7)(v)-12 DIST Energy'!N138+'FR-16(7)(v)-13 DIST Cust'!N138","v":20787},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O138+'FR-16(7)(v)-4 PROD Energy'!O138+'FR-16(7)(v)-5 PROD Cust'!O138+'FR-16(7)(v)-7 TRANS Demand'!O138+'FR-16(7)(v)-8 TRANS Energy'!O138+'FR-16(7)(v)-9 TRANS Cust'!O138+'FR-16(7)(v)-11 DIST Demand'!O138+'FR-16(7)(v)-12 DIST Energy'!O138+'FR-16(7)(v)-13 DIST Cust'!O138","v":251360},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P138+'FR-16(7)(v)-4 PROD Energy'!P138+'FR-16(7)(v)-5 PROD Cust'!P138+'FR-16(7)(v)-7 TRANS Demand'!P138+'FR-16(7)(v)-8 TRANS Energy'!P138+'FR-16(7)(v)-9 TRANS Cust'!P138+'FR-16(7)(v)-11 DIST Demand'!P138+'FR-16(7)(v)-12 DIST Energy'!P138+'FR-16(7)(v)-13 DIST Cust'!P138","v":8542},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q138+'FR-16(7)(v)-4 PROD Energy'!Q138+'FR-16(7)(v)-5 PROD Cust'!Q138+'FR-16(7)(v)-7 TRANS Demand'!Q138+'FR-16(7)(v)-8 TRANS Energy'!Q138+'FR-16(7)(v)-9 TRANS Cust'!Q138+'FR-16(7)(v)-11 DIST Demand'!Q138+'FR-16(7)(v)-12 DIST Energy'!Q138+'FR-16(7)(v)-13 DIST Cust'!Q138","v":239},{"$f":"SUM(G138:Q138)","v":5973380},{"$f":"F138-R138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":626627976},261798902,184372750,852215,3001547,43864,87283011,59805374,2180665,26368505,896078,25065,626627976,{"$f":"SUM(S136:S136)","v":0}]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G142+'FR-16(7)(v)-4 PROD Energy'!G142+'FR-16(7)(v)-5 PROD Cust'!G142+'FR-16(7)(v)-7 TRANS Demand'!G142+'FR-16(7)(v)-8 TRANS Energy'!G142+'FR-16(7)(v)-9 TRANS Cust'!G142+'FR-16(7)(v)-11 DIST Demand'!G142+'FR-16(7)(v)-12 DIST Energy'!G142+'FR-16(7)(v)-13 DIST Cust'!G142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H142+'FR-16(7)(v)-4 PROD Energy'!H142+'FR-16(7)(v)-5 PROD Cust'!H142+'FR-16(7)(v)-7 TRANS Demand'!H142+'FR-16(7)(v)-8 TRANS Energy'!H142+'FR-16(7)(v)-9 TRANS Cust'!H142+'FR-16(7)(v)-11 DIST Demand'!H142+'FR-16(7)(v)-12 DIST Energy'!H142+'FR-16(7)(v)-13 DIST Cust'!H142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I142+'FR-16(7)(v)-4 PROD Energy'!I142+'FR-16(7)(v)-5 PROD Cust'!I142+'FR-16(7)(v)-7 TRANS Demand'!I142+'FR-16(7)(v)-8 TRANS Energy'!I142+'FR-16(7)(v)-9 TRANS Cust'!I142+'FR-16(7)(v)-11 DIST Demand'!I142+'FR-16(7)(v)-12 DIST Energy'!I142+'FR-16(7)(v)-13 DIST Cust'!I142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J142+'FR-16(7)(v)-4 PROD Energy'!J142+'FR-16(7)(v)-5 PROD Cust'!J142+'FR-16(7)(v)-7 TRANS Demand'!J142+'FR-16(7)(v)-8 TRANS Energy'!J142+'FR-16(7)(v)-9 TRANS Cust'!J142+'FR-16(7)(v)-11 DIST Demand'!J142+'FR-16(7)(v)-12 DIST Energy'!J142+'FR-16(7)(v)-13 DIST Cust'!J142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K142+'FR-16(7)(v)-4 PROD Energy'!K142+'FR-16(7)(v)-5 PROD Cust'!K142+'FR-16(7)(v)-7 TRANS Demand'!K142+'FR-16(7)(v)-8 TRANS Energy'!K142+'FR-16(7)(v)-9 TRANS Cust'!K142+'FR-16(7)(v)-11 DIST Demand'!K142+'FR-16(7)(v)-12 DIST Energy'!K142+'FR-16(7)(v)-13 DIST Cust'!K142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L142+'FR-16(7)(v)-4 PROD Energy'!L142+'FR-16(7)(v)-5 PROD Cust'!L142+'FR-16(7)(v)-7 TRANS Demand'!L142+'FR-16(7)(v)-8 TRANS Energy'!L142+'FR-16(7)(v)-9 TRANS Cust'!L142+'FR-16(7)(v)-11 DIST Demand'!L142+'FR-16(7)(v)-12 DIST Energy'!L142+'FR-16(7)(v)-13 DIST Cust'!L142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M142+'FR-16(7)(v)-4 PROD Energy'!M142+'FR-16(7)(v)-5 PROD Cust'!M142+'FR-16(7)(v)-7 TRANS Demand'!M142+'FR-16(7)(v)-8 TRANS Energy'!M142+'FR-16(7)(v)-9 TRANS Cust'!M142+'FR-16(7)(v)-11 DIST Demand'!M142+'FR-16(7)(v)-12 DIST Energy'!M142+'FR-16(7)(v)-13 DIST Cust'!M142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N142+'FR-16(7)(v)-4 PROD Energy'!N142+'FR-16(7)(v)-5 PROD Cust'!N142+'FR-16(7)(v)-7 TRANS Demand'!N142+'FR-16(7)(v)-8 TRANS Energy'!N142+'FR-16(7)(v)-9 TRANS Cust'!N142+'FR-16(7)(v)-11 DIST Demand'!N142+'FR-16(7)(v)-12 DIST Energy'!N142+'FR-16(7)(v)-13 DIST Cust'!N142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O142+'FR-16(7)(v)-4 PROD Energy'!O142+'FR-16(7)(v)-5 PROD Cust'!O142+'FR-16(7)(v)-7 TRANS Demand'!O142+'FR-16(7)(v)-8 TRANS Energy'!O142+'FR-16(7)(v)-9 TRANS Cust'!O142+'FR-16(7)(v)-11 DIST Demand'!O142+'FR-16(7)(v)-12 DIST Energy'!O142+'FR-16(7)(v)-13 DIST Cust'!O142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P142+'FR-16(7)(v)-4 PROD Energy'!P142+'FR-16(7)(v)-5 PROD Cust'!P142+'FR-16(7)(v)-7 TRANS Demand'!P142+'FR-16(7)(v)-8 TRANS Energy'!P142+'FR-16(7)(v)-9 TRANS Cust'!P142+'FR-16(7)(v)-11 DIST Demand'!P142+'FR-16(7)(v)-12 DIST Energy'!P142+'FR-16(7)(v)-13 DIST Cust'!P142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q142+'FR-16(7)(v)-4 PROD Energy'!Q142+'FR-16(7)(v)-5 PROD Cust'!Q142+'FR-16(7)(v)-7 TRANS Demand'!Q142+'FR-16(7)(v)-8 TRANS Energy'!Q142+'FR-16(7)(v)-9 TRANS Cust'!Q142+'FR-16(7)(v)-11 DIST Demand'!Q142+'FR-16(7)(v)-12 DIST Energy'!Q142+'FR-16(7)(v)-13 DIST Cust'!Q142","v":0},{"$f":"SUM(G142:Q142)","v":0},{"$f":"F142-R142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F143","v":18887171},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G143+'FR-16(7)(v)-4 PROD Energy'!G143+'FR-16(7)(v)-5 PROD Cust'!G143+'FR-16(7)(v)-7 TRANS Demand'!G143+'FR-16(7)(v)-8 TRANS Energy'!G143+'FR-16(7)(v)-9 TRANS Cust'!G143+'FR-16(7)(v)-11 DIST Demand'!G143+'FR-16(7)(v)-12 DIST Energy'!G143+'FR-16(7)(v)-13 DIST Cust'!G143","v":7890871},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H143+'FR-16(7)(v)-4 PROD Energy'!H143+'FR-16(7)(v)-5 PROD Cust'!H143+'FR-16(7)(v)-7 TRANS Demand'!H143+'FR-16(7)(v)-8 TRANS Energy'!H143+'FR-16(7)(v)-9 TRANS Cust'!H143+'FR-16(7)(v)-11 DIST Demand'!H143+'FR-16(7)(v)-12 DIST Energy'!H143+'FR-16(7)(v)-13 DIST Cust'!H143","v":5557172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I143+'FR-16(7)(v)-4 PROD Energy'!I143+'FR-16(7)(v)-5 PROD Cust'!I143+'FR-16(7)(v)-7 TRANS Demand'!I143+'FR-16(7)(v)-8 TRANS Energy'!I143+'FR-16(7)(v)-9 TRANS Cust'!I143+'FR-16(7)(v)-11 DIST Demand'!I143+'FR-16(7)(v)-12 DIST Energy'!I143+'FR-16(7)(v)-13 DIST Cust'!I143","v":25687},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J143+'FR-16(7)(v)-4 PROD Energy'!J143+'FR-16(7)(v)-5 PROD Cust'!J143+'FR-16(7)(v)-7 TRANS Demand'!J143+'FR-16(7)(v)-8 TRANS Energy'!J143+'FR-16(7)(v)-9 TRANS Cust'!J143+'FR-16(7)(v)-11 DIST Demand'!J143+'FR-16(7)(v)-12 DIST Energy'!J143+'FR-16(7)(v)-13 DIST Cust'!J143","v":90470},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K143+'FR-16(7)(v)-4 PROD Energy'!K143+'FR-16(7)(v)-5 PROD Cust'!K143+'FR-16(7)(v)-7 TRANS Demand'!K143+'FR-16(7)(v)-8 TRANS Energy'!K143+'FR-16(7)(v)-9 TRANS Cust'!K143+'FR-16(7)(v)-11 DIST Demand'!K143+'FR-16(7)(v)-12 DIST Energy'!K143+'FR-16(7)(v)-13 DIST Cust'!K143","v":1322},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L143+'FR-16(7)(v)-4 PROD Energy'!L143+'FR-16(7)(v)-5 PROD Cust'!L143+'FR-16(7)(v)-7 TRANS Demand'!L143+'FR-16(7)(v)-8 TRANS Energy'!L143+'FR-16(7)(v)-9 TRANS Cust'!L143+'FR-16(7)(v)-11 DIST Demand'!L143+'FR-16(7)(v)-12 DIST Energy'!L143+'FR-16(7)(v)-13 DIST Cust'!L143","v":2630794},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M143+'FR-16(7)(v)-4 PROD Energy'!M143+'FR-16(7)(v)-5 PROD Cust'!M143+'FR-16(7)(v)-7 TRANS Demand'!M143+'FR-16(7)(v)-8 TRANS Energy'!M143+'FR-16(7)(v)-9 TRANS Cust'!M143+'FR-16(7)(v)-11 DIST Demand'!M143+'FR-16(7)(v)-12 DIST Energy'!M143+'FR-16(7)(v)-13 DIST Cust'!M143","v":1802592},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N143+'FR-16(7)(v)-4 PROD Energy'!N143+'FR-16(7)(v)-5 PROD Cust'!N143+'FR-16(7)(v)-7 TRANS Demand'!N143+'FR-16(7)(v)-8 TRANS Energy'!N143+'FR-16(7)(v)-9 TRANS Cust'!N143+'FR-16(7)(v)-11 DIST Demand'!N143+'FR-16(7)(v)-12 DIST Energy'!N143+'FR-16(7)(v)-13 DIST Cust'!N143","v":65727},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O143+'FR-16(7)(v)-4 PROD Energy'!O143+'FR-16(7)(v)-5 PROD Cust'!O143+'FR-16(7)(v)-7 TRANS Demand'!O143+'FR-16(7)(v)-8 TRANS Energy'!O143+'FR-16(7)(v)-9 TRANS Cust'!O143+'FR-16(7)(v)-11 DIST Demand'!O143+'FR-16(7)(v)-12 DIST Energy'!O143+'FR-16(7)(v)-13 DIST Cust'!O143","v":794772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P143+'FR-16(7)(v)-4 PROD Energy'!P143+'FR-16(7)(v)-5 PROD Cust'!P143+'FR-16(7)(v)-7 TRANS Demand'!P143+'FR-16(7)(v)-8 TRANS Energy'!P143+'FR-16(7)(v)-9 TRANS Cust'!P143+'FR-16(7)(v)-11 DIST Demand'!P143+'FR-16(7)(v)-12 DIST Energy'!P143+'FR-16(7)(v)-13 DIST Cust'!P143","v":27009},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q143+'FR-16(7)(v)-4 PROD Energy'!Q143+'FR-16(7)(v)-5 PROD Cust'!Q143+'FR-16(7)(v)-7 TRANS Demand'!Q143+'FR-16(7)(v)-8 TRANS Energy'!Q143+'FR-16(7)(v)-9 TRANS Cust'!Q143+'FR-16(7)(v)-11 DIST Demand'!Q143+'FR-16(7)(v)-12 DIST Energy'!Q143+'FR-16(7)(v)-13 DIST Cust'!Q143","v":755},{"$f":"SUM(G143:Q143)","v":18887171},{"$f":"F143-R143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F144","v":475730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G144+'FR-16(7)(v)-4 PROD Energy'!G144+'FR-16(7)(v)-5 PROD Cust'!G144+'FR-16(7)(v)-7 TRANS Demand'!G144+'FR-16(7)(v)-8 TRANS Energy'!G144+'FR-16(7)(v)-9 TRANS Cust'!G144+'FR-16(7)(v)-11 DIST Demand'!G144+'FR-16(7)(v)-12 DIST Energy'!G144+'FR-16(7)(v)-13 DIST Cust'!G144","v":198755},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H144+'FR-16(7)(v)-4 PROD Energy'!H144+'FR-16(7)(v)-5 PROD Cust'!H144+'FR-16(7)(v)-7 TRANS Demand'!H144+'FR-16(7)(v)-8 TRANS Energy'!H144+'FR-16(7)(v)-9 TRANS Cust'!H144+'FR-16(7)(v)-11 DIST Demand'!H144+'FR-16(7)(v)-12 DIST Energy'!H144+'FR-16(7)(v)-13 DIST Cust'!H144","v":139974},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I144+'FR-16(7)(v)-4 PROD Energy'!I144+'FR-16(7)(v)-5 PROD Cust'!I144+'FR-16(7)(v)-7 TRANS Demand'!I144+'FR-16(7)(v)-8 TRANS Energy'!I144+'FR-16(7)(v)-9 TRANS Cust'!I144+'FR-16(7)(v)-11 DIST Demand'!I144+'FR-16(7)(v)-12 DIST Energy'!I144+'FR-16(7)(v)-13 DIST Cust'!I144","v":647},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J144+'FR-16(7)(v)-4 PROD Energy'!J144+'FR-16(7)(v)-5 PROD Cust'!J144+'FR-16(7)(v)-7 TRANS Demand'!J144+'FR-16(7)(v)-8 TRANS Energy'!J144+'FR-16(7)(v)-9 TRANS Cust'!J144+'FR-16(7)(v)-11 DIST Demand'!J144+'FR-16(7)(v)-12 DIST Energy'!J144+'FR-16(7)(v)-13 DIST Cust'!J144","v":2279},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K144+'FR-16(7)(v)-4 PROD Energy'!K144+'FR-16(7)(v)-5 PROD Cust'!K144+'FR-16(7)(v)-7 TRANS Demand'!K144+'FR-16(7)(v)-8 TRANS Energy'!K144+'FR-16(7)(v)-9 TRANS Cust'!K144+'FR-16(7)(v)-11 DIST Demand'!K144+'FR-16(7)(v)-12 DIST Energy'!K144+'FR-16(7)(v)-13 DIST Cust'!K144","v":33},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L144+'FR-16(7)(v)-4 PROD Energy'!L144+'FR-16(7)(v)-5 PROD Cust'!L144+'FR-16(7)(v)-7 TRANS Demand'!L144+'FR-16(7)(v)-8 TRANS Energy'!L144+'FR-16(7)(v)-9 TRANS Cust'!L144+'FR-16(7)(v)-11 DIST Demand'!L144+'FR-16(7)(v)-12 DIST Energy'!L144+'FR-16(7)(v)-13 DIST Cust'!L144","v":66264},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M144+'FR-16(7)(v)-4 PROD Energy'!M144+'FR-16(7)(v)-5 PROD Cust'!M144+'FR-16(7)(v)-7 TRANS Demand'!M144+'FR-16(7)(v)-8 TRANS Energy'!M144+'FR-16(7)(v)-9 TRANS Cust'!M144+'FR-16(7)(v)-11 DIST Demand'!M144+'FR-16(7)(v)-12 DIST Energy'!M144+'FR-16(7)(v)-13 DIST Cust'!M144","v":45404},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N144+'FR-16(7)(v)-4 PROD Energy'!N144+'FR-16(7)(v)-5 PROD Cust'!N144+'FR-16(7)(v)-7 TRANS Demand'!N144+'FR-16(7)(v)-8 TRANS Energy'!N144+'FR-16(7)(v)-9 TRANS Cust'!N144+'FR-16(7)(v)-11 DIST Demand'!N144+'FR-16(7)(v)-12 DIST Energy'!N144+'FR-16(7)(v)-13 DIST Cust'!N144","v":1656},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O144+'FR-16(7)(v)-4 PROD Energy'!O144+'FR-16(7)(v)-5 PROD Cust'!O144+'FR-16(7)(v)-7 TRANS Demand'!O144+'FR-16(7)(v)-8 TRANS Energy'!O144+'FR-16(7)(v)-9 TRANS Cust'!O144+'FR-16(7)(v)-11 DIST Demand'!O144+'FR-16(7)(v)-12 DIST Energy'!O144+'FR-16(7)(v)-13 DIST Cust'!O144","v":20019},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P144+'FR-16(7)(v)-4 PROD Energy'!P144+'FR-16(7)(v)-5 PROD Cust'!P144+'FR-16(7)(v)-7 TRANS Demand'!P144+'FR-16(7)(v)-8 TRANS Energy'!P144+'FR-16(7)(v)-9 TRANS Cust'!P144+'FR-16(7)(v)-11 DIST Demand'!P144+'FR-16(7)(v)-12 DIST Energy'!P144+'FR-16(7)(v)-13 DIST Cust'!P144","v":680},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q144+'FR-16(7)(v)-4 PROD Energy'!Q144+'FR-16(7)(v)-5 PROD Cust'!Q144+'FR-16(7)(v)-7 TRANS Demand'!Q144+'FR-16(7)(v)-8 TRANS Energy'!Q144+'FR-16(7)(v)-9 TRANS Cust'!Q144+'FR-16(7)(v)-11 DIST Demand'!Q144+'FR-16(7)(v)-12 DIST Energy'!Q144+'FR-16(7)(v)-13 DIST Cust'!Q144","v":19},{"$f":"SUM(G144:Q144)","v":475730},{"$f":"F144-R144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":19362901},8089626,5697146,26334,92749,1355,2697058,1847996,67383,814791,27689,774,19362901,{"$f":"SUM(S142:S142)","v":0}]
[12]
[13,null,"TOTAL PROD & TRANS DEPREC RESERVE",null,null,{"$f":"F145+F139","v":645990877},{"$f":"G145+G139","v":269888528},{"$f":"H145+H139","v":190069896},{"$f":"I145+I139","v":878549},{"$f":"J145+J139","v":3094296},45219,89980069,61653370,2248048,27183296,923767,{"$f":"Q145+Q139","v":25839},{"$f":"SUM(G147:Q147)","v":645990877},{"$f":"F147-R147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F150","v":21980974},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G150+'FR-16(7)(v)-4 PROD Energy'!G150+'FR-16(7)(v)-5 PROD Cust'!G150+'FR-16(7)(v)-7 TRANS Demand'!G150+'FR-16(7)(v)-8 TRANS Energy'!G150+'FR-16(7)(v)-9 TRANS Cust'!G150+'FR-16(7)(v)-11 DIST Demand'!G150+'FR-16(7)(v)-12 DIST Energy'!G150+'FR-16(7)(v)-13 DIST Cust'!G150","v":9703060},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H150+'FR-16(7)(v)-4 PROD Energy'!H150+'FR-16(7)(v)-5 PROD Cust'!H150+'FR-16(7)(v)-7 TRANS Demand'!H150+'FR-16(7)(v)-8 TRANS Energy'!H150+'FR-16(7)(v)-9 TRANS Cust'!H150+'FR-16(7)(v)-11 DIST Demand'!H150+'FR-16(7)(v)-12 DIST Energy'!H150+'FR-16(7)(v)-13 DIST Cust'!H150","v":6486366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I150+'FR-16(7)(v)-4 PROD Energy'!I150+'FR-16(7)(v)-5 PROD Cust'!I150+'FR-16(7)(v)-7 TRANS Demand'!I150+'FR-16(7)(v)-8 TRANS Energy'!I150+'FR-16(7)(v)-9 TRANS Cust'!I150+'FR-16(7)(v)-11 DIST Demand'!I150+'FR-16(7)(v)-12 DIST Energy'!I150+'FR-16(7)(v)-13 DIST Cust'!I150","v":29235},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J150+'FR-16(7)(v)-4 PROD Energy'!J150+'FR-16(7)(v)-5 PROD Cust'!J150+'FR-16(7)(v)-7 TRANS Demand'!J150+'FR-16(7)(v)-8 TRANS Energy'!J150+'FR-16(7)(v)-9 TRANS Cust'!J150+'FR-16(7)(v)-11 DIST Demand'!J150+'FR-16(7)(v)-12 DIST Energy'!J150+'FR-16(7)(v)-13 DIST Cust'!J150","v":150570},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K150+'FR-16(7)(v)-4 PROD Energy'!K150+'FR-16(7)(v)-5 PROD Cust'!K150+'FR-16(7)(v)-7 TRANS Demand'!K150+'FR-16(7)(v)-8 TRANS Energy'!K150+'FR-16(7)(v)-9 TRANS Cust'!K150+'FR-16(7)(v)-11 DIST Demand'!K150+'FR-16(7)(v)-12 DIST Energy'!K150+'FR-16(7)(v)-13 DIST Cust'!K150","v":1539},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L150+'FR-16(7)(v)-4 PROD Energy'!L150+'FR-16(7)(v)-5 PROD Cust'!L150+'FR-16(7)(v)-7 TRANS Demand'!L150+'FR-16(7)(v)-8 TRANS Energy'!L150+'FR-16(7)(v)-9 TRANS Cust'!L150+'FR-16(7)(v)-11 DIST Demand'!L150+'FR-16(7)(v)-12 DIST Energy'!L150+'FR-16(7)(v)-13 DIST Cust'!L150","v":3194275},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M150+'FR-16(7)(v)-4 PROD Energy'!M150+'FR-16(7)(v)-5 PROD Cust'!M150+'FR-16(7)(v)-7 TRANS Demand'!M150+'FR-16(7)(v)-8 TRANS Energy'!M150+'FR-16(7)(v)-9 TRANS Cust'!M150+'FR-16(7)(v)-11 DIST Demand'!M150+'FR-16(7)(v)-12 DIST Energy'!M150+'FR-16(7)(v)-13 DIST Cust'!M150","v":2191943},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N150+'FR-16(7)(v)-4 PROD Energy'!N150+'FR-16(7)(v)-5 PROD Cust'!N150+'FR-16(7)(v)-7 TRANS Demand'!N150+'FR-16(7)(v)-8 TRANS Energy'!N150+'FR-16(7)(v)-9 TRANS Cust'!N150+'FR-16(7)(v)-11 DIST Demand'!N150+'FR-16(7)(v)-12 DIST Energy'!N150+'FR-16(7)(v)-13 DIST Cust'!N150","v":73636},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O150+'FR-16(7)(v)-4 PROD Energy'!O150+'FR-16(7)(v)-5 PROD Cust'!O150+'FR-16(7)(v)-7 TRANS Demand'!O150+'FR-16(7)(v)-8 TRANS Energy'!O150+'FR-16(7)(v)-9 TRANS Cust'!O150+'FR-16(7)(v)-11 DIST Demand'!O150+'FR-16(7)(v)-12 DIST Energy'!O150+'FR-16(7)(v)-13 DIST Cust'!O150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P150+'FR-16(7)(v)-4 PROD Energy'!P150+'FR-16(7)(v)-5 PROD Cust'!P150+'FR-16(7)(v)-7 TRANS Demand'!P150+'FR-16(7)(v)-8 TRANS Energy'!P150+'FR-16(7)(v)-9 TRANS Cust'!P150+'FR-16(7)(v)-11 DIST Demand'!P150+'FR-16(7)(v)-12 DIST Energy'!P150+'FR-16(7)(v)-13 DIST Cust'!P150","v":149251},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q150+'FR-16(7)(v)-4 PROD Energy'!Q150+'FR-16(7)(v)-5 PROD Cust'!Q150+'FR-16(7)(v)-7 TRANS Demand'!Q150+'FR-16(7)(v)-8 TRANS Energy'!Q150+'FR-16(7)(v)-9 TRANS Cust'!Q150+'FR-16(7)(v)-11 DIST Demand'!Q150+'FR-16(7)(v)-12 DIST Energy'!Q150+'FR-16(7)(v)-13 DIST Cust'!Q150","v":1099},{"$f":"SUM(G150:Q150)","v":21980974},{"$f":"F150-R150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F151","v":16525048},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G151+'FR-16(7)(v)-4 PROD Energy'!G151+'FR-16(7)(v)-5 PROD Cust'!G151+'FR-16(7)(v)-7 TRANS Demand'!G151+'FR-16(7)(v)-8 TRANS Energy'!G151+'FR-16(7)(v)-9 TRANS Cust'!G151+'FR-16(7)(v)-11 DIST Demand'!G151+'FR-16(7)(v)-12 DIST Energy'!G151+'FR-16(7)(v)-13 DIST Cust'!G151","v":7294652},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H151+'FR-16(7)(v)-4 PROD Energy'!H151+'FR-16(7)(v)-5 PROD Cust'!H151+'FR-16(7)(v)-7 TRANS Demand'!H151+'FR-16(7)(v)-8 TRANS Energy'!H151+'FR-16(7)(v)-9 TRANS Cust'!H151+'FR-16(7)(v)-11 DIST Demand'!H151+'FR-16(7)(v)-12 DIST Energy'!H151+'FR-16(7)(v)-13 DIST Cust'!H151","v":4876376},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I151+'FR-16(7)(v)-4 PROD Energy'!I151+'FR-16(7)(v)-5 PROD Cust'!I151+'FR-16(7)(v)-7 TRANS Demand'!I151+'FR-16(7)(v)-8 TRANS Energy'!I151+'FR-16(7)(v)-9 TRANS Cust'!I151+'FR-16(7)(v)-11 DIST Demand'!I151+'FR-16(7)(v)-12 DIST Energy'!I151+'FR-16(7)(v)-13 DIST Cust'!I151","v":21978},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J151+'FR-16(7)(v)-4 PROD Energy'!J151+'FR-16(7)(v)-5 PROD Cust'!J151+'FR-16(7)(v)-7 TRANS Demand'!J151+'FR-16(7)(v)-8 TRANS Energy'!J151+'FR-16(7)(v)-9 TRANS Cust'!J151+'FR-16(7)(v)-11 DIST Demand'!J151+'FR-16(7)(v)-12 DIST Energy'!J151+'FR-16(7)(v)-13 DIST Cust'!J151","v":113197},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K151+'FR-16(7)(v)-4 PROD Energy'!K151+'FR-16(7)(v)-5 PROD Cust'!K151+'FR-16(7)(v)-7 TRANS Demand'!K151+'FR-16(7)(v)-8 TRANS Energy'!K151+'FR-16(7)(v)-9 TRANS Cust'!K151+'FR-16(7)(v)-11 DIST Demand'!K151+'FR-16(7)(v)-12 DIST Energy'!K151+'FR-16(7)(v)-13 DIST Cust'!K151","v":1157},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L151+'FR-16(7)(v)-4 PROD Energy'!L151+'FR-16(7)(v)-5 PROD Cust'!L151+'FR-16(7)(v)-7 TRANS Demand'!L151+'FR-16(7)(v)-8 TRANS Energy'!L151+'FR-16(7)(v)-9 TRANS Cust'!L151+'FR-16(7)(v)-11 DIST Demand'!L151+'FR-16(7)(v)-12 DIST Energy'!L151+'FR-16(7)(v)-13 DIST Cust'!L151","v":2401420},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M151+'FR-16(7)(v)-4 PROD Energy'!M151+'FR-16(7)(v)-5 PROD Cust'!M151+'FR-16(7)(v)-7 TRANS Demand'!M151+'FR-16(7)(v)-8 TRANS Energy'!M151+'FR-16(7)(v)-9 TRANS Cust'!M151+'FR-16(7)(v)-11 DIST Demand'!M151+'FR-16(7)(v)-12 DIST Energy'!M151+'FR-16(7)(v)-13 DIST Cust'!M151","v":1647878},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N151+'FR-16(7)(v)-4 PROD Energy'!N151+'FR-16(7)(v)-5 PROD Cust'!N151+'FR-16(7)(v)-7 TRANS Demand'!N151+'FR-16(7)(v)-8 TRANS Energy'!N151+'FR-16(7)(v)-9 TRANS Cust'!N151+'FR-16(7)(v)-11 DIST Demand'!N151+'FR-16(7)(v)-12 DIST Energy'!N151+'FR-16(7)(v)-13 DIST Cust'!N151","v":55359},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O151+'FR-16(7)(v)-4 PROD Energy'!O151+'FR-16(7)(v)-5 PROD Cust'!O151+'FR-16(7)(v)-7 TRANS Demand'!O151+'FR-16(7)(v)-8 TRANS Energy'!O151+'FR-16(7)(v)-9 TRANS Cust'!O151+'FR-16(7)(v)-11 DIST Demand'!O151+'FR-16(7)(v)-12 DIST Energy'!O151+'FR-16(7)(v)-13 DIST Cust'!O151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P151+'FR-16(7)(v)-4 PROD Energy'!P151+'FR-16(7)(v)-5 PROD Cust'!P151+'FR-16(7)(v)-7 TRANS Demand'!P151+'FR-16(7)(v)-8 TRANS Energy'!P151+'FR-16(7)(v)-9 TRANS Cust'!P151+'FR-16(7)(v)-11 DIST Demand'!P151+'FR-16(7)(v)-12 DIST Energy'!P151+'FR-16(7)(v)-13 DIST Cust'!P151","v":112205},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q151+'FR-16(7)(v)-4 PROD Energy'!Q151+'FR-16(7)(v)-5 PROD Cust'!Q151+'FR-16(7)(v)-7 TRANS Demand'!Q151+'FR-16(7)(v)-8 TRANS Energy'!Q151+'FR-16(7)(v)-9 TRANS Cust'!Q151+'FR-16(7)(v)-11 DIST Demand'!Q151+'FR-16(7)(v)-12 DIST Energy'!Q151+'FR-16(7)(v)-13 DIST Cust'!Q151","v":826},{"$f":"SUM(G151:Q151)","v":16525048},{"$f":"F151-R151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F152","v":7605060},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G152+'FR-16(7)(v)-4 PROD Energy'!G152+'FR-16(7)(v)-5 PROD Cust'!G152+'FR-16(7)(v)-7 TRANS Demand'!G152+'FR-16(7)(v)-8 TRANS Energy'!G152+'FR-16(7)(v)-9 TRANS Cust'!G152+'FR-16(7)(v)-11 DIST Demand'!G152+'FR-16(7)(v)-12 DIST Energy'!G152+'FR-16(7)(v)-13 DIST Cust'!G152","v":6859384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H152+'FR-16(7)(v)-4 PROD Energy'!H152+'FR-16(7)(v)-5 PROD Cust'!H152+'FR-16(7)(v)-7 TRANS Demand'!H152+'FR-16(7)(v)-8 TRANS Energy'!H152+'FR-16(7)(v)-9 TRANS Cust'!H152+'FR-16(7)(v)-11 DIST Demand'!H152+'FR-16(7)(v)-12 DIST Energy'!H152+'FR-16(7)(v)-13 DIST Cust'!H152","v":697080},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I152+'FR-16(7)(v)-4 PROD Energy'!I152+'FR-16(7)(v)-5 PROD Cust'!I152+'FR-16(7)(v)-7 TRANS Demand'!I152+'FR-16(7)(v)-8 TRANS Energy'!I152+'FR-16(7)(v)-9 TRANS Cust'!I152+'FR-16(7)(v)-11 DIST Demand'!I152+'FR-16(7)(v)-12 DIST Energy'!I152+'FR-16(7)(v)-13 DIST Cust'!I152","v":9278},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J152+'FR-16(7)(v)-4 PROD Energy'!J152+'FR-16(7)(v)-5 PROD Cust'!J152+'FR-16(7)(v)-7 TRANS Demand'!J152+'FR-16(7)(v)-8 TRANS Energy'!J152+'FR-16(7)(v)-9 TRANS Cust'!J152+'FR-16(7)(v)-11 DIST Demand'!J152+'FR-16(7)(v)-12 DIST Energy'!J152+'FR-16(7)(v)-13 DIST Cust'!J152","v":5628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K152+'FR-16(7)(v)-4 PROD Energy'!K152+'FR-16(7)(v)-5 PROD Cust'!K152+'FR-16(7)(v)-7 TRANS Demand'!K152+'FR-16(7)(v)-8 TRANS Energy'!K152+'FR-16(7)(v)-9 TRANS Cust'!K152+'FR-16(7)(v)-11 DIST Demand'!K152+'FR-16(7)(v)-12 DIST Energy'!K152+'FR-16(7)(v)-13 DIST Cust'!K152","v":837},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L152+'FR-16(7)(v)-4 PROD Energy'!L152+'FR-16(7)(v)-5 PROD Cust'!L152+'FR-16(7)(v)-7 TRANS Demand'!L152+'FR-16(7)(v)-8 TRANS Energy'!L152+'FR-16(7)(v)-9 TRANS Cust'!L152+'FR-16(7)(v)-11 DIST Demand'!L152+'FR-16(7)(v)-12 DIST Energy'!L152+'FR-16(7)(v)-13 DIST Cust'!L152","v":8366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M152+'FR-16(7)(v)-4 PROD Energy'!M152+'FR-16(7)(v)-5 PROD Cust'!M152+'FR-16(7)(v)-7 TRANS Demand'!M152+'FR-16(7)(v)-8 TRANS Energy'!M152+'FR-16(7)(v)-9 TRANS Cust'!M152+'FR-16(7)(v)-11 DIST Demand'!M152+'FR-16(7)(v)-12 DIST Energy'!M152+'FR-16(7)(v)-13 DIST Cust'!M152","v":1977},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N152+'FR-16(7)(v)-4 PROD Energy'!N152+'FR-16(7)(v)-5 PROD Cust'!N152+'FR-16(7)(v)-7 TRANS Demand'!N152+'FR-16(7)(v)-8 TRANS Energy'!N152+'FR-16(7)(v)-9 TRANS Cust'!N152+'FR-16(7)(v)-11 DIST Demand'!N152+'FR-16(7)(v)-12 DIST Energy'!N152+'FR-16(7)(v)-13 DIST Cust'!N152","v":532},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O152+'FR-16(7)(v)-4 PROD Energy'!O152+'FR-16(7)(v)-5 PROD Cust'!O152+'FR-16(7)(v)-7 TRANS Demand'!O152+'FR-16(7)(v)-8 TRANS Energy'!O152+'FR-16(7)(v)-9 TRANS Cust'!O152+'FR-16(7)(v)-11 DIST Demand'!O152+'FR-16(7)(v)-12 DIST Energy'!O152+'FR-16(7)(v)-13 DIST Cust'!O152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P152+'FR-16(7)(v)-4 PROD Energy'!P152+'FR-16(7)(v)-5 PROD Cust'!P152+'FR-16(7)(v)-7 TRANS Demand'!P152+'FR-16(7)(v)-8 TRANS Energy'!P152+'FR-16(7)(v)-9 TRANS Cust'!P152+'FR-16(7)(v)-11 DIST Demand'!P152+'FR-16(7)(v)-12 DIST Energy'!P152+'FR-16(7)(v)-13 DIST Cust'!P152","v":21370},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q152+'FR-16(7)(v)-4 PROD Energy'!Q152+'FR-16(7)(v)-5 PROD Cust'!Q152+'FR-16(7)(v)-7 TRANS Demand'!Q152+'FR-16(7)(v)-8 TRANS Energy'!Q152+'FR-16(7)(v)-9 TRANS Cust'!Q152+'FR-16(7)(v)-11 DIST Demand'!Q152+'FR-16(7)(v)-12 DIST Energy'!Q152+'FR-16(7)(v)-13 DIST Cust'!Q152","v":608},{"$f":"SUM(G152:Q152)","v":7605060},{"$f":"F152-R152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F153","v":7113437},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G153+'FR-16(7)(v)-4 PROD Energy'!G153+'FR-16(7)(v)-5 PROD Cust'!G153+'FR-16(7)(v)-7 TRANS Demand'!G153+'FR-16(7)(v)-8 TRANS Energy'!G153+'FR-16(7)(v)-9 TRANS Cust'!G153+'FR-16(7)(v)-11 DIST Demand'!G153+'FR-16(7)(v)-12 DIST Energy'!G153+'FR-16(7)(v)-13 DIST Cust'!G153","v":3140084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H153+'FR-16(7)(v)-4 PROD Energy'!H153+'FR-16(7)(v)-5 PROD Cust'!H153+'FR-16(7)(v)-7 TRANS Demand'!H153+'FR-16(7)(v)-8 TRANS Energy'!H153+'FR-16(7)(v)-9 TRANS Cust'!H153+'FR-16(7)(v)-11 DIST Demand'!H153+'FR-16(7)(v)-12 DIST Energy'!H153+'FR-16(7)(v)-13 DIST Cust'!H153","v":2099104},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I153+'FR-16(7)(v)-4 PROD Energy'!I153+'FR-16(7)(v)-5 PROD Cust'!I153+'FR-16(7)(v)-7 TRANS Demand'!I153+'FR-16(7)(v)-8 TRANS Energy'!I153+'FR-16(7)(v)-9 TRANS Cust'!I153+'FR-16(7)(v)-11 DIST Demand'!I153+'FR-16(7)(v)-12 DIST Energy'!I153+'FR-16(7)(v)-13 DIST Cust'!I153","v":9461},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J153+'FR-16(7)(v)-4 PROD Energy'!J153+'FR-16(7)(v)-5 PROD Cust'!J153+'FR-16(7)(v)-7 TRANS Demand'!J153+'FR-16(7)(v)-8 TRANS Energy'!J153+'FR-16(7)(v)-9 TRANS Cust'!J153+'FR-16(7)(v)-11 DIST Demand'!J153+'FR-16(7)(v)-12 DIST Energy'!J153+'FR-16(7)(v)-13 DIST Cust'!J153","v":48727},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K153+'FR-16(7)(v)-4 PROD Energy'!K153+'FR-16(7)(v)-5 PROD Cust'!K153+'FR-16(7)(v)-7 TRANS Demand'!K153+'FR-16(7)(v)-8 TRANS Energy'!K153+'FR-16(7)(v)-9 TRANS Cust'!K153+'FR-16(7)(v)-11 DIST Demand'!K153+'FR-16(7)(v)-12 DIST Energy'!K153+'FR-16(7)(v)-13 DIST Cust'!K153","v":498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L153+'FR-16(7)(v)-4 PROD Energy'!L153+'FR-16(7)(v)-5 PROD Cust'!L153+'FR-16(7)(v)-7 TRANS Demand'!L153+'FR-16(7)(v)-8 TRANS Energy'!L153+'FR-16(7)(v)-9 TRANS Cust'!L153+'FR-16(7)(v)-11 DIST Demand'!L153+'FR-16(7)(v)-12 DIST Energy'!L153+'FR-16(7)(v)-13 DIST Cust'!L153","v":1033725},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M153+'FR-16(7)(v)-4 PROD Energy'!M153+'FR-16(7)(v)-5 PROD Cust'!M153+'FR-16(7)(v)-7 TRANS Demand'!M153+'FR-16(7)(v)-8 TRANS Energy'!M153+'FR-16(7)(v)-9 TRANS Cust'!M153+'FR-16(7)(v)-11 DIST Demand'!M153+'FR-16(7)(v)-12 DIST Energy'!M153+'FR-16(7)(v)-13 DIST Cust'!M153","v":709352},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N153+'FR-16(7)(v)-4 PROD Energy'!N153+'FR-16(7)(v)-5 PROD Cust'!N153+'FR-16(7)(v)-7 TRANS Demand'!N153+'FR-16(7)(v)-8 TRANS Energy'!N153+'FR-16(7)(v)-9 TRANS Cust'!N153+'FR-16(7)(v)-11 DIST Demand'!N153+'FR-16(7)(v)-12 DIST Energy'!N153+'FR-16(7)(v)-13 DIST Cust'!N153","v":23830},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O153+'FR-16(7)(v)-4 PROD Energy'!O153+'FR-16(7)(v)-5 PROD Cust'!O153+'FR-16(7)(v)-7 TRANS Demand'!O153+'FR-16(7)(v)-8 TRANS Energy'!O153+'FR-16(7)(v)-9 TRANS Cust'!O153+'FR-16(7)(v)-11 DIST Demand'!O153+'FR-16(7)(v)-12 DIST Energy'!O153+'FR-16(7)(v)-13 DIST Cust'!O153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P153+'FR-16(7)(v)-4 PROD Energy'!P153+'FR-16(7)(v)-5 PROD Cust'!P153+'FR-16(7)(v)-7 TRANS Demand'!P153+'FR-16(7)(v)-8 TRANS Energy'!P153+'FR-16(7)(v)-9 TRANS Cust'!P153+'FR-16(7)(v)-11 DIST Demand'!P153+'FR-16(7)(v)-12 DIST Energy'!P153+'FR-16(7)(v)-13 DIST Cust'!P153","v":48300},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q153+'FR-16(7)(v)-4 PROD Energy'!Q153+'FR-16(7)(v)-5 PROD Cust'!Q153+'FR-16(7)(v)-7 TRANS Demand'!Q153+'FR-16(7)(v)-8 TRANS Energy'!Q153+'FR-16(7)(v)-9 TRANS Cust'!Q153+'FR-16(7)(v)-11 DIST Demand'!Q153+'FR-16(7)(v)-12 DIST Energy'!Q153+'FR-16(7)(v)-13 DIST Cust'!Q153","v":356},7113437,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F154","v":1811397},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G154+'FR-16(7)(v)-4 PROD Energy'!G154+'FR-16(7)(v)-5 PROD Cust'!G154+'FR-16(7)(v)-7 TRANS Demand'!G154+'FR-16(7)(v)-8 TRANS Energy'!G154+'FR-16(7)(v)-9 TRANS Cust'!G154+'FR-16(7)(v)-11 DIST Demand'!G154+'FR-16(7)(v)-12 DIST Energy'!G154+'FR-16(7)(v)-13 DIST Cust'!G154","v":1633789},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H154+'FR-16(7)(v)-4 PROD Energy'!H154+'FR-16(7)(v)-5 PROD Cust'!H154+'FR-16(7)(v)-7 TRANS Demand'!H154+'FR-16(7)(v)-8 TRANS Energy'!H154+'FR-16(7)(v)-9 TRANS Cust'!H154+'FR-16(7)(v)-11 DIST Demand'!H154+'FR-16(7)(v)-12 DIST Energy'!H154+'FR-16(7)(v)-13 DIST Cust'!H154","v":166033},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I154+'FR-16(7)(v)-4 PROD Energy'!I154+'FR-16(7)(v)-5 PROD Cust'!I154+'FR-16(7)(v)-7 TRANS Demand'!I154+'FR-16(7)(v)-8 TRANS Energy'!I154+'FR-16(7)(v)-9 TRANS Cust'!I154+'FR-16(7)(v)-11 DIST Demand'!I154+'FR-16(7)(v)-12 DIST Energy'!I154+'FR-16(7)(v)-13 DIST Cust'!I154","v":2210},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J154+'FR-16(7)(v)-4 PROD Energy'!J154+'FR-16(7)(v)-5 PROD Cust'!J154+'FR-16(7)(v)-7 TRANS Demand'!J154+'FR-16(7)(v)-8 TRANS Energy'!J154+'FR-16(7)(v)-9 TRANS Cust'!J154+'FR-16(7)(v)-11 DIST Demand'!J154+'FR-16(7)(v)-12 DIST Energy'!J154+'FR-16(7)(v)-13 DIST Cust'!J154","v":1340},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K154+'FR-16(7)(v)-4 PROD Energy'!K154+'FR-16(7)(v)-5 PROD Cust'!K154+'FR-16(7)(v)-7 TRANS Demand'!K154+'FR-16(7)(v)-8 TRANS Energy'!K154+'FR-16(7)(v)-9 TRANS Cust'!K154+'FR-16(7)(v)-11 DIST Demand'!K154+'FR-16(7)(v)-12 DIST Energy'!K154+'FR-16(7)(v)-13 DIST Cust'!K154","v":199},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L154+'FR-16(7)(v)-4 PROD Energy'!L154+'FR-16(7)(v)-5 PROD Cust'!L154+'FR-16(7)(v)-7 TRANS Demand'!L154+'FR-16(7)(v)-8 TRANS Energy'!L154+'FR-16(7)(v)-9 TRANS Cust'!L154+'FR-16(7)(v)-11 DIST Demand'!L154+'FR-16(7)(v)-12 DIST Energy'!L154+'FR-16(7)(v)-13 DIST Cust'!L154","v":1993},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M154+'FR-16(7)(v)-4 PROD Energy'!M154+'FR-16(7)(v)-5 PROD Cust'!M154+'FR-16(7)(v)-7 TRANS Demand'!M154+'FR-16(7)(v)-8 TRANS Energy'!M154+'FR-16(7)(v)-9 TRANS Cust'!M154+'FR-16(7)(v)-11 DIST Demand'!M154+'FR-16(7)(v)-12 DIST Energy'!M154+'FR-16(7)(v)-13 DIST Cust'!M154","v":471},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N154+'FR-16(7)(v)-4 PROD Energy'!N154+'FR-16(7)(v)-5 PROD Cust'!N154+'FR-16(7)(v)-7 TRANS Demand'!N154+'FR-16(7)(v)-8 TRANS Energy'!N154+'FR-16(7)(v)-9 TRANS Cust'!N154+'FR-16(7)(v)-11 DIST Demand'!N154+'FR-16(7)(v)-12 DIST Energy'!N154+'FR-16(7)(v)-13 DIST Cust'!N154","v":127},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O154+'FR-16(7)(v)-4 PROD Energy'!O154+'FR-16(7)(v)-5 PROD Cust'!O154+'FR-16(7)(v)-7 TRANS Demand'!O154+'FR-16(7)(v)-8 TRANS Energy'!O154+'FR-16(7)(v)-9 TRANS Cust'!O154+'FR-16(7)(v)-11 DIST Demand'!O154+'FR-16(7)(v)-12 DIST Energy'!O154+'FR-16(7)(v)-13 DIST Cust'!O154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P154+'FR-16(7)(v)-4 PROD Energy'!P154+'FR-16(7)(v)-5 PROD Cust'!P154+'FR-16(7)(v)-7 TRANS Demand'!P154+'FR-16(7)(v)-8 TRANS Energy'!P154+'FR-16(7)(v)-9 TRANS Cust'!P154+'FR-16(7)(v)-11 DIST Demand'!P154+'FR-16(7)(v)-12 DIST Energy'!P154+'FR-16(7)(v)-13 DIST Cust'!P154","v":5090},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q154+'FR-16(7)(v)-4 PROD Energy'!Q154+'FR-16(7)(v)-5 PROD Cust'!Q154+'FR-16(7)(v)-7 TRANS Demand'!Q154+'FR-16(7)(v)-8 TRANS Energy'!Q154+'FR-16(7)(v)-9 TRANS Cust'!Q154+'FR-16(7)(v)-11 DIST Demand'!Q154+'FR-16(7)(v)-12 DIST Energy'!Q154+'FR-16(7)(v)-13 DIST Cust'!Q154","v":145},1811397,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F155","v":18811048},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G155+'FR-16(7)(v)-4 PROD Energy'!G155+'FR-16(7)(v)-5 PROD Cust'!G155+'FR-16(7)(v)-7 TRANS Demand'!G155+'FR-16(7)(v)-8 TRANS Energy'!G155+'FR-16(7)(v)-9 TRANS Cust'!G155+'FR-16(7)(v)-11 DIST Demand'!G155+'FR-16(7)(v)-12 DIST Energy'!G155+'FR-16(7)(v)-13 DIST Cust'!G155","v":8303760},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H155+'FR-16(7)(v)-4 PROD Energy'!H155+'FR-16(7)(v)-5 PROD Cust'!H155+'FR-16(7)(v)-7 TRANS Demand'!H155+'FR-16(7)(v)-8 TRANS Energy'!H155+'FR-16(7)(v)-9 TRANS Cust'!H155+'FR-16(7)(v)-11 DIST Demand'!H155+'FR-16(7)(v)-12 DIST Energy'!H155+'FR-16(7)(v)-13 DIST Cust'!H155","v":5550952},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I155+'FR-16(7)(v)-4 PROD Energy'!I155+'FR-16(7)(v)-5 PROD Cust'!I155+'FR-16(7)(v)-7 TRANS Demand'!I155+'FR-16(7)(v)-8 TRANS Energy'!I155+'FR-16(7)(v)-9 TRANS Cust'!I155+'FR-16(7)(v)-11 DIST Demand'!I155+'FR-16(7)(v)-12 DIST Energy'!I155+'FR-16(7)(v)-13 DIST Cust'!I155","v":25019},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J155+'FR-16(7)(v)-4 PROD Energy'!J155+'FR-16(7)(v)-5 PROD Cust'!J155+'FR-16(7)(v)-7 TRANS Demand'!J155+'FR-16(7)(v)-8 TRANS Energy'!J155+'FR-16(7)(v)-9 TRANS Cust'!J155+'FR-16(7)(v)-11 DIST Demand'!J155+'FR-16(7)(v)-12 DIST Energy'!J155+'FR-16(7)(v)-13 DIST Cust'!J155","v":128856},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K155+'FR-16(7)(v)-4 PROD Energy'!K155+'FR-16(7)(v)-5 PROD Cust'!K155+'FR-16(7)(v)-7 TRANS Demand'!K155+'FR-16(7)(v)-8 TRANS Energy'!K155+'FR-16(7)(v)-9 TRANS Cust'!K155+'FR-16(7)(v)-11 DIST Demand'!K155+'FR-16(7)(v)-12 DIST Energy'!K155+'FR-16(7)(v)-13 DIST Cust'!K155","v":1317},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L155+'FR-16(7)(v)-4 PROD Energy'!L155+'FR-16(7)(v)-5 PROD Cust'!L155+'FR-16(7)(v)-7 TRANS Demand'!L155+'FR-16(7)(v)-8 TRANS Energy'!L155+'FR-16(7)(v)-9 TRANS Cust'!L155+'FR-16(7)(v)-11 DIST Demand'!L155+'FR-16(7)(v)-12 DIST Energy'!L155+'FR-16(7)(v)-13 DIST Cust'!L155","v":2733621},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M155+'FR-16(7)(v)-4 PROD Energy'!M155+'FR-16(7)(v)-5 PROD Cust'!M155+'FR-16(7)(v)-7 TRANS Demand'!M155+'FR-16(7)(v)-8 TRANS Energy'!M155+'FR-16(7)(v)-9 TRANS Cust'!M155+'FR-16(7)(v)-11 DIST Demand'!M155+'FR-16(7)(v)-12 DIST Energy'!M155+'FR-16(7)(v)-13 DIST Cust'!M155","v":1875838},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N155+'FR-16(7)(v)-4 PROD Energy'!N155+'FR-16(7)(v)-5 PROD Cust'!N155+'FR-16(7)(v)-7 TRANS Demand'!N155+'FR-16(7)(v)-8 TRANS Energy'!N155+'FR-16(7)(v)-9 TRANS Cust'!N155+'FR-16(7)(v)-11 DIST Demand'!N155+'FR-16(7)(v)-12 DIST Energy'!N155+'FR-16(7)(v)-13 DIST Cust'!N155","v":63017},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O155+'FR-16(7)(v)-4 PROD Energy'!O155+'FR-16(7)(v)-5 PROD Cust'!O155+'FR-16(7)(v)-7 TRANS Demand'!O155+'FR-16(7)(v)-8 TRANS Energy'!O155+'FR-16(7)(v)-9 TRANS Cust'!O155+'FR-16(7)(v)-11 DIST Demand'!O155+'FR-16(7)(v)-12 DIST Energy'!O155+'FR-16(7)(v)-13 DIST Cust'!O155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P155+'FR-16(7)(v)-4 PROD Energy'!P155+'FR-16(7)(v)-5 PROD Cust'!P155+'FR-16(7)(v)-7 TRANS Demand'!P155+'FR-16(7)(v)-8 TRANS Energy'!P155+'FR-16(7)(v)-9 TRANS Cust'!P155+'FR-16(7)(v)-11 DIST Demand'!P155+'FR-16(7)(v)-12 DIST Energy'!P155+'FR-16(7)(v)-13 DIST Cust'!P155","v":127727},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q155+'FR-16(7)(v)-4 PROD Energy'!Q155+'FR-16(7)(v)-5 PROD Cust'!Q155+'FR-16(7)(v)-7 TRANS Demand'!Q155+'FR-16(7)(v)-8 TRANS Energy'!Q155+'FR-16(7)(v)-9 TRANS Cust'!Q155+'FR-16(7)(v)-11 DIST Demand'!Q155+'FR-16(7)(v)-12 DIST Energy'!Q155+'FR-16(7)(v)-13 DIST Cust'!Q155","v":941},18811048,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F156","v":5483889},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G156+'FR-16(7)(v)-4 PROD Energy'!G156+'FR-16(7)(v)-5 PROD Cust'!G156+'FR-16(7)(v)-7 TRANS Demand'!G156+'FR-16(7)(v)-8 TRANS Energy'!G156+'FR-16(7)(v)-9 TRANS Cust'!G156+'FR-16(7)(v)-11 DIST Demand'!G156+'FR-16(7)(v)-12 DIST Energy'!G156+'FR-16(7)(v)-13 DIST Cust'!G156","v":4946194},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H156+'FR-16(7)(v)-4 PROD Energy'!H156+'FR-16(7)(v)-5 PROD Cust'!H156+'FR-16(7)(v)-7 TRANS Demand'!H156+'FR-16(7)(v)-8 TRANS Energy'!H156+'FR-16(7)(v)-9 TRANS Cust'!H156+'FR-16(7)(v)-11 DIST Demand'!H156+'FR-16(7)(v)-12 DIST Energy'!H156+'FR-16(7)(v)-13 DIST Cust'!H156","v":502653},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I156+'FR-16(7)(v)-4 PROD Energy'!I156+'FR-16(7)(v)-5 PROD Cust'!I156+'FR-16(7)(v)-7 TRANS Demand'!I156+'FR-16(7)(v)-8 TRANS Energy'!I156+'FR-16(7)(v)-9 TRANS Cust'!I156+'FR-16(7)(v)-11 DIST Demand'!I156+'FR-16(7)(v)-12 DIST Energy'!I156+'FR-16(7)(v)-13 DIST Cust'!I156","v":6690},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J156+'FR-16(7)(v)-4 PROD Energy'!J156+'FR-16(7)(v)-5 PROD Cust'!J156+'FR-16(7)(v)-7 TRANS Demand'!J156+'FR-16(7)(v)-8 TRANS Energy'!J156+'FR-16(7)(v)-9 TRANS Cust'!J156+'FR-16(7)(v)-11 DIST Demand'!J156+'FR-16(7)(v)-12 DIST Energy'!J156+'FR-16(7)(v)-13 DIST Cust'!J156","v":4058},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K156+'FR-16(7)(v)-4 PROD Energy'!K156+'FR-16(7)(v)-5 PROD Cust'!K156+'FR-16(7)(v)-7 TRANS Demand'!K156+'FR-16(7)(v)-8 TRANS Energy'!K156+'FR-16(7)(v)-9 TRANS Cust'!K156+'FR-16(7)(v)-11 DIST Demand'!K156+'FR-16(7)(v)-12 DIST Energy'!K156+'FR-16(7)(v)-13 DIST Cust'!K156","v":603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L156+'FR-16(7)(v)-4 PROD Energy'!L156+'FR-16(7)(v)-5 PROD Cust'!L156+'FR-16(7)(v)-7 TRANS Demand'!L156+'FR-16(7)(v)-8 TRANS Energy'!L156+'FR-16(7)(v)-9 TRANS Cust'!L156+'FR-16(7)(v)-11 DIST Demand'!L156+'FR-16(7)(v)-12 DIST Energy'!L156+'FR-16(7)(v)-13 DIST Cust'!L156","v":6032},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M156+'FR-16(7)(v)-4 PROD Energy'!M156+'FR-16(7)(v)-5 PROD Cust'!M156+'FR-16(7)(v)-7 TRANS Demand'!M156+'FR-16(7)(v)-8 TRANS Energy'!M156+'FR-16(7)(v)-9 TRANS Cust'!M156+'FR-16(7)(v)-11 DIST Demand'!M156+'FR-16(7)(v)-12 DIST Energy'!M156+'FR-16(7)(v)-13 DIST Cust'!M156","v":1426},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N156+'FR-16(7)(v)-4 PROD Energy'!N156+'FR-16(7)(v)-5 PROD Cust'!N156+'FR-16(7)(v)-7 TRANS Demand'!N156+'FR-16(7)(v)-8 TRANS Energy'!N156+'FR-16(7)(v)-9 TRANS Cust'!N156+'FR-16(7)(v)-11 DIST Demand'!N156+'FR-16(7)(v)-12 DIST Energy'!N156+'FR-16(7)(v)-13 DIST Cust'!N156","v":384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O156+'FR-16(7)(v)-4 PROD Energy'!O156+'FR-16(7)(v)-5 PROD Cust'!O156+'FR-16(7)(v)-7 TRANS Demand'!O156+'FR-16(7)(v)-8 TRANS Energy'!O156+'FR-16(7)(v)-9 TRANS Cust'!O156+'FR-16(7)(v)-11 DIST Demand'!O156+'FR-16(7)(v)-12 DIST Energy'!O156+'FR-16(7)(v)-13 DIST Cust'!O156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P156+'FR-16(7)(v)-4 PROD Energy'!P156+'FR-16(7)(v)-5 PROD Cust'!P156+'FR-16(7)(v)-7 TRANS Demand'!P156+'FR-16(7)(v)-8 TRANS Energy'!P156+'FR-16(7)(v)-9 TRANS Cust'!P156+'FR-16(7)(v)-11 DIST Demand'!P156+'FR-16(7)(v)-12 DIST Energy'!P156+'FR-16(7)(v)-13 DIST Cust'!P156","v":15410},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q156+'FR-16(7)(v)-4 PROD Energy'!Q156+'FR-16(7)(v)-5 PROD Cust'!Q156+'FR-16(7)(v)-7 TRANS Demand'!Q156+'FR-16(7)(v)-8 TRANS Energy'!Q156+'FR-16(7)(v)-9 TRANS Cust'!Q156+'FR-16(7)(v)-11 DIST Demand'!Q156+'FR-16(7)(v)-12 DIST Energy'!Q156+'FR-16(7)(v)-13 DIST Cust'!Q156","v":439},5483889,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F157","v":8753083},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G157+'FR-16(7)(v)-4 PROD Energy'!G157+'FR-16(7)(v)-5 PROD Cust'!G157+'FR-16(7)(v)-7 TRANS Demand'!G157+'FR-16(7)(v)-8 TRANS Energy'!G157+'FR-16(7)(v)-9 TRANS Cust'!G157+'FR-16(7)(v)-11 DIST Demand'!G157+'FR-16(7)(v)-12 DIST Energy'!G157+'FR-16(7)(v)-13 DIST Cust'!G157","v":3863873},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H157+'FR-16(7)(v)-4 PROD Energy'!H157+'FR-16(7)(v)-5 PROD Cust'!H157+'FR-16(7)(v)-7 TRANS Demand'!H157+'FR-16(7)(v)-8 TRANS Energy'!H157+'FR-16(7)(v)-9 TRANS Cust'!H157+'FR-16(7)(v)-11 DIST Demand'!H157+'FR-16(7)(v)-12 DIST Energy'!H157+'FR-16(7)(v)-13 DIST Cust'!H157","v":2582947},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I157+'FR-16(7)(v)-4 PROD Energy'!I157+'FR-16(7)(v)-5 PROD Cust'!I157+'FR-16(7)(v)-7 TRANS Demand'!I157+'FR-16(7)(v)-8 TRANS Energy'!I157+'FR-16(7)(v)-9 TRANS Cust'!I157+'FR-16(7)(v)-11 DIST Demand'!I157+'FR-16(7)(v)-12 DIST Energy'!I157+'FR-16(7)(v)-13 DIST Cust'!I157","v":11642},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J157+'FR-16(7)(v)-4 PROD Energy'!J157+'FR-16(7)(v)-5 PROD Cust'!J157+'FR-16(7)(v)-7 TRANS Demand'!J157+'FR-16(7)(v)-8 TRANS Energy'!J157+'FR-16(7)(v)-9 TRANS Cust'!J157+'FR-16(7)(v)-11 DIST Demand'!J157+'FR-16(7)(v)-12 DIST Energy'!J157+'FR-16(7)(v)-13 DIST Cust'!J157","v":59959},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K157+'FR-16(7)(v)-4 PROD Energy'!K157+'FR-16(7)(v)-5 PROD Cust'!K157+'FR-16(7)(v)-7 TRANS Demand'!K157+'FR-16(7)(v)-8 TRANS Energy'!K157+'FR-16(7)(v)-9 TRANS Cust'!K157+'FR-16(7)(v)-11 DIST Demand'!K157+'FR-16(7)(v)-12 DIST Energy'!K157+'FR-16(7)(v)-13 DIST Cust'!K157","v":613},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L157+'FR-16(7)(v)-4 PROD Energy'!L157+'FR-16(7)(v)-5 PROD Cust'!L157+'FR-16(7)(v)-7 TRANS Demand'!L157+'FR-16(7)(v)-8 TRANS Energy'!L157+'FR-16(7)(v)-9 TRANS Cust'!L157+'FR-16(7)(v)-11 DIST Demand'!L157+'FR-16(7)(v)-12 DIST Energy'!L157+'FR-16(7)(v)-13 DIST Cust'!L157","v":1271998},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M157+'FR-16(7)(v)-4 PROD Energy'!M157+'FR-16(7)(v)-5 PROD Cust'!M157+'FR-16(7)(v)-7 TRANS Demand'!M157+'FR-16(7)(v)-8 TRANS Energy'!M157+'FR-16(7)(v)-9 TRANS Cust'!M157+'FR-16(7)(v)-11 DIST Demand'!M157+'FR-16(7)(v)-12 DIST Energy'!M157+'FR-16(7)(v)-13 DIST Cust'!M157","v":872857},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N157+'FR-16(7)(v)-4 PROD Energy'!N157+'FR-16(7)(v)-5 PROD Cust'!N157+'FR-16(7)(v)-7 TRANS Demand'!N157+'FR-16(7)(v)-8 TRANS Energy'!N157+'FR-16(7)(v)-9 TRANS Cust'!N157+'FR-16(7)(v)-11 DIST Demand'!N157+'FR-16(7)(v)-12 DIST Energy'!N157+'FR-16(7)(v)-13 DIST Cust'!N157","v":29323},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O157+'FR-16(7)(v)-4 PROD Energy'!O157+'FR-16(7)(v)-5 PROD Cust'!O157+'FR-16(7)(v)-7 TRANS Demand'!O157+'FR-16(7)(v)-8 TRANS Energy'!O157+'FR-16(7)(v)-9 TRANS Cust'!O157+'FR-16(7)(v)-11 DIST Demand'!O157+'FR-16(7)(v)-12 DIST Energy'!O157+'FR-16(7)(v)-13 DIST Cust'!O157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P157+'FR-16(7)(v)-4 PROD Energy'!P157+'FR-16(7)(v)-5 PROD Cust'!P157+'FR-16(7)(v)-7 TRANS Demand'!P157+'FR-16(7)(v)-8 TRANS Energy'!P157+'FR-16(7)(v)-9 TRANS Cust'!P157+'FR-16(7)(v)-11 DIST Demand'!P157+'FR-16(7)(v)-12 DIST Energy'!P157+'FR-16(7)(v)-13 DIST Cust'!P157","v":59433},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q157+'FR-16(7)(v)-4 PROD Energy'!Q157+'FR-16(7)(v)-5 PROD Cust'!Q157+'FR-16(7)(v)-7 TRANS Demand'!Q157+'FR-16(7)(v)-8 TRANS Energy'!Q157+'FR-16(7)(v)-9 TRANS Cust'!Q157+'FR-16(7)(v)-11 DIST Demand'!Q157+'FR-16(7)(v)-12 DIST Energy'!Q157+'FR-16(7)(v)-13 DIST Cust'!Q157","v":438},8753083,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F158","v":2162034},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G158+'FR-16(7)(v)-4 PROD Energy'!G158+'FR-16(7)(v)-5 PROD Cust'!G158+'FR-16(7)(v)-7 TRANS Demand'!G158+'FR-16(7)(v)-8 TRANS Energy'!G158+'FR-16(7)(v)-9 TRANS Cust'!G158+'FR-16(7)(v)-11 DIST Demand'!G158+'FR-16(7)(v)-12 DIST Energy'!G158+'FR-16(7)(v)-13 DIST Cust'!G158","v":1950047},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H158+'FR-16(7)(v)-4 PROD Energy'!H158+'FR-16(7)(v)-5 PROD Cust'!H158+'FR-16(7)(v)-7 TRANS Demand'!H158+'FR-16(7)(v)-8 TRANS Energy'!H158+'FR-16(7)(v)-9 TRANS Cust'!H158+'FR-16(7)(v)-11 DIST Demand'!H158+'FR-16(7)(v)-12 DIST Energy'!H158+'FR-16(7)(v)-13 DIST Cust'!H158","v":198172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I158+'FR-16(7)(v)-4 PROD Energy'!I158+'FR-16(7)(v)-5 PROD Cust'!I158+'FR-16(7)(v)-7 TRANS Demand'!I158+'FR-16(7)(v)-8 TRANS Energy'!I158+'FR-16(7)(v)-9 TRANS Cust'!I158+'FR-16(7)(v)-11 DIST Demand'!I158+'FR-16(7)(v)-12 DIST Energy'!I158+'FR-16(7)(v)-13 DIST Cust'!I158","v":2638},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J158+'FR-16(7)(v)-4 PROD Energy'!J158+'FR-16(7)(v)-5 PROD Cust'!J158+'FR-16(7)(v)-7 TRANS Demand'!J158+'FR-16(7)(v)-8 TRANS Energy'!J158+'FR-16(7)(v)-9 TRANS Cust'!J158+'FR-16(7)(v)-11 DIST Demand'!J158+'FR-16(7)(v)-12 DIST Energy'!J158+'FR-16(7)(v)-13 DIST Cust'!J158","v":1600},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K158+'FR-16(7)(v)-4 PROD Energy'!K158+'FR-16(7)(v)-5 PROD Cust'!K158+'FR-16(7)(v)-7 TRANS Demand'!K158+'FR-16(7)(v)-8 TRANS Energy'!K158+'FR-16(7)(v)-9 TRANS Cust'!K158+'FR-16(7)(v)-11 DIST Demand'!K158+'FR-16(7)(v)-12 DIST Energy'!K158+'FR-16(7)(v)-13 DIST Cust'!K158","v":238},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L158+'FR-16(7)(v)-4 PROD Energy'!L158+'FR-16(7)(v)-5 PROD Cust'!L158+'FR-16(7)(v)-7 TRANS Demand'!L158+'FR-16(7)(v)-8 TRANS Energy'!L158+'FR-16(7)(v)-9 TRANS Cust'!L158+'FR-16(7)(v)-11 DIST Demand'!L158+'FR-16(7)(v)-12 DIST Energy'!L158+'FR-16(7)(v)-13 DIST Cust'!L158","v":2378},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M158+'FR-16(7)(v)-4 PROD Energy'!M158+'FR-16(7)(v)-5 PROD Cust'!M158+'FR-16(7)(v)-7 TRANS Demand'!M158+'FR-16(7)(v)-8 TRANS Energy'!M158+'FR-16(7)(v)-9 TRANS Cust'!M158+'FR-16(7)(v)-11 DIST Demand'!M158+'FR-16(7)(v)-12 DIST Energy'!M158+'FR-16(7)(v)-13 DIST Cust'!M158","v":562},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N158+'FR-16(7)(v)-4 PROD Energy'!N158+'FR-16(7)(v)-5 PROD Cust'!N158+'FR-16(7)(v)-7 TRANS Demand'!N158+'FR-16(7)(v)-8 TRANS Energy'!N158+'FR-16(7)(v)-9 TRANS Cust'!N158+'FR-16(7)(v)-11 DIST Demand'!N158+'FR-16(7)(v)-12 DIST Energy'!N158+'FR-16(7)(v)-13 DIST Cust'!N158","v":151},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O158+'FR-16(7)(v)-4 PROD Energy'!O158+'FR-16(7)(v)-5 PROD Cust'!O158+'FR-16(7)(v)-7 TRANS Demand'!O158+'FR-16(7)(v)-8 TRANS Energy'!O158+'FR-16(7)(v)-9 TRANS Cust'!O158+'FR-16(7)(v)-11 DIST Demand'!O158+'FR-16(7)(v)-12 DIST Energy'!O158+'FR-16(7)(v)-13 DIST Cust'!O158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P158+'FR-16(7)(v)-4 PROD Energy'!P158+'FR-16(7)(v)-5 PROD Cust'!P158+'FR-16(7)(v)-7 TRANS Demand'!P158+'FR-16(7)(v)-8 TRANS Energy'!P158+'FR-16(7)(v)-9 TRANS Cust'!P158+'FR-16(7)(v)-11 DIST Demand'!P158+'FR-16(7)(v)-12 DIST Energy'!P158+'FR-16(7)(v)-13 DIST Cust'!P158","v":6075},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q158+'FR-16(7)(v)-4 PROD Energy'!Q158+'FR-16(7)(v)-5 PROD Cust'!Q158+'FR-16(7)(v)-7 TRANS Demand'!Q158+'FR-16(7)(v)-8 TRANS Energy'!Q158+'FR-16(7)(v)-9 TRANS Cust'!Q158+'FR-16(7)(v)-11 DIST Demand'!Q158+'FR-16(7)(v)-12 DIST Energy'!Q158+'FR-16(7)(v)-13 DIST Cust'!Q158","v":173},2162034,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F159","v":15203495},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G159+'FR-16(7)(v)-4 PROD Energy'!G159+'FR-16(7)(v)-5 PROD Cust'!G159+'FR-16(7)(v)-7 TRANS Demand'!G159+'FR-16(7)(v)-8 TRANS Energy'!G159+'FR-16(7)(v)-9 TRANS Cust'!G159+'FR-16(7)(v)-11 DIST Demand'!G159+'FR-16(7)(v)-12 DIST Energy'!G159+'FR-16(7)(v)-13 DIST Cust'!G159","v":6711278},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H159+'FR-16(7)(v)-4 PROD Energy'!H159+'FR-16(7)(v)-5 PROD Cust'!H159+'FR-16(7)(v)-7 TRANS Demand'!H159+'FR-16(7)(v)-8 TRANS Energy'!H159+'FR-16(7)(v)-9 TRANS Cust'!H159+'FR-16(7)(v)-11 DIST Demand'!H159+'FR-16(7)(v)-12 DIST Energy'!H159+'FR-16(7)(v)-13 DIST Cust'!H159","v":4486399},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I159+'FR-16(7)(v)-4 PROD Energy'!I159+'FR-16(7)(v)-5 PROD Cust'!I159+'FR-16(7)(v)-7 TRANS Demand'!I159+'FR-16(7)(v)-8 TRANS Energy'!I159+'FR-16(7)(v)-9 TRANS Cust'!I159+'FR-16(7)(v)-11 DIST Demand'!I159+'FR-16(7)(v)-12 DIST Energy'!I159+'FR-16(7)(v)-13 DIST Cust'!I159","v":20221},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J159+'FR-16(7)(v)-4 PROD Energy'!J159+'FR-16(7)(v)-5 PROD Cust'!J159+'FR-16(7)(v)-7 TRANS Demand'!J159+'FR-16(7)(v)-8 TRANS Energy'!J159+'FR-16(7)(v)-9 TRANS Cust'!J159+'FR-16(7)(v)-11 DIST Demand'!J159+'FR-16(7)(v)-12 DIST Energy'!J159+'FR-16(7)(v)-13 DIST Cust'!J159","v":104144},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K159+'FR-16(7)(v)-4 PROD Energy'!K159+'FR-16(7)(v)-5 PROD Cust'!K159+'FR-16(7)(v)-7 TRANS Demand'!K159+'FR-16(7)(v)-8 TRANS Energy'!K159+'FR-16(7)(v)-9 TRANS Cust'!K159+'FR-16(7)(v)-11 DIST Demand'!K159+'FR-16(7)(v)-12 DIST Energy'!K159+'FR-16(7)(v)-13 DIST Cust'!K159","v":1064},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L159+'FR-16(7)(v)-4 PROD Energy'!L159+'FR-16(7)(v)-5 PROD Cust'!L159+'FR-16(7)(v)-7 TRANS Demand'!L159+'FR-16(7)(v)-8 TRANS Energy'!L159+'FR-16(7)(v)-9 TRANS Cust'!L159+'FR-16(7)(v)-11 DIST Demand'!L159+'FR-16(7)(v)-12 DIST Energy'!L159+'FR-16(7)(v)-13 DIST Cust'!L159","v":2209372},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M159+'FR-16(7)(v)-4 PROD Energy'!M159+'FR-16(7)(v)-5 PROD Cust'!M159+'FR-16(7)(v)-7 TRANS Demand'!M159+'FR-16(7)(v)-8 TRANS Energy'!M159+'FR-16(7)(v)-9 TRANS Cust'!M159+'FR-16(7)(v)-11 DIST Demand'!M159+'FR-16(7)(v)-12 DIST Energy'!M159+'FR-16(7)(v)-13 DIST Cust'!M159","v":1516093},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N159+'FR-16(7)(v)-4 PROD Energy'!N159+'FR-16(7)(v)-5 PROD Cust'!N159+'FR-16(7)(v)-7 TRANS Demand'!N159+'FR-16(7)(v)-8 TRANS Energy'!N159+'FR-16(7)(v)-9 TRANS Cust'!N159+'FR-16(7)(v)-11 DIST Demand'!N159+'FR-16(7)(v)-12 DIST Energy'!N159+'FR-16(7)(v)-13 DIST Cust'!N159","v":50932},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O159+'FR-16(7)(v)-4 PROD Energy'!O159+'FR-16(7)(v)-5 PROD Cust'!O159+'FR-16(7)(v)-7 TRANS Demand'!O159+'FR-16(7)(v)-8 TRANS Energy'!O159+'FR-16(7)(v)-9 TRANS Cust'!O159+'FR-16(7)(v)-11 DIST Demand'!O159+'FR-16(7)(v)-12 DIST Energy'!O159+'FR-16(7)(v)-13 DIST Cust'!O159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P159+'FR-16(7)(v)-4 PROD Energy'!P159+'FR-16(7)(v)-5 PROD Cust'!P159+'FR-16(7)(v)-7 TRANS Demand'!P159+'FR-16(7)(v)-8 TRANS Energy'!P159+'FR-16(7)(v)-9 TRANS Cust'!P159+'FR-16(7)(v)-11 DIST Demand'!P159+'FR-16(7)(v)-12 DIST Energy'!P159+'FR-16(7)(v)-13 DIST Cust'!P159","v":103232},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q159+'FR-16(7)(v)-4 PROD Energy'!Q159+'FR-16(7)(v)-5 PROD Cust'!Q159+'FR-16(7)(v)-7 TRANS Demand'!Q159+'FR-16(7)(v)-8 TRANS Energy'!Q159+'FR-16(7)(v)-9 TRANS Cust'!Q159+'FR-16(7)(v)-11 DIST Demand'!Q159+'FR-16(7)(v)-12 DIST Energy'!Q159+'FR-16(7)(v)-13 DIST Cust'!Q159","v":760},15203495,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F160","v":4387731},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G160+'FR-16(7)(v)-4 PROD Energy'!G160+'FR-16(7)(v)-5 PROD Cust'!G160+'FR-16(7)(v)-7 TRANS Demand'!G160+'FR-16(7)(v)-8 TRANS Energy'!G160+'FR-16(7)(v)-9 TRANS Cust'!G160+'FR-16(7)(v)-11 DIST Demand'!G160+'FR-16(7)(v)-12 DIST Energy'!G160+'FR-16(7)(v)-13 DIST Cust'!G160","v":3957513},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H160+'FR-16(7)(v)-4 PROD Energy'!H160+'FR-16(7)(v)-5 PROD Cust'!H160+'FR-16(7)(v)-7 TRANS Demand'!H160+'FR-16(7)(v)-8 TRANS Energy'!H160+'FR-16(7)(v)-9 TRANS Cust'!H160+'FR-16(7)(v)-11 DIST Demand'!H160+'FR-16(7)(v)-12 DIST Energy'!H160+'FR-16(7)(v)-13 DIST Cust'!H160","v":402179},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I160+'FR-16(7)(v)-4 PROD Energy'!I160+'FR-16(7)(v)-5 PROD Cust'!I160+'FR-16(7)(v)-7 TRANS Demand'!I160+'FR-16(7)(v)-8 TRANS Energy'!I160+'FR-16(7)(v)-9 TRANS Cust'!I160+'FR-16(7)(v)-11 DIST Demand'!I160+'FR-16(7)(v)-12 DIST Energy'!I160+'FR-16(7)(v)-13 DIST Cust'!I160","v":5353},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J160+'FR-16(7)(v)-4 PROD Energy'!J160+'FR-16(7)(v)-5 PROD Cust'!J160+'FR-16(7)(v)-7 TRANS Demand'!J160+'FR-16(7)(v)-8 TRANS Energy'!J160+'FR-16(7)(v)-9 TRANS Cust'!J160+'FR-16(7)(v)-11 DIST Demand'!J160+'FR-16(7)(v)-12 DIST Energy'!J160+'FR-16(7)(v)-13 DIST Cust'!J160","v":3247},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K160+'FR-16(7)(v)-4 PROD Energy'!K160+'FR-16(7)(v)-5 PROD Cust'!K160+'FR-16(7)(v)-7 TRANS Demand'!K160+'FR-16(7)(v)-8 TRANS Energy'!K160+'FR-16(7)(v)-9 TRANS Cust'!K160+'FR-16(7)(v)-11 DIST Demand'!K160+'FR-16(7)(v)-12 DIST Energy'!K160+'FR-16(7)(v)-13 DIST Cust'!K160","v":483},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L160+'FR-16(7)(v)-4 PROD Energy'!L160+'FR-16(7)(v)-5 PROD Cust'!L160+'FR-16(7)(v)-7 TRANS Demand'!L160+'FR-16(7)(v)-8 TRANS Energy'!L160+'FR-16(7)(v)-9 TRANS Cust'!L160+'FR-16(7)(v)-11 DIST Demand'!L160+'FR-16(7)(v)-12 DIST Energy'!L160+'FR-16(7)(v)-13 DIST Cust'!L160","v":4827},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M160+'FR-16(7)(v)-4 PROD Energy'!M160+'FR-16(7)(v)-5 PROD Cust'!M160+'FR-16(7)(v)-7 TRANS Demand'!M160+'FR-16(7)(v)-8 TRANS Energy'!M160+'FR-16(7)(v)-9 TRANS Cust'!M160+'FR-16(7)(v)-11 DIST Demand'!M160+'FR-16(7)(v)-12 DIST Energy'!M160+'FR-16(7)(v)-13 DIST Cust'!M160","v":1141},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N160+'FR-16(7)(v)-4 PROD Energy'!N160+'FR-16(7)(v)-5 PROD Cust'!N160+'FR-16(7)(v)-7 TRANS Demand'!N160+'FR-16(7)(v)-8 TRANS Energy'!N160+'FR-16(7)(v)-9 TRANS Cust'!N160+'FR-16(7)(v)-11 DIST Demand'!N160+'FR-16(7)(v)-12 DIST Energy'!N160+'FR-16(7)(v)-13 DIST Cust'!N160","v":307},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O160+'FR-16(7)(v)-4 PROD Energy'!O160+'FR-16(7)(v)-5 PROD Cust'!O160+'FR-16(7)(v)-7 TRANS Demand'!O160+'FR-16(7)(v)-8 TRANS Energy'!O160+'FR-16(7)(v)-9 TRANS Cust'!O160+'FR-16(7)(v)-11 DIST Demand'!O160+'FR-16(7)(v)-12 DIST Energy'!O160+'FR-16(7)(v)-13 DIST Cust'!O160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P160+'FR-16(7)(v)-4 PROD Energy'!P160+'FR-16(7)(v)-5 PROD Cust'!P160+'FR-16(7)(v)-7 TRANS Demand'!P160+'FR-16(7)(v)-8 TRANS Energy'!P160+'FR-16(7)(v)-9 TRANS Cust'!P160+'FR-16(7)(v)-11 DIST Demand'!P160+'FR-16(7)(v)-12 DIST Energy'!P160+'FR-16(7)(v)-13 DIST Cust'!P160","v":12330},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q160+'FR-16(7)(v)-4 PROD Energy'!Q160+'FR-16(7)(v)-5 PROD Cust'!Q160+'FR-16(7)(v)-7 TRANS Demand'!Q160+'FR-16(7)(v)-8 TRANS Energy'!Q160+'FR-16(7)(v)-9 TRANS Cust'!Q160+'FR-16(7)(v)-11 DIST Demand'!Q160+'FR-16(7)(v)-12 DIST Energy'!Q160+'FR-16(7)(v)-13 DIST Cust'!Q160","v":351},4387731,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F161","v":2557369},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G161+'FR-16(7)(v)-4 PROD Energy'!G161+'FR-16(7)(v)-5 PROD Cust'!G161+'FR-16(7)(v)-7 TRANS Demand'!G161+'FR-16(7)(v)-8 TRANS Energy'!G161+'FR-16(7)(v)-9 TRANS Cust'!G161+'FR-16(7)(v)-11 DIST Demand'!G161+'FR-16(7)(v)-12 DIST Energy'!G161+'FR-16(7)(v)-13 DIST Cust'!G161","v":1128899},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H161+'FR-16(7)(v)-4 PROD Energy'!H161+'FR-16(7)(v)-5 PROD Cust'!H161+'FR-16(7)(v)-7 TRANS Demand'!H161+'FR-16(7)(v)-8 TRANS Energy'!H161+'FR-16(7)(v)-9 TRANS Cust'!H161+'FR-16(7)(v)-11 DIST Demand'!H161+'FR-16(7)(v)-12 DIST Energy'!H161+'FR-16(7)(v)-13 DIST Cust'!H161","v":754654},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I161+'FR-16(7)(v)-4 PROD Energy'!I161+'FR-16(7)(v)-5 PROD Cust'!I161+'FR-16(7)(v)-7 TRANS Demand'!I161+'FR-16(7)(v)-8 TRANS Energy'!I161+'FR-16(7)(v)-9 TRANS Cust'!I161+'FR-16(7)(v)-11 DIST Demand'!I161+'FR-16(7)(v)-12 DIST Energy'!I161+'FR-16(7)(v)-13 DIST Cust'!I161","v":3401},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J161+'FR-16(7)(v)-4 PROD Energy'!J161+'FR-16(7)(v)-5 PROD Cust'!J161+'FR-16(7)(v)-7 TRANS Demand'!J161+'FR-16(7)(v)-8 TRANS Energy'!J161+'FR-16(7)(v)-9 TRANS Cust'!J161+'FR-16(7)(v)-11 DIST Demand'!J161+'FR-16(7)(v)-12 DIST Energy'!J161+'FR-16(7)(v)-13 DIST Cust'!J161","v":17518},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K161+'FR-16(7)(v)-4 PROD Energy'!K161+'FR-16(7)(v)-5 PROD Cust'!K161+'FR-16(7)(v)-7 TRANS Demand'!K161+'FR-16(7)(v)-8 TRANS Energy'!K161+'FR-16(7)(v)-9 TRANS Cust'!K161+'FR-16(7)(v)-11 DIST Demand'!K161+'FR-16(7)(v)-12 DIST Energy'!K161+'FR-16(7)(v)-13 DIST Cust'!K161","v":179},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L161+'FR-16(7)(v)-4 PROD Energy'!L161+'FR-16(7)(v)-5 PROD Cust'!L161+'FR-16(7)(v)-7 TRANS Demand'!L161+'FR-16(7)(v)-8 TRANS Energy'!L161+'FR-16(7)(v)-9 TRANS Cust'!L161+'FR-16(7)(v)-11 DIST Demand'!L161+'FR-16(7)(v)-12 DIST Energy'!L161+'FR-16(7)(v)-13 DIST Cust'!L161","v":371637},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M161+'FR-16(7)(v)-4 PROD Energy'!M161+'FR-16(7)(v)-5 PROD Cust'!M161+'FR-16(7)(v)-7 TRANS Demand'!M161+'FR-16(7)(v)-8 TRANS Energy'!M161+'FR-16(7)(v)-9 TRANS Cust'!M161+'FR-16(7)(v)-11 DIST Demand'!M161+'FR-16(7)(v)-12 DIST Energy'!M161+'FR-16(7)(v)-13 DIST Cust'!M161","v":255021},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N161+'FR-16(7)(v)-4 PROD Energy'!N161+'FR-16(7)(v)-5 PROD Cust'!N161+'FR-16(7)(v)-7 TRANS Demand'!N161+'FR-16(7)(v)-8 TRANS Energy'!N161+'FR-16(7)(v)-9 TRANS Cust'!N161+'FR-16(7)(v)-11 DIST Demand'!N161+'FR-16(7)(v)-12 DIST Energy'!N161+'FR-16(7)(v)-13 DIST Cust'!N161","v":8567},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O161+'FR-16(7)(v)-4 PROD Energy'!O161+'FR-16(7)(v)-5 PROD Cust'!O161+'FR-16(7)(v)-7 TRANS Demand'!O161+'FR-16(7)(v)-8 TRANS Energy'!O161+'FR-16(7)(v)-9 TRANS Cust'!O161+'FR-16(7)(v)-11 DIST Demand'!O161+'FR-16(7)(v)-12 DIST Energy'!O161+'FR-16(7)(v)-13 DIST Cust'!O161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P161+'FR-16(7)(v)-4 PROD Energy'!P161+'FR-16(7)(v)-5 PROD Cust'!P161+'FR-16(7)(v)-7 TRANS Demand'!P161+'FR-16(7)(v)-8 TRANS Energy'!P161+'FR-16(7)(v)-9 TRANS Cust'!P161+'FR-16(7)(v)-11 DIST Demand'!P161+'FR-16(7)(v)-12 DIST Energy'!P161+'FR-16(7)(v)-13 DIST Cust'!P161","v":17365},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q161+'FR-16(7)(v)-4 PROD Energy'!Q161+'FR-16(7)(v)-5 PROD Cust'!Q161+'FR-16(7)(v)-7 TRANS Demand'!Q161+'FR-16(7)(v)-8 TRANS Energy'!Q161+'FR-16(7)(v)-9 TRANS Cust'!Q161+'FR-16(7)(v)-11 DIST Demand'!Q161+'FR-16(7)(v)-12 DIST Energy'!Q161+'FR-16(7)(v)-13 DIST Cust'!Q161","v":128},2557369,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F162","v":1455292},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G162+'FR-16(7)(v)-4 PROD Energy'!G162+'FR-16(7)(v)-5 PROD Cust'!G162+'FR-16(7)(v)-7 TRANS Demand'!G162+'FR-16(7)(v)-8 TRANS Energy'!G162+'FR-16(7)(v)-9 TRANS Cust'!G162+'FR-16(7)(v)-11 DIST Demand'!G162+'FR-16(7)(v)-12 DIST Energy'!G162+'FR-16(7)(v)-13 DIST Cust'!G162","v":1312602},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H162+'FR-16(7)(v)-4 PROD Energy'!H162+'FR-16(7)(v)-5 PROD Cust'!H162+'FR-16(7)(v)-7 TRANS Demand'!H162+'FR-16(7)(v)-8 TRANS Energy'!H162+'FR-16(7)(v)-9 TRANS Cust'!H162+'FR-16(7)(v)-11 DIST Demand'!H162+'FR-16(7)(v)-12 DIST Energy'!H162+'FR-16(7)(v)-13 DIST Cust'!H162","v":133392},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I162+'FR-16(7)(v)-4 PROD Energy'!I162+'FR-16(7)(v)-5 PROD Cust'!I162+'FR-16(7)(v)-7 TRANS Demand'!I162+'FR-16(7)(v)-8 TRANS Energy'!I162+'FR-16(7)(v)-9 TRANS Cust'!I162+'FR-16(7)(v)-11 DIST Demand'!I162+'FR-16(7)(v)-12 DIST Energy'!I162+'FR-16(7)(v)-13 DIST Cust'!I162","v":1775},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J162+'FR-16(7)(v)-4 PROD Energy'!J162+'FR-16(7)(v)-5 PROD Cust'!J162+'FR-16(7)(v)-7 TRANS Demand'!J162+'FR-16(7)(v)-8 TRANS Energy'!J162+'FR-16(7)(v)-9 TRANS Cust'!J162+'FR-16(7)(v)-11 DIST Demand'!J162+'FR-16(7)(v)-12 DIST Energy'!J162+'FR-16(7)(v)-13 DIST Cust'!J162","v":1077},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K162+'FR-16(7)(v)-4 PROD Energy'!K162+'FR-16(7)(v)-5 PROD Cust'!K162+'FR-16(7)(v)-7 TRANS Demand'!K162+'FR-16(7)(v)-8 TRANS Energy'!K162+'FR-16(7)(v)-9 TRANS Cust'!K162+'FR-16(7)(v)-11 DIST Demand'!K162+'FR-16(7)(v)-12 DIST Energy'!K162+'FR-16(7)(v)-13 DIST Cust'!K162","v":160},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L162+'FR-16(7)(v)-4 PROD Energy'!L162+'FR-16(7)(v)-5 PROD Cust'!L162+'FR-16(7)(v)-7 TRANS Demand'!L162+'FR-16(7)(v)-8 TRANS Energy'!L162+'FR-16(7)(v)-9 TRANS Cust'!L162+'FR-16(7)(v)-11 DIST Demand'!L162+'FR-16(7)(v)-12 DIST Energy'!L162+'FR-16(7)(v)-13 DIST Cust'!L162","v":1601},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M162+'FR-16(7)(v)-4 PROD Energy'!M162+'FR-16(7)(v)-5 PROD Cust'!M162+'FR-16(7)(v)-7 TRANS Demand'!M162+'FR-16(7)(v)-8 TRANS Energy'!M162+'FR-16(7)(v)-9 TRANS Cust'!M162+'FR-16(7)(v)-11 DIST Demand'!M162+'FR-16(7)(v)-12 DIST Energy'!M162+'FR-16(7)(v)-13 DIST Cust'!M162","v":378},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N162+'FR-16(7)(v)-4 PROD Energy'!N162+'FR-16(7)(v)-5 PROD Cust'!N162+'FR-16(7)(v)-7 TRANS Demand'!N162+'FR-16(7)(v)-8 TRANS Energy'!N162+'FR-16(7)(v)-9 TRANS Cust'!N162+'FR-16(7)(v)-11 DIST Demand'!N162+'FR-16(7)(v)-12 DIST Energy'!N162+'FR-16(7)(v)-13 DIST Cust'!N162","v":102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O162+'FR-16(7)(v)-4 PROD Energy'!O162+'FR-16(7)(v)-5 PROD Cust'!O162+'FR-16(7)(v)-7 TRANS Demand'!O162+'FR-16(7)(v)-8 TRANS Energy'!O162+'FR-16(7)(v)-9 TRANS Cust'!O162+'FR-16(7)(v)-11 DIST Demand'!O162+'FR-16(7)(v)-12 DIST Energy'!O162+'FR-16(7)(v)-13 DIST Cust'!O162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P162+'FR-16(7)(v)-4 PROD Energy'!P162+'FR-16(7)(v)-5 PROD Cust'!P162+'FR-16(7)(v)-7 TRANS Demand'!P162+'FR-16(7)(v)-8 TRANS Energy'!P162+'FR-16(7)(v)-9 TRANS Cust'!P162+'FR-16(7)(v)-11 DIST Demand'!P162+'FR-16(7)(v)-12 DIST Energy'!P162+'FR-16(7)(v)-13 DIST Cust'!P162","v":4089},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q162+'FR-16(7)(v)-4 PROD Energy'!Q162+'FR-16(7)(v)-5 PROD Cust'!Q162+'FR-16(7)(v)-7 TRANS Demand'!Q162+'FR-16(7)(v)-8 TRANS Energy'!Q162+'FR-16(7)(v)-9 TRANS Cust'!Q162+'FR-16(7)(v)-11 DIST Demand'!Q162+'FR-16(7)(v)-12 DIST Energy'!Q162+'FR-16(7)(v)-13 DIST Cust'!Q162","v":116},1455292,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F163","v":19933975},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G163+'FR-16(7)(v)-4 PROD Energy'!G163+'FR-16(7)(v)-5 PROD Cust'!G163+'FR-16(7)(v)-7 TRANS Demand'!G163+'FR-16(7)(v)-8 TRANS Energy'!G163+'FR-16(7)(v)-9 TRANS Cust'!G163+'FR-16(7)(v)-11 DIST Demand'!G163+'FR-16(7)(v)-12 DIST Energy'!G163+'FR-16(7)(v)-13 DIST Cust'!G163","v":8799454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H163+'FR-16(7)(v)-4 PROD Energy'!H163+'FR-16(7)(v)-5 PROD Cust'!H163+'FR-16(7)(v)-7 TRANS Demand'!H163+'FR-16(7)(v)-8 TRANS Energy'!H163+'FR-16(7)(v)-9 TRANS Cust'!H163+'FR-16(7)(v)-11 DIST Demand'!H163+'FR-16(7)(v)-12 DIST Energy'!H163+'FR-16(7)(v)-13 DIST Cust'!H163","v":5882317},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I163+'FR-16(7)(v)-4 PROD Energy'!I163+'FR-16(7)(v)-5 PROD Cust'!I163+'FR-16(7)(v)-7 TRANS Demand'!I163+'FR-16(7)(v)-8 TRANS Energy'!I163+'FR-16(7)(v)-9 TRANS Cust'!I163+'FR-16(7)(v)-11 DIST Demand'!I163+'FR-16(7)(v)-12 DIST Energy'!I163+'FR-16(7)(v)-13 DIST Cust'!I163","v":26512},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J163+'FR-16(7)(v)-4 PROD Energy'!J163+'FR-16(7)(v)-5 PROD Cust'!J163+'FR-16(7)(v)-7 TRANS Demand'!J163+'FR-16(7)(v)-8 TRANS Energy'!J163+'FR-16(7)(v)-9 TRANS Cust'!J163+'FR-16(7)(v)-11 DIST Demand'!J163+'FR-16(7)(v)-12 DIST Energy'!J163+'FR-16(7)(v)-13 DIST Cust'!J163","v":136548},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K163+'FR-16(7)(v)-4 PROD Energy'!K163+'FR-16(7)(v)-5 PROD Cust'!K163+'FR-16(7)(v)-7 TRANS Demand'!K163+'FR-16(7)(v)-8 TRANS Energy'!K163+'FR-16(7)(v)-9 TRANS Cust'!K163+'FR-16(7)(v)-11 DIST Demand'!K163+'FR-16(7)(v)-12 DIST Energy'!K163+'FR-16(7)(v)-13 DIST Cust'!K163","v":1395},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L163+'FR-16(7)(v)-4 PROD Energy'!L163+'FR-16(7)(v)-5 PROD Cust'!L163+'FR-16(7)(v)-7 TRANS Demand'!L163+'FR-16(7)(v)-8 TRANS Energy'!L163+'FR-16(7)(v)-9 TRANS Cust'!L163+'FR-16(7)(v)-11 DIST Demand'!L163+'FR-16(7)(v)-12 DIST Energy'!L163+'FR-16(7)(v)-13 DIST Cust'!L163","v":2896805},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M163+'FR-16(7)(v)-4 PROD Energy'!M163+'FR-16(7)(v)-5 PROD Cust'!M163+'FR-16(7)(v)-7 TRANS Demand'!M163+'FR-16(7)(v)-8 TRANS Energy'!M163+'FR-16(7)(v)-9 TRANS Cust'!M163+'FR-16(7)(v)-11 DIST Demand'!M163+'FR-16(7)(v)-12 DIST Energy'!M163+'FR-16(7)(v)-13 DIST Cust'!M163","v":1987816},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N163+'FR-16(7)(v)-4 PROD Energy'!N163+'FR-16(7)(v)-5 PROD Cust'!N163+'FR-16(7)(v)-7 TRANS Demand'!N163+'FR-16(7)(v)-8 TRANS Energy'!N163+'FR-16(7)(v)-9 TRANS Cust'!N163+'FR-16(7)(v)-11 DIST Demand'!N163+'FR-16(7)(v)-12 DIST Energy'!N163+'FR-16(7)(v)-13 DIST Cust'!N163","v":66779},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O163+'FR-16(7)(v)-4 PROD Energy'!O163+'FR-16(7)(v)-5 PROD Cust'!O163+'FR-16(7)(v)-7 TRANS Demand'!O163+'FR-16(7)(v)-8 TRANS Energy'!O163+'FR-16(7)(v)-9 TRANS Cust'!O163+'FR-16(7)(v)-11 DIST Demand'!O163+'FR-16(7)(v)-12 DIST Energy'!O163+'FR-16(7)(v)-13 DIST Cust'!O163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P163+'FR-16(7)(v)-4 PROD Energy'!P163+'FR-16(7)(v)-5 PROD Cust'!P163+'FR-16(7)(v)-7 TRANS Demand'!P163+'FR-16(7)(v)-8 TRANS Energy'!P163+'FR-16(7)(v)-9 TRANS Cust'!P163+'FR-16(7)(v)-11 DIST Demand'!P163+'FR-16(7)(v)-12 DIST Energy'!P163+'FR-16(7)(v)-13 DIST Cust'!P163","v":135352},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q163+'FR-16(7)(v)-4 PROD Energy'!Q163+'FR-16(7)(v)-5 PROD Cust'!Q163+'FR-16(7)(v)-7 TRANS Demand'!Q163+'FR-16(7)(v)-8 TRANS Energy'!Q163+'FR-16(7)(v)-9 TRANS Cust'!Q163+'FR-16(7)(v)-11 DIST Demand'!Q163+'FR-16(7)(v)-12 DIST Energy'!Q163+'FR-16(7)(v)-13 DIST Cust'!Q163","v":997},{"$f":"SUM(G163:Q163)","v":19933975},{"$f":"F163-R163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F164","v":9547168},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G164+'FR-16(7)(v)-4 PROD Energy'!G164+'FR-16(7)(v)-5 PROD Cust'!G164+'FR-16(7)(v)-7 TRANS Demand'!G164+'FR-16(7)(v)-8 TRANS Energy'!G164+'FR-16(7)(v)-9 TRANS Cust'!G164+'FR-16(7)(v)-11 DIST Demand'!G164+'FR-16(7)(v)-12 DIST Energy'!G164+'FR-16(7)(v)-13 DIST Cust'!G164","v":8611068},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H164+'FR-16(7)(v)-4 PROD Energy'!H164+'FR-16(7)(v)-5 PROD Cust'!H164+'FR-16(7)(v)-7 TRANS Demand'!H164+'FR-16(7)(v)-8 TRANS Energy'!H164+'FR-16(7)(v)-9 TRANS Cust'!H164+'FR-16(7)(v)-11 DIST Demand'!H164+'FR-16(7)(v)-12 DIST Energy'!H164+'FR-16(7)(v)-13 DIST Cust'!H164","v":875093},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I164+'FR-16(7)(v)-4 PROD Energy'!I164+'FR-16(7)(v)-5 PROD Cust'!I164+'FR-16(7)(v)-7 TRANS Demand'!I164+'FR-16(7)(v)-8 TRANS Energy'!I164+'FR-16(7)(v)-9 TRANS Cust'!I164+'FR-16(7)(v)-11 DIST Demand'!I164+'FR-16(7)(v)-12 DIST Energy'!I164+'FR-16(7)(v)-13 DIST Cust'!I164","v":11648},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J164+'FR-16(7)(v)-4 PROD Energy'!J164+'FR-16(7)(v)-5 PROD Cust'!J164+'FR-16(7)(v)-7 TRANS Demand'!J164+'FR-16(7)(v)-8 TRANS Energy'!J164+'FR-16(7)(v)-9 TRANS Cust'!J164+'FR-16(7)(v)-11 DIST Demand'!J164+'FR-16(7)(v)-12 DIST Energy'!J164+'FR-16(7)(v)-13 DIST Cust'!J164","v":7065},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K164+'FR-16(7)(v)-4 PROD Energy'!K164+'FR-16(7)(v)-5 PROD Cust'!K164+'FR-16(7)(v)-7 TRANS Demand'!K164+'FR-16(7)(v)-8 TRANS Energy'!K164+'FR-16(7)(v)-9 TRANS Cust'!K164+'FR-16(7)(v)-11 DIST Demand'!K164+'FR-16(7)(v)-12 DIST Energy'!K164+'FR-16(7)(v)-13 DIST Cust'!K164","v":1050},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L164+'FR-16(7)(v)-4 PROD Energy'!L164+'FR-16(7)(v)-5 PROD Cust'!L164+'FR-16(7)(v)-7 TRANS Demand'!L164+'FR-16(7)(v)-8 TRANS Energy'!L164+'FR-16(7)(v)-9 TRANS Cust'!L164+'FR-16(7)(v)-11 DIST Demand'!L164+'FR-16(7)(v)-12 DIST Energy'!L164+'FR-16(7)(v)-13 DIST Cust'!L164","v":10502},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M164+'FR-16(7)(v)-4 PROD Energy'!M164+'FR-16(7)(v)-5 PROD Cust'!M164+'FR-16(7)(v)-7 TRANS Demand'!M164+'FR-16(7)(v)-8 TRANS Energy'!M164+'FR-16(7)(v)-9 TRANS Cust'!M164+'FR-16(7)(v)-11 DIST Demand'!M164+'FR-16(7)(v)-12 DIST Energy'!M164+'FR-16(7)(v)-13 DIST Cust'!M164","v":2482},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N164+'FR-16(7)(v)-4 PROD Energy'!N164+'FR-16(7)(v)-5 PROD Cust'!N164+'FR-16(7)(v)-7 TRANS Demand'!N164+'FR-16(7)(v)-8 TRANS Energy'!N164+'FR-16(7)(v)-9 TRANS Cust'!N164+'FR-16(7)(v)-11 DIST Demand'!N164+'FR-16(7)(v)-12 DIST Energy'!N164+'FR-16(7)(v)-13 DIST Cust'!N164","v":668},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O164+'FR-16(7)(v)-4 PROD Energy'!O164+'FR-16(7)(v)-5 PROD Cust'!O164+'FR-16(7)(v)-7 TRANS Demand'!O164+'FR-16(7)(v)-8 TRANS Energy'!O164+'FR-16(7)(v)-9 TRANS Cust'!O164+'FR-16(7)(v)-11 DIST Demand'!O164+'FR-16(7)(v)-12 DIST Energy'!O164+'FR-16(7)(v)-13 DIST Cust'!O164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P164+'FR-16(7)(v)-4 PROD Energy'!P164+'FR-16(7)(v)-5 PROD Cust'!P164+'FR-16(7)(v)-7 TRANS Demand'!P164+'FR-16(7)(v)-8 TRANS Energy'!P164+'FR-16(7)(v)-9 TRANS Cust'!P164+'FR-16(7)(v)-11 DIST Demand'!P164+'FR-16(7)(v)-12 DIST Energy'!P164+'FR-16(7)(v)-13 DIST Cust'!P164","v":26828},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q164+'FR-16(7)(v)-4 PROD Energy'!Q164+'FR-16(7)(v)-5 PROD Cust'!Q164+'FR-16(7)(v)-7 TRANS Demand'!Q164+'FR-16(7)(v)-8 TRANS Energy'!Q164+'FR-16(7)(v)-9 TRANS Cust'!Q164+'FR-16(7)(v)-11 DIST Demand'!Q164+'FR-16(7)(v)-12 DIST Energy'!Q164+'FR-16(7)(v)-13 DIST Cust'!Q164","v":764},9547168,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F165","v":10951271},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G165+'FR-16(7)(v)-4 PROD Energy'!G165+'FR-16(7)(v)-5 PROD Cust'!G165+'FR-16(7)(v)-7 TRANS Demand'!G165+'FR-16(7)(v)-8 TRANS Energy'!G165+'FR-16(7)(v)-9 TRANS Cust'!G165+'FR-16(7)(v)-11 DIST Demand'!G165+'FR-16(7)(v)-12 DIST Energy'!G165+'FR-16(7)(v)-13 DIST Cust'!G165","v":9747507},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H165+'FR-16(7)(v)-4 PROD Energy'!H165+'FR-16(7)(v)-5 PROD Cust'!H165+'FR-16(7)(v)-7 TRANS Demand'!H165+'FR-16(7)(v)-8 TRANS Energy'!H165+'FR-16(7)(v)-9 TRANS Cust'!H165+'FR-16(7)(v)-11 DIST Demand'!H165+'FR-16(7)(v)-12 DIST Energy'!H165+'FR-16(7)(v)-13 DIST Cust'!H165","v":989666},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I165+'FR-16(7)(v)-4 PROD Energy'!I165+'FR-16(7)(v)-5 PROD Cust'!I165+'FR-16(7)(v)-7 TRANS Demand'!I165+'FR-16(7)(v)-8 TRANS Energy'!I165+'FR-16(7)(v)-9 TRANS Cust'!I165+'FR-16(7)(v)-11 DIST Demand'!I165+'FR-16(7)(v)-12 DIST Energy'!I165+'FR-16(7)(v)-13 DIST Cust'!I165","v":13142},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J165+'FR-16(7)(v)-4 PROD Energy'!J165+'FR-16(7)(v)-5 PROD Cust'!J165+'FR-16(7)(v)-7 TRANS Demand'!J165+'FR-16(7)(v)-8 TRANS Energy'!J165+'FR-16(7)(v)-9 TRANS Cust'!J165+'FR-16(7)(v)-11 DIST Demand'!J165+'FR-16(7)(v)-12 DIST Energy'!J165+'FR-16(7)(v)-13 DIST Cust'!J165","v":56180},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K165+'FR-16(7)(v)-4 PROD Energy'!K165+'FR-16(7)(v)-5 PROD Cust'!K165+'FR-16(7)(v)-7 TRANS Demand'!K165+'FR-16(7)(v)-8 TRANS Energy'!K165+'FR-16(7)(v)-9 TRANS Cust'!K165+'FR-16(7)(v)-11 DIST Demand'!K165+'FR-16(7)(v)-12 DIST Energy'!K165+'FR-16(7)(v)-13 DIST Cust'!K165","v":1205},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L165+'FR-16(7)(v)-4 PROD Energy'!L165+'FR-16(7)(v)-5 PROD Cust'!L165+'FR-16(7)(v)-7 TRANS Demand'!L165+'FR-16(7)(v)-8 TRANS Energy'!L165+'FR-16(7)(v)-9 TRANS Cust'!L165+'FR-16(7)(v)-11 DIST Demand'!L165+'FR-16(7)(v)-12 DIST Energy'!L165+'FR-16(7)(v)-13 DIST Cust'!L165","v":81039},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M165+'FR-16(7)(v)-4 PROD Energy'!M165+'FR-16(7)(v)-5 PROD Cust'!M165+'FR-16(7)(v)-7 TRANS Demand'!M165+'FR-16(7)(v)-8 TRANS Energy'!M165+'FR-16(7)(v)-9 TRANS Cust'!M165+'FR-16(7)(v)-11 DIST Demand'!M165+'FR-16(7)(v)-12 DIST Energy'!M165+'FR-16(7)(v)-13 DIST Cust'!M165","v":19931},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N165+'FR-16(7)(v)-4 PROD Energy'!N165+'FR-16(7)(v)-5 PROD Cust'!N165+'FR-16(7)(v)-7 TRANS Demand'!N165+'FR-16(7)(v)-8 TRANS Energy'!N165+'FR-16(7)(v)-9 TRANS Cust'!N165+'FR-16(7)(v)-11 DIST Demand'!N165+'FR-16(7)(v)-12 DIST Energy'!N165+'FR-16(7)(v)-13 DIST Cust'!N165","v":5366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O165+'FR-16(7)(v)-4 PROD Energy'!O165+'FR-16(7)(v)-5 PROD Cust'!O165+'FR-16(7)(v)-7 TRANS Demand'!O165+'FR-16(7)(v)-8 TRANS Energy'!O165+'FR-16(7)(v)-9 TRANS Cust'!O165+'FR-16(7)(v)-11 DIST Demand'!O165+'FR-16(7)(v)-12 DIST Energy'!O165+'FR-16(7)(v)-13 DIST Cust'!O165","v":5914},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P165+'FR-16(7)(v)-4 PROD Energy'!P165+'FR-16(7)(v)-5 PROD Cust'!P165+'FR-16(7)(v)-7 TRANS Demand'!P165+'FR-16(7)(v)-8 TRANS Energy'!P165+'FR-16(7)(v)-9 TRANS Cust'!P165+'FR-16(7)(v)-11 DIST Demand'!P165+'FR-16(7)(v)-12 DIST Energy'!P165+'FR-16(7)(v)-13 DIST Cust'!P165","v":30445},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q165+'FR-16(7)(v)-4 PROD Energy'!Q165+'FR-16(7)(v)-5 PROD Cust'!Q165+'FR-16(7)(v)-7 TRANS Demand'!Q165+'FR-16(7)(v)-8 TRANS Energy'!Q165+'FR-16(7)(v)-9 TRANS Cust'!Q165+'FR-16(7)(v)-11 DIST Demand'!Q165+'FR-16(7)(v)-12 DIST Energy'!Q165+'FR-16(7)(v)-13 DIST Cust'!Q165","v":876},10951271,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F166","v":887250},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G166+'FR-16(7)(v)-4 PROD Energy'!G166+'FR-16(7)(v)-5 PROD Cust'!G166+'FR-16(7)(v)-7 TRANS Demand'!G166+'FR-16(7)(v)-8 TRANS Energy'!G166+'FR-16(7)(v)-9 TRANS Cust'!G166+'FR-16(7)(v)-11 DIST Demand'!G166+'FR-16(7)(v)-12 DIST Energy'!G166+'FR-16(7)(v)-13 DIST Cust'!G166","v":461024},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H166+'FR-16(7)(v)-4 PROD Energy'!H166+'FR-16(7)(v)-5 PROD Cust'!H166+'FR-16(7)(v)-7 TRANS Demand'!H166+'FR-16(7)(v)-8 TRANS Energy'!H166+'FR-16(7)(v)-9 TRANS Cust'!H166+'FR-16(7)(v)-11 DIST Demand'!H166+'FR-16(7)(v)-12 DIST Energy'!H166+'FR-16(7)(v)-13 DIST Cust'!H166","v":376753},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I166+'FR-16(7)(v)-4 PROD Energy'!I166+'FR-16(7)(v)-5 PROD Cust'!I166+'FR-16(7)(v)-7 TRANS Demand'!I166+'FR-16(7)(v)-8 TRANS Energy'!I166+'FR-16(7)(v)-9 TRANS Cust'!I166+'FR-16(7)(v)-11 DIST Demand'!I166+'FR-16(7)(v)-12 DIST Energy'!I166+'FR-16(7)(v)-13 DIST Cust'!I166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J166+'FR-16(7)(v)-4 PROD Energy'!J166+'FR-16(7)(v)-5 PROD Cust'!J166+'FR-16(7)(v)-7 TRANS Demand'!J166+'FR-16(7)(v)-8 TRANS Energy'!J166+'FR-16(7)(v)-9 TRANS Cust'!J166+'FR-16(7)(v)-11 DIST Demand'!J166+'FR-16(7)(v)-12 DIST Energy'!J166+'FR-16(7)(v)-13 DIST Cust'!J166","v":3167},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K166+'FR-16(7)(v)-4 PROD Energy'!K166+'FR-16(7)(v)-5 PROD Cust'!K166+'FR-16(7)(v)-7 TRANS Demand'!K166+'FR-16(7)(v)-8 TRANS Energy'!K166+'FR-16(7)(v)-9 TRANS Cust'!K166+'FR-16(7)(v)-11 DIST Demand'!K166+'FR-16(7)(v)-12 DIST Energy'!K166+'FR-16(7)(v)-13 DIST Cust'!K166","v":382},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L166+'FR-16(7)(v)-4 PROD Energy'!L166+'FR-16(7)(v)-5 PROD Cust'!L166+'FR-16(7)(v)-7 TRANS Demand'!L166+'FR-16(7)(v)-8 TRANS Energy'!L166+'FR-16(7)(v)-9 TRANS Cust'!L166+'FR-16(7)(v)-11 DIST Demand'!L166+'FR-16(7)(v)-12 DIST Energy'!L166+'FR-16(7)(v)-13 DIST Cust'!L166","v":17523},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M166+'FR-16(7)(v)-4 PROD Energy'!M166+'FR-16(7)(v)-5 PROD Cust'!M166+'FR-16(7)(v)-7 TRANS Demand'!M166+'FR-16(7)(v)-8 TRANS Energy'!M166+'FR-16(7)(v)-9 TRANS Cust'!M166+'FR-16(7)(v)-11 DIST Demand'!M166+'FR-16(7)(v)-12 DIST Energy'!M166+'FR-16(7)(v)-13 DIST Cust'!M166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N166+'FR-16(7)(v)-4 PROD Energy'!N166+'FR-16(7)(v)-5 PROD Cust'!N166+'FR-16(7)(v)-7 TRANS Demand'!N166+'FR-16(7)(v)-8 TRANS Energy'!N166+'FR-16(7)(v)-9 TRANS Cust'!N166+'FR-16(7)(v)-11 DIST Demand'!N166+'FR-16(7)(v)-12 DIST Energy'!N166+'FR-16(7)(v)-13 DIST Cust'!N166","v":1491},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O166+'FR-16(7)(v)-4 PROD Energy'!O166+'FR-16(7)(v)-5 PROD Cust'!O166+'FR-16(7)(v)-7 TRANS Demand'!O166+'FR-16(7)(v)-8 TRANS Energy'!O166+'FR-16(7)(v)-9 TRANS Cust'!O166+'FR-16(7)(v)-11 DIST Demand'!O166+'FR-16(7)(v)-12 DIST Energy'!O166+'FR-16(7)(v)-13 DIST Cust'!O166","v":2245},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P166+'FR-16(7)(v)-4 PROD Energy'!P166+'FR-16(7)(v)-5 PROD Cust'!P166+'FR-16(7)(v)-7 TRANS Demand'!P166+'FR-16(7)(v)-8 TRANS Energy'!P166+'FR-16(7)(v)-9 TRANS Cust'!P166+'FR-16(7)(v)-11 DIST Demand'!P166+'FR-16(7)(v)-12 DIST Energy'!P166+'FR-16(7)(v)-13 DIST Cust'!P166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q166+'FR-16(7)(v)-4 PROD Energy'!Q166+'FR-16(7)(v)-5 PROD Cust'!Q166+'FR-16(7)(v)-7 TRANS Demand'!Q166+'FR-16(7)(v)-8 TRANS Energy'!Q166+'FR-16(7)(v)-9 TRANS Cust'!Q166+'FR-16(7)(v)-11 DIST Demand'!Q166+'FR-16(7)(v)-12 DIST Energy'!Q166+'FR-16(7)(v)-13 DIST Cust'!Q166","v":24665},887250,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F167","v":4860343},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G167+'FR-16(7)(v)-4 PROD Energy'!G167+'FR-16(7)(v)-5 PROD Cust'!G167+'FR-16(7)(v)-7 TRANS Demand'!G167+'FR-16(7)(v)-8 TRANS Energy'!G167+'FR-16(7)(v)-9 TRANS Cust'!G167+'FR-16(7)(v)-11 DIST Demand'!G167+'FR-16(7)(v)-12 DIST Energy'!G167+'FR-16(7)(v)-13 DIST Cust'!G167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H167+'FR-16(7)(v)-4 PROD Energy'!H167+'FR-16(7)(v)-5 PROD Cust'!H167+'FR-16(7)(v)-7 TRANS Demand'!H167+'FR-16(7)(v)-8 TRANS Energy'!H167+'FR-16(7)(v)-9 TRANS Cust'!H167+'FR-16(7)(v)-11 DIST Demand'!H167+'FR-16(7)(v)-12 DIST Energy'!H167+'FR-16(7)(v)-13 DIST Cust'!H167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I167+'FR-16(7)(v)-4 PROD Energy'!I167+'FR-16(7)(v)-5 PROD Cust'!I167+'FR-16(7)(v)-7 TRANS Demand'!I167+'FR-16(7)(v)-8 TRANS Energy'!I167+'FR-16(7)(v)-9 TRANS Cust'!I167+'FR-16(7)(v)-11 DIST Demand'!I167+'FR-16(7)(v)-12 DIST Energy'!I167+'FR-16(7)(v)-13 DIST Cust'!I167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J167+'FR-16(7)(v)-4 PROD Energy'!J167+'FR-16(7)(v)-5 PROD Cust'!J167+'FR-16(7)(v)-7 TRANS Demand'!J167+'FR-16(7)(v)-8 TRANS Energy'!J167+'FR-16(7)(v)-9 TRANS Cust'!J167+'FR-16(7)(v)-11 DIST Demand'!J167+'FR-16(7)(v)-12 DIST Energy'!J167+'FR-16(7)(v)-13 DIST Cust'!J167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K167+'FR-16(7)(v)-4 PROD Energy'!K167+'FR-16(7)(v)-5 PROD Cust'!K167+'FR-16(7)(v)-7 TRANS Demand'!K167+'FR-16(7)(v)-8 TRANS Energy'!K167+'FR-16(7)(v)-9 TRANS Cust'!K167+'FR-16(7)(v)-11 DIST Demand'!K167+'FR-16(7)(v)-12 DIST Energy'!K167+'FR-16(7)(v)-13 DIST Cust'!K167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L167+'FR-16(7)(v)-4 PROD Energy'!L167+'FR-16(7)(v)-5 PROD Cust'!L167+'FR-16(7)(v)-7 TRANS Demand'!L167+'FR-16(7)(v)-8 TRANS Energy'!L167+'FR-16(7)(v)-9 TRANS Cust'!L167+'FR-16(7)(v)-11 DIST Demand'!L167+'FR-16(7)(v)-12 DIST Energy'!L167+'FR-16(7)(v)-13 DIST Cust'!L167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M167+'FR-16(7)(v)-4 PROD Energy'!M167+'FR-16(7)(v)-5 PROD Cust'!M167+'FR-16(7)(v)-7 TRANS Demand'!M167+'FR-16(7)(v)-8 TRANS Energy'!M167+'FR-16(7)(v)-9 TRANS Cust'!M167+'FR-16(7)(v)-11 DIST Demand'!M167+'FR-16(7)(v)-12 DIST Energy'!M167+'FR-16(7)(v)-13 DIST Cust'!M167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N167+'FR-16(7)(v)-4 PROD Energy'!N167+'FR-16(7)(v)-5 PROD Cust'!N167+'FR-16(7)(v)-7 TRANS Demand'!N167+'FR-16(7)(v)-8 TRANS Energy'!N167+'FR-16(7)(v)-9 TRANS Cust'!N167+'FR-16(7)(v)-11 DIST Demand'!N167+'FR-16(7)(v)-12 DIST Energy'!N167+'FR-16(7)(v)-13 DIST Cust'!N167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O167+'FR-16(7)(v)-4 PROD Energy'!O167+'FR-16(7)(v)-5 PROD Cust'!O167+'FR-16(7)(v)-7 TRANS Demand'!O167+'FR-16(7)(v)-8 TRANS Energy'!O167+'FR-16(7)(v)-9 TRANS Cust'!O167+'FR-16(7)(v)-11 DIST Demand'!O167+'FR-16(7)(v)-12 DIST Energy'!O167+'FR-16(7)(v)-13 DIST Cust'!O167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P167+'FR-16(7)(v)-4 PROD Energy'!P167+'FR-16(7)(v)-5 PROD Cust'!P167+'FR-16(7)(v)-7 TRANS Demand'!P167+'FR-16(7)(v)-8 TRANS Energy'!P167+'FR-16(7)(v)-9 TRANS Cust'!P167+'FR-16(7)(v)-11 DIST Demand'!P167+'FR-16(7)(v)-12 DIST Energy'!P167+'FR-16(7)(v)-13 DIST Cust'!P167","v":4860343},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q167+'FR-16(7)(v)-4 PROD Energy'!Q167+'FR-16(7)(v)-5 PROD Cust'!Q167+'FR-16(7)(v)-7 TRANS Demand'!Q167+'FR-16(7)(v)-8 TRANS Energy'!Q167+'FR-16(7)(v)-9 TRANS Cust'!Q167+'FR-16(7)(v)-11 DIST Demand'!Q167+'FR-16(7)(v)-12 DIST Energy'!Q167+'FR-16(7)(v)-13 DIST Cust'!Q167","v":0},4860343,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F168","v":2311379},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G168+'FR-16(7)(v)-4 PROD Energy'!G168+'FR-16(7)(v)-5 PROD Cust'!G168+'FR-16(7)(v)-7 TRANS Demand'!G168+'FR-16(7)(v)-8 TRANS Energy'!G168+'FR-16(7)(v)-9 TRANS Cust'!G168+'FR-16(7)(v)-11 DIST Demand'!G168+'FR-16(7)(v)-12 DIST Energy'!G168+'FR-16(7)(v)-13 DIST Cust'!G168","v":1257595},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H168+'FR-16(7)(v)-4 PROD Energy'!H168+'FR-16(7)(v)-5 PROD Cust'!H168+'FR-16(7)(v)-7 TRANS Demand'!H168+'FR-16(7)(v)-8 TRANS Energy'!H168+'FR-16(7)(v)-9 TRANS Cust'!H168+'FR-16(7)(v)-11 DIST Demand'!H168+'FR-16(7)(v)-12 DIST Energy'!H168+'FR-16(7)(v)-13 DIST Cust'!H168","v":580425},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I168+'FR-16(7)(v)-4 PROD Energy'!I168+'FR-16(7)(v)-5 PROD Cust'!I168+'FR-16(7)(v)-7 TRANS Demand'!I168+'FR-16(7)(v)-8 TRANS Energy'!I168+'FR-16(7)(v)-9 TRANS Cust'!I168+'FR-16(7)(v)-11 DIST Demand'!I168+'FR-16(7)(v)-12 DIST Energy'!I168+'FR-16(7)(v)-13 DIST Cust'!I168","v":2798},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J168+'FR-16(7)(v)-4 PROD Energy'!J168+'FR-16(7)(v)-5 PROD Cust'!J168+'FR-16(7)(v)-7 TRANS Demand'!J168+'FR-16(7)(v)-8 TRANS Energy'!J168+'FR-16(7)(v)-9 TRANS Cust'!J168+'FR-16(7)(v)-11 DIST Demand'!J168+'FR-16(7)(v)-12 DIST Energy'!J168+'FR-16(7)(v)-13 DIST Cust'!J168","v":12380},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K168+'FR-16(7)(v)-4 PROD Energy'!K168+'FR-16(7)(v)-5 PROD Cust'!K168+'FR-16(7)(v)-7 TRANS Demand'!K168+'FR-16(7)(v)-8 TRANS Energy'!K168+'FR-16(7)(v)-9 TRANS Cust'!K168+'FR-16(7)(v)-11 DIST Demand'!K168+'FR-16(7)(v)-12 DIST Energy'!K168+'FR-16(7)(v)-13 DIST Cust'!K168","v":224},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L168+'FR-16(7)(v)-4 PROD Energy'!L168+'FR-16(7)(v)-5 PROD Cust'!L168+'FR-16(7)(v)-7 TRANS Demand'!L168+'FR-16(7)(v)-8 TRANS Energy'!L168+'FR-16(7)(v)-9 TRANS Cust'!L168+'FR-16(7)(v)-11 DIST Demand'!L168+'FR-16(7)(v)-12 DIST Energy'!L168+'FR-16(7)(v)-13 DIST Cust'!L168","v":239390},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M168+'FR-16(7)(v)-4 PROD Energy'!M168+'FR-16(7)(v)-5 PROD Cust'!M168+'FR-16(7)(v)-7 TRANS Demand'!M168+'FR-16(7)(v)-8 TRANS Energy'!M168+'FR-16(7)(v)-9 TRANS Cust'!M168+'FR-16(7)(v)-11 DIST Demand'!M168+'FR-16(7)(v)-12 DIST Energy'!M168+'FR-16(7)(v)-13 DIST Cust'!M168","v":162036},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N168+'FR-16(7)(v)-4 PROD Energy'!N168+'FR-16(7)(v)-5 PROD Cust'!N168+'FR-16(7)(v)-7 TRANS Demand'!N168+'FR-16(7)(v)-8 TRANS Energy'!N168+'FR-16(7)(v)-9 TRANS Cust'!N168+'FR-16(7)(v)-11 DIST Demand'!N168+'FR-16(7)(v)-12 DIST Energy'!N168+'FR-16(7)(v)-13 DIST Cust'!N168","v":5724},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O168+'FR-16(7)(v)-4 PROD Energy'!O168+'FR-16(7)(v)-5 PROD Cust'!O168+'FR-16(7)(v)-7 TRANS Demand'!O168+'FR-16(7)(v)-8 TRANS Energy'!O168+'FR-16(7)(v)-9 TRANS Cust'!O168+'FR-16(7)(v)-11 DIST Demand'!O168+'FR-16(7)(v)-12 DIST Energy'!O168+'FR-16(7)(v)-13 DIST Cust'!O168","v":373},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P168+'FR-16(7)(v)-4 PROD Energy'!P168+'FR-16(7)(v)-5 PROD Cust'!P168+'FR-16(7)(v)-7 TRANS Demand'!P168+'FR-16(7)(v)-8 TRANS Energy'!P168+'FR-16(7)(v)-9 TRANS Cust'!P168+'FR-16(7)(v)-11 DIST Demand'!P168+'FR-16(7)(v)-12 DIST Energy'!P168+'FR-16(7)(v)-13 DIST Cust'!P168","v":46816},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q168+'FR-16(7)(v)-4 PROD Energy'!Q168+'FR-16(7)(v)-5 PROD Cust'!Q168+'FR-16(7)(v)-7 TRANS Demand'!Q168+'FR-16(7)(v)-8 TRANS Energy'!Q168+'FR-16(7)(v)-9 TRANS Cust'!Q168+'FR-16(7)(v)-11 DIST Demand'!Q168+'FR-16(7)(v)-12 DIST Energy'!Q168+'FR-16(7)(v)-13 DIST Cust'!Q168","v":3618},2311379,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F169","v":534286},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G169+'FR-16(7)(v)-4 PROD Energy'!G169+'FR-16(7)(v)-5 PROD Cust'!G169+'FR-16(7)(v)-7 TRANS Demand'!G169+'FR-16(7)(v)-8 TRANS Energy'!G169+'FR-16(7)(v)-9 TRANS Cust'!G169+'FR-16(7)(v)-11 DIST Demand'!G169+'FR-16(7)(v)-12 DIST Energy'!G169+'FR-16(7)(v)-13 DIST Cust'!G169","v":290700},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H169+'FR-16(7)(v)-4 PROD Energy'!H169+'FR-16(7)(v)-5 PROD Cust'!H169+'FR-16(7)(v)-7 TRANS Demand'!H169+'FR-16(7)(v)-8 TRANS Energy'!H169+'FR-16(7)(v)-9 TRANS Cust'!H169+'FR-16(7)(v)-11 DIST Demand'!H169+'FR-16(7)(v)-12 DIST Energy'!H169+'FR-16(7)(v)-13 DIST Cust'!H169","v":134168},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I169+'FR-16(7)(v)-4 PROD Energy'!I169+'FR-16(7)(v)-5 PROD Cust'!I169+'FR-16(7)(v)-7 TRANS Demand'!I169+'FR-16(7)(v)-8 TRANS Energy'!I169+'FR-16(7)(v)-9 TRANS Cust'!I169+'FR-16(7)(v)-11 DIST Demand'!I169+'FR-16(7)(v)-12 DIST Energy'!I169+'FR-16(7)(v)-13 DIST Cust'!I169","v":647},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J169+'FR-16(7)(v)-4 PROD Energy'!J169+'FR-16(7)(v)-5 PROD Cust'!J169+'FR-16(7)(v)-7 TRANS Demand'!J169+'FR-16(7)(v)-8 TRANS Energy'!J169+'FR-16(7)(v)-9 TRANS Cust'!J169+'FR-16(7)(v)-11 DIST Demand'!J169+'FR-16(7)(v)-12 DIST Energy'!J169+'FR-16(7)(v)-13 DIST Cust'!J169","v":2861},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K169+'FR-16(7)(v)-4 PROD Energy'!K169+'FR-16(7)(v)-5 PROD Cust'!K169+'FR-16(7)(v)-7 TRANS Demand'!K169+'FR-16(7)(v)-8 TRANS Energy'!K169+'FR-16(7)(v)-9 TRANS Cust'!K169+'FR-16(7)(v)-11 DIST Demand'!K169+'FR-16(7)(v)-12 DIST Energy'!K169+'FR-16(7)(v)-13 DIST Cust'!K169","v":51},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L169+'FR-16(7)(v)-4 PROD Energy'!L169+'FR-16(7)(v)-5 PROD Cust'!L169+'FR-16(7)(v)-7 TRANS Demand'!L169+'FR-16(7)(v)-8 TRANS Energy'!L169+'FR-16(7)(v)-9 TRANS Cust'!L169+'FR-16(7)(v)-11 DIST Demand'!L169+'FR-16(7)(v)-12 DIST Energy'!L169+'FR-16(7)(v)-13 DIST Cust'!L169","v":55336},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M169+'FR-16(7)(v)-4 PROD Energy'!M169+'FR-16(7)(v)-5 PROD Cust'!M169+'FR-16(7)(v)-7 TRANS Demand'!M169+'FR-16(7)(v)-8 TRANS Energy'!M169+'FR-16(7)(v)-9 TRANS Cust'!M169+'FR-16(7)(v)-11 DIST Demand'!M169+'FR-16(7)(v)-12 DIST Energy'!M169+'FR-16(7)(v)-13 DIST Cust'!M169","v":37456},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N169+'FR-16(7)(v)-4 PROD Energy'!N169+'FR-16(7)(v)-5 PROD Cust'!N169+'FR-16(7)(v)-7 TRANS Demand'!N169+'FR-16(7)(v)-8 TRANS Energy'!N169+'FR-16(7)(v)-9 TRANS Cust'!N169+'FR-16(7)(v)-11 DIST Demand'!N169+'FR-16(7)(v)-12 DIST Energy'!N169+'FR-16(7)(v)-13 DIST Cust'!N169","v":1323},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O169+'FR-16(7)(v)-4 PROD Energy'!O169+'FR-16(7)(v)-5 PROD Cust'!O169+'FR-16(7)(v)-7 TRANS Demand'!O169+'FR-16(7)(v)-8 TRANS Energy'!O169+'FR-16(7)(v)-9 TRANS Cust'!O169+'FR-16(7)(v)-11 DIST Demand'!O169+'FR-16(7)(v)-12 DIST Energy'!O169+'FR-16(7)(v)-13 DIST Cust'!O169","v":86},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P169+'FR-16(7)(v)-4 PROD Energy'!P169+'FR-16(7)(v)-5 PROD Cust'!P169+'FR-16(7)(v)-7 TRANS Demand'!P169+'FR-16(7)(v)-8 TRANS Energy'!P169+'FR-16(7)(v)-9 TRANS Cust'!P169+'FR-16(7)(v)-11 DIST Demand'!P169+'FR-16(7)(v)-12 DIST Energy'!P169+'FR-16(7)(v)-13 DIST Cust'!P169","v":10822},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q169+'FR-16(7)(v)-4 PROD Energy'!Q169+'FR-16(7)(v)-5 PROD Cust'!Q169+'FR-16(7)(v)-7 TRANS Demand'!Q169+'FR-16(7)(v)-8 TRANS Energy'!Q169+'FR-16(7)(v)-9 TRANS Cust'!Q169+'FR-16(7)(v)-11 DIST Demand'!Q169+'FR-16(7)(v)-12 DIST Energy'!Q169+'FR-16(7)(v)-13 DIST Cust'!Q169","v":836},534286,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F170","v":-6653083},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G170+'FR-16(7)(v)-4 PROD Energy'!G170+'FR-16(7)(v)-5 PROD Cust'!G170+'FR-16(7)(v)-7 TRANS Demand'!G170+'FR-16(7)(v)-8 TRANS Energy'!G170+'FR-16(7)(v)-9 TRANS Cust'!G170+'FR-16(7)(v)-11 DIST Demand'!G170+'FR-16(7)(v)-12 DIST Energy'!G170+'FR-16(7)(v)-13 DIST Cust'!G170","v":-4634936},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H170+'FR-16(7)(v)-4 PROD Energy'!H170+'FR-16(7)(v)-5 PROD Cust'!H170+'FR-16(7)(v)-7 TRANS Demand'!H170+'FR-16(7)(v)-8 TRANS Energy'!H170+'FR-16(7)(v)-9 TRANS Cust'!H170+'FR-16(7)(v)-11 DIST Demand'!H170+'FR-16(7)(v)-12 DIST Energy'!H170+'FR-16(7)(v)-13 DIST Cust'!H170","v":-1963258},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I170+'FR-16(7)(v)-4 PROD Energy'!I170+'FR-16(7)(v)-5 PROD Cust'!I170+'FR-16(7)(v)-7 TRANS Demand'!I170+'FR-16(7)(v)-8 TRANS Energy'!I170+'FR-16(7)(v)-9 TRANS Cust'!I170+'FR-16(7)(v)-11 DIST Demand'!I170+'FR-16(7)(v)-12 DIST Energy'!I170+'FR-16(7)(v)-13 DIST Cust'!I170","v":-8849},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J170+'FR-16(7)(v)-4 PROD Energy'!J170+'FR-16(7)(v)-5 PROD Cust'!J170+'FR-16(7)(v)-7 TRANS Demand'!J170+'FR-16(7)(v)-8 TRANS Energy'!J170+'FR-16(7)(v)-9 TRANS Cust'!J170+'FR-16(7)(v)-11 DIST Demand'!J170+'FR-16(7)(v)-12 DIST Energy'!J170+'FR-16(7)(v)-13 DIST Cust'!J170","v":-45574},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K170+'FR-16(7)(v)-4 PROD Energy'!K170+'FR-16(7)(v)-5 PROD Cust'!K170+'FR-16(7)(v)-7 TRANS Demand'!K170+'FR-16(7)(v)-8 TRANS Energy'!K170+'FR-16(7)(v)-9 TRANS Cust'!K170+'FR-16(7)(v)-11 DIST Demand'!K170+'FR-16(7)(v)-12 DIST Energy'!K170+'FR-16(7)(v)-13 DIST Cust'!K170","v":-466}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":156222446},{"$f":"SUM(G149:G169)","v":89972483},37774729,203648,858122,13194,16541840,11284658,387618,8618,5792483,38136,162875529,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":175585347},{"$f":"G171+G145","v":98062109},{"$f":"H171+H145","v":43471875},{"$f":"I171+I145","v":229982},{"$f":"J171+J145","v":950871},14549,19238898,13132654,455001,823409,5820172,{"$f":"Q171+Q145","v":38910},{"$f":"SUM(G173:Q173)","v":182238430},{"$f":"F173-R173","v":-6653083}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":802213323},{"$f":"G147+G171","v":359861011},{"$f":"H147+H171","v":227844625},{"$f":"I147+I171","v":1082197},{"$f":"J147+J171","v":3952418},58413,106521909,72938028,2635666,27191914,6716250,{"$f":"Q147+Q171","v":63975},{"$f":"SUM(G174:Q174)","v":808866406},{"$f":"F174-R174","v":-6653083}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F177","v":4910013},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G177+'FR-16(7)(v)-4 PROD Energy'!G177+'FR-16(7)(v)-5 PROD Cust'!G177+'FR-16(7)(v)-7 TRANS Demand'!G177+'FR-16(7)(v)-8 TRANS Energy'!G177+'FR-16(7)(v)-9 TRANS Cust'!G177+'FR-16(7)(v)-11 DIST Demand'!G177+'FR-16(7)(v)-12 DIST Energy'!G177+'FR-16(7)(v)-13 DIST Cust'!G177","v":2051354},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H177+'FR-16(7)(v)-4 PROD Energy'!H177+'FR-16(7)(v)-5 PROD Cust'!H177+'FR-16(7)(v)-7 TRANS Demand'!H177+'FR-16(7)(v)-8 TRANS Energy'!H177+'FR-16(7)(v)-9 TRANS Cust'!H177+'FR-16(7)(v)-11 DIST Demand'!H177+'FR-16(7)(v)-12 DIST Energy'!H177+'FR-16(7)(v)-13 DIST Cust'!H177","v":1444673},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I177+'FR-16(7)(v)-4 PROD Energy'!I177+'FR-16(7)(v)-5 PROD Cust'!I177+'FR-16(7)(v)-7 TRANS Demand'!I177+'FR-16(7)(v)-8 TRANS Energy'!I177+'FR-16(7)(v)-9 TRANS Cust'!I177+'FR-16(7)(v)-11 DIST Demand'!I177+'FR-16(7)(v)-12 DIST Energy'!I177+'FR-16(7)(v)-13 DIST Cust'!I177","v":6678},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J177+'FR-16(7)(v)-4 PROD Energy'!J177+'FR-16(7)(v)-5 PROD Cust'!J177+'FR-16(7)(v)-7 TRANS Demand'!J177+'FR-16(7)(v)-8 TRANS Energy'!J177+'FR-16(7)(v)-9 TRANS Cust'!J177+'FR-16(7)(v)-11 DIST Demand'!J177+'FR-16(7)(v)-12 DIST Energy'!J177+'FR-16(7)(v)-13 DIST Cust'!J177","v":23519},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K177+'FR-16(7)(v)-4 PROD Energy'!K177+'FR-16(7)(v)-5 PROD Cust'!K177+'FR-16(7)(v)-7 TRANS Demand'!K177+'FR-16(7)(v)-8 TRANS Energy'!K177+'FR-16(7)(v)-9 TRANS Cust'!K177+'FR-16(7)(v)-11 DIST Demand'!K177+'FR-16(7)(v)-12 DIST Energy'!K177+'FR-16(7)(v)-13 DIST Cust'!K177","v":344},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L177+'FR-16(7)(v)-4 PROD Energy'!L177+'FR-16(7)(v)-5 PROD Cust'!L177+'FR-16(7)(v)-7 TRANS Demand'!L177+'FR-16(7)(v)-8 TRANS Energy'!L177+'FR-16(7)(v)-9 TRANS Cust'!L177+'FR-16(7)(v)-11 DIST Demand'!L177+'FR-16(7)(v)-12 DIST Energy'!L177+'FR-16(7)(v)-13 DIST Cust'!L177","v":683916},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M177+'FR-16(7)(v)-4 PROD Energy'!M177+'FR-16(7)(v)-5 PROD Cust'!M177+'FR-16(7)(v)-7 TRANS Demand'!M177+'FR-16(7)(v)-8 TRANS Energy'!M177+'FR-16(7)(v)-9 TRANS Cust'!M177+'FR-16(7)(v)-11 DIST Demand'!M177+'FR-16(7)(v)-12 DIST Energy'!M177+'FR-16(7)(v)-13 DIST Cust'!M177","v":468612},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N177+'FR-16(7)(v)-4 PROD Energy'!N177+'FR-16(7)(v)-5 PROD Cust'!N177+'FR-16(7)(v)-7 TRANS Demand'!N177+'FR-16(7)(v)-8 TRANS Energy'!N177+'FR-16(7)(v)-9 TRANS Cust'!N177+'FR-16(7)(v)-11 DIST Demand'!N177+'FR-16(7)(v)-12 DIST Energy'!N177+'FR-16(7)(v)-13 DIST Cust'!N177","v":17087},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O177+'FR-16(7)(v)-4 PROD Energy'!O177+'FR-16(7)(v)-5 PROD Cust'!O177+'FR-16(7)(v)-7 TRANS Demand'!O177+'FR-16(7)(v)-8 TRANS Energy'!O177+'FR-16(7)(v)-9 TRANS Cust'!O177+'FR-16(7)(v)-11 DIST Demand'!O177+'FR-16(7)(v)-12 DIST Energy'!O177+'FR-16(7)(v)-13 DIST Cust'!O177","v":206613},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P177+'FR-16(7)(v)-4 PROD Energy'!P177+'FR-16(7)(v)-5 PROD Cust'!P177+'FR-16(7)(v)-7 TRANS Demand'!P177+'FR-16(7)(v)-8 TRANS Energy'!P177+'FR-16(7)(v)-9 TRANS Cust'!P177+'FR-16(7)(v)-11 DIST Demand'!P177+'FR-16(7)(v)-12 DIST Energy'!P177+'FR-16(7)(v)-13 DIST Cust'!P177","v":7021},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q177+'FR-16(7)(v)-4 PROD Energy'!Q177+'FR-16(7)(v)-5 PROD Cust'!Q177+'FR-16(7)(v)-7 TRANS Demand'!Q177+'FR-16(7)(v)-8 TRANS Energy'!Q177+'FR-16(7)(v)-9 TRANS Cust'!Q177+'FR-16(7)(v)-11 DIST Demand'!Q177+'FR-16(7)(v)-12 DIST Energy'!Q177+'FR-16(7)(v)-13 DIST Cust'!Q177","v":196},{"$f":"SUM(G177:Q177)","v":4910013},{"$f":"F177-R177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F178","v":4302645},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G178+'FR-16(7)(v)-4 PROD Energy'!G178+'FR-16(7)(v)-5 PROD Cust'!G178+'FR-16(7)(v)-7 TRANS Demand'!G178+'FR-16(7)(v)-8 TRANS Energy'!G178+'FR-16(7)(v)-9 TRANS Cust'!G178+'FR-16(7)(v)-11 DIST Demand'!G178+'FR-16(7)(v)-12 DIST Energy'!G178+'FR-16(7)(v)-13 DIST Cust'!G178","v":1546803},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H178+'FR-16(7)(v)-4 PROD Energy'!H178+'FR-16(7)(v)-5 PROD Cust'!H178+'FR-16(7)(v)-7 TRANS Demand'!H178+'FR-16(7)(v)-8 TRANS Energy'!H178+'FR-16(7)(v)-9 TRANS Cust'!H178+'FR-16(7)(v)-11 DIST Demand'!H178+'FR-16(7)(v)-12 DIST Energy'!H178+'FR-16(7)(v)-13 DIST Cust'!H178","v":1199922},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I178+'FR-16(7)(v)-4 PROD Energy'!I178+'FR-16(7)(v)-5 PROD Cust'!I178+'FR-16(7)(v)-7 TRANS Demand'!I178+'FR-16(7)(v)-8 TRANS Energy'!I178+'FR-16(7)(v)-9 TRANS Cust'!I178+'FR-16(7)(v)-11 DIST Demand'!I178+'FR-16(7)(v)-12 DIST Energy'!I178+'FR-16(7)(v)-13 DIST Cust'!I178","v":6626},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J178+'FR-16(7)(v)-4 PROD Energy'!J178+'FR-16(7)(v)-5 PROD Cust'!J178+'FR-16(7)(v)-7 TRANS Demand'!J178+'FR-16(7)(v)-8 TRANS Energy'!J178+'FR-16(7)(v)-9 TRANS Cust'!J178+'FR-16(7)(v)-11 DIST Demand'!J178+'FR-16(7)(v)-12 DIST Energy'!J178+'FR-16(7)(v)-13 DIST Cust'!J178","v":20308},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K178+'FR-16(7)(v)-4 PROD Energy'!K178+'FR-16(7)(v)-5 PROD Cust'!K178+'FR-16(7)(v)-7 TRANS Demand'!K178+'FR-16(7)(v)-8 TRANS Energy'!K178+'FR-16(7)(v)-9 TRANS Cust'!K178+'FR-16(7)(v)-11 DIST Demand'!K178+'FR-16(7)(v)-12 DIST Energy'!K178+'FR-16(7)(v)-13 DIST Cust'!K178","v":301},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L178+'FR-16(7)(v)-4 PROD Energy'!L178+'FR-16(7)(v)-5 PROD Cust'!L178+'FR-16(7)(v)-7 TRANS Demand'!L178+'FR-16(7)(v)-8 TRANS Energy'!L178+'FR-16(7)(v)-9 TRANS Cust'!L178+'FR-16(7)(v)-11 DIST Demand'!L178+'FR-16(7)(v)-12 DIST Energy'!L178+'FR-16(7)(v)-13 DIST Cust'!L178","v":726028},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M178+'FR-16(7)(v)-4 PROD Energy'!M178+'FR-16(7)(v)-5 PROD Cust'!M178+'FR-16(7)(v)-7 TRANS Demand'!M178+'FR-16(7)(v)-8 TRANS Energy'!M178+'FR-16(7)(v)-9 TRANS Cust'!M178+'FR-16(7)(v)-11 DIST Demand'!M178+'FR-16(7)(v)-12 DIST Energy'!M178+'FR-16(7)(v)-13 DIST Cust'!M178","v":527547},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N178+'FR-16(7)(v)-4 PROD Energy'!N178+'FR-16(7)(v)-5 PROD Cust'!N178+'FR-16(7)(v)-7 TRANS Demand'!N178+'FR-16(7)(v)-8 TRANS Energy'!N178+'FR-16(7)(v)-9 TRANS Cust'!N178+'FR-16(7)(v)-11 DIST Demand'!N178+'FR-16(7)(v)-12 DIST Energy'!N178+'FR-16(7)(v)-13 DIST Cust'!N178","v":16651},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O178+'FR-16(7)(v)-4 PROD Energy'!O178+'FR-16(7)(v)-5 PROD Cust'!O178+'FR-16(7)(v)-7 TRANS Demand'!O178+'FR-16(7)(v)-8 TRANS Energy'!O178+'FR-16(7)(v)-9 TRANS Cust'!O178+'FR-16(7)(v)-11 DIST Demand'!O178+'FR-16(7)(v)-12 DIST Energy'!O178+'FR-16(7)(v)-13 DIST Cust'!O178","v":238065},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P178+'FR-16(7)(v)-4 PROD Energy'!P178+'FR-16(7)(v)-5 PROD Cust'!P178+'FR-16(7)(v)-7 TRANS Demand'!P178+'FR-16(7)(v)-8 TRANS Energy'!P178+'FR-16(7)(v)-9 TRANS Cust'!P178+'FR-16(7)(v)-11 DIST Demand'!P178+'FR-16(7)(v)-12 DIST Energy'!P178+'FR-16(7)(v)-13 DIST Cust'!P178","v":20222},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q178+'FR-16(7)(v)-4 PROD Energy'!Q178+'FR-16(7)(v)-5 PROD Cust'!Q178+'FR-16(7)(v)-7 TRANS Demand'!Q178+'FR-16(7)(v)-8 TRANS Energy'!Q178+'FR-16(7)(v)-9 TRANS Cust'!Q178+'FR-16(7)(v)-11 DIST Demand'!Q178+'FR-16(7)(v)-12 DIST Energy'!Q178+'FR-16(7)(v)-13 DIST Cust'!Q178","v":172},4302645,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F179","v":838896},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G179+'FR-16(7)(v)-4 PROD Energy'!G179+'FR-16(7)(v)-5 PROD Cust'!G179+'FR-16(7)(v)-7 TRANS Demand'!G179+'FR-16(7)(v)-8 TRANS Energy'!G179+'FR-16(7)(v)-9 TRANS Cust'!G179+'FR-16(7)(v)-11 DIST Demand'!G179+'FR-16(7)(v)-12 DIST Energy'!G179+'FR-16(7)(v)-13 DIST Cust'!G179","v":350482},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H179+'FR-16(7)(v)-4 PROD Energy'!H179+'FR-16(7)(v)-5 PROD Cust'!H179+'FR-16(7)(v)-7 TRANS Demand'!H179+'FR-16(7)(v)-8 TRANS Energy'!H179+'FR-16(7)(v)-9 TRANS Cust'!H179+'FR-16(7)(v)-11 DIST Demand'!H179+'FR-16(7)(v)-12 DIST Energy'!H179+'FR-16(7)(v)-13 DIST Cust'!H179","v":246828},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I179+'FR-16(7)(v)-4 PROD Energy'!I179+'FR-16(7)(v)-5 PROD Cust'!I179+'FR-16(7)(v)-7 TRANS Demand'!I179+'FR-16(7)(v)-8 TRANS Energy'!I179+'FR-16(7)(v)-9 TRANS Cust'!I179+'FR-16(7)(v)-11 DIST Demand'!I179+'FR-16(7)(v)-12 DIST Energy'!I179+'FR-16(7)(v)-13 DIST Cust'!I179","v":1141},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J179+'FR-16(7)(v)-4 PROD Energy'!J179+'FR-16(7)(v)-5 PROD Cust'!J179+'FR-16(7)(v)-7 TRANS Demand'!J179+'FR-16(7)(v)-8 TRANS Energy'!J179+'FR-16(7)(v)-9 TRANS Cust'!J179+'FR-16(7)(v)-11 DIST Demand'!J179+'FR-16(7)(v)-12 DIST Energy'!J179+'FR-16(7)(v)-13 DIST Cust'!J179","v":4018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K179+'FR-16(7)(v)-4 PROD Energy'!K179+'FR-16(7)(v)-5 PROD Cust'!K179+'FR-16(7)(v)-7 TRANS Demand'!K179+'FR-16(7)(v)-8 TRANS Energy'!K179+'FR-16(7)(v)-9 TRANS Cust'!K179+'FR-16(7)(v)-11 DIST Demand'!K179+'FR-16(7)(v)-12 DIST Energy'!K179+'FR-16(7)(v)-13 DIST Cust'!K179","v":59},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L179+'FR-16(7)(v)-4 PROD Energy'!L179+'FR-16(7)(v)-5 PROD Cust'!L179+'FR-16(7)(v)-7 TRANS Demand'!L179+'FR-16(7)(v)-8 TRANS Energy'!L179+'FR-16(7)(v)-9 TRANS Cust'!L179+'FR-16(7)(v)-11 DIST Demand'!L179+'FR-16(7)(v)-12 DIST Energy'!L179+'FR-16(7)(v)-13 DIST Cust'!L179","v":116850},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M179+'FR-16(7)(v)-4 PROD Energy'!M179+'FR-16(7)(v)-5 PROD Cust'!M179+'FR-16(7)(v)-7 TRANS Demand'!M179+'FR-16(7)(v)-8 TRANS Energy'!M179+'FR-16(7)(v)-9 TRANS Cust'!M179+'FR-16(7)(v)-11 DIST Demand'!M179+'FR-16(7)(v)-12 DIST Energy'!M179+'FR-16(7)(v)-13 DIST Cust'!M179","v":80064},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N179+'FR-16(7)(v)-4 PROD Energy'!N179+'FR-16(7)(v)-5 PROD Cust'!N179+'FR-16(7)(v)-7 TRANS Demand'!N179+'FR-16(7)(v)-8 TRANS Energy'!N179+'FR-16(7)(v)-9 TRANS Cust'!N179+'FR-16(7)(v)-11 DIST Demand'!N179+'FR-16(7)(v)-12 DIST Energy'!N179+'FR-16(7)(v)-13 DIST Cust'!N179","v":2919},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O179+'FR-16(7)(v)-4 PROD Energy'!O179+'FR-16(7)(v)-5 PROD Cust'!O179+'FR-16(7)(v)-7 TRANS Demand'!O179+'FR-16(7)(v)-8 TRANS Energy'!O179+'FR-16(7)(v)-9 TRANS Cust'!O179+'FR-16(7)(v)-11 DIST Demand'!O179+'FR-16(7)(v)-12 DIST Energy'!O179+'FR-16(7)(v)-13 DIST Cust'!O179","v":35301},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P179+'FR-16(7)(v)-4 PROD Energy'!P179+'FR-16(7)(v)-5 PROD Cust'!P179+'FR-16(7)(v)-7 TRANS Demand'!P179+'FR-16(7)(v)-8 TRANS Energy'!P179+'FR-16(7)(v)-9 TRANS Cust'!P179+'FR-16(7)(v)-11 DIST Demand'!P179+'FR-16(7)(v)-12 DIST Energy'!P179+'FR-16(7)(v)-13 DIST Cust'!P179","v":1200},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q179+'FR-16(7)(v)-4 PROD Energy'!Q179+'FR-16(7)(v)-5 PROD Cust'!Q179+'FR-16(7)(v)-7 TRANS Demand'!Q179+'FR-16(7)(v)-8 TRANS Energy'!Q179+'FR-16(7)(v)-9 TRANS Cust'!Q179+'FR-16(7)(v)-11 DIST Demand'!Q179+'FR-16(7)(v)-12 DIST Energy'!Q179+'FR-16(7)(v)-13 DIST Cust'!Q179","v":34},838896,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F180","v":2789882},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G180+'FR-16(7)(v)-4 PROD Energy'!G180+'FR-16(7)(v)-5 PROD Cust'!G180+'FR-16(7)(v)-7 TRANS Demand'!G180+'FR-16(7)(v)-8 TRANS Energy'!G180+'FR-16(7)(v)-9 TRANS Cust'!G180+'FR-16(7)(v)-11 DIST Demand'!G180+'FR-16(7)(v)-12 DIST Energy'!G180+'FR-16(7)(v)-13 DIST Cust'!G180","v":1165584},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H180+'FR-16(7)(v)-4 PROD Energy'!H180+'FR-16(7)(v)-5 PROD Cust'!H180+'FR-16(7)(v)-7 TRANS Demand'!H180+'FR-16(7)(v)-8 TRANS Energy'!H180+'FR-16(7)(v)-9 TRANS Cust'!H180+'FR-16(7)(v)-11 DIST Demand'!H180+'FR-16(7)(v)-12 DIST Energy'!H180+'FR-16(7)(v)-13 DIST Cust'!H180","v":820867},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I180+'FR-16(7)(v)-4 PROD Energy'!I180+'FR-16(7)(v)-5 PROD Cust'!I180+'FR-16(7)(v)-7 TRANS Demand'!I180+'FR-16(7)(v)-8 TRANS Energy'!I180+'FR-16(7)(v)-9 TRANS Cust'!I180+'FR-16(7)(v)-11 DIST Demand'!I180+'FR-16(7)(v)-12 DIST Energy'!I180+'FR-16(7)(v)-13 DIST Cust'!I180","v":3794},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J180+'FR-16(7)(v)-4 PROD Energy'!J180+'FR-16(7)(v)-5 PROD Cust'!J180+'FR-16(7)(v)-7 TRANS Demand'!J180+'FR-16(7)(v)-8 TRANS Energy'!J180+'FR-16(7)(v)-9 TRANS Cust'!J180+'FR-16(7)(v)-11 DIST Demand'!J180+'FR-16(7)(v)-12 DIST Energy'!J180+'FR-16(7)(v)-13 DIST Cust'!J180","v":13364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K180+'FR-16(7)(v)-4 PROD Energy'!K180+'FR-16(7)(v)-5 PROD Cust'!K180+'FR-16(7)(v)-7 TRANS Demand'!K180+'FR-16(7)(v)-8 TRANS Energy'!K180+'FR-16(7)(v)-9 TRANS Cust'!K180+'FR-16(7)(v)-11 DIST Demand'!K180+'FR-16(7)(v)-12 DIST Energy'!K180+'FR-16(7)(v)-13 DIST Cust'!K180","v":195},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L180+'FR-16(7)(v)-4 PROD Energy'!L180+'FR-16(7)(v)-5 PROD Cust'!L180+'FR-16(7)(v)-7 TRANS Demand'!L180+'FR-16(7)(v)-8 TRANS Energy'!L180+'FR-16(7)(v)-9 TRANS Cust'!L180+'FR-16(7)(v)-11 DIST Demand'!L180+'FR-16(7)(v)-12 DIST Energy'!L180+'FR-16(7)(v)-13 DIST Cust'!L180","v":388603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M180+'FR-16(7)(v)-4 PROD Energy'!M180+'FR-16(7)(v)-5 PROD Cust'!M180+'FR-16(7)(v)-7 TRANS Demand'!M180+'FR-16(7)(v)-8 TRANS Energy'!M180+'FR-16(7)(v)-9 TRANS Cust'!M180+'FR-16(7)(v)-11 DIST Demand'!M180+'FR-16(7)(v)-12 DIST Energy'!M180+'FR-16(7)(v)-13 DIST Cust'!M180","v":266266},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N180+'FR-16(7)(v)-4 PROD Energy'!N180+'FR-16(7)(v)-5 PROD Cust'!N180+'FR-16(7)(v)-7 TRANS Demand'!N180+'FR-16(7)(v)-8 TRANS Energy'!N180+'FR-16(7)(v)-9 TRANS Cust'!N180+'FR-16(7)(v)-11 DIST Demand'!N180+'FR-16(7)(v)-12 DIST Energy'!N180+'FR-16(7)(v)-13 DIST Cust'!N180","v":9709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O180+'FR-16(7)(v)-4 PROD Energy'!O180+'FR-16(7)(v)-5 PROD Cust'!O180+'FR-16(7)(v)-7 TRANS Demand'!O180+'FR-16(7)(v)-8 TRANS Energy'!O180+'FR-16(7)(v)-9 TRANS Cust'!O180+'FR-16(7)(v)-11 DIST Demand'!O180+'FR-16(7)(v)-12 DIST Energy'!O180+'FR-16(7)(v)-13 DIST Cust'!O180","v":117398},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P180+'FR-16(7)(v)-4 PROD Energy'!P180+'FR-16(7)(v)-5 PROD Cust'!P180+'FR-16(7)(v)-7 TRANS Demand'!P180+'FR-16(7)(v)-8 TRANS Energy'!P180+'FR-16(7)(v)-9 TRANS Cust'!P180+'FR-16(7)(v)-11 DIST Demand'!P180+'FR-16(7)(v)-12 DIST Energy'!P180+'FR-16(7)(v)-13 DIST Cust'!P180","v":3990},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q180+'FR-16(7)(v)-4 PROD Energy'!Q180+'FR-16(7)(v)-5 PROD Cust'!Q180+'FR-16(7)(v)-7 TRANS Demand'!Q180+'FR-16(7)(v)-8 TRANS Energy'!Q180+'FR-16(7)(v)-9 TRANS Cust'!Q180+'FR-16(7)(v)-11 DIST Demand'!Q180+'FR-16(7)(v)-12 DIST Energy'!Q180+'FR-16(7)(v)-13 DIST Cust'!Q180","v":112},2789882,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F181","v":929961},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G181+'FR-16(7)(v)-4 PROD Energy'!G181+'FR-16(7)(v)-5 PROD Cust'!G181+'FR-16(7)(v)-7 TRANS Demand'!G181+'FR-16(7)(v)-8 TRANS Energy'!G181+'FR-16(7)(v)-9 TRANS Cust'!G181+'FR-16(7)(v)-11 DIST Demand'!G181+'FR-16(7)(v)-12 DIST Energy'!G181+'FR-16(7)(v)-13 DIST Cust'!G181","v":838677},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H181+'FR-16(7)(v)-4 PROD Energy'!H181+'FR-16(7)(v)-5 PROD Cust'!H181+'FR-16(7)(v)-7 TRANS Demand'!H181+'FR-16(7)(v)-8 TRANS Energy'!H181+'FR-16(7)(v)-9 TRANS Cust'!H181+'FR-16(7)(v)-11 DIST Demand'!H181+'FR-16(7)(v)-12 DIST Energy'!H181+'FR-16(7)(v)-13 DIST Cust'!H181","v":85240},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I181+'FR-16(7)(v)-4 PROD Energy'!I181+'FR-16(7)(v)-5 PROD Cust'!I181+'FR-16(7)(v)-7 TRANS Demand'!I181+'FR-16(7)(v)-8 TRANS Energy'!I181+'FR-16(7)(v)-9 TRANS Cust'!I181+'FR-16(7)(v)-11 DIST Demand'!I181+'FR-16(7)(v)-12 DIST Energy'!I181+'FR-16(7)(v)-13 DIST Cust'!I181","v":1135},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J181+'FR-16(7)(v)-4 PROD Energy'!J181+'FR-16(7)(v)-5 PROD Cust'!J181+'FR-16(7)(v)-7 TRANS Demand'!J181+'FR-16(7)(v)-8 TRANS Energy'!J181+'FR-16(7)(v)-9 TRANS Cust'!J181+'FR-16(7)(v)-11 DIST Demand'!J181+'FR-16(7)(v)-12 DIST Energy'!J181+'FR-16(7)(v)-13 DIST Cust'!J181","v":688},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K181+'FR-16(7)(v)-4 PROD Energy'!K181+'FR-16(7)(v)-5 PROD Cust'!K181+'FR-16(7)(v)-7 TRANS Demand'!K181+'FR-16(7)(v)-8 TRANS Energy'!K181+'FR-16(7)(v)-9 TRANS Cust'!K181+'FR-16(7)(v)-11 DIST Demand'!K181+'FR-16(7)(v)-12 DIST Energy'!K181+'FR-16(7)(v)-13 DIST Cust'!K181","v":102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L181+'FR-16(7)(v)-4 PROD Energy'!L181+'FR-16(7)(v)-5 PROD Cust'!L181+'FR-16(7)(v)-7 TRANS Demand'!L181+'FR-16(7)(v)-8 TRANS Energy'!L181+'FR-16(7)(v)-9 TRANS Cust'!L181+'FR-16(7)(v)-11 DIST Demand'!L181+'FR-16(7)(v)-12 DIST Energy'!L181+'FR-16(7)(v)-13 DIST Cust'!L181","v":1023},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M181+'FR-16(7)(v)-4 PROD Energy'!M181+'FR-16(7)(v)-5 PROD Cust'!M181+'FR-16(7)(v)-7 TRANS Demand'!M181+'FR-16(7)(v)-8 TRANS Energy'!M181+'FR-16(7)(v)-9 TRANS Cust'!M181+'FR-16(7)(v)-11 DIST Demand'!M181+'FR-16(7)(v)-12 DIST Energy'!M181+'FR-16(7)(v)-13 DIST Cust'!M181","v":242},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N181+'FR-16(7)(v)-4 PROD Energy'!N181+'FR-16(7)(v)-5 PROD Cust'!N181+'FR-16(7)(v)-7 TRANS Demand'!N181+'FR-16(7)(v)-8 TRANS Energy'!N181+'FR-16(7)(v)-9 TRANS Cust'!N181+'FR-16(7)(v)-11 DIST Demand'!N181+'FR-16(7)(v)-12 DIST Energy'!N181+'FR-16(7)(v)-13 DIST Cust'!N181","v":65},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O181+'FR-16(7)(v)-4 PROD Energy'!O181+'FR-16(7)(v)-5 PROD Cust'!O181+'FR-16(7)(v)-7 TRANS Demand'!O181+'FR-16(7)(v)-8 TRANS Energy'!O181+'FR-16(7)(v)-9 TRANS Cust'!O181+'FR-16(7)(v)-11 DIST Demand'!O181+'FR-16(7)(v)-12 DIST Energy'!O181+'FR-16(7)(v)-13 DIST Cust'!O181","v":102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P181+'FR-16(7)(v)-4 PROD Energy'!P181+'FR-16(7)(v)-5 PROD Cust'!P181+'FR-16(7)(v)-7 TRANS Demand'!P181+'FR-16(7)(v)-8 TRANS Energy'!P181+'FR-16(7)(v)-9 TRANS Cust'!P181+'FR-16(7)(v)-11 DIST Demand'!P181+'FR-16(7)(v)-12 DIST Energy'!P181+'FR-16(7)(v)-13 DIST Cust'!P181","v":2613},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q181+'FR-16(7)(v)-4 PROD Energy'!Q181+'FR-16(7)(v)-5 PROD Cust'!Q181+'FR-16(7)(v)-7 TRANS Demand'!Q181+'FR-16(7)(v)-8 TRANS Energy'!Q181+'FR-16(7)(v)-9 TRANS Cust'!Q181+'FR-16(7)(v)-11 DIST Demand'!Q181+'FR-16(7)(v)-12 DIST Energy'!Q181+'FR-16(7)(v)-13 DIST Cust'!Q181","v":74},929961,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F182","v":2008309},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G182+'FR-16(7)(v)-4 PROD Energy'!G182+'FR-16(7)(v)-5 PROD Cust'!G182+'FR-16(7)(v)-7 TRANS Demand'!G182+'FR-16(7)(v)-8 TRANS Energy'!G182+'FR-16(7)(v)-9 TRANS Cust'!G182+'FR-16(7)(v)-11 DIST Demand'!G182+'FR-16(7)(v)-12 DIST Energy'!G182+'FR-16(7)(v)-13 DIST Cust'!G182","v":1453379},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H182+'FR-16(7)(v)-4 PROD Energy'!H182+'FR-16(7)(v)-5 PROD Cust'!H182+'FR-16(7)(v)-7 TRANS Demand'!H182+'FR-16(7)(v)-8 TRANS Energy'!H182+'FR-16(7)(v)-9 TRANS Cust'!H182+'FR-16(7)(v)-11 DIST Demand'!H182+'FR-16(7)(v)-12 DIST Energy'!H182+'FR-16(7)(v)-13 DIST Cust'!H182","v":449644},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I182+'FR-16(7)(v)-4 PROD Energy'!I182+'FR-16(7)(v)-5 PROD Cust'!I182+'FR-16(7)(v)-7 TRANS Demand'!I182+'FR-16(7)(v)-8 TRANS Energy'!I182+'FR-16(7)(v)-9 TRANS Cust'!I182+'FR-16(7)(v)-11 DIST Demand'!I182+'FR-16(7)(v)-12 DIST Energy'!I182+'FR-16(7)(v)-13 DIST Cust'!I182","v":1827},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J182+'FR-16(7)(v)-4 PROD Energy'!J182+'FR-16(7)(v)-5 PROD Cust'!J182+'FR-16(7)(v)-7 TRANS Demand'!J182+'FR-16(7)(v)-8 TRANS Energy'!J182+'FR-16(7)(v)-9 TRANS Cust'!J182+'FR-16(7)(v)-11 DIST Demand'!J182+'FR-16(7)(v)-12 DIST Energy'!J182+'FR-16(7)(v)-13 DIST Cust'!J182","v":3439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K182+'FR-16(7)(v)-4 PROD Energy'!K182+'FR-16(7)(v)-5 PROD Cust'!K182+'FR-16(7)(v)-7 TRANS Demand'!K182+'FR-16(7)(v)-8 TRANS Energy'!K182+'FR-16(7)(v)-9 TRANS Cust'!K182+'FR-16(7)(v)-11 DIST Demand'!K182+'FR-16(7)(v)-12 DIST Energy'!K182+'FR-16(7)(v)-13 DIST Cust'!K182","v":499},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L182+'FR-16(7)(v)-4 PROD Energy'!L182+'FR-16(7)(v)-5 PROD Cust'!L182+'FR-16(7)(v)-7 TRANS Demand'!L182+'FR-16(7)(v)-8 TRANS Energy'!L182+'FR-16(7)(v)-9 TRANS Cust'!L182+'FR-16(7)(v)-11 DIST Demand'!L182+'FR-16(7)(v)-12 DIST Energy'!L182+'FR-16(7)(v)-13 DIST Cust'!L182","v":41499},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M182+'FR-16(7)(v)-4 PROD Energy'!M182+'FR-16(7)(v)-5 PROD Cust'!M182+'FR-16(7)(v)-7 TRANS Demand'!M182+'FR-16(7)(v)-8 TRANS Energy'!M182+'FR-16(7)(v)-9 TRANS Cust'!M182+'FR-16(7)(v)-11 DIST Demand'!M182+'FR-16(7)(v)-12 DIST Energy'!M182+'FR-16(7)(v)-13 DIST Cust'!M182","v":15249},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N182+'FR-16(7)(v)-4 PROD Energy'!N182+'FR-16(7)(v)-5 PROD Cust'!N182+'FR-16(7)(v)-7 TRANS Demand'!N182+'FR-16(7)(v)-8 TRANS Energy'!N182+'FR-16(7)(v)-9 TRANS Cust'!N182+'FR-16(7)(v)-11 DIST Demand'!N182+'FR-16(7)(v)-12 DIST Energy'!N182+'FR-16(7)(v)-13 DIST Cust'!N182","v":2102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O182+'FR-16(7)(v)-4 PROD Energy'!O182+'FR-16(7)(v)-5 PROD Cust'!O182+'FR-16(7)(v)-7 TRANS Demand'!O182+'FR-16(7)(v)-8 TRANS Energy'!O182+'FR-16(7)(v)-9 TRANS Cust'!O182+'FR-16(7)(v)-11 DIST Demand'!O182+'FR-16(7)(v)-12 DIST Energy'!O182+'FR-16(7)(v)-13 DIST Cust'!O182","v":8933},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P182+'FR-16(7)(v)-4 PROD Energy'!P182+'FR-16(7)(v)-5 PROD Cust'!P182+'FR-16(7)(v)-7 TRANS Demand'!P182+'FR-16(7)(v)-8 TRANS Energy'!P182+'FR-16(7)(v)-9 TRANS Cust'!P182+'FR-16(7)(v)-11 DIST Demand'!P182+'FR-16(7)(v)-12 DIST Energy'!P182+'FR-16(7)(v)-13 DIST Cust'!P182","v":4456},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q182+'FR-16(7)(v)-4 PROD Energy'!Q182+'FR-16(7)(v)-5 PROD Cust'!Q182+'FR-16(7)(v)-7 TRANS Demand'!Q182+'FR-16(7)(v)-8 TRANS Energy'!Q182+'FR-16(7)(v)-9 TRANS Cust'!Q182+'FR-16(7)(v)-11 DIST Demand'!Q182+'FR-16(7)(v)-12 DIST Energy'!Q182+'FR-16(7)(v)-13 DIST Cust'!Q182","v":27282},2008309,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F183","v":159706},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G183+'FR-16(7)(v)-4 PROD Energy'!G183+'FR-16(7)(v)-5 PROD Cust'!G183+'FR-16(7)(v)-7 TRANS Demand'!G183+'FR-16(7)(v)-8 TRANS Energy'!G183+'FR-16(7)(v)-9 TRANS Cust'!G183+'FR-16(7)(v)-11 DIST Demand'!G183+'FR-16(7)(v)-12 DIST Energy'!G183+'FR-16(7)(v)-13 DIST Cust'!G183","v":144027},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H183+'FR-16(7)(v)-4 PROD Energy'!H183+'FR-16(7)(v)-5 PROD Cust'!H183+'FR-16(7)(v)-7 TRANS Demand'!H183+'FR-16(7)(v)-8 TRANS Energy'!H183+'FR-16(7)(v)-9 TRANS Cust'!H183+'FR-16(7)(v)-11 DIST Demand'!H183+'FR-16(7)(v)-12 DIST Energy'!H183+'FR-16(7)(v)-13 DIST Cust'!H183","v":14639},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I183+'FR-16(7)(v)-4 PROD Energy'!I183+'FR-16(7)(v)-5 PROD Cust'!I183+'FR-16(7)(v)-7 TRANS Demand'!I183+'FR-16(7)(v)-8 TRANS Energy'!I183+'FR-16(7)(v)-9 TRANS Cust'!I183+'FR-16(7)(v)-11 DIST Demand'!I183+'FR-16(7)(v)-12 DIST Energy'!I183+'FR-16(7)(v)-13 DIST Cust'!I183","v":195},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J183+'FR-16(7)(v)-4 PROD Energy'!J183+'FR-16(7)(v)-5 PROD Cust'!J183+'FR-16(7)(v)-7 TRANS Demand'!J183+'FR-16(7)(v)-8 TRANS Energy'!J183+'FR-16(7)(v)-9 TRANS Cust'!J183+'FR-16(7)(v)-11 DIST Demand'!J183+'FR-16(7)(v)-12 DIST Energy'!J183+'FR-16(7)(v)-13 DIST Cust'!J183","v":118},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K183+'FR-16(7)(v)-4 PROD Energy'!K183+'FR-16(7)(v)-5 PROD Cust'!K183+'FR-16(7)(v)-7 TRANS Demand'!K183+'FR-16(7)(v)-8 TRANS Energy'!K183+'FR-16(7)(v)-9 TRANS Cust'!K183+'FR-16(7)(v)-11 DIST Demand'!K183+'FR-16(7)(v)-12 DIST Energy'!K183+'FR-16(7)(v)-13 DIST Cust'!K183","v":18},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L183+'FR-16(7)(v)-4 PROD Energy'!L183+'FR-16(7)(v)-5 PROD Cust'!L183+'FR-16(7)(v)-7 TRANS Demand'!L183+'FR-16(7)(v)-8 TRANS Energy'!L183+'FR-16(7)(v)-9 TRANS Cust'!L183+'FR-16(7)(v)-11 DIST Demand'!L183+'FR-16(7)(v)-12 DIST Energy'!L183+'FR-16(7)(v)-13 DIST Cust'!L183","v":176},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M183+'FR-16(7)(v)-4 PROD Energy'!M183+'FR-16(7)(v)-5 PROD Cust'!M183+'FR-16(7)(v)-7 TRANS Demand'!M183+'FR-16(7)(v)-8 TRANS Energy'!M183+'FR-16(7)(v)-9 TRANS Cust'!M183+'FR-16(7)(v)-11 DIST Demand'!M183+'FR-16(7)(v)-12 DIST Energy'!M183+'FR-16(7)(v)-13 DIST Cust'!M183","v":42},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N183+'FR-16(7)(v)-4 PROD Energy'!N183+'FR-16(7)(v)-5 PROD Cust'!N183+'FR-16(7)(v)-7 TRANS Demand'!N183+'FR-16(7)(v)-8 TRANS Energy'!N183+'FR-16(7)(v)-9 TRANS Cust'!N183+'FR-16(7)(v)-11 DIST Demand'!N183+'FR-16(7)(v)-12 DIST Energy'!N183+'FR-16(7)(v)-13 DIST Cust'!N183","v":11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O183+'FR-16(7)(v)-4 PROD Energy'!O183+'FR-16(7)(v)-5 PROD Cust'!O183+'FR-16(7)(v)-7 TRANS Demand'!O183+'FR-16(7)(v)-8 TRANS Energy'!O183+'FR-16(7)(v)-9 TRANS Cust'!O183+'FR-16(7)(v)-11 DIST Demand'!O183+'FR-16(7)(v)-12 DIST Energy'!O183+'FR-16(7)(v)-13 DIST Cust'!O183","v":18},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P183+'FR-16(7)(v)-4 PROD Energy'!P183+'FR-16(7)(v)-5 PROD Cust'!P183+'FR-16(7)(v)-7 TRANS Demand'!P183+'FR-16(7)(v)-8 TRANS Energy'!P183+'FR-16(7)(v)-9 TRANS Cust'!P183+'FR-16(7)(v)-11 DIST Demand'!P183+'FR-16(7)(v)-12 DIST Energy'!P183+'FR-16(7)(v)-13 DIST Cust'!P183","v":449},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q183+'FR-16(7)(v)-4 PROD Energy'!Q183+'FR-16(7)(v)-5 PROD Cust'!Q183+'FR-16(7)(v)-7 TRANS Demand'!Q183+'FR-16(7)(v)-8 TRANS Energy'!Q183+'FR-16(7)(v)-9 TRANS Cust'!Q183+'FR-16(7)(v)-11 DIST Demand'!Q183+'FR-16(7)(v)-12 DIST Energy'!Q183+'FR-16(7)(v)-13 DIST Cust'!Q183","v":13},159706,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G184+'FR-16(7)(v)-4 PROD Energy'!G184+'FR-16(7)(v)-5 PROD Cust'!G184+'FR-16(7)(v)-7 TRANS Demand'!G184+'FR-16(7)(v)-8 TRANS Energy'!G184+'FR-16(7)(v)-9 TRANS Cust'!G184+'FR-16(7)(v)-11 DIST Demand'!G184+'FR-16(7)(v)-12 DIST Energy'!G184+'FR-16(7)(v)-13 DIST Cust'!G184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H184+'FR-16(7)(v)-4 PROD Energy'!H184+'FR-16(7)(v)-5 PROD Cust'!H184+'FR-16(7)(v)-7 TRANS Demand'!H184+'FR-16(7)(v)-8 TRANS Energy'!H184+'FR-16(7)(v)-9 TRANS Cust'!H184+'FR-16(7)(v)-11 DIST Demand'!H184+'FR-16(7)(v)-12 DIST Energy'!H184+'FR-16(7)(v)-13 DIST Cust'!H184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I184+'FR-16(7)(v)-4 PROD Energy'!I184+'FR-16(7)(v)-5 PROD Cust'!I184+'FR-16(7)(v)-7 TRANS Demand'!I184+'FR-16(7)(v)-8 TRANS Energy'!I184+'FR-16(7)(v)-9 TRANS Cust'!I184+'FR-16(7)(v)-11 DIST Demand'!I184+'FR-16(7)(v)-12 DIST Energy'!I184+'FR-16(7)(v)-13 DIST Cust'!I184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J184+'FR-16(7)(v)-4 PROD Energy'!J184+'FR-16(7)(v)-5 PROD Cust'!J184+'FR-16(7)(v)-7 TRANS Demand'!J184+'FR-16(7)(v)-8 TRANS Energy'!J184+'FR-16(7)(v)-9 TRANS Cust'!J184+'FR-16(7)(v)-11 DIST Demand'!J184+'FR-16(7)(v)-12 DIST Energy'!J184+'FR-16(7)(v)-13 DIST Cust'!J184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K184+'FR-16(7)(v)-4 PROD Energy'!K184+'FR-16(7)(v)-5 PROD Cust'!K184+'FR-16(7)(v)-7 TRANS Demand'!K184+'FR-16(7)(v)-8 TRANS Energy'!K184+'FR-16(7)(v)-9 TRANS Cust'!K184+'FR-16(7)(v)-11 DIST Demand'!K184+'FR-16(7)(v)-12 DIST Energy'!K184+'FR-16(7)(v)-13 DIST Cust'!K184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L184+'FR-16(7)(v)-4 PROD Energy'!L184+'FR-16(7)(v)-5 PROD Cust'!L184+'FR-16(7)(v)-7 TRANS Demand'!L184+'FR-16(7)(v)-8 TRANS Energy'!L184+'FR-16(7)(v)-9 TRANS Cust'!L184+'FR-16(7)(v)-11 DIST Demand'!L184+'FR-16(7)(v)-12 DIST Energy'!L184+'FR-16(7)(v)-13 DIST Cust'!L184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M184+'FR-16(7)(v)-4 PROD Energy'!M184+'FR-16(7)(v)-5 PROD Cust'!M184+'FR-16(7)(v)-7 TRANS Demand'!M184+'FR-16(7)(v)-8 TRANS Energy'!M184+'FR-16(7)(v)-9 TRANS Cust'!M184+'FR-16(7)(v)-11 DIST Demand'!M184+'FR-16(7)(v)-12 DIST Energy'!M184+'FR-16(7)(v)-13 DIST Cust'!M184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N184+'FR-16(7)(v)-4 PROD Energy'!N184+'FR-16(7)(v)-5 PROD Cust'!N184+'FR-16(7)(v)-7 TRANS Demand'!N184+'FR-16(7)(v)-8 TRANS Energy'!N184+'FR-16(7)(v)-9 TRANS Cust'!N184+'FR-16(7)(v)-11 DIST Demand'!N184+'FR-16(7)(v)-12 DIST Energy'!N184+'FR-16(7)(v)-13 DIST Cust'!N184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O184+'FR-16(7)(v)-4 PROD Energy'!O184+'FR-16(7)(v)-5 PROD Cust'!O184+'FR-16(7)(v)-7 TRANS Demand'!O184+'FR-16(7)(v)-8 TRANS Energy'!O184+'FR-16(7)(v)-9 TRANS Cust'!O184+'FR-16(7)(v)-11 DIST Demand'!O184+'FR-16(7)(v)-12 DIST Energy'!O184+'FR-16(7)(v)-13 DIST Cust'!O184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P184+'FR-16(7)(v)-4 PROD Energy'!P184+'FR-16(7)(v)-5 PROD Cust'!P184+'FR-16(7)(v)-7 TRANS Demand'!P184+'FR-16(7)(v)-8 TRANS Energy'!P184+'FR-16(7)(v)-9 TRANS Cust'!P184+'FR-16(7)(v)-11 DIST Demand'!P184+'FR-16(7)(v)-12 DIST Energy'!P184+'FR-16(7)(v)-13 DIST Cust'!P184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q184+'FR-16(7)(v)-4 PROD Energy'!Q184+'FR-16(7)(v)-5 PROD Cust'!Q184+'FR-16(7)(v)-7 TRANS Demand'!Q184+'FR-16(7)(v)-8 TRANS Energy'!Q184+'FR-16(7)(v)-9 TRANS Cust'!Q184+'FR-16(7)(v)-11 DIST Demand'!Q184+'FR-16(7)(v)-12 DIST Energy'!Q184+'FR-16(7)(v)-13 DIST Cust'!Q184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F185","v":-2605588},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G185+'FR-16(7)(v)-4 PROD Energy'!G185+'FR-16(7)(v)-5 PROD Cust'!G185+'FR-16(7)(v)-7 TRANS Demand'!G185+'FR-16(7)(v)-8 TRANS Energy'!G185+'FR-16(7)(v)-9 TRANS Cust'!G185+'FR-16(7)(v)-11 DIST Demand'!G185+'FR-16(7)(v)-12 DIST Energy'!G185+'FR-16(7)(v)-13 DIST Cust'!G185","v":-1928677},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H185+'FR-16(7)(v)-4 PROD Energy'!H185+'FR-16(7)(v)-5 PROD Cust'!H185+'FR-16(7)(v)-7 TRANS Demand'!H185+'FR-16(7)(v)-8 TRANS Energy'!H185+'FR-16(7)(v)-9 TRANS Cust'!H185+'FR-16(7)(v)-11 DIST Demand'!H185+'FR-16(7)(v)-12 DIST Energy'!H185+'FR-16(7)(v)-13 DIST Cust'!H185","v":-337158},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I185+'FR-16(7)(v)-4 PROD Energy'!I185+'FR-16(7)(v)-5 PROD Cust'!I185+'FR-16(7)(v)-7 TRANS Demand'!I185+'FR-16(7)(v)-8 TRANS Energy'!I185+'FR-16(7)(v)-9 TRANS Cust'!I185+'FR-16(7)(v)-11 DIST Demand'!I185+'FR-16(7)(v)-12 DIST Energy'!I185+'FR-16(7)(v)-13 DIST Cust'!I185","v":-1743},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J185+'FR-16(7)(v)-4 PROD Energy'!J185+'FR-16(7)(v)-5 PROD Cust'!J185+'FR-16(7)(v)-7 TRANS Demand'!J185+'FR-16(7)(v)-8 TRANS Energy'!J185+'FR-16(7)(v)-9 TRANS Cust'!J185+'FR-16(7)(v)-11 DIST Demand'!J185+'FR-16(7)(v)-12 DIST Energy'!J185+'FR-16(7)(v)-13 DIST Cust'!J185","v":-4855},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K185+'FR-16(7)(v)-4 PROD Energy'!K185+'FR-16(7)(v)-5 PROD Cust'!K185+'FR-16(7)(v)-7 TRANS Demand'!K185+'FR-16(7)(v)-8 TRANS Energy'!K185+'FR-16(7)(v)-9 TRANS Cust'!K185+'FR-16(7)(v)-11 DIST Demand'!K185+'FR-16(7)(v)-12 DIST Energy'!K185+'FR-16(7)(v)-13 DIST Cust'!K185","v":-159},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L185+'FR-16(7)(v)-4 PROD Energy'!L185+'FR-16(7)(v)-5 PROD Cust'!L185+'FR-16(7)(v)-7 TRANS Demand'!L185+'FR-16(7)(v)-8 TRANS Energy'!L185+'FR-16(7)(v)-9 TRANS Cust'!L185+'FR-16(7)(v)-11 DIST Demand'!L185+'FR-16(7)(v)-12 DIST Energy'!L185+'FR-16(7)(v)-13 DIST Cust'!L185","v":-150094},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M185+'FR-16(7)(v)-4 PROD Energy'!M185+'FR-16(7)(v)-5 PROD Cust'!M185+'FR-16(7)(v)-7 TRANS Demand'!M185+'FR-16(7)(v)-8 TRANS Energy'!M185+'FR-16(7)(v)-9 TRANS Cust'!M185+'FR-16(7)(v)-11 DIST Demand'!M185+'FR-16(7)(v)-12 DIST Energy'!M185+'FR-16(7)(v)-13 DIST Cust'!M185","v":-105716},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N185+'FR-16(7)(v)-4 PROD Energy'!N185+'FR-16(7)(v)-5 PROD Cust'!N185+'FR-16(7)(v)-7 TRANS Demand'!N185+'FR-16(7)(v)-8 TRANS Energy'!N185+'FR-16(7)(v)-9 TRANS Cust'!N185+'FR-16(7)(v)-11 DIST Demand'!N185+'FR-16(7)(v)-12 DIST Energy'!N185+'FR-16(7)(v)-13 DIST Cust'!N185","v":-3716},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O185+'FR-16(7)(v)-4 PROD Energy'!O185+'FR-16(7)(v)-5 PROD Cust'!O185+'FR-16(7)(v)-7 TRANS Demand'!O185+'FR-16(7)(v)-8 TRANS Energy'!O185+'FR-16(7)(v)-9 TRANS Cust'!O185+'FR-16(7)(v)-11 DIST Demand'!O185+'FR-16(7)(v)-12 DIST Energy'!O185+'FR-16(7)(v)-13 DIST Cust'!O185","v":-46364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P185+'FR-16(7)(v)-4 PROD Energy'!P185+'FR-16(7)(v)-5 PROD Cust'!P185+'FR-16(7)(v)-7 TRANS Demand'!P185+'FR-16(7)(v)-8 TRANS Energy'!P185+'FR-16(7)(v)-9 TRANS Cust'!P185+'FR-16(7)(v)-11 DIST Demand'!P185+'FR-16(7)(v)-12 DIST Energy'!P185+'FR-16(7)(v)-13 DIST Cust'!P185","v":-22162},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q185+'FR-16(7)(v)-4 PROD Energy'!Q185+'FR-16(7)(v)-5 PROD Cust'!Q185+'FR-16(7)(v)-7 TRANS Demand'!Q185+'FR-16(7)(v)-8 TRANS Energy'!Q185+'FR-16(7)(v)-9 TRANS Cust'!Q185+'FR-16(7)(v)-11 DIST Demand'!Q185+'FR-16(7)(v)-12 DIST Energy'!Q185+'FR-16(7)(v)-13 DIST Cust'!Q185","v":-4944},-2605588,0]
[52,null,"  GENERAL & INTANG PLANT",null,null,{"$f":"SUM(F176:F185)","v":13333824},5621629,3924655,19653,{"$f":"SUM(J176:J185)","v":60599},1359,1808001,1252306,44828,560066,17789,22939,13333824,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F189","v":9493775.4607999995},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G189+'FR-16(7)(v)-4 PROD Energy'!G189+'FR-16(7)(v)-5 PROD Cust'!G189+'FR-16(7)(v)-7 TRANS Demand'!G189+'FR-16(7)(v)-8 TRANS Energy'!G189+'FR-16(7)(v)-9 TRANS Cust'!G189+'FR-16(7)(v)-11 DIST Demand'!G189+'FR-16(7)(v)-12 DIST Energy'!G189+'FR-16(7)(v)-13 DIST Cust'!G189","v":3966403.4607999995},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H189+'FR-16(7)(v)-4 PROD Energy'!H189+'FR-16(7)(v)-5 PROD Cust'!H189+'FR-16(7)(v)-7 TRANS Demand'!H189+'FR-16(7)(v)-8 TRANS Energy'!H189+'FR-16(7)(v)-9 TRANS Cust'!H189+'FR-16(7)(v)-11 DIST Demand'!H189+'FR-16(7)(v)-12 DIST Energy'!H189+'FR-16(7)(v)-13 DIST Cust'!H189","v":2793354},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I189+'FR-16(7)(v)-4 PROD Energy'!I189+'FR-16(7)(v)-5 PROD Cust'!I189+'FR-16(7)(v)-7 TRANS Demand'!I189+'FR-16(7)(v)-8 TRANS Energy'!I189+'FR-16(7)(v)-9 TRANS Cust'!I189+'FR-16(7)(v)-11 DIST Demand'!I189+'FR-16(7)(v)-12 DIST Energy'!I189+'FR-16(7)(v)-13 DIST Cust'!I189","v":12912},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J189+'FR-16(7)(v)-4 PROD Energy'!J189+'FR-16(7)(v)-5 PROD Cust'!J189+'FR-16(7)(v)-7 TRANS Demand'!J189+'FR-16(7)(v)-8 TRANS Energy'!J189+'FR-16(7)(v)-9 TRANS Cust'!J189+'FR-16(7)(v)-11 DIST Demand'!J189+'FR-16(7)(v)-12 DIST Energy'!J189+'FR-16(7)(v)-13 DIST Cust'!J189","v":45475},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K189+'FR-16(7)(v)-4 PROD Energy'!K189+'FR-16(7)(v)-5 PROD Cust'!K189+'FR-16(7)(v)-7 TRANS Demand'!K189+'FR-16(7)(v)-8 TRANS Energy'!K189+'FR-16(7)(v)-9 TRANS Cust'!K189+'FR-16(7)(v)-11 DIST Demand'!K189+'FR-16(7)(v)-12 DIST Energy'!K189+'FR-16(7)(v)-13 DIST Cust'!K189","v":665},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L189+'FR-16(7)(v)-4 PROD Energy'!L189+'FR-16(7)(v)-5 PROD Cust'!L189+'FR-16(7)(v)-7 TRANS Demand'!L189+'FR-16(7)(v)-8 TRANS Energy'!L189+'FR-16(7)(v)-9 TRANS Cust'!L189+'FR-16(7)(v)-11 DIST Demand'!L189+'FR-16(7)(v)-12 DIST Energy'!L189+'FR-16(7)(v)-13 DIST Cust'!L189","v":1322388},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M189+'FR-16(7)(v)-4 PROD Energy'!M189+'FR-16(7)(v)-5 PROD Cust'!M189+'FR-16(7)(v)-7 TRANS Demand'!M189+'FR-16(7)(v)-8 TRANS Energy'!M189+'FR-16(7)(v)-9 TRANS Cust'!M189+'FR-16(7)(v)-11 DIST Demand'!M189+'FR-16(7)(v)-12 DIST Energy'!M189+'FR-16(7)(v)-13 DIST Cust'!M189","v":906086},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N189+'FR-16(7)(v)-4 PROD Energy'!N189+'FR-16(7)(v)-5 PROD Cust'!N189+'FR-16(7)(v)-7 TRANS Demand'!N189+'FR-16(7)(v)-8 TRANS Energy'!N189+'FR-16(7)(v)-9 TRANS Cust'!N189+'FR-16(7)(v)-11 DIST Demand'!N189+'FR-16(7)(v)-12 DIST Energy'!N189+'FR-16(7)(v)-13 DIST Cust'!N189","v":33038},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O189+'FR-16(7)(v)-4 PROD Energy'!O189+'FR-16(7)(v)-5 PROD Cust'!O189+'FR-16(7)(v)-7 TRANS Demand'!O189+'FR-16(7)(v)-8 TRANS Energy'!O189+'FR-16(7)(v)-9 TRANS Cust'!O189+'FR-16(7)(v)-11 DIST Demand'!O189+'FR-16(7)(v)-12 DIST Energy'!O189+'FR-16(7)(v)-13 DIST Cust'!O189","v":399498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P189+'FR-16(7)(v)-4 PROD Energy'!P189+'FR-16(7)(v)-5 PROD Cust'!P189+'FR-16(7)(v)-7 TRANS Demand'!P189+'FR-16(7)(v)-8 TRANS Energy'!P189+'FR-16(7)(v)-9 TRANS Cust'!P189+'FR-16(7)(v)-11 DIST Demand'!P189+'FR-16(7)(v)-12 DIST Energy'!P189+'FR-16(7)(v)-13 DIST Cust'!P189","v":13576},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q189+'FR-16(7)(v)-4 PROD Energy'!Q189+'FR-16(7)(v)-5 PROD Cust'!Q189+'FR-16(7)(v)-7 TRANS Demand'!Q189+'FR-16(7)(v)-8 TRANS Energy'!Q189+'FR-16(7)(v)-9 TRANS Cust'!Q189+'FR-16(7)(v)-11 DIST Demand'!Q189+'FR-16(7)(v)-12 DIST Energy'!Q189+'FR-16(7)(v)-13 DIST Cust'!Q189","v":380},{"$f":"SUM(G189:Q189)","v":9493775.4607999995},{"$f":"F189-R189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F190","v":8319397},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G190+'FR-16(7)(v)-4 PROD Energy'!G190+'FR-16(7)(v)-5 PROD Cust'!G190+'FR-16(7)(v)-7 TRANS Demand'!G190+'FR-16(7)(v)-8 TRANS Energy'!G190+'FR-16(7)(v)-9 TRANS Cust'!G190+'FR-16(7)(v)-11 DIST Demand'!G190+'FR-16(7)(v)-12 DIST Energy'!G190+'FR-16(7)(v)-13 DIST Cust'!G190","v":2990824},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H190+'FR-16(7)(v)-4 PROD Energy'!H190+'FR-16(7)(v)-5 PROD Cust'!H190+'FR-16(7)(v)-7 TRANS Demand'!H190+'FR-16(7)(v)-8 TRANS Energy'!H190+'FR-16(7)(v)-9 TRANS Cust'!H190+'FR-16(7)(v)-11 DIST Demand'!H190+'FR-16(7)(v)-12 DIST Energy'!H190+'FR-16(7)(v)-13 DIST Cust'!H190","v":2320113},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I190+'FR-16(7)(v)-4 PROD Energy'!I190+'FR-16(7)(v)-5 PROD Cust'!I190+'FR-16(7)(v)-7 TRANS Demand'!I190+'FR-16(7)(v)-8 TRANS Energy'!I190+'FR-16(7)(v)-9 TRANS Cust'!I190+'FR-16(7)(v)-11 DIST Demand'!I190+'FR-16(7)(v)-12 DIST Energy'!I190+'FR-16(7)(v)-13 DIST Cust'!I190","v":12812},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J190+'FR-16(7)(v)-4 PROD Energy'!J190+'FR-16(7)(v)-5 PROD Cust'!J190+'FR-16(7)(v)-7 TRANS Demand'!J190+'FR-16(7)(v)-8 TRANS Energy'!J190+'FR-16(7)(v)-9 TRANS Cust'!J190+'FR-16(7)(v)-11 DIST Demand'!J190+'FR-16(7)(v)-12 DIST Energy'!J190+'FR-16(7)(v)-13 DIST Cust'!J190","v":39268},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K190+'FR-16(7)(v)-4 PROD Energy'!K190+'FR-16(7)(v)-5 PROD Cust'!K190+'FR-16(7)(v)-7 TRANS Demand'!K190+'FR-16(7)(v)-8 TRANS Energy'!K190+'FR-16(7)(v)-9 TRANS Cust'!K190+'FR-16(7)(v)-11 DIST Demand'!K190+'FR-16(7)(v)-12 DIST Energy'!K190+'FR-16(7)(v)-13 DIST Cust'!K190","v":582},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L190+'FR-16(7)(v)-4 PROD Energy'!L190+'FR-16(7)(v)-5 PROD Cust'!L190+'FR-16(7)(v)-7 TRANS Demand'!L190+'FR-16(7)(v)-8 TRANS Energy'!L190+'FR-16(7)(v)-9 TRANS Cust'!L190+'FR-16(7)(v)-11 DIST Demand'!L190+'FR-16(7)(v)-12 DIST Energy'!L190+'FR-16(7)(v)-13 DIST Cust'!L190","v":1403815},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M190+'FR-16(7)(v)-4 PROD Energy'!M190+'FR-16(7)(v)-5 PROD Cust'!M190+'FR-16(7)(v)-7 TRANS Demand'!M190+'FR-16(7)(v)-8 TRANS Energy'!M190+'FR-16(7)(v)-9 TRANS Cust'!M190+'FR-16(7)(v)-11 DIST Demand'!M190+'FR-16(7)(v)-12 DIST Energy'!M190+'FR-16(7)(v)-13 DIST Cust'!M190","v":1020041},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N190+'FR-16(7)(v)-4 PROD Energy'!N190+'FR-16(7)(v)-5 PROD Cust'!N190+'FR-16(7)(v)-7 TRANS Demand'!N190+'FR-16(7)(v)-8 TRANS Energy'!N190+'FR-16(7)(v)-9 TRANS Cust'!N190+'FR-16(7)(v)-11 DIST Demand'!N190+'FR-16(7)(v)-12 DIST Energy'!N190+'FR-16(7)(v)-13 DIST Cust'!N190","v":32196},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O190+'FR-16(7)(v)-4 PROD Energy'!O190+'FR-16(7)(v)-5 PROD Cust'!O190+'FR-16(7)(v)-7 TRANS Demand'!O190+'FR-16(7)(v)-8 TRANS Energy'!O190+'FR-16(7)(v)-9 TRANS Cust'!O190+'FR-16(7)(v)-11 DIST Demand'!O190+'FR-16(7)(v)-12 DIST Energy'!O190+'FR-16(7)(v)-13 DIST Cust'!O190","v":460312},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P190+'FR-16(7)(v)-4 PROD Energy'!P190+'FR-16(7)(v)-5 PROD Cust'!P190+'FR-16(7)(v)-7 TRANS Demand'!P190+'FR-16(7)(v)-8 TRANS Energy'!P190+'FR-16(7)(v)-9 TRANS Cust'!P190+'FR-16(7)(v)-11 DIST Demand'!P190+'FR-16(7)(v)-12 DIST Energy'!P190+'FR-16(7)(v)-13 DIST Cust'!P190","v":39101},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q190+'FR-16(7)(v)-4 PROD Energy'!Q190+'FR-16(7)(v)-5 PROD Cust'!Q190+'FR-16(7)(v)-7 TRANS Demand'!Q190+'FR-16(7)(v)-8 TRANS Energy'!Q190+'FR-16(7)(v)-9 TRANS Cust'!Q190+'FR-16(7)(v)-11 DIST Demand'!Q190+'FR-16(7)(v)-12 DIST Energy'!Q190+'FR-16(7)(v)-13 DIST Cust'!Q190","v":333},8319397,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F191","v":1622051},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G191+'FR-16(7)(v)-4 PROD Energy'!G191+'FR-16(7)(v)-5 PROD Cust'!G191+'FR-16(7)(v)-7 TRANS Demand'!G191+'FR-16(7)(v)-8 TRANS Energy'!G191+'FR-16(7)(v)-9 TRANS Cust'!G191+'FR-16(7)(v)-11 DIST Demand'!G191+'FR-16(7)(v)-12 DIST Energy'!G191+'FR-16(7)(v)-13 DIST Cust'!G191","v":677675},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H191+'FR-16(7)(v)-4 PROD Energy'!H191+'FR-16(7)(v)-5 PROD Cust'!H191+'FR-16(7)(v)-7 TRANS Demand'!H191+'FR-16(7)(v)-8 TRANS Energy'!H191+'FR-16(7)(v)-9 TRANS Cust'!H191+'FR-16(7)(v)-11 DIST Demand'!H191+'FR-16(7)(v)-12 DIST Energy'!H191+'FR-16(7)(v)-13 DIST Cust'!H191","v":477256},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I191+'FR-16(7)(v)-4 PROD Energy'!I191+'FR-16(7)(v)-5 PROD Cust'!I191+'FR-16(7)(v)-7 TRANS Demand'!I191+'FR-16(7)(v)-8 TRANS Energy'!I191+'FR-16(7)(v)-9 TRANS Cust'!I191+'FR-16(7)(v)-11 DIST Demand'!I191+'FR-16(7)(v)-12 DIST Energy'!I191+'FR-16(7)(v)-13 DIST Cust'!I191","v":2206},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J191+'FR-16(7)(v)-4 PROD Energy'!J191+'FR-16(7)(v)-5 PROD Cust'!J191+'FR-16(7)(v)-7 TRANS Demand'!J191+'FR-16(7)(v)-8 TRANS Energy'!J191+'FR-16(7)(v)-9 TRANS Cust'!J191+'FR-16(7)(v)-11 DIST Demand'!J191+'FR-16(7)(v)-12 DIST Energy'!J191+'FR-16(7)(v)-13 DIST Cust'!J191","v":7770},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K191+'FR-16(7)(v)-4 PROD Energy'!K191+'FR-16(7)(v)-5 PROD Cust'!K191+'FR-16(7)(v)-7 TRANS Demand'!K191+'FR-16(7)(v)-8 TRANS Energy'!K191+'FR-16(7)(v)-9 TRANS Cust'!K191+'FR-16(7)(v)-11 DIST Demand'!K191+'FR-16(7)(v)-12 DIST Energy'!K191+'FR-16(7)(v)-13 DIST Cust'!K191","v":114},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L191+'FR-16(7)(v)-4 PROD Energy'!L191+'FR-16(7)(v)-5 PROD Cust'!L191+'FR-16(7)(v)-7 TRANS Demand'!L191+'FR-16(7)(v)-8 TRANS Energy'!L191+'FR-16(7)(v)-9 TRANS Cust'!L191+'FR-16(7)(v)-11 DIST Demand'!L191+'FR-16(7)(v)-12 DIST Energy'!L191+'FR-16(7)(v)-13 DIST Cust'!L191","v":225935},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M191+'FR-16(7)(v)-4 PROD Energy'!M191+'FR-16(7)(v)-5 PROD Cust'!M191+'FR-16(7)(v)-7 TRANS Demand'!M191+'FR-16(7)(v)-8 TRANS Energy'!M191+'FR-16(7)(v)-9 TRANS Cust'!M191+'FR-16(7)(v)-11 DIST Demand'!M191+'FR-16(7)(v)-12 DIST Energy'!M191+'FR-16(7)(v)-13 DIST Cust'!M191","v":154809},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N191+'FR-16(7)(v)-4 PROD Energy'!N191+'FR-16(7)(v)-5 PROD Cust'!N191+'FR-16(7)(v)-7 TRANS Demand'!N191+'FR-16(7)(v)-8 TRANS Energy'!N191+'FR-16(7)(v)-9 TRANS Cust'!N191+'FR-16(7)(v)-11 DIST Demand'!N191+'FR-16(7)(v)-12 DIST Energy'!N191+'FR-16(7)(v)-13 DIST Cust'!N191","v":5645},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O191+'FR-16(7)(v)-4 PROD Energy'!O191+'FR-16(7)(v)-5 PROD Cust'!O191+'FR-16(7)(v)-7 TRANS Demand'!O191+'FR-16(7)(v)-8 TRANS Energy'!O191+'FR-16(7)(v)-9 TRANS Cust'!O191+'FR-16(7)(v)-11 DIST Demand'!O191+'FR-16(7)(v)-12 DIST Energy'!O191+'FR-16(7)(v)-13 DIST Cust'!O191","v":68256},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P191+'FR-16(7)(v)-4 PROD Energy'!P191+'FR-16(7)(v)-5 PROD Cust'!P191+'FR-16(7)(v)-7 TRANS Demand'!P191+'FR-16(7)(v)-8 TRANS Energy'!P191+'FR-16(7)(v)-9 TRANS Cust'!P191+'FR-16(7)(v)-11 DIST Demand'!P191+'FR-16(7)(v)-12 DIST Energy'!P191+'FR-16(7)(v)-13 DIST Cust'!P191","v":2320},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q191+'FR-16(7)(v)-4 PROD Energy'!Q191+'FR-16(7)(v)-5 PROD Cust'!Q191+'FR-16(7)(v)-7 TRANS Demand'!Q191+'FR-16(7)(v)-8 TRANS Energy'!Q191+'FR-16(7)(v)-9 TRANS Cust'!Q191+'FR-16(7)(v)-11 DIST Demand'!Q191+'FR-16(7)(v)-12 DIST Energy'!Q191+'FR-16(7)(v)-13 DIST Cust'!Q191","v":65},1622051,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F192","v":5394388},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G192+'FR-16(7)(v)-4 PROD Energy'!G192+'FR-16(7)(v)-5 PROD Cust'!G192+'FR-16(7)(v)-7 TRANS Demand'!G192+'FR-16(7)(v)-8 TRANS Energy'!G192+'FR-16(7)(v)-9 TRANS Cust'!G192+'FR-16(7)(v)-11 DIST Demand'!G192+'FR-16(7)(v)-12 DIST Energy'!G192+'FR-16(7)(v)-13 DIST Cust'!G192","v":2253722},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H192+'FR-16(7)(v)-4 PROD Energy'!H192+'FR-16(7)(v)-5 PROD Cust'!H192+'FR-16(7)(v)-7 TRANS Demand'!H192+'FR-16(7)(v)-8 TRANS Energy'!H192+'FR-16(7)(v)-9 TRANS Cust'!H192+'FR-16(7)(v)-11 DIST Demand'!H192+'FR-16(7)(v)-12 DIST Energy'!H192+'FR-16(7)(v)-13 DIST Cust'!H192","v":1587191},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I192+'FR-16(7)(v)-4 PROD Energy'!I192+'FR-16(7)(v)-5 PROD Cust'!I192+'FR-16(7)(v)-7 TRANS Demand'!I192+'FR-16(7)(v)-8 TRANS Energy'!I192+'FR-16(7)(v)-9 TRANS Cust'!I192+'FR-16(7)(v)-11 DIST Demand'!I192+'FR-16(7)(v)-12 DIST Energy'!I192+'FR-16(7)(v)-13 DIST Cust'!I192","v":7336},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J192+'FR-16(7)(v)-4 PROD Energy'!J192+'FR-16(7)(v)-5 PROD Cust'!J192+'FR-16(7)(v)-7 TRANS Demand'!J192+'FR-16(7)(v)-8 TRANS Energy'!J192+'FR-16(7)(v)-9 TRANS Cust'!J192+'FR-16(7)(v)-11 DIST Demand'!J192+'FR-16(7)(v)-12 DIST Energy'!J192+'FR-16(7)(v)-13 DIST Cust'!J192","v":25839},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K192+'FR-16(7)(v)-4 PROD Energy'!K192+'FR-16(7)(v)-5 PROD Cust'!K192+'FR-16(7)(v)-7 TRANS Demand'!K192+'FR-16(7)(v)-8 TRANS Energy'!K192+'FR-16(7)(v)-9 TRANS Cust'!K192+'FR-16(7)(v)-11 DIST Demand'!K192+'FR-16(7)(v)-12 DIST Energy'!K192+'FR-16(7)(v)-13 DIST Cust'!K192","v":378},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L192+'FR-16(7)(v)-4 PROD Energy'!L192+'FR-16(7)(v)-5 PROD Cust'!L192+'FR-16(7)(v)-7 TRANS Demand'!L192+'FR-16(7)(v)-8 TRANS Energy'!L192+'FR-16(7)(v)-9 TRANS Cust'!L192+'FR-16(7)(v)-11 DIST Demand'!L192+'FR-16(7)(v)-12 DIST Energy'!L192+'FR-16(7)(v)-13 DIST Cust'!L192","v":751384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M192+'FR-16(7)(v)-4 PROD Energy'!M192+'FR-16(7)(v)-5 PROD Cust'!M192+'FR-16(7)(v)-7 TRANS Demand'!M192+'FR-16(7)(v)-8 TRANS Energy'!M192+'FR-16(7)(v)-9 TRANS Cust'!M192+'FR-16(7)(v)-11 DIST Demand'!M192+'FR-16(7)(v)-12 DIST Energy'!M192+'FR-16(7)(v)-13 DIST Cust'!M192","v":514840},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N192+'FR-16(7)(v)-4 PROD Energy'!N192+'FR-16(7)(v)-5 PROD Cust'!N192+'FR-16(7)(v)-7 TRANS Demand'!N192+'FR-16(7)(v)-8 TRANS Energy'!N192+'FR-16(7)(v)-9 TRANS Cust'!N192+'FR-16(7)(v)-11 DIST Demand'!N192+'FR-16(7)(v)-12 DIST Energy'!N192+'FR-16(7)(v)-13 DIST Cust'!N192","v":18772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O192+'FR-16(7)(v)-4 PROD Energy'!O192+'FR-16(7)(v)-5 PROD Cust'!O192+'FR-16(7)(v)-7 TRANS Demand'!O192+'FR-16(7)(v)-8 TRANS Energy'!O192+'FR-16(7)(v)-9 TRANS Cust'!O192+'FR-16(7)(v)-11 DIST Demand'!O192+'FR-16(7)(v)-12 DIST Energy'!O192+'FR-16(7)(v)-13 DIST Cust'!O192","v":226996},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P192+'FR-16(7)(v)-4 PROD Energy'!P192+'FR-16(7)(v)-5 PROD Cust'!P192+'FR-16(7)(v)-7 TRANS Demand'!P192+'FR-16(7)(v)-8 TRANS Energy'!P192+'FR-16(7)(v)-9 TRANS Cust'!P192+'FR-16(7)(v)-11 DIST Demand'!P192+'FR-16(7)(v)-12 DIST Energy'!P192+'FR-16(7)(v)-13 DIST Cust'!P192","v":7714},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q192+'FR-16(7)(v)-4 PROD Energy'!Q192+'FR-16(7)(v)-5 PROD Cust'!Q192+'FR-16(7)(v)-7 TRANS Demand'!Q192+'FR-16(7)(v)-8 TRANS Energy'!Q192+'FR-16(7)(v)-9 TRANS Cust'!Q192+'FR-16(7)(v)-11 DIST Demand'!Q192+'FR-16(7)(v)-12 DIST Energy'!Q192+'FR-16(7)(v)-13 DIST Cust'!Q192","v":216},5394388,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F193","v":1798129},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G193+'FR-16(7)(v)-4 PROD Energy'!G193+'FR-16(7)(v)-5 PROD Cust'!G193+'FR-16(7)(v)-7 TRANS Demand'!G193+'FR-16(7)(v)-8 TRANS Energy'!G193+'FR-16(7)(v)-9 TRANS Cust'!G193+'FR-16(7)(v)-11 DIST Demand'!G193+'FR-16(7)(v)-12 DIST Energy'!G193+'FR-16(7)(v)-13 DIST Cust'!G193","v":1621622},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H193+'FR-16(7)(v)-4 PROD Energy'!H193+'FR-16(7)(v)-5 PROD Cust'!H193+'FR-16(7)(v)-7 TRANS Demand'!H193+'FR-16(7)(v)-8 TRANS Energy'!H193+'FR-16(7)(v)-9 TRANS Cust'!H193+'FR-16(7)(v)-11 DIST Demand'!H193+'FR-16(7)(v)-12 DIST Energy'!H193+'FR-16(7)(v)-13 DIST Cust'!H193","v":164817},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I193+'FR-16(7)(v)-4 PROD Energy'!I193+'FR-16(7)(v)-5 PROD Cust'!I193+'FR-16(7)(v)-7 TRANS Demand'!I193+'FR-16(7)(v)-8 TRANS Energy'!I193+'FR-16(7)(v)-9 TRANS Cust'!I193+'FR-16(7)(v)-11 DIST Demand'!I193+'FR-16(7)(v)-12 DIST Energy'!I193+'FR-16(7)(v)-13 DIST Cust'!I193","v":2194},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J193+'FR-16(7)(v)-4 PROD Energy'!J193+'FR-16(7)(v)-5 PROD Cust'!J193+'FR-16(7)(v)-7 TRANS Demand'!J193+'FR-16(7)(v)-8 TRANS Energy'!J193+'FR-16(7)(v)-9 TRANS Cust'!J193+'FR-16(7)(v)-11 DIST Demand'!J193+'FR-16(7)(v)-12 DIST Energy'!J193+'FR-16(7)(v)-13 DIST Cust'!J193","v":1331},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K193+'FR-16(7)(v)-4 PROD Energy'!K193+'FR-16(7)(v)-5 PROD Cust'!K193+'FR-16(7)(v)-7 TRANS Demand'!K193+'FR-16(7)(v)-8 TRANS Energy'!K193+'FR-16(7)(v)-9 TRANS Cust'!K193+'FR-16(7)(v)-11 DIST Demand'!K193+'FR-16(7)(v)-12 DIST Energy'!K193+'FR-16(7)(v)-13 DIST Cust'!K193","v":198},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L193+'FR-16(7)(v)-4 PROD Energy'!L193+'FR-16(7)(v)-5 PROD Cust'!L193+'FR-16(7)(v)-7 TRANS Demand'!L193+'FR-16(7)(v)-8 TRANS Energy'!L193+'FR-16(7)(v)-9 TRANS Cust'!L193+'FR-16(7)(v)-11 DIST Demand'!L193+'FR-16(7)(v)-12 DIST Energy'!L193+'FR-16(7)(v)-13 DIST Cust'!L193","v":1978},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M193+'FR-16(7)(v)-4 PROD Energy'!M193+'FR-16(7)(v)-5 PROD Cust'!M193+'FR-16(7)(v)-7 TRANS Demand'!M193+'FR-16(7)(v)-8 TRANS Energy'!M193+'FR-16(7)(v)-9 TRANS Cust'!M193+'FR-16(7)(v)-11 DIST Demand'!M193+'FR-16(7)(v)-12 DIST Energy'!M193+'FR-16(7)(v)-13 DIST Cust'!M193","v":468},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N193+'FR-16(7)(v)-4 PROD Energy'!N193+'FR-16(7)(v)-5 PROD Cust'!N193+'FR-16(7)(v)-7 TRANS Demand'!N193+'FR-16(7)(v)-8 TRANS Energy'!N193+'FR-16(7)(v)-9 TRANS Cust'!N193+'FR-16(7)(v)-11 DIST Demand'!N193+'FR-16(7)(v)-12 DIST Energy'!N193+'FR-16(7)(v)-13 DIST Cust'!N193","v":126},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O193+'FR-16(7)(v)-4 PROD Energy'!O193+'FR-16(7)(v)-5 PROD Cust'!O193+'FR-16(7)(v)-7 TRANS Demand'!O193+'FR-16(7)(v)-8 TRANS Energy'!O193+'FR-16(7)(v)-9 TRANS Cust'!O193+'FR-16(7)(v)-11 DIST Demand'!O193+'FR-16(7)(v)-12 DIST Energy'!O193+'FR-16(7)(v)-13 DIST Cust'!O193","v":198},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P193+'FR-16(7)(v)-4 PROD Energy'!P193+'FR-16(7)(v)-5 PROD Cust'!P193+'FR-16(7)(v)-7 TRANS Demand'!P193+'FR-16(7)(v)-8 TRANS Energy'!P193+'FR-16(7)(v)-9 TRANS Cust'!P193+'FR-16(7)(v)-11 DIST Demand'!P193+'FR-16(7)(v)-12 DIST Energy'!P193+'FR-16(7)(v)-13 DIST Cust'!P193","v":5053},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q193+'FR-16(7)(v)-4 PROD Energy'!Q193+'FR-16(7)(v)-5 PROD Cust'!Q193+'FR-16(7)(v)-7 TRANS Demand'!Q193+'FR-16(7)(v)-8 TRANS Energy'!Q193+'FR-16(7)(v)-9 TRANS Cust'!Q193+'FR-16(7)(v)-11 DIST Demand'!Q193+'FR-16(7)(v)-12 DIST Energy'!Q193+'FR-16(7)(v)-13 DIST Cust'!Q193","v":144},1798129,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F194","v":3883173},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G194+'FR-16(7)(v)-4 PROD Energy'!G194+'FR-16(7)(v)-5 PROD Cust'!G194+'FR-16(7)(v)-7 TRANS Demand'!G194+'FR-16(7)(v)-8 TRANS Energy'!G194+'FR-16(7)(v)-9 TRANS Cust'!G194+'FR-16(7)(v)-11 DIST Demand'!G194+'FR-16(7)(v)-12 DIST Energy'!G194+'FR-16(7)(v)-13 DIST Cust'!G194","v":2810184},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H194+'FR-16(7)(v)-4 PROD Energy'!H194+'FR-16(7)(v)-5 PROD Cust'!H194+'FR-16(7)(v)-7 TRANS Demand'!H194+'FR-16(7)(v)-8 TRANS Energy'!H194+'FR-16(7)(v)-9 TRANS Cust'!H194+'FR-16(7)(v)-11 DIST Demand'!H194+'FR-16(7)(v)-12 DIST Energy'!H194+'FR-16(7)(v)-13 DIST Cust'!H194","v":869412},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I194+'FR-16(7)(v)-4 PROD Energy'!I194+'FR-16(7)(v)-5 PROD Cust'!I194+'FR-16(7)(v)-7 TRANS Demand'!I194+'FR-16(7)(v)-8 TRANS Energy'!I194+'FR-16(7)(v)-9 TRANS Cust'!I194+'FR-16(7)(v)-11 DIST Demand'!I194+'FR-16(7)(v)-12 DIST Energy'!I194+'FR-16(7)(v)-13 DIST Cust'!I194","v":3531},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J194+'FR-16(7)(v)-4 PROD Energy'!J194+'FR-16(7)(v)-5 PROD Cust'!J194+'FR-16(7)(v)-7 TRANS Demand'!J194+'FR-16(7)(v)-8 TRANS Energy'!J194+'FR-16(7)(v)-9 TRANS Cust'!J194+'FR-16(7)(v)-11 DIST Demand'!J194+'FR-16(7)(v)-12 DIST Energy'!J194+'FR-16(7)(v)-13 DIST Cust'!J194","v":6649},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K194+'FR-16(7)(v)-4 PROD Energy'!K194+'FR-16(7)(v)-5 PROD Cust'!K194+'FR-16(7)(v)-7 TRANS Demand'!K194+'FR-16(7)(v)-8 TRANS Energy'!K194+'FR-16(7)(v)-9 TRANS Cust'!K194+'FR-16(7)(v)-11 DIST Demand'!K194+'FR-16(7)(v)-12 DIST Energy'!K194+'FR-16(7)(v)-13 DIST Cust'!K194","v":966},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L194+'FR-16(7)(v)-4 PROD Energy'!L194+'FR-16(7)(v)-5 PROD Cust'!L194+'FR-16(7)(v)-7 TRANS Demand'!L194+'FR-16(7)(v)-8 TRANS Energy'!L194+'FR-16(7)(v)-9 TRANS Cust'!L194+'FR-16(7)(v)-11 DIST Demand'!L194+'FR-16(7)(v)-12 DIST Energy'!L194+'FR-16(7)(v)-13 DIST Cust'!L194","v":80240},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M194+'FR-16(7)(v)-4 PROD Energy'!M194+'FR-16(7)(v)-5 PROD Cust'!M194+'FR-16(7)(v)-7 TRANS Demand'!M194+'FR-16(7)(v)-8 TRANS Energy'!M194+'FR-16(7)(v)-9 TRANS Cust'!M194+'FR-16(7)(v)-11 DIST Demand'!M194+'FR-16(7)(v)-12 DIST Energy'!M194+'FR-16(7)(v)-13 DIST Cust'!M194","v":29485},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N194+'FR-16(7)(v)-4 PROD Energy'!N194+'FR-16(7)(v)-5 PROD Cust'!N194+'FR-16(7)(v)-7 TRANS Demand'!N194+'FR-16(7)(v)-8 TRANS Energy'!N194+'FR-16(7)(v)-9 TRANS Cust'!N194+'FR-16(7)(v)-11 DIST Demand'!N194+'FR-16(7)(v)-12 DIST Energy'!N194+'FR-16(7)(v)-13 DIST Cust'!N194","v":4066},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O194+'FR-16(7)(v)-4 PROD Energy'!O194+'FR-16(7)(v)-5 PROD Cust'!O194+'FR-16(7)(v)-7 TRANS Demand'!O194+'FR-16(7)(v)-8 TRANS Energy'!O194+'FR-16(7)(v)-9 TRANS Cust'!O194+'FR-16(7)(v)-11 DIST Demand'!O194+'FR-16(7)(v)-12 DIST Energy'!O194+'FR-16(7)(v)-13 DIST Cust'!O194","v":17272},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P194+'FR-16(7)(v)-4 PROD Energy'!P194+'FR-16(7)(v)-5 PROD Cust'!P194+'FR-16(7)(v)-7 TRANS Demand'!P194+'FR-16(7)(v)-8 TRANS Energy'!P194+'FR-16(7)(v)-9 TRANS Cust'!P194+'FR-16(7)(v)-11 DIST Demand'!P194+'FR-16(7)(v)-12 DIST Energy'!P194+'FR-16(7)(v)-13 DIST Cust'!P194","v":8617},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q194+'FR-16(7)(v)-4 PROD Energy'!Q194+'FR-16(7)(v)-5 PROD Cust'!Q194+'FR-16(7)(v)-7 TRANS Demand'!Q194+'FR-16(7)(v)-8 TRANS Energy'!Q194+'FR-16(7)(v)-9 TRANS Cust'!Q194+'FR-16(7)(v)-11 DIST Demand'!Q194+'FR-16(7)(v)-12 DIST Energy'!Q194+'FR-16(7)(v)-13 DIST Cust'!Q194","v":52751},3883173,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F195","v":308800},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G195+'FR-16(7)(v)-4 PROD Energy'!G195+'FR-16(7)(v)-5 PROD Cust'!G195+'FR-16(7)(v)-7 TRANS Demand'!G195+'FR-16(7)(v)-8 TRANS Energy'!G195+'FR-16(7)(v)-9 TRANS Cust'!G195+'FR-16(7)(v)-11 DIST Demand'!G195+'FR-16(7)(v)-12 DIST Energy'!G195+'FR-16(7)(v)-13 DIST Cust'!G195","v":278486},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H195+'FR-16(7)(v)-4 PROD Energy'!H195+'FR-16(7)(v)-5 PROD Cust'!H195+'FR-16(7)(v)-7 TRANS Demand'!H195+'FR-16(7)(v)-8 TRANS Energy'!H195+'FR-16(7)(v)-9 TRANS Cust'!H195+'FR-16(7)(v)-11 DIST Demand'!H195+'FR-16(7)(v)-12 DIST Energy'!H195+'FR-16(7)(v)-13 DIST Cust'!H195","v":28305},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I195+'FR-16(7)(v)-4 PROD Energy'!I195+'FR-16(7)(v)-5 PROD Cust'!I195+'FR-16(7)(v)-7 TRANS Demand'!I195+'FR-16(7)(v)-8 TRANS Energy'!I195+'FR-16(7)(v)-9 TRANS Cust'!I195+'FR-16(7)(v)-11 DIST Demand'!I195+'FR-16(7)(v)-12 DIST Energy'!I195+'FR-16(7)(v)-13 DIST Cust'!I195","v":377},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J195+'FR-16(7)(v)-4 PROD Energy'!J195+'FR-16(7)(v)-5 PROD Cust'!J195+'FR-16(7)(v)-7 TRANS Demand'!J195+'FR-16(7)(v)-8 TRANS Energy'!J195+'FR-16(7)(v)-9 TRANS Cust'!J195+'FR-16(7)(v)-11 DIST Demand'!J195+'FR-16(7)(v)-12 DIST Energy'!J195+'FR-16(7)(v)-13 DIST Cust'!J195","v":229},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K195+'FR-16(7)(v)-4 PROD Energy'!K195+'FR-16(7)(v)-5 PROD Cust'!K195+'FR-16(7)(v)-7 TRANS Demand'!K195+'FR-16(7)(v)-8 TRANS Energy'!K195+'FR-16(7)(v)-9 TRANS Cust'!K195+'FR-16(7)(v)-11 DIST Demand'!K195+'FR-16(7)(v)-12 DIST Energy'!K195+'FR-16(7)(v)-13 DIST Cust'!K195","v":34},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L195+'FR-16(7)(v)-4 PROD Energy'!L195+'FR-16(7)(v)-5 PROD Cust'!L195+'FR-16(7)(v)-7 TRANS Demand'!L195+'FR-16(7)(v)-8 TRANS Energy'!L195+'FR-16(7)(v)-9 TRANS Cust'!L195+'FR-16(7)(v)-11 DIST Demand'!L195+'FR-16(7)(v)-12 DIST Energy'!L195+'FR-16(7)(v)-13 DIST Cust'!L195","v":340},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M195+'FR-16(7)(v)-4 PROD Energy'!M195+'FR-16(7)(v)-5 PROD Cust'!M195+'FR-16(7)(v)-7 TRANS Demand'!M195+'FR-16(7)(v)-8 TRANS Energy'!M195+'FR-16(7)(v)-9 TRANS Cust'!M195+'FR-16(7)(v)-11 DIST Demand'!M195+'FR-16(7)(v)-12 DIST Energy'!M195+'FR-16(7)(v)-13 DIST Cust'!M195","v":80},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N195+'FR-16(7)(v)-4 PROD Energy'!N195+'FR-16(7)(v)-5 PROD Cust'!N195+'FR-16(7)(v)-7 TRANS Demand'!N195+'FR-16(7)(v)-8 TRANS Energy'!N195+'FR-16(7)(v)-9 TRANS Cust'!N195+'FR-16(7)(v)-11 DIST Demand'!N195+'FR-16(7)(v)-12 DIST Energy'!N195+'FR-16(7)(v)-13 DIST Cust'!N195","v":22},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O195+'FR-16(7)(v)-4 PROD Energy'!O195+'FR-16(7)(v)-5 PROD Cust'!O195+'FR-16(7)(v)-7 TRANS Demand'!O195+'FR-16(7)(v)-8 TRANS Energy'!O195+'FR-16(7)(v)-9 TRANS Cust'!O195+'FR-16(7)(v)-11 DIST Demand'!O195+'FR-16(7)(v)-12 DIST Energy'!O195+'FR-16(7)(v)-13 DIST Cust'!O195","v":34},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P195+'FR-16(7)(v)-4 PROD Energy'!P195+'FR-16(7)(v)-5 PROD Cust'!P195+'FR-16(7)(v)-7 TRANS Demand'!P195+'FR-16(7)(v)-8 TRANS Energy'!P195+'FR-16(7)(v)-9 TRANS Cust'!P195+'FR-16(7)(v)-11 DIST Demand'!P195+'FR-16(7)(v)-12 DIST Energy'!P195+'FR-16(7)(v)-13 DIST Cust'!P195","v":868},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q195+'FR-16(7)(v)-4 PROD Energy'!Q195+'FR-16(7)(v)-5 PROD Cust'!Q195+'FR-16(7)(v)-7 TRANS Demand'!Q195+'FR-16(7)(v)-8 TRANS Energy'!Q195+'FR-16(7)(v)-9 TRANS Cust'!Q195+'FR-16(7)(v)-11 DIST Demand'!Q195+'FR-16(7)(v)-12 DIST Energy'!Q195+'FR-16(7)(v)-13 DIST Cust'!Q195","v":25},308800,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G196+'FR-16(7)(v)-4 PROD Energy'!G196+'FR-16(7)(v)-5 PROD Cust'!G196+'FR-16(7)(v)-7 TRANS Demand'!G196+'FR-16(7)(v)-8 TRANS Energy'!G196+'FR-16(7)(v)-9 TRANS Cust'!G196+'FR-16(7)(v)-11 DIST Demand'!G196+'FR-16(7)(v)-12 DIST Energy'!G196+'FR-16(7)(v)-13 DIST Cust'!G196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H196+'FR-16(7)(v)-4 PROD Energy'!H196+'FR-16(7)(v)-5 PROD Cust'!H196+'FR-16(7)(v)-7 TRANS Demand'!H196+'FR-16(7)(v)-8 TRANS Energy'!H196+'FR-16(7)(v)-9 TRANS Cust'!H196+'FR-16(7)(v)-11 DIST Demand'!H196+'FR-16(7)(v)-12 DIST Energy'!H196+'FR-16(7)(v)-13 DIST Cust'!H196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I196+'FR-16(7)(v)-4 PROD Energy'!I196+'FR-16(7)(v)-5 PROD Cust'!I196+'FR-16(7)(v)-7 TRANS Demand'!I196+'FR-16(7)(v)-8 TRANS Energy'!I196+'FR-16(7)(v)-9 TRANS Cust'!I196+'FR-16(7)(v)-11 DIST Demand'!I196+'FR-16(7)(v)-12 DIST Energy'!I196+'FR-16(7)(v)-13 DIST Cust'!I196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J196+'FR-16(7)(v)-4 PROD Energy'!J196+'FR-16(7)(v)-5 PROD Cust'!J196+'FR-16(7)(v)-7 TRANS Demand'!J196+'FR-16(7)(v)-8 TRANS Energy'!J196+'FR-16(7)(v)-9 TRANS Cust'!J196+'FR-16(7)(v)-11 DIST Demand'!J196+'FR-16(7)(v)-12 DIST Energy'!J196+'FR-16(7)(v)-13 DIST Cust'!J196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K196+'FR-16(7)(v)-4 PROD Energy'!K196+'FR-16(7)(v)-5 PROD Cust'!K196+'FR-16(7)(v)-7 TRANS Demand'!K196+'FR-16(7)(v)-8 TRANS Energy'!K196+'FR-16(7)(v)-9 TRANS Cust'!K196+'FR-16(7)(v)-11 DIST Demand'!K196+'FR-16(7)(v)-12 DIST Energy'!K196+'FR-16(7)(v)-13 DIST Cust'!K196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L196+'FR-16(7)(v)-4 PROD Energy'!L196+'FR-16(7)(v)-5 PROD Cust'!L196+'FR-16(7)(v)-7 TRANS Demand'!L196+'FR-16(7)(v)-8 TRANS Energy'!L196+'FR-16(7)(v)-9 TRANS Cust'!L196+'FR-16(7)(v)-11 DIST Demand'!L196+'FR-16(7)(v)-12 DIST Energy'!L196+'FR-16(7)(v)-13 DIST Cust'!L196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M196+'FR-16(7)(v)-4 PROD Energy'!M196+'FR-16(7)(v)-5 PROD Cust'!M196+'FR-16(7)(v)-7 TRANS Demand'!M196+'FR-16(7)(v)-8 TRANS Energy'!M196+'FR-16(7)(v)-9 TRANS Cust'!M196+'FR-16(7)(v)-11 DIST Demand'!M196+'FR-16(7)(v)-12 DIST Energy'!M196+'FR-16(7)(v)-13 DIST Cust'!M196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N196+'FR-16(7)(v)-4 PROD Energy'!N196+'FR-16(7)(v)-5 PROD Cust'!N196+'FR-16(7)(v)-7 TRANS Demand'!N196+'FR-16(7)(v)-8 TRANS Energy'!N196+'FR-16(7)(v)-9 TRANS Cust'!N196+'FR-16(7)(v)-11 DIST Demand'!N196+'FR-16(7)(v)-12 DIST Energy'!N196+'FR-16(7)(v)-13 DIST Cust'!N196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O196+'FR-16(7)(v)-4 PROD Energy'!O196+'FR-16(7)(v)-5 PROD Cust'!O196+'FR-16(7)(v)-7 TRANS Demand'!O196+'FR-16(7)(v)-8 TRANS Energy'!O196+'FR-16(7)(v)-9 TRANS Cust'!O196+'FR-16(7)(v)-11 DIST Demand'!O196+'FR-16(7)(v)-12 DIST Energy'!O196+'FR-16(7)(v)-13 DIST Cust'!O196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P196+'FR-16(7)(v)-4 PROD Energy'!P196+'FR-16(7)(v)-5 PROD Cust'!P196+'FR-16(7)(v)-7 TRANS Demand'!P196+'FR-16(7)(v)-8 TRANS Energy'!P196+'FR-16(7)(v)-9 TRANS Cust'!P196+'FR-16(7)(v)-11 DIST Demand'!P196+'FR-16(7)(v)-12 DIST Energy'!P196+'FR-16(7)(v)-13 DIST Cust'!P196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q196+'FR-16(7)(v)-4 PROD Energy'!Q196+'FR-16(7)(v)-5 PROD Cust'!Q196+'FR-16(7)(v)-7 TRANS Demand'!Q196+'FR-16(7)(v)-8 TRANS Energy'!Q196+'FR-16(7)(v)-9 TRANS Cust'!Q196+'FR-16(7)(v)-11 DIST Demand'!Q196+'FR-16(7)(v)-12 DIST Energy'!Q196+'FR-16(7)(v)-13 DIST Cust'!Q196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F197","v":-218467},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G197+'FR-16(7)(v)-4 PROD Energy'!G197+'FR-16(7)(v)-5 PROD Cust'!G197+'FR-16(7)(v)-7 TRANS Demand'!G197+'FR-16(7)(v)-8 TRANS Energy'!G197+'FR-16(7)(v)-9 TRANS Cust'!G197+'FR-16(7)(v)-11 DIST Demand'!G197+'FR-16(7)(v)-12 DIST Energy'!G197+'FR-16(7)(v)-13 DIST Cust'!G197","v":-161709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H197+'FR-16(7)(v)-4 PROD Energy'!H197+'FR-16(7)(v)-5 PROD Cust'!H197+'FR-16(7)(v)-7 TRANS Demand'!H197+'FR-16(7)(v)-8 TRANS Energy'!H197+'FR-16(7)(v)-9 TRANS Cust'!H197+'FR-16(7)(v)-11 DIST Demand'!H197+'FR-16(7)(v)-12 DIST Energy'!H197+'FR-16(7)(v)-13 DIST Cust'!H197","v":-28270},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I197+'FR-16(7)(v)-4 PROD Energy'!I197+'FR-16(7)(v)-5 PROD Cust'!I197+'FR-16(7)(v)-7 TRANS Demand'!I197+'FR-16(7)(v)-8 TRANS Energy'!I197+'FR-16(7)(v)-9 TRANS Cust'!I197+'FR-16(7)(v)-11 DIST Demand'!I197+'FR-16(7)(v)-12 DIST Energy'!I197+'FR-16(7)(v)-13 DIST Cust'!I197","v":-147},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J197+'FR-16(7)(v)-4 PROD Energy'!J197+'FR-16(7)(v)-5 PROD Cust'!J197+'FR-16(7)(v)-7 TRANS Demand'!J197+'FR-16(7)(v)-8 TRANS Energy'!J197+'FR-16(7)(v)-9 TRANS Cust'!J197+'FR-16(7)(v)-11 DIST Demand'!J197+'FR-16(7)(v)-12 DIST Energy'!J197+'FR-16(7)(v)-13 DIST Cust'!J197","v":-408},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K197+'FR-16(7)(v)-4 PROD Energy'!K197+'FR-16(7)(v)-5 PROD Cust'!K197+'FR-16(7)(v)-7 TRANS Demand'!K197+'FR-16(7)(v)-8 TRANS Energy'!K197+'FR-16(7)(v)-9 TRANS Cust'!K197+'FR-16(7)(v)-11 DIST Demand'!K197+'FR-16(7)(v)-12 DIST Energy'!K197+'FR-16(7)(v)-13 DIST Cust'!K197","v":-13},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L197+'FR-16(7)(v)-4 PROD Energy'!L197+'FR-16(7)(v)-5 PROD Cust'!L197+'FR-16(7)(v)-7 TRANS Demand'!L197+'FR-16(7)(v)-8 TRANS Energy'!L197+'FR-16(7)(v)-9 TRANS Cust'!L197+'FR-16(7)(v)-11 DIST Demand'!L197+'FR-16(7)(v)-12 DIST Energy'!L197+'FR-16(7)(v)-13 DIST Cust'!L197","v":-12586},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M197+'FR-16(7)(v)-4 PROD Energy'!M197+'FR-16(7)(v)-5 PROD Cust'!M197+'FR-16(7)(v)-7 TRANS Demand'!M197+'FR-16(7)(v)-8 TRANS Energy'!M197+'FR-16(7)(v)-9 TRANS Cust'!M197+'FR-16(7)(v)-11 DIST Demand'!M197+'FR-16(7)(v)-12 DIST Energy'!M197+'FR-16(7)(v)-13 DIST Cust'!M197","v":-8862},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N197+'FR-16(7)(v)-4 PROD Energy'!N197+'FR-16(7)(v)-5 PROD Cust'!N197+'FR-16(7)(v)-7 TRANS Demand'!N197+'FR-16(7)(v)-8 TRANS Energy'!N197+'FR-16(7)(v)-9 TRANS Cust'!N197+'FR-16(7)(v)-11 DIST Demand'!N197+'FR-16(7)(v)-12 DIST Energy'!N197+'FR-16(7)(v)-13 DIST Cust'!N197","v":-312},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O197+'FR-16(7)(v)-4 PROD Energy'!O197+'FR-16(7)(v)-5 PROD Cust'!O197+'FR-16(7)(v)-7 TRANS Demand'!O197+'FR-16(7)(v)-8 TRANS Energy'!O197+'FR-16(7)(v)-9 TRANS Cust'!O197+'FR-16(7)(v)-11 DIST Demand'!O197+'FR-16(7)(v)-12 DIST Energy'!O197+'FR-16(7)(v)-13 DIST Cust'!O197","v":-3887},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P197+'FR-16(7)(v)-4 PROD Energy'!P197+'FR-16(7)(v)-5 PROD Cust'!P197+'FR-16(7)(v)-7 TRANS Demand'!P197+'FR-16(7)(v)-8 TRANS Energy'!P197+'FR-16(7)(v)-9 TRANS Cust'!P197+'FR-16(7)(v)-11 DIST Demand'!P197+'FR-16(7)(v)-12 DIST Energy'!P197+'FR-16(7)(v)-13 DIST Cust'!P197","v":-1859},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q197+'FR-16(7)(v)-4 PROD Energy'!Q197+'FR-16(7)(v)-5 PROD Cust'!Q197+'FR-16(7)(v)-7 TRANS Demand'!Q197+'FR-16(7)(v)-8 TRANS Energy'!Q197+'FR-16(7)(v)-9 TRANS Cust'!Q197+'FR-16(7)(v)-11 DIST Demand'!Q197+'FR-16(7)(v)-12 DIST Energy'!Q197+'FR-16(7)(v)-13 DIST Cust'!Q197","v":-414},-218467,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":30601246.4608},{"$f":"SUM(G188:G197)","v":14437207.4608},8212178,41221,{"$f":"SUM(J188:J197)","v":126153},2924,3773494,2616947,93553,1168679,75390,53500,30601246.4608,0]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":846148393.46079993},379919847.46079999,239981458,1143071,{"$f":"J198+J186+J171+J145+J139","v":4139170},62696,112103404,76807281,2774047,28920659,6809429,140414,852801476.46079993,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 4",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",null,null,{"$f":"F59-F136","v":348187800},{"$f":"G59-G136","v":145469382},{"$f":"H59-H136","v":102447296},{"$f":"I59-I136","v":473535},{"$f":"J59-J136","v":1667820},24373,48499079,33231044,1211693,14651743,497908,{"$f":"Q59-Q136","v":13927},{"$f":"R59-R136","v":348187800},{"$f":"F213-R213","v":0}]
[3,null,"PRODUCTION OTHER",null,null,{"$f":"F60-F137","v":164935716},68908494,48529036,224312,{"$f":"J60-J137","v":790042},11545,22973895,15741464,573976,6940495,235859,6598,164935716,{"$f":"F214-R214","v":0}]
[4,null,"ADJUSTMENT",null,null,{"$f":"F61-F138","v":-5973380},-2495619,-1757548,-8124,{"$f":"J61-J138","v":-28612},-418,-832032,-570099,-20787,-251360,-8542,-239,-5973380,{"$f":"F215-R215","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":507150136},211882257,149218784,689723,{"$f":"SUM(J213:J215)","v":2429250},35500,70640942,48402409,1764882,21340878,725225,20286,507150136,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",null,null,{"$f":"F65-F142","v":0},0,0,0,{"$f":"J65-J142","v":0},0,0,0,0,0,0,0,0,{"$f":"F219-R219","v":0}]
[9,null,"OTHER TRANSMISSION",null,null,{"$f":"F66-F143","v":46862064},19578503,13788225,63732,{"$f":"J66-J143","v":224469},3280,6527417,4472515,163080,1971956,67012,1875,46862064,{"$f":"F220-R220","v":0}]
[10,null,"ADJUSTMENT",null,null,{"$f":"F67-F144","v":-475730},-198755,-139974,-647,{"$f":"J67-J144","v":-2279},-33,-66264,-45404,-1656,-20019,-680,-19,-475730,{"$f":"F221-R221","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":46386334},19379748,13648251,63085,{"$f":"SUM(J218:J221)","v":222190},3247,6461153,4427111,161424,1951937,66332,1856,46386334,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":553536470},{"$f":"G70-G147","v":231262005},{"$f":"H70-H147","v":162867035},{"$f":"I70-I147","v":752808},{"$f":"J70-J147","v":2651440},38747,77102095,52829520,1926306,23292815,791557,{"$f":"Q70-Q147","v":22142},{"$f":"R70-R147","v":553536470},{"$f":"F224-R224","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":48448061},21386430,14296538,64436,{"$f":"J73-J150","v":331869},3391,7040472,4831240,162301,0,328962,2422,48448061,{"$f":"F227-R227","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":15071466},{"$f":"G74-G151","v":6652999},{"$f":"H74-H151","v":4447439},{"$f":"I74-I151","v":20045},{"$f":"J74-J151","v":103239},1055,2190185,1502926,50489,0,102335,{"$f":"Q74-Q151","v":754},{"$f":"R74-R151","v":15071466},{"$f":"F228-R228","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":6936100},{"$f":"G75-G152","v":6256015},635763,8462,5132,763,7629,1804,486,0,19491,555,6936100,{"$f":"F229-R229","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,6487722,{"$f":"G76-G153","v":2863875},1914462,8629,44441,454,942795,646956,21734,0,44052,324,6487722,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,1652063,{"$f":"G77-G154","v":1490080},151428,2015,1223,182,1817,429,115,0,4642,132,1652063,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,42961254,{"$f":"G78-G155","v":18964387},12677437,57138,294284,3007,6243130,4284096,143920,0,291707,2148,42961254,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,12524274,{"$f":"G79-G156","v":11296268},1147975,15280,9268,1378,13777,3256,877,0,35193,1002,12524274,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,19990561,{"$f":"G80-G157","v":8824435},5899015,26587,136935,1399,2905028,1993459,66968,0,135736,999,19990561,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,4937719,{"$f":"G81-G158","v":4453575},452591,6024,3654,543,5432,1284,346,0,13875,395,4937719,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,35517584,{"$f":"G82-G159","v":15678529},10480884,47238,243295,2486,5161415,3541813,118984,0,241164,1776,35517584,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,10250382,{"$f":"G83-G160","v":9245334},939550,12505,7585,1127,11275,2665,718,0,28803,820,10250382,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,5974388,{"$f":"G84-G161","v":2637274},1762982,7946,40925,418,868198,595766,20014,0,40566,299,5974388,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,3399774,{"$f":"G85-G162","v":3066425},311623,4148,2516,374,3740,884,238,0,9554,272,3399774,0]
[29,null,"TRANSFORMERS DEMAND RELATED",null,null,18170455,{"$f":"G86-G163","v":8020985},5361919,24167,124467,1272,2640531,1811958,60871,0,123377,908,18170455,{"$f":"F240-R240","v":0}]
[30,null,"TRANSFORMERS CUSTOMER RELATED",null,null,8702549,{"$f":"G87-G164","v":7849264},797676,10617,6440,957,9573,2263,609,0,24454,696,8702549,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,{"$f":"F88-F165","v":7233947},6438792,653732,8680,{"$f":"J88-J165","v":37110},795,53532,13166,3545,3906,20110,579,7233947,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,{"$f":"F89-F166","v":22638956},11763427,9613179,0,{"$f":"J89-J166","v":80821},9735,447120,0,38033,57277,0,629364,22638956,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,{"$f":"F90-F167","v":1560590},0,0,0,{"$f":"J90-J167","v":0},0,0,0,0,0,1560590,0,1560590,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,{"$f":"F91-F168","v":-2311379},-1257595,-580425,-2798,{"$f":"J91-J168","v":-12380},-224,-239390,-162036,-5724,-373,-46816,-3618,-2311379,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,{"$f":"F92-F169","v":38399419},20892684,9642720,46485,{"$f":"J92-J169","v":205668},3721,3977037,2691948,95089,6195,777765,60107,38399419,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,6653083,4634936,1963258,8849,45574,466]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":308545885},{"$f":"SUM(G226:G246)","v":166523183},{"$f":"SUM(H226:H246)","v":80606488},{"$f":"SUM(I226:I246)","v":367604},{"$f":"SUM(J226:J246)","v":1666492},32833,32283296,21763877,779613,67005,3755560,{"$f":"SUM(Q226:Q246)","v":699934},{"$f":"SUM(R226:R246)","v":308545885},{"$f":"SUM(S226:S246)","v":0}]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":361585302},185902931,94254739,430689,{"$f":"J96-J173","v":1888682},36080,38744449,26190988,941037,2018942,3821892,701790,354932219,{"$f":"S248+S222+S216","v":0}]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":868735438},397785188,243473523,1120412,{"$f":"J97-J174","v":4317932},71580,109385391,74593397,2705919,23359820,4547117,722076,862082355,{"$f":"S248+S222","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":3885863},1623475,1143338,5284,{"$f":"J100-J177","v":18613},272,541262,370866,13523,163517,5557,156,3885863,{"$f":"F254-R254","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":3405182},1224160,949637,5244,{"$f":"J101-J178","v":16073},239,574591,417510,13178,188409,16005,136,3405182,{"$f":"F255-R255","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":663916},277379,195344,903,{"$f":"J102-J179","v":3180},46,92477,63364,2311,27937,949,26,663916,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":2207958},922464,649647,3003,10576,155,307546,210728,7683,92911,3157,88,2207958,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F104-F181","v":735985},663740,67461,897,545,81,810,191,52,81,2068,59,735985,{"$f":"F258-R258","v":0}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":1589407},1150225,355856,1445,{"$f":"J105-J182","v":2722},396,32842,12068,1664,7070,3527,21592,1589407,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":126394},113990,11585,154,{"$f":"J106-J183","v":94},13,139,32,9,13,355,{"$f":"Q106-Q183","v":10},{"$f":"R106-R183","v":126394},0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,{"$f":"J107-J184","v":0},0,0,0,0,0,0,{"$f":"Q107-Q184","v":0},{"$f":"R107-R184","v":0},{"$f":"F261-R261","v":0}]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":2605588},1928677,337158,1743,{"$f":"J108-J185","v":4855},159,150094,105716,3716,46364,22162,4944,2605588,{"$f":"F262-R262","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":15220293},7904110,3710026,18673,{"$f":"SUM(J253:J262)","v":56658},1361,1699761,1180475,42136,526302,53780,27011,15220293,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":160651.53920000046},67119.539200000465,47268,218,{"$f":"J112-J189","v":770},11,22377,15333,559,6760,230,6,160651.53920000046,{"$f":"F266-R266","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":140780},50610,39261,217,{"$f":"J113-J190","v":664},10,23755,17261,545,7790,662,5,140780,{"$f":"F267-R267","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":27448},11470,8076,37,{"$f":"J114-J191","v":131},1,3824,2619,95,1155,39,1,27448,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":91283},38137,26858,125,437,6,12715,8712,318,3841,131,3,91283,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"},null,null,{"$f":"F116-F193","v":30428},27445,2789,37,22,3,33,7,2,3,85,2,30428,{"$f":"F270-R270","v":0}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":65711},47554,14712,60,{"$f":"J117-J194","v":113},17,1358,499,69,292,145,892,65711,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":5226},4715,479,6,{"$f":"J118-J195","v":3},1,5,2,0,1,14,{"$f":"Q118-Q195","v":0},{"$f":"R118-R195","v":5226},0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,{"$f":"J119-J196","v":0},0,0,0,0,0,0,{"$f":"Q119-Q196","v":0},{"$f":"R119-R196","v":0},{"$f":"F273-R273","v":0}]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":218467},161709,28270,147,{"$f":"J120-J197","v":408},13,12586,8862,312,3887,1859,414,218467,{"$f":"F274-R274","v":0}]
[64,null,"  COMMON & OTHER PLANT IN SERVICE",null,null,{"$f":"SUM(F265:F274)","v":739994.53920000046},408759.53920000046,167713,847,{"$f":"SUM(J265:J274)","v":2548},62,76653,53295,1900,23729,3165,1323,739994.53920000046,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":878042642.53920007},{"$f":"G275+G263+G248+G222+G216","v":406098057.53920001},{"$f":"H275+H263+H248+H222+H216","v":247351262},{"$f":"I275+I263+I248+I222+I216","v":1139932},{"$f":"J275+J263+J248+J222+J216","v":4377138},73003,111161805,75827167,2749955,23909851,4604062,{"$f":"Q275+Q263+Q248+Q222+Q216","v":750410},{"$f":"R275+R263+R248+R222+R216","v":878042642.53920007},{"$f":"S275+S263+S248+S222+S216","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!F292","v":133527449},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G292+'FR-16(7)(v)-4 PROD Energy'!G292+'FR-16(7)(v)-5 PROD Cust'!G292+'FR-16(7)(v)-7 TRANS Demand'!G292+'FR-16(7)(v)-8 TRANS Energy'!G292+'FR-16(7)(v)-9 TRANS Cust'!G292+'FR-16(7)(v)-11 DIST Demand'!G292+'FR-16(7)(v)-12 DIST Energy'!G292+'FR-16(7)(v)-13 DIST Cust'!G292","v":61810510},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H292+'FR-16(7)(v)-4 PROD Energy'!H292+'FR-16(7)(v)-5 PROD Cust'!H292+'FR-16(7)(v)-7 TRANS Demand'!H292+'FR-16(7)(v)-8 TRANS Energy'!H292+'FR-16(7)(v)-9 TRANS Cust'!H292+'FR-16(7)(v)-11 DIST Demand'!H292+'FR-16(7)(v)-12 DIST Energy'!H292+'FR-16(7)(v)-13 DIST Cust'!H292","v":37603414},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I292+'FR-16(7)(v)-4 PROD Energy'!I292+'FR-16(7)(v)-5 PROD Cust'!I292+'FR-16(7)(v)-7 TRANS Demand'!I292+'FR-16(7)(v)-8 TRANS Energy'!I292+'FR-16(7)(v)-9 TRANS Cust'!I292+'FR-16(7)(v)-11 DIST Demand'!I292+'FR-16(7)(v)-12 DIST Energy'!I292+'FR-16(7)(v)-13 DIST Cust'!I292","v":173518},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J292+'FR-16(7)(v)-4 PROD Energy'!J292+'FR-16(7)(v)-5 PROD Cust'!J292+'FR-16(7)(v)-7 TRANS Demand'!J292+'FR-16(7)(v)-8 TRANS Energy'!J292+'FR-16(7)(v)-9 TRANS Cust'!J292+'FR-16(7)(v)-11 DIST Demand'!J292+'FR-16(7)(v)-12 DIST Energy'!J292+'FR-16(7)(v)-13 DIST Cust'!J292","v":666179},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K292+'FR-16(7)(v)-4 PROD Energy'!K292+'FR-16(7)(v)-5 PROD Cust'!K292+'FR-16(7)(v)-7 TRANS Demand'!K292+'FR-16(7)(v)-8 TRANS Energy'!K292+'FR-16(7)(v)-9 TRANS Cust'!K292+'FR-16(7)(v)-11 DIST Demand'!K292+'FR-16(7)(v)-12 DIST Energy'!K292+'FR-16(7)(v)-13 DIST Cust'!K292","v":11072},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L292+'FR-16(7)(v)-4 PROD Energy'!L292+'FR-16(7)(v)-5 PROD Cust'!L292+'FR-16(7)(v)-7 TRANS Demand'!L292+'FR-16(7)(v)-8 TRANS Energy'!L292+'FR-16(7)(v)-9 TRANS Cust'!L292+'FR-16(7)(v)-11 DIST Demand'!L292+'FR-16(7)(v)-12 DIST Energy'!L292+'FR-16(7)(v)-13 DIST Cust'!L292","v":16892781},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M292+'FR-16(7)(v)-4 PROD Energy'!M292+'FR-16(7)(v)-5 PROD Cust'!M292+'FR-16(7)(v)-7 TRANS Demand'!M292+'FR-16(7)(v)-8 TRANS Energy'!M292+'FR-16(7)(v)-9 TRANS Cust'!M292+'FR-16(7)(v)-11 DIST Demand'!M292+'FR-16(7)(v)-12 DIST Energy'!M292+'FR-16(7)(v)-13 DIST Cust'!M292","v":11523126},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N292+'FR-16(7)(v)-4 PROD Energy'!N292+'FR-16(7)(v)-5 PROD Cust'!N292+'FR-16(7)(v)-7 TRANS Demand'!N292+'FR-16(7)(v)-8 TRANS Energy'!N292+'FR-16(7)(v)-9 TRANS Cust'!N292+'FR-16(7)(v)-11 DIST Demand'!N292+'FR-16(7)(v)-12 DIST Energy'!N292+'FR-16(7)(v)-13 DIST Cust'!N292","v":417383},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O292+'FR-16(7)(v)-4 PROD Energy'!O292+'FR-16(7)(v)-5 PROD Cust'!O292+'FR-16(7)(v)-7 TRANS Demand'!O292+'FR-16(7)(v)-8 TRANS Energy'!O292+'FR-16(7)(v)-9 TRANS Cust'!O292+'FR-16(7)(v)-11 DIST Demand'!O292+'FR-16(7)(v)-12 DIST Energy'!O292+'FR-16(7)(v)-13 DIST Cust'!O292","v":3608885},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P292+'FR-16(7)(v)-4 PROD Energy'!P292+'FR-16(7)(v)-5 PROD Cust'!P292+'FR-16(7)(v)-7 TRANS Demand'!P292+'FR-16(7)(v)-8 TRANS Energy'!P292+'FR-16(7)(v)-9 TRANS Cust'!P292+'FR-16(7)(v)-11 DIST Demand'!P292+'FR-16(7)(v)-12 DIST Energy'!P292+'FR-16(7)(v)-13 DIST Cust'!P292","v":705651},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q292+'FR-16(7)(v)-4 PROD Energy'!Q292+'FR-16(7)(v)-5 PROD Cust'!Q292+'FR-16(7)(v)-7 TRANS Demand'!Q292+'FR-16(7)(v)-8 TRANS Energy'!Q292+'FR-16(7)(v)-9 TRANS Cust'!Q292+'FR-16(7)(v)-11 DIST Demand'!Q292+'FR-16(7)(v)-12 DIST Energy'!Q292+'FR-16(7)(v)-13 DIST Cust'!Q292","v":114930},{"$f":"SUM(G292:Q292)","v":133527449},{"$f":"F292-R292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!F293","v":2463205},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G293+'FR-16(7)(v)-4 PROD Energy'!G293+'FR-16(7)(v)-5 PROD Cust'!G293+'FR-16(7)(v)-7 TRANS Demand'!G293+'FR-16(7)(v)-8 TRANS Energy'!G293+'FR-16(7)(v)-9 TRANS Cust'!G293+'FR-16(7)(v)-11 DIST Demand'!G293+'FR-16(7)(v)-12 DIST Energy'!G293+'FR-16(7)(v)-13 DIST Cust'!G293","v":1140228},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H293+'FR-16(7)(v)-4 PROD Energy'!H293+'FR-16(7)(v)-5 PROD Cust'!H293+'FR-16(7)(v)-7 TRANS Demand'!H293+'FR-16(7)(v)-8 TRANS Energy'!H293+'FR-16(7)(v)-9 TRANS Cust'!H293+'FR-16(7)(v)-11 DIST Demand'!H293+'FR-16(7)(v)-12 DIST Energy'!H293+'FR-16(7)(v)-13 DIST Cust'!H293","v":693677},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I293+'FR-16(7)(v)-4 PROD Energy'!I293+'FR-16(7)(v)-5 PROD Cust'!I293+'FR-16(7)(v)-7 TRANS Demand'!I293+'FR-16(7)(v)-8 TRANS Energy'!I293+'FR-16(7)(v)-9 TRANS Cust'!I293+'FR-16(7)(v)-11 DIST Demand'!I293+'FR-16(7)(v)-12 DIST Energy'!I293+'FR-16(7)(v)-13 DIST Cust'!I293","v":3201},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J293+'FR-16(7)(v)-4 PROD Energy'!J293+'FR-16(7)(v)-5 PROD Cust'!J293+'FR-16(7)(v)-7 TRANS Demand'!J293+'FR-16(7)(v)-8 TRANS Energy'!J293+'FR-16(7)(v)-9 TRANS Cust'!J293+'FR-16(7)(v)-11 DIST Demand'!J293+'FR-16(7)(v)-12 DIST Energy'!J293+'FR-16(7)(v)-13 DIST Cust'!J293","v":12290},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K293+'FR-16(7)(v)-4 PROD Energy'!K293+'FR-16(7)(v)-5 PROD Cust'!K293+'FR-16(7)(v)-7 TRANS Demand'!K293+'FR-16(7)(v)-8 TRANS Energy'!K293+'FR-16(7)(v)-9 TRANS Cust'!K293+'FR-16(7)(v)-11 DIST Demand'!K293+'FR-16(7)(v)-12 DIST Energy'!K293+'FR-16(7)(v)-13 DIST Cust'!K293","v":204},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L293+'FR-16(7)(v)-4 PROD Energy'!L293+'FR-16(7)(v)-5 PROD Cust'!L293+'FR-16(7)(v)-7 TRANS Demand'!L293+'FR-16(7)(v)-8 TRANS Energy'!L293+'FR-16(7)(v)-9 TRANS Cust'!L293+'FR-16(7)(v)-11 DIST Demand'!L293+'FR-16(7)(v)-12 DIST Energy'!L293+'FR-16(7)(v)-13 DIST Cust'!L293","v":311625},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M293+'FR-16(7)(v)-4 PROD Energy'!M293+'FR-16(7)(v)-5 PROD Cust'!M293+'FR-16(7)(v)-7 TRANS Demand'!M293+'FR-16(7)(v)-8 TRANS Energy'!M293+'FR-16(7)(v)-9 TRANS Cust'!M293+'FR-16(7)(v)-11 DIST Demand'!M293+'FR-16(7)(v)-12 DIST Energy'!M293+'FR-16(7)(v)-13 DIST Cust'!M293","v":212569},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N293+'FR-16(7)(v)-4 PROD Energy'!N293+'FR-16(7)(v)-5 PROD Cust'!N293+'FR-16(7)(v)-7 TRANS Demand'!N293+'FR-16(7)(v)-8 TRANS Energy'!N293+'FR-16(7)(v)-9 TRANS Cust'!N293+'FR-16(7)(v)-11 DIST Demand'!N293+'FR-16(7)(v)-12 DIST Energy'!N293+'FR-16(7)(v)-13 DIST Cust'!N293","v":7700},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O293+'FR-16(7)(v)-4 PROD Energy'!O293+'FR-16(7)(v)-5 PROD Cust'!O293+'FR-16(7)(v)-7 TRANS Demand'!O293+'FR-16(7)(v)-8 TRANS Energy'!O293+'FR-16(7)(v)-9 TRANS Cust'!O293+'FR-16(7)(v)-11 DIST Demand'!O293+'FR-16(7)(v)-12 DIST Energy'!O293+'FR-16(7)(v)-13 DIST Cust'!O293","v":66575},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P293+'FR-16(7)(v)-4 PROD Energy'!P293+'FR-16(7)(v)-5 PROD Cust'!P293+'FR-16(7)(v)-7 TRANS Demand'!P293+'FR-16(7)(v)-8 TRANS Energy'!P293+'FR-16(7)(v)-9 TRANS Cust'!P293+'FR-16(7)(v)-11 DIST Demand'!P293+'FR-16(7)(v)-12 DIST Energy'!P293+'FR-16(7)(v)-13 DIST Cust'!P293","v":13017},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q293+'FR-16(7)(v)-4 PROD Energy'!Q293+'FR-16(7)(v)-5 PROD Cust'!Q293+'FR-16(7)(v)-7 TRANS Demand'!Q293+'FR-16(7)(v)-8 TRANS Energy'!Q293+'FR-16(7)(v)-9 TRANS Cust'!Q293+'FR-16(7)(v)-11 DIST Demand'!Q293+'FR-16(7)(v)-12 DIST Energy'!Q293+'FR-16(7)(v)-13 DIST Cust'!Q293","v":2119},2463205,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!F294","v":57291571},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G294+'FR-16(7)(v)-4 PROD Energy'!G294+'FR-16(7)(v)-5 PROD Cust'!G294+'FR-16(7)(v)-7 TRANS Demand'!G294+'FR-16(7)(v)-8 TRANS Energy'!G294+'FR-16(7)(v)-9 TRANS Cust'!G294+'FR-16(7)(v)-11 DIST Demand'!G294+'FR-16(7)(v)-12 DIST Energy'!G294+'FR-16(7)(v)-13 DIST Cust'!G294","v":30920493},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H294+'FR-16(7)(v)-4 PROD Energy'!H294+'FR-16(7)(v)-5 PROD Cust'!H294+'FR-16(7)(v)-7 TRANS Demand'!H294+'FR-16(7)(v)-8 TRANS Energy'!H294+'FR-16(7)(v)-9 TRANS Cust'!H294+'FR-16(7)(v)-11 DIST Demand'!H294+'FR-16(7)(v)-12 DIST Energy'!H294+'FR-16(7)(v)-13 DIST Cust'!H294","v":14967143},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I294+'FR-16(7)(v)-4 PROD Energy'!I294+'FR-16(7)(v)-5 PROD Cust'!I294+'FR-16(7)(v)-7 TRANS Demand'!I294+'FR-16(7)(v)-8 TRANS Energy'!I294+'FR-16(7)(v)-9 TRANS Cust'!I294+'FR-16(7)(v)-11 DIST Demand'!I294+'FR-16(7)(v)-12 DIST Energy'!I294+'FR-16(7)(v)-13 DIST Cust'!I294","v":68282},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J294+'FR-16(7)(v)-4 PROD Energy'!J294+'FR-16(7)(v)-5 PROD Cust'!J294+'FR-16(7)(v)-7 TRANS Demand'!J294+'FR-16(7)(v)-8 TRANS Energy'!J294+'FR-16(7)(v)-9 TRANS Cust'!J294+'FR-16(7)(v)-11 DIST Demand'!J294+'FR-16(7)(v)-12 DIST Energy'!J294+'FR-16(7)(v)-13 DIST Cust'!J294","v":309362},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K294+'FR-16(7)(v)-4 PROD Energy'!K294+'FR-16(7)(v)-5 PROD Cust'!K294+'FR-16(7)(v)-7 TRANS Demand'!K294+'FR-16(7)(v)-8 TRANS Energy'!K294+'FR-16(7)(v)-9 TRANS Cust'!K294+'FR-16(7)(v)-11 DIST Demand'!K294+'FR-16(7)(v)-12 DIST Energy'!K294+'FR-16(7)(v)-13 DIST Cust'!K294","v":6032},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L294+'FR-16(7)(v)-4 PROD Energy'!L294+'FR-16(7)(v)-5 PROD Cust'!L294+'FR-16(7)(v)-7 TRANS Demand'!L294+'FR-16(7)(v)-8 TRANS Energy'!L294+'FR-16(7)(v)-9 TRANS Cust'!L294+'FR-16(7)(v)-11 DIST Demand'!L294+'FR-16(7)(v)-12 DIST Energy'!L294+'FR-16(7)(v)-13 DIST Cust'!L294","v":5994485},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M294+'FR-16(7)(v)-4 PROD Energy'!M294+'FR-16(7)(v)-5 PROD Cust'!M294+'FR-16(7)(v)-7 TRANS Demand'!M294+'FR-16(7)(v)-8 TRANS Energy'!M294+'FR-16(7)(v)-9 TRANS Cust'!M294+'FR-16(7)(v)-11 DIST Demand'!M294+'FR-16(7)(v)-12 DIST Energy'!M294+'FR-16(7)(v)-13 DIST Cust'!M294","v":4041114},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N294+'FR-16(7)(v)-4 PROD Energy'!N294+'FR-16(7)(v)-5 PROD Cust'!N294+'FR-16(7)(v)-7 TRANS Demand'!N294+'FR-16(7)(v)-8 TRANS Energy'!N294+'FR-16(7)(v)-9 TRANS Cust'!N294+'FR-16(7)(v)-11 DIST Demand'!N294+'FR-16(7)(v)-12 DIST Energy'!N294+'FR-16(7)(v)-13 DIST Cust'!N294","v":144836},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O294+'FR-16(7)(v)-4 PROD Energy'!O294+'FR-16(7)(v)-5 PROD Cust'!O294+'FR-16(7)(v)-7 TRANS Demand'!O294+'FR-16(7)(v)-8 TRANS Energy'!O294+'FR-16(7)(v)-9 TRANS Cust'!O294+'FR-16(7)(v)-11 DIST Demand'!O294+'FR-16(7)(v)-12 DIST Energy'!O294+'FR-16(7)(v)-13 DIST Cust'!O294","v":12469},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P294+'FR-16(7)(v)-4 PROD Energy'!P294+'FR-16(7)(v)-5 PROD Cust'!P294+'FR-16(7)(v)-7 TRANS Demand'!P294+'FR-16(7)(v)-8 TRANS Energy'!P294+'FR-16(7)(v)-9 TRANS Cust'!P294+'FR-16(7)(v)-11 DIST Demand'!P294+'FR-16(7)(v)-12 DIST Energy'!P294+'FR-16(7)(v)-13 DIST Cust'!P294","v":697416},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q294+'FR-16(7)(v)-4 PROD Energy'!Q294+'FR-16(7)(v)-5 PROD Cust'!Q294+'FR-16(7)(v)-7 TRANS Demand'!Q294+'FR-16(7)(v)-8 TRANS Energy'!Q294+'FR-16(7)(v)-9 TRANS Cust'!Q294+'FR-16(7)(v)-11 DIST Demand'!Q294+'FR-16(7)(v)-12 DIST Energy'!Q294+'FR-16(7)(v)-13 DIST Cust'!Q294","v":129939},57291571,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!F295","v":39027172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G295+'FR-16(7)(v)-4 PROD Energy'!G295+'FR-16(7)(v)-5 PROD Cust'!G295+'FR-16(7)(v)-7 TRANS Demand'!G295+'FR-16(7)(v)-8 TRANS Energy'!G295+'FR-16(7)(v)-9 TRANS Cust'!G295+'FR-16(7)(v)-11 DIST Demand'!G295+'FR-16(7)(v)-12 DIST Energy'!G295+'FR-16(7)(v)-13 DIST Cust'!G295","v":18065870},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H295+'FR-16(7)(v)-4 PROD Energy'!H295+'FR-16(7)(v)-5 PROD Cust'!H295+'FR-16(7)(v)-7 TRANS Demand'!H295+'FR-16(7)(v)-8 TRANS Energy'!H295+'FR-16(7)(v)-9 TRANS Cust'!H295+'FR-16(7)(v)-11 DIST Demand'!H295+'FR-16(7)(v)-12 DIST Energy'!H295+'FR-16(7)(v)-13 DIST Cust'!H295","v":10990661},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I295+'FR-16(7)(v)-4 PROD Energy'!I295+'FR-16(7)(v)-5 PROD Cust'!I295+'FR-16(7)(v)-7 TRANS Demand'!I295+'FR-16(7)(v)-8 TRANS Energy'!I295+'FR-16(7)(v)-9 TRANS Cust'!I295+'FR-16(7)(v)-11 DIST Demand'!I295+'FR-16(7)(v)-12 DIST Energy'!I295+'FR-16(7)(v)-13 DIST Cust'!I295","v":50715},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J295+'FR-16(7)(v)-4 PROD Energy'!J295+'FR-16(7)(v)-5 PROD Cust'!J295+'FR-16(7)(v)-7 TRANS Demand'!J295+'FR-16(7)(v)-8 TRANS Energy'!J295+'FR-16(7)(v)-9 TRANS Cust'!J295+'FR-16(7)(v)-11 DIST Demand'!J295+'FR-16(7)(v)-12 DIST Energy'!J295+'FR-16(7)(v)-13 DIST Cust'!J295","v":194709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K295+'FR-16(7)(v)-4 PROD Energy'!K295+'FR-16(7)(v)-5 PROD Cust'!K295+'FR-16(7)(v)-7 TRANS Demand'!K295+'FR-16(7)(v)-8 TRANS Energy'!K295+'FR-16(7)(v)-9 TRANS Cust'!K295+'FR-16(7)(v)-11 DIST Demand'!K295+'FR-16(7)(v)-12 DIST Energy'!K295+'FR-16(7)(v)-13 DIST Cust'!K295","v":3235},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L295+'FR-16(7)(v)-4 PROD Energy'!L295+'FR-16(7)(v)-5 PROD Cust'!L295+'FR-16(7)(v)-7 TRANS Demand'!L295+'FR-16(7)(v)-8 TRANS Energy'!L295+'FR-16(7)(v)-9 TRANS Cust'!L295+'FR-16(7)(v)-11 DIST Demand'!L295+'FR-16(7)(v)-12 DIST Energy'!L295+'FR-16(7)(v)-13 DIST Cust'!L295","v":4937394},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M295+'FR-16(7)(v)-4 PROD Energy'!M295+'FR-16(7)(v)-5 PROD Cust'!M295+'FR-16(7)(v)-7 TRANS Demand'!M295+'FR-16(7)(v)-8 TRANS Energy'!M295+'FR-16(7)(v)-9 TRANS Cust'!M295+'FR-16(7)(v)-11 DIST Demand'!M295+'FR-16(7)(v)-12 DIST Energy'!M295+'FR-16(7)(v)-13 DIST Cust'!M295","v":3367960},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N295+'FR-16(7)(v)-4 PROD Energy'!N295+'FR-16(7)(v)-5 PROD Cust'!N295+'FR-16(7)(v)-7 TRANS Demand'!N295+'FR-16(7)(v)-8 TRANS Energy'!N295+'FR-16(7)(v)-9 TRANS Cust'!N295+'FR-16(7)(v)-11 DIST Demand'!N295+'FR-16(7)(v)-12 DIST Energy'!N295+'FR-16(7)(v)-13 DIST Cust'!N295","v":121992},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O295+'FR-16(7)(v)-4 PROD Energy'!O295+'FR-16(7)(v)-5 PROD Cust'!O295+'FR-16(7)(v)-7 TRANS Demand'!O295+'FR-16(7)(v)-8 TRANS Energy'!O295+'FR-16(7)(v)-9 TRANS Cust'!O295+'FR-16(7)(v)-11 DIST Demand'!O295+'FR-16(7)(v)-12 DIST Energy'!O295+'FR-16(7)(v)-13 DIST Cust'!O295","v":1054798},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P295+'FR-16(7)(v)-4 PROD Energy'!P295+'FR-16(7)(v)-5 PROD Cust'!P295+'FR-16(7)(v)-7 TRANS Demand'!P295+'FR-16(7)(v)-8 TRANS Energy'!P295+'FR-16(7)(v)-9 TRANS Cust'!P295+'FR-16(7)(v)-11 DIST Demand'!P295+'FR-16(7)(v)-12 DIST Energy'!P295+'FR-16(7)(v)-13 DIST Cust'!P295","v":206246},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q295+'FR-16(7)(v)-4 PROD Energy'!Q295+'FR-16(7)(v)-5 PROD Cust'!Q295+'FR-16(7)(v)-7 TRANS Demand'!Q295+'FR-16(7)(v)-8 TRANS Energy'!Q295+'FR-16(7)(v)-9 TRANS Cust'!Q295+'FR-16(7)(v)-11 DIST Demand'!Q295+'FR-16(7)(v)-12 DIST Energy'!Q295+'FR-16(7)(v)-13 DIST Cust'!Q295","v":33592},39027172,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!F296","v":489049},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G296+'FR-16(7)(v)-4 PROD Energy'!G296+'FR-16(7)(v)-5 PROD Cust'!G296+'FR-16(7)(v)-7 TRANS Demand'!G296+'FR-16(7)(v)-8 TRANS Energy'!G296+'FR-16(7)(v)-9 TRANS Cust'!G296+'FR-16(7)(v)-11 DIST Demand'!G296+'FR-16(7)(v)-12 DIST Energy'!G296+'FR-16(7)(v)-13 DIST Cust'!G296","v":226384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H296+'FR-16(7)(v)-4 PROD Energy'!H296+'FR-16(7)(v)-5 PROD Cust'!H296+'FR-16(7)(v)-7 TRANS Demand'!H296+'FR-16(7)(v)-8 TRANS Energy'!H296+'FR-16(7)(v)-9 TRANS Cust'!H296+'FR-16(7)(v)-11 DIST Demand'!H296+'FR-16(7)(v)-12 DIST Energy'!H296+'FR-16(7)(v)-13 DIST Cust'!H296","v":137724},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I296+'FR-16(7)(v)-4 PROD Energy'!I296+'FR-16(7)(v)-5 PROD Cust'!I296+'FR-16(7)(v)-7 TRANS Demand'!I296+'FR-16(7)(v)-8 TRANS Energy'!I296+'FR-16(7)(v)-9 TRANS Cust'!I296+'FR-16(7)(v)-11 DIST Demand'!I296+'FR-16(7)(v)-12 DIST Energy'!I296+'FR-16(7)(v)-13 DIST Cust'!I296","v":636},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J296+'FR-16(7)(v)-4 PROD Energy'!J296+'FR-16(7)(v)-5 PROD Cust'!J296+'FR-16(7)(v)-7 TRANS Demand'!J296+'FR-16(7)(v)-8 TRANS Energy'!J296+'FR-16(7)(v)-9 TRANS Cust'!J296+'FR-16(7)(v)-11 DIST Demand'!J296+'FR-16(7)(v)-12 DIST Energy'!J296+'FR-16(7)(v)-13 DIST Cust'!J296","v":2439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K296+'FR-16(7)(v)-4 PROD Energy'!K296+'FR-16(7)(v)-5 PROD Cust'!K296+'FR-16(7)(v)-7 TRANS Demand'!K296+'FR-16(7)(v)-8 TRANS Energy'!K296+'FR-16(7)(v)-9 TRANS Cust'!K296+'FR-16(7)(v)-11 DIST Demand'!K296+'FR-16(7)(v)-12 DIST Energy'!K296+'FR-16(7)(v)-13 DIST Cust'!K296","v":41},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L296+'FR-16(7)(v)-4 PROD Energy'!L296+'FR-16(7)(v)-5 PROD Cust'!L296+'FR-16(7)(v)-7 TRANS Demand'!L296+'FR-16(7)(v)-8 TRANS Energy'!L296+'FR-16(7)(v)-9 TRANS Cust'!L296+'FR-16(7)(v)-11 DIST Demand'!L296+'FR-16(7)(v)-12 DIST Energy'!L296+'FR-16(7)(v)-13 DIST Cust'!L296","v":61871},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M296+'FR-16(7)(v)-4 PROD Energy'!M296+'FR-16(7)(v)-5 PROD Cust'!M296+'FR-16(7)(v)-7 TRANS Demand'!M296+'FR-16(7)(v)-8 TRANS Energy'!M296+'FR-16(7)(v)-9 TRANS Cust'!M296+'FR-16(7)(v)-11 DIST Demand'!M296+'FR-16(7)(v)-12 DIST Energy'!M296+'FR-16(7)(v)-13 DIST Cust'!M296","v":42203},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N296+'FR-16(7)(v)-4 PROD Energy'!N296+'FR-16(7)(v)-5 PROD Cust'!N296+'FR-16(7)(v)-7 TRANS Demand'!N296+'FR-16(7)(v)-8 TRANS Energy'!N296+'FR-16(7)(v)-9 TRANS Cust'!N296+'FR-16(7)(v)-11 DIST Demand'!N296+'FR-16(7)(v)-12 DIST Energy'!N296+'FR-16(7)(v)-13 DIST Cust'!N296","v":1529},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O296+'FR-16(7)(v)-4 PROD Energy'!O296+'FR-16(7)(v)-5 PROD Cust'!O296+'FR-16(7)(v)-7 TRANS Demand'!O296+'FR-16(7)(v)-8 TRANS Energy'!O296+'FR-16(7)(v)-9 TRANS Cust'!O296+'FR-16(7)(v)-11 DIST Demand'!O296+'FR-16(7)(v)-12 DIST Energy'!O296+'FR-16(7)(v)-13 DIST Cust'!O296","v":13218},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P296+'FR-16(7)(v)-4 PROD Energy'!P296+'FR-16(7)(v)-5 PROD Cust'!P296+'FR-16(7)(v)-7 TRANS Demand'!P296+'FR-16(7)(v)-8 TRANS Energy'!P296+'FR-16(7)(v)-9 TRANS Cust'!P296+'FR-16(7)(v)-11 DIST Demand'!P296+'FR-16(7)(v)-12 DIST Energy'!P296+'FR-16(7)(v)-13 DIST Cust'!P296","v":2584},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q296+'FR-16(7)(v)-4 PROD Energy'!Q296+'FR-16(7)(v)-5 PROD Cust'!Q296+'FR-16(7)(v)-7 TRANS Demand'!Q296+'FR-16(7)(v)-8 TRANS Energy'!Q296+'FR-16(7)(v)-9 TRANS Cust'!Q296+'FR-16(7)(v)-11 DIST Demand'!Q296+'FR-16(7)(v)-12 DIST Energy'!Q296+'FR-16(7)(v)-13 DIST Cust'!Q296","v":420},489049,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!F297","v":-1152184},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G297+'FR-16(7)(v)-4 PROD Energy'!G297+'FR-16(7)(v)-5 PROD Cust'!G297+'FR-16(7)(v)-7 TRANS Demand'!G297+'FR-16(7)(v)-8 TRANS Energy'!G297+'FR-16(7)(v)-9 TRANS Cust'!G297+'FR-16(7)(v)-11 DIST Demand'!G297+'FR-16(7)(v)-12 DIST Energy'!G297+'FR-16(7)(v)-13 DIST Cust'!G297","v":-1054295},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H297+'FR-16(7)(v)-4 PROD Energy'!H297+'FR-16(7)(v)-5 PROD Cust'!H297+'FR-16(7)(v)-7 TRANS Demand'!H297+'FR-16(7)(v)-8 TRANS Energy'!H297+'FR-16(7)(v)-9 TRANS Cust'!H297+'FR-16(7)(v)-11 DIST Demand'!H297+'FR-16(7)(v)-12 DIST Energy'!H297+'FR-16(7)(v)-13 DIST Cust'!H297","v":-47897},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I297+'FR-16(7)(v)-4 PROD Energy'!I297+'FR-16(7)(v)-5 PROD Cust'!I297+'FR-16(7)(v)-7 TRANS Demand'!I297+'FR-16(7)(v)-8 TRANS Energy'!I297+'FR-16(7)(v)-9 TRANS Cust'!I297+'FR-16(7)(v)-11 DIST Demand'!I297+'FR-16(7)(v)-12 DIST Energy'!I297+'FR-16(7)(v)-13 DIST Cust'!I297","v":-311},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J297+'FR-16(7)(v)-4 PROD Energy'!J297+'FR-16(7)(v)-5 PROD Cust'!J297+'FR-16(7)(v)-7 TRANS Demand'!J297+'FR-16(7)(v)-8 TRANS Energy'!J297+'FR-16(7)(v)-9 TRANS Cust'!J297+'FR-16(7)(v)-11 DIST Demand'!J297+'FR-16(7)(v)-12 DIST Energy'!J297+'FR-16(7)(v)-13 DIST Cust'!J297","v":-334},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K297+'FR-16(7)(v)-4 PROD Energy'!K297+'FR-16(7)(v)-5 PROD Cust'!K297+'FR-16(7)(v)-7 TRANS Demand'!K297+'FR-16(7)(v)-8 TRANS Energy'!K297+'FR-16(7)(v)-9 TRANS Cust'!K297+'FR-16(7)(v)-11 DIST Demand'!K297+'FR-16(7)(v)-12 DIST Energy'!K297+'FR-16(7)(v)-13 DIST Cust'!K297","v":-11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L297+'FR-16(7)(v)-4 PROD Energy'!L297+'FR-16(7)(v)-5 PROD Cust'!L297+'FR-16(7)(v)-7 TRANS Demand'!L297+'FR-16(7)(v)-8 TRANS Energy'!L297+'FR-16(7)(v)-9 TRANS Cust'!L297+'FR-16(7)(v)-11 DIST Demand'!L297+'FR-16(7)(v)-12 DIST Energy'!L297+'FR-16(7)(v)-13 DIST Cust'!L297","v":-24438},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M297+'FR-16(7)(v)-4 PROD Energy'!M297+'FR-16(7)(v)-5 PROD Cust'!M297+'FR-16(7)(v)-7 TRANS Demand'!M297+'FR-16(7)(v)-8 TRANS Energy'!M297+'FR-16(7)(v)-9 TRANS Cust'!M297+'FR-16(7)(v)-11 DIST Demand'!M297+'FR-16(7)(v)-12 DIST Energy'!M297+'FR-16(7)(v)-13 DIST Cust'!M297","v":-16361},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N297+'FR-16(7)(v)-4 PROD Energy'!N297+'FR-16(7)(v)-5 PROD Cust'!N297+'FR-16(7)(v)-7 TRANS Demand'!N297+'FR-16(7)(v)-8 TRANS Energy'!N297+'FR-16(7)(v)-9 TRANS Cust'!N297+'FR-16(7)(v)-11 DIST Demand'!N297+'FR-16(7)(v)-12 DIST Energy'!N297+'FR-16(7)(v)-13 DIST Cust'!N297","v":-495},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O297+'FR-16(7)(v)-4 PROD Energy'!O297+'FR-16(7)(v)-5 PROD Cust'!O297+'FR-16(7)(v)-7 TRANS Demand'!O297+'FR-16(7)(v)-8 TRANS Energy'!O297+'FR-16(7)(v)-9 TRANS Cust'!O297+'FR-16(7)(v)-11 DIST Demand'!O297+'FR-16(7)(v)-12 DIST Energy'!O297+'FR-16(7)(v)-13 DIST Cust'!O297","v":-7040},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P297+'FR-16(7)(v)-4 PROD Energy'!P297+'FR-16(7)(v)-5 PROD Cust'!P297+'FR-16(7)(v)-7 TRANS Demand'!P297+'FR-16(7)(v)-8 TRANS Energy'!P297+'FR-16(7)(v)-9 TRANS Cust'!P297+'FR-16(7)(v)-11 DIST Demand'!P297+'FR-16(7)(v)-12 DIST Energy'!P297+'FR-16(7)(v)-13 DIST Cust'!P297","v":-1002},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q297+'FR-16(7)(v)-4 PROD Energy'!Q297+'FR-16(7)(v)-5 PROD Cust'!Q297+'FR-16(7)(v)-7 TRANS Demand'!Q297+'FR-16(7)(v)-8 TRANS Energy'!Q297+'FR-16(7)(v)-9 TRANS Cust'!Q297+'FR-16(7)(v)-11 DIST Demand'!Q297+'FR-16(7)(v)-12 DIST Energy'!Q297+'FR-16(7)(v)-13 DIST Cust'!Q297","v":0},-1152184,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!F298","v":-1936021},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G298+'FR-16(7)(v)-4 PROD Energy'!G298+'FR-16(7)(v)-5 PROD Cust'!G298+'FR-16(7)(v)-7 TRANS Demand'!G298+'FR-16(7)(v)-8 TRANS Energy'!G298+'FR-16(7)(v)-9 TRANS Cust'!G298+'FR-16(7)(v)-11 DIST Demand'!G298+'FR-16(7)(v)-12 DIST Energy'!G298+'FR-16(7)(v)-13 DIST Cust'!G298","v":-1008927},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H298+'FR-16(7)(v)-4 PROD Energy'!H298+'FR-16(7)(v)-5 PROD Cust'!H298+'FR-16(7)(v)-7 TRANS Demand'!H298+'FR-16(7)(v)-8 TRANS Energy'!H298+'FR-16(7)(v)-9 TRANS Cust'!H298+'FR-16(7)(v)-11 DIST Demand'!H298+'FR-16(7)(v)-12 DIST Energy'!H298+'FR-16(7)(v)-13 DIST Cust'!H298","v":-468989},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I298+'FR-16(7)(v)-4 PROD Energy'!I298+'FR-16(7)(v)-5 PROD Cust'!I298+'FR-16(7)(v)-7 TRANS Demand'!I298+'FR-16(7)(v)-8 TRANS Energy'!I298+'FR-16(7)(v)-9 TRANS Cust'!I298+'FR-16(7)(v)-11 DIST Demand'!I298+'FR-16(7)(v)-12 DIST Energy'!I298+'FR-16(7)(v)-13 DIST Cust'!I298","v":-2356},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J298+'FR-16(7)(v)-4 PROD Energy'!J298+'FR-16(7)(v)-5 PROD Cust'!J298+'FR-16(7)(v)-7 TRANS Demand'!J298+'FR-16(7)(v)-8 TRANS Energy'!J298+'FR-16(7)(v)-9 TRANS Cust'!J298+'FR-16(7)(v)-11 DIST Demand'!J298+'FR-16(7)(v)-12 DIST Energy'!J298+'FR-16(7)(v)-13 DIST Cust'!J298","v":-7183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K298+'FR-16(7)(v)-4 PROD Energy'!K298+'FR-16(7)(v)-5 PROD Cust'!K298+'FR-16(7)(v)-7 TRANS Demand'!K298+'FR-16(7)(v)-8 TRANS Energy'!K298+'FR-16(7)(v)-9 TRANS Cust'!K298+'FR-16(7)(v)-11 DIST Demand'!K298+'FR-16(7)(v)-12 DIST Energy'!K298+'FR-16(7)(v)-13 DIST Cust'!K298","v":-168},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L298+'FR-16(7)(v)-4 PROD Energy'!L298+'FR-16(7)(v)-5 PROD Cust'!L298+'FR-16(7)(v)-7 TRANS Demand'!L298+'FR-16(7)(v)-8 TRANS Energy'!L298+'FR-16(7)(v)-9 TRANS Cust'!L298+'FR-16(7)(v)-11 DIST Demand'!L298+'FR-16(7)(v)-12 DIST Energy'!L298+'FR-16(7)(v)-13 DIST Cust'!L298","v":-216042},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M298+'FR-16(7)(v)-4 PROD Energy'!M298+'FR-16(7)(v)-5 PROD Cust'!M298+'FR-16(7)(v)-7 TRANS Demand'!M298+'FR-16(7)(v)-8 TRANS Energy'!M298+'FR-16(7)(v)-9 TRANS Cust'!M298+'FR-16(7)(v)-11 DIST Demand'!M298+'FR-16(7)(v)-12 DIST Energy'!M298+'FR-16(7)(v)-13 DIST Cust'!M298","v":-150116},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N298+'FR-16(7)(v)-4 PROD Energy'!N298+'FR-16(7)(v)-5 PROD Cust'!N298+'FR-16(7)(v)-7 TRANS Demand'!N298+'FR-16(7)(v)-8 TRANS Energy'!N298+'FR-16(7)(v)-9 TRANS Cust'!N298+'FR-16(7)(v)-11 DIST Demand'!N298+'FR-16(7)(v)-12 DIST Energy'!N298+'FR-16(7)(v)-13 DIST Cust'!N298","v":-5350},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O298+'FR-16(7)(v)-4 PROD Energy'!O298+'FR-16(7)(v)-5 PROD Cust'!O298+'FR-16(7)(v)-7 TRANS Demand'!O298+'FR-16(7)(v)-8 TRANS Energy'!O298+'FR-16(7)(v)-9 TRANS Cust'!O298+'FR-16(7)(v)-11 DIST Demand'!O298+'FR-16(7)(v)-12 DIST Energy'!O298+'FR-16(7)(v)-13 DIST Cust'!O298","v":-66913},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P298+'FR-16(7)(v)-4 PROD Energy'!P298+'FR-16(7)(v)-5 PROD Cust'!P298+'FR-16(7)(v)-7 TRANS Demand'!P298+'FR-16(7)(v)-8 TRANS Energy'!P298+'FR-16(7)(v)-9 TRANS Cust'!P298+'FR-16(7)(v)-11 DIST Demand'!P298+'FR-16(7)(v)-12 DIST Energy'!P298+'FR-16(7)(v)-13 DIST Cust'!P298","v":-6694},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q298+'FR-16(7)(v)-4 PROD Energy'!Q298+'FR-16(7)(v)-5 PROD Cust'!Q298+'FR-16(7)(v)-7 TRANS Demand'!Q298+'FR-16(7)(v)-8 TRANS Energy'!Q298+'FR-16(7)(v)-9 TRANS Cust'!Q298+'FR-16(7)(v)-11 DIST Demand'!Q298+'FR-16(7)(v)-12 DIST Energy'!Q298+'FR-16(7)(v)-13 DIST Cust'!Q298","v":-3283},-1936021,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!F299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G299+'FR-16(7)(v)-4 PROD Energy'!G299+'FR-16(7)(v)-5 PROD Cust'!G299+'FR-16(7)(v)-7 TRANS Demand'!G299+'FR-16(7)(v)-8 TRANS Energy'!G299+'FR-16(7)(v)-9 TRANS Cust'!G299+'FR-16(7)(v)-11 DIST Demand'!G299+'FR-16(7)(v)-12 DIST Energy'!G299+'FR-16(7)(v)-13 DIST Cust'!G299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H299+'FR-16(7)(v)-4 PROD Energy'!H299+'FR-16(7)(v)-5 PROD Cust'!H299+'FR-16(7)(v)-7 TRANS Demand'!H299+'FR-16(7)(v)-8 TRANS Energy'!H299+'FR-16(7)(v)-9 TRANS Cust'!H299+'FR-16(7)(v)-11 DIST Demand'!H299+'FR-16(7)(v)-12 DIST Energy'!H299+'FR-16(7)(v)-13 DIST Cust'!H299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I299+'FR-16(7)(v)-4 PROD Energy'!I299+'FR-16(7)(v)-5 PROD Cust'!I299+'FR-16(7)(v)-7 TRANS Demand'!I299+'FR-16(7)(v)-8 TRANS Energy'!I299+'FR-16(7)(v)-9 TRANS Cust'!I299+'FR-16(7)(v)-11 DIST Demand'!I299+'FR-16(7)(v)-12 DIST Energy'!I299+'FR-16(7)(v)-13 DIST Cust'!I299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J299+'FR-16(7)(v)-4 PROD Energy'!J299+'FR-16(7)(v)-5 PROD Cust'!J299+'FR-16(7)(v)-7 TRANS Demand'!J299+'FR-16(7)(v)-8 TRANS Energy'!J299+'FR-16(7)(v)-9 TRANS Cust'!J299+'FR-16(7)(v)-11 DIST Demand'!J299+'FR-16(7)(v)-12 DIST Energy'!J299+'FR-16(7)(v)-13 DIST Cust'!J299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K299+'FR-16(7)(v)-4 PROD Energy'!K299+'FR-16(7)(v)-5 PROD Cust'!K299+'FR-16(7)(v)-7 TRANS Demand'!K299+'FR-16(7)(v)-8 TRANS Energy'!K299+'FR-16(7)(v)-9 TRANS Cust'!K299+'FR-16(7)(v)-11 DIST Demand'!K299+'FR-16(7)(v)-12 DIST Energy'!K299+'FR-16(7)(v)-13 DIST Cust'!K299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L299+'FR-16(7)(v)-4 PROD Energy'!L299+'FR-16(7)(v)-5 PROD Cust'!L299+'FR-16(7)(v)-7 TRANS Demand'!L299+'FR-16(7)(v)-8 TRANS Energy'!L299+'FR-16(7)(v)-9 TRANS Cust'!L299+'FR-16(7)(v)-11 DIST Demand'!L299+'FR-16(7)(v)-12 DIST Energy'!L299+'FR-16(7)(v)-13 DIST Cust'!L299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M299+'FR-16(7)(v)-4 PROD Energy'!M299+'FR-16(7)(v)-5 PROD Cust'!M299+'FR-16(7)(v)-7 TRANS Demand'!M299+'FR-16(7)(v)-8 TRANS Energy'!M299+'FR-16(7)(v)-9 TRANS Cust'!M299+'FR-16(7)(v)-11 DIST Demand'!M299+'FR-16(7)(v)-12 DIST Energy'!M299+'FR-16(7)(v)-13 DIST Cust'!M299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N299+'FR-16(7)(v)-4 PROD Energy'!N299+'FR-16(7)(v)-5 PROD Cust'!N299+'FR-16(7)(v)-7 TRANS Demand'!N299+'FR-16(7)(v)-8 TRANS Energy'!N299+'FR-16(7)(v)-9 TRANS Cust'!N299+'FR-16(7)(v)-11 DIST Demand'!N299+'FR-16(7)(v)-12 DIST Energy'!N299+'FR-16(7)(v)-13 DIST Cust'!N299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O299+'FR-16(7)(v)-4 PROD Energy'!O299+'FR-16(7)(v)-5 PROD Cust'!O299+'FR-16(7)(v)-7 TRANS Demand'!O299+'FR-16(7)(v)-8 TRANS Energy'!O299+'FR-16(7)(v)-9 TRANS Cust'!O299+'FR-16(7)(v)-11 DIST Demand'!O299+'FR-16(7)(v)-12 DIST Energy'!O299+'FR-16(7)(v)-13 DIST Cust'!O299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P299+'FR-16(7)(v)-4 PROD Energy'!P299+'FR-16(7)(v)-5 PROD Cust'!P299+'FR-16(7)(v)-7 TRANS Demand'!P299+'FR-16(7)(v)-8 TRANS Energy'!P299+'FR-16(7)(v)-9 TRANS Cust'!P299+'FR-16(7)(v)-11 DIST Demand'!P299+'FR-16(7)(v)-12 DIST Energy'!P299+'FR-16(7)(v)-13 DIST Cust'!P299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q299+'FR-16(7)(v)-4 PROD Energy'!Q299+'FR-16(7)(v)-5 PROD Cust'!Q299+'FR-16(7)(v)-7 TRANS Demand'!Q299+'FR-16(7)(v)-8 TRANS Energy'!Q299+'FR-16(7)(v)-9 TRANS Cust'!Q299+'FR-16(7)(v)-11 DIST Demand'!Q299+'FR-16(7)(v)-12 DIST Energy'!Q299+'FR-16(7)(v)-13 DIST Cust'!Q299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G300+'FR-16(7)(v)-4 PROD Energy'!G300+'FR-16(7)(v)-5 PROD Cust'!G300+'FR-16(7)(v)-7 TRANS Demand'!G300+'FR-16(7)(v)-8 TRANS Energy'!G300+'FR-16(7)(v)-9 TRANS Cust'!G300+'FR-16(7)(v)-11 DIST Demand'!G300+'FR-16(7)(v)-12 DIST Energy'!G300+'FR-16(7)(v)-13 DIST Cust'!G300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H300+'FR-16(7)(v)-4 PROD Energy'!H300+'FR-16(7)(v)-5 PROD Cust'!H300+'FR-16(7)(v)-7 TRANS Demand'!H300+'FR-16(7)(v)-8 TRANS Energy'!H300+'FR-16(7)(v)-9 TRANS Cust'!H300+'FR-16(7)(v)-11 DIST Demand'!H300+'FR-16(7)(v)-12 DIST Energy'!H300+'FR-16(7)(v)-13 DIST Cust'!H300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I300+'FR-16(7)(v)-4 PROD Energy'!I300+'FR-16(7)(v)-5 PROD Cust'!I300+'FR-16(7)(v)-7 TRANS Demand'!I300+'FR-16(7)(v)-8 TRANS Energy'!I300+'FR-16(7)(v)-9 TRANS Cust'!I300+'FR-16(7)(v)-11 DIST Demand'!I300+'FR-16(7)(v)-12 DIST Energy'!I300+'FR-16(7)(v)-13 DIST Cust'!I300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J300+'FR-16(7)(v)-4 PROD Energy'!J300+'FR-16(7)(v)-5 PROD Cust'!J300+'FR-16(7)(v)-7 TRANS Demand'!J300+'FR-16(7)(v)-8 TRANS Energy'!J300+'FR-16(7)(v)-9 TRANS Cust'!J300+'FR-16(7)(v)-11 DIST Demand'!J300+'FR-16(7)(v)-12 DIST Energy'!J300+'FR-16(7)(v)-13 DIST Cust'!J300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K300+'FR-16(7)(v)-4 PROD Energy'!K300+'FR-16(7)(v)-5 PROD Cust'!K300+'FR-16(7)(v)-7 TRANS Demand'!K300+'FR-16(7)(v)-8 TRANS Energy'!K300+'FR-16(7)(v)-9 TRANS Cust'!K300+'FR-16(7)(v)-11 DIST Demand'!K300+'FR-16(7)(v)-12 DIST Energy'!K300+'FR-16(7)(v)-13 DIST Cust'!K300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L300+'FR-16(7)(v)-4 PROD Energy'!L300+'FR-16(7)(v)-5 PROD Cust'!L300+'FR-16(7)(v)-7 TRANS Demand'!L300+'FR-16(7)(v)-8 TRANS Energy'!L300+'FR-16(7)(v)-9 TRANS Cust'!L300+'FR-16(7)(v)-11 DIST Demand'!L300+'FR-16(7)(v)-12 DIST Energy'!L300+'FR-16(7)(v)-13 DIST Cust'!L300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M300+'FR-16(7)(v)-4 PROD Energy'!M300+'FR-16(7)(v)-5 PROD Cust'!M300+'FR-16(7)(v)-7 TRANS Demand'!M300+'FR-16(7)(v)-8 TRANS Energy'!M300+'FR-16(7)(v)-9 TRANS Cust'!M300+'FR-16(7)(v)-11 DIST Demand'!M300+'FR-16(7)(v)-12 DIST Energy'!M300+'FR-16(7)(v)-13 DIST Cust'!M300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N300+'FR-16(7)(v)-4 PROD Energy'!N300+'FR-16(7)(v)-5 PROD Cust'!N300+'FR-16(7)(v)-7 TRANS Demand'!N300+'FR-16(7)(v)-8 TRANS Energy'!N300+'FR-16(7)(v)-9 TRANS Cust'!N300+'FR-16(7)(v)-11 DIST Demand'!N300+'FR-16(7)(v)-12 DIST Energy'!N300+'FR-16(7)(v)-13 DIST Cust'!N300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O300+'FR-16(7)(v)-4 PROD Energy'!O300+'FR-16(7)(v)-5 PROD Cust'!O300+'FR-16(7)(v)-7 TRANS Demand'!O300+'FR-16(7)(v)-8 TRANS Energy'!O300+'FR-16(7)(v)-9 TRANS Cust'!O300+'FR-16(7)(v)-11 DIST Demand'!O300+'FR-16(7)(v)-12 DIST Energy'!O300+'FR-16(7)(v)-13 DIST Cust'!O300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P300+'FR-16(7)(v)-4 PROD Energy'!P300+'FR-16(7)(v)-5 PROD Cust'!P300+'FR-16(7)(v)-7 TRANS Demand'!P300+'FR-16(7)(v)-8 TRANS Energy'!P300+'FR-16(7)(v)-9 TRANS Cust'!P300+'FR-16(7)(v)-11 DIST Demand'!P300+'FR-16(7)(v)-12 DIST Energy'!P300+'FR-16(7)(v)-13 DIST Cust'!P300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q300+'FR-16(7)(v)-4 PROD Energy'!Q300+'FR-16(7)(v)-5 PROD Cust'!Q300+'FR-16(7)(v)-7 TRANS Demand'!Q300+'FR-16(7)(v)-8 TRANS Energy'!Q300+'FR-16(7)(v)-9 TRANS Cust'!Q300+'FR-16(7)(v)-11 DIST Demand'!Q300+'FR-16(7)(v)-12 DIST Energy'!Q300+'FR-16(7)(v)-13 DIST Cust'!Q300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":229710241},110100263,63875733,293685,{"$f":"SUM(J292:J300)","v":1177462},20405,27957676,19020495,687595,4681992,1617218,277717,229710241,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F304","v":-6949024},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G304+'FR-16(7)(v)-4 PROD Energy'!G304+'FR-16(7)(v)-5 PROD Cust'!G304+'FR-16(7)(v)-7 TRANS Demand'!G304+'FR-16(7)(v)-8 TRANS Energy'!G304+'FR-16(7)(v)-9 TRANS Cust'!G304+'FR-16(7)(v)-11 DIST Demand'!G304+'FR-16(7)(v)-12 DIST Energy'!G304+'FR-16(7)(v)-13 DIST Cust'!G304","v":-3216732},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H304+'FR-16(7)(v)-4 PROD Energy'!H304+'FR-16(7)(v)-5 PROD Cust'!H304+'FR-16(7)(v)-7 TRANS Demand'!H304+'FR-16(7)(v)-8 TRANS Energy'!H304+'FR-16(7)(v)-9 TRANS Cust'!H304+'FR-16(7)(v)-11 DIST Demand'!H304+'FR-16(7)(v)-12 DIST Energy'!H304+'FR-16(7)(v)-13 DIST Cust'!H304","v":-1956955},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I304+'FR-16(7)(v)-4 PROD Energy'!I304+'FR-16(7)(v)-5 PROD Cust'!I304+'FR-16(7)(v)-7 TRANS Demand'!I304+'FR-16(7)(v)-8 TRANS Energy'!I304+'FR-16(7)(v)-9 TRANS Cust'!I304+'FR-16(7)(v)-11 DIST Demand'!I304+'FR-16(7)(v)-12 DIST Energy'!I304+'FR-16(7)(v)-13 DIST Cust'!I304","v":-9031},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J304+'FR-16(7)(v)-4 PROD Energy'!J304+'FR-16(7)(v)-5 PROD Cust'!J304+'FR-16(7)(v)-7 TRANS Demand'!J304+'FR-16(7)(v)-8 TRANS Energy'!J304+'FR-16(7)(v)-9 TRANS Cust'!J304+'FR-16(7)(v)-11 DIST Demand'!J304+'FR-16(7)(v)-12 DIST Energy'!J304+'FR-16(7)(v)-13 DIST Cust'!J304","v":-34670},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K304+'FR-16(7)(v)-4 PROD Energy'!K304+'FR-16(7)(v)-5 PROD Cust'!K304+'FR-16(7)(v)-7 TRANS Demand'!K304+'FR-16(7)(v)-8 TRANS Energy'!K304+'FR-16(7)(v)-9 TRANS Cust'!K304+'FR-16(7)(v)-11 DIST Demand'!K304+'FR-16(7)(v)-12 DIST Energy'!K304+'FR-16(7)(v)-13 DIST Cust'!K304","v":-576},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L304+'FR-16(7)(v)-4 PROD Energy'!L304+'FR-16(7)(v)-5 PROD Cust'!L304+'FR-16(7)(v)-7 TRANS Demand'!L304+'FR-16(7)(v)-8 TRANS Energy'!L304+'FR-16(7)(v)-9 TRANS Cust'!L304+'FR-16(7)(v)-11 DIST Demand'!L304+'FR-16(7)(v)-12 DIST Energy'!L304+'FR-16(7)(v)-13 DIST Cust'!L304","v":-879134},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M304+'FR-16(7)(v)-4 PROD Energy'!M304+'FR-16(7)(v)-5 PROD Cust'!M304+'FR-16(7)(v)-7 TRANS Demand'!M304+'FR-16(7)(v)-8 TRANS Energy'!M304+'FR-16(7)(v)-9 TRANS Cust'!M304+'FR-16(7)(v)-11 DIST Demand'!M304+'FR-16(7)(v)-12 DIST Energy'!M304+'FR-16(7)(v)-13 DIST Cust'!M304","v":-599686},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N304+'FR-16(7)(v)-4 PROD Energy'!N304+'FR-16(7)(v)-5 PROD Cust'!N304+'FR-16(7)(v)-7 TRANS Demand'!N304+'FR-16(7)(v)-8 TRANS Energy'!N304+'FR-16(7)(v)-9 TRANS Cust'!N304+'FR-16(7)(v)-11 DIST Demand'!N304+'FR-16(7)(v)-12 DIST Energy'!N304+'FR-16(7)(v)-13 DIST Cust'!N304","v":-21722},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O304+'FR-16(7)(v)-4 PROD Energy'!O304+'FR-16(7)(v)-5 PROD Cust'!O304+'FR-16(7)(v)-7 TRANS Demand'!O304+'FR-16(7)(v)-8 TRANS Energy'!O304+'FR-16(7)(v)-9 TRANS Cust'!O304+'FR-16(7)(v)-11 DIST Demand'!O304+'FR-16(7)(v)-12 DIST Energy'!O304+'FR-16(7)(v)-13 DIST Cust'!O304","v":-187813},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P304+'FR-16(7)(v)-4 PROD Energy'!P304+'FR-16(7)(v)-5 PROD Cust'!P304+'FR-16(7)(v)-7 TRANS Demand'!P304+'FR-16(7)(v)-8 TRANS Energy'!P304+'FR-16(7)(v)-9 TRANS Cust'!P304+'FR-16(7)(v)-11 DIST Demand'!P304+'FR-16(7)(v)-12 DIST Energy'!P304+'FR-16(7)(v)-13 DIST Cust'!P304","v":-36723},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q304+'FR-16(7)(v)-4 PROD Energy'!Q304+'FR-16(7)(v)-5 PROD Cust'!Q304+'FR-16(7)(v)-7 TRANS Demand'!Q304+'FR-16(7)(v)-8 TRANS Energy'!Q304+'FR-16(7)(v)-9 TRANS Cust'!Q304+'FR-16(7)(v)-11 DIST Demand'!Q304+'FR-16(7)(v)-12 DIST Energy'!Q304+'FR-16(7)(v)-13 DIST Cust'!Q304","v":-5982},{"$f":"SUM(G304:Q304)","v":-6949024},{"$f":"F304-R304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F305","v":16607215},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G305+'FR-16(7)(v)-4 PROD Energy'!G305+'FR-16(7)(v)-5 PROD Cust'!G305+'FR-16(7)(v)-7 TRANS Demand'!G305+'FR-16(7)(v)-8 TRANS Energy'!G305+'FR-16(7)(v)-9 TRANS Cust'!G305+'FR-16(7)(v)-11 DIST Demand'!G305+'FR-16(7)(v)-12 DIST Energy'!G305+'FR-16(7)(v)-13 DIST Cust'!G305","v":7687560},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H305+'FR-16(7)(v)-4 PROD Energy'!H305+'FR-16(7)(v)-5 PROD Cust'!H305+'FR-16(7)(v)-7 TRANS Demand'!H305+'FR-16(7)(v)-8 TRANS Energy'!H305+'FR-16(7)(v)-9 TRANS Cust'!H305+'FR-16(7)(v)-11 DIST Demand'!H305+'FR-16(7)(v)-12 DIST Energy'!H305+'FR-16(7)(v)-13 DIST Cust'!H305","v":4676852},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I305+'FR-16(7)(v)-4 PROD Energy'!I305+'FR-16(7)(v)-5 PROD Cust'!I305+'FR-16(7)(v)-7 TRANS Demand'!I305+'FR-16(7)(v)-8 TRANS Energy'!I305+'FR-16(7)(v)-9 TRANS Cust'!I305+'FR-16(7)(v)-11 DIST Demand'!I305+'FR-16(7)(v)-12 DIST Energy'!I305+'FR-16(7)(v)-13 DIST Cust'!I305","v":21581},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J305+'FR-16(7)(v)-4 PROD Energy'!J305+'FR-16(7)(v)-5 PROD Cust'!J305+'FR-16(7)(v)-7 TRANS Demand'!J305+'FR-16(7)(v)-8 TRANS Energy'!J305+'FR-16(7)(v)-9 TRANS Cust'!J305+'FR-16(7)(v)-11 DIST Demand'!J305+'FR-16(7)(v)-12 DIST Energy'!J305+'FR-16(7)(v)-13 DIST Cust'!J305","v":82855},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K305+'FR-16(7)(v)-4 PROD Energy'!K305+'FR-16(7)(v)-5 PROD Cust'!K305+'FR-16(7)(v)-7 TRANS Demand'!K305+'FR-16(7)(v)-8 TRANS Energy'!K305+'FR-16(7)(v)-9 TRANS Cust'!K305+'FR-16(7)(v)-11 DIST Demand'!K305+'FR-16(7)(v)-12 DIST Energy'!K305+'FR-16(7)(v)-13 DIST Cust'!K305","v":1377},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L305+'FR-16(7)(v)-4 PROD Energy'!L305+'FR-16(7)(v)-5 PROD Cust'!L305+'FR-16(7)(v)-7 TRANS Demand'!L305+'FR-16(7)(v)-8 TRANS Energy'!L305+'FR-16(7)(v)-9 TRANS Cust'!L305+'FR-16(7)(v)-11 DIST Demand'!L305+'FR-16(7)(v)-12 DIST Energy'!L305+'FR-16(7)(v)-13 DIST Cust'!L305","v":2101007},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M305+'FR-16(7)(v)-4 PROD Energy'!M305+'FR-16(7)(v)-5 PROD Cust'!M305+'FR-16(7)(v)-7 TRANS Demand'!M305+'FR-16(7)(v)-8 TRANS Energy'!M305+'FR-16(7)(v)-9 TRANS Cust'!M305+'FR-16(7)(v)-11 DIST Demand'!M305+'FR-16(7)(v)-12 DIST Energy'!M305+'FR-16(7)(v)-13 DIST Cust'!M305","v":1433166},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N305+'FR-16(7)(v)-4 PROD Energy'!N305+'FR-16(7)(v)-5 PROD Cust'!N305+'FR-16(7)(v)-7 TRANS Demand'!N305+'FR-16(7)(v)-8 TRANS Energy'!N305+'FR-16(7)(v)-9 TRANS Cust'!N305+'FR-16(7)(v)-11 DIST Demand'!N305+'FR-16(7)(v)-12 DIST Energy'!N305+'FR-16(7)(v)-13 DIST Cust'!N305","v":51911},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O305+'FR-16(7)(v)-4 PROD Energy'!O305+'FR-16(7)(v)-5 PROD Cust'!O305+'FR-16(7)(v)-7 TRANS Demand'!O305+'FR-16(7)(v)-8 TRANS Energy'!O305+'FR-16(7)(v)-9 TRANS Cust'!O305+'FR-16(7)(v)-11 DIST Demand'!O305+'FR-16(7)(v)-12 DIST Energy'!O305+'FR-16(7)(v)-13 DIST Cust'!O305","v":448849},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P305+'FR-16(7)(v)-4 PROD Energy'!P305+'FR-16(7)(v)-5 PROD Cust'!P305+'FR-16(7)(v)-7 TRANS Demand'!P305+'FR-16(7)(v)-8 TRANS Energy'!P305+'FR-16(7)(v)-9 TRANS Cust'!P305+'FR-16(7)(v)-11 DIST Demand'!P305+'FR-16(7)(v)-12 DIST Energy'!P305+'FR-16(7)(v)-13 DIST Cust'!P305","v":87764},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q305+'FR-16(7)(v)-4 PROD Energy'!Q305+'FR-16(7)(v)-5 PROD Cust'!Q305+'FR-16(7)(v)-7 TRANS Demand'!Q305+'FR-16(7)(v)-8 TRANS Energy'!Q305+'FR-16(7)(v)-9 TRANS Cust'!Q305+'FR-16(7)(v)-11 DIST Demand'!Q305+'FR-16(7)(v)-12 DIST Energy'!Q305+'FR-16(7)(v)-13 DIST Cust'!Q305","v":14293},16607215,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G306+'FR-16(7)(v)-4 PROD Energy'!G306+'FR-16(7)(v)-5 PROD Cust'!G306+'FR-16(7)(v)-7 TRANS Demand'!G306+'FR-16(7)(v)-8 TRANS Energy'!G306+'FR-16(7)(v)-9 TRANS Cust'!G306+'FR-16(7)(v)-11 DIST Demand'!G306+'FR-16(7)(v)-12 DIST Energy'!G306+'FR-16(7)(v)-13 DIST Cust'!G306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H306+'FR-16(7)(v)-4 PROD Energy'!H306+'FR-16(7)(v)-5 PROD Cust'!H306+'FR-16(7)(v)-7 TRANS Demand'!H306+'FR-16(7)(v)-8 TRANS Energy'!H306+'FR-16(7)(v)-9 TRANS Cust'!H306+'FR-16(7)(v)-11 DIST Demand'!H306+'FR-16(7)(v)-12 DIST Energy'!H306+'FR-16(7)(v)-13 DIST Cust'!H306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I306+'FR-16(7)(v)-4 PROD Energy'!I306+'FR-16(7)(v)-5 PROD Cust'!I306+'FR-16(7)(v)-7 TRANS Demand'!I306+'FR-16(7)(v)-8 TRANS Energy'!I306+'FR-16(7)(v)-9 TRANS Cust'!I306+'FR-16(7)(v)-11 DIST Demand'!I306+'FR-16(7)(v)-12 DIST Energy'!I306+'FR-16(7)(v)-13 DIST Cust'!I306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J306+'FR-16(7)(v)-4 PROD Energy'!J306+'FR-16(7)(v)-5 PROD Cust'!J306+'FR-16(7)(v)-7 TRANS Demand'!J306+'FR-16(7)(v)-8 TRANS Energy'!J306+'FR-16(7)(v)-9 TRANS Cust'!J306+'FR-16(7)(v)-11 DIST Demand'!J306+'FR-16(7)(v)-12 DIST Energy'!J306+'FR-16(7)(v)-13 DIST Cust'!J306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K306+'FR-16(7)(v)-4 PROD Energy'!K306+'FR-16(7)(v)-5 PROD Cust'!K306+'FR-16(7)(v)-7 TRANS Demand'!K306+'FR-16(7)(v)-8 TRANS Energy'!K306+'FR-16(7)(v)-9 TRANS Cust'!K306+'FR-16(7)(v)-11 DIST Demand'!K306+'FR-16(7)(v)-12 DIST Energy'!K306+'FR-16(7)(v)-13 DIST Cust'!K306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L306+'FR-16(7)(v)-4 PROD Energy'!L306+'FR-16(7)(v)-5 PROD Cust'!L306+'FR-16(7)(v)-7 TRANS Demand'!L306+'FR-16(7)(v)-8 TRANS Energy'!L306+'FR-16(7)(v)-9 TRANS Cust'!L306+'FR-16(7)(v)-11 DIST Demand'!L306+'FR-16(7)(v)-12 DIST Energy'!L306+'FR-16(7)(v)-13 DIST Cust'!L306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M306+'FR-16(7)(v)-4 PROD Energy'!M306+'FR-16(7)(v)-5 PROD Cust'!M306+'FR-16(7)(v)-7 TRANS Demand'!M306+'FR-16(7)(v)-8 TRANS Energy'!M306+'FR-16(7)(v)-9 TRANS Cust'!M306+'FR-16(7)(v)-11 DIST Demand'!M306+'FR-16(7)(v)-12 DIST Energy'!M306+'FR-16(7)(v)-13 DIST Cust'!M306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N306+'FR-16(7)(v)-4 PROD Energy'!N306+'FR-16(7)(v)-5 PROD Cust'!N306+'FR-16(7)(v)-7 TRANS Demand'!N306+'FR-16(7)(v)-8 TRANS Energy'!N306+'FR-16(7)(v)-9 TRANS Cust'!N306+'FR-16(7)(v)-11 DIST Demand'!N306+'FR-16(7)(v)-12 DIST Energy'!N306+'FR-16(7)(v)-13 DIST Cust'!N306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O306+'FR-16(7)(v)-4 PROD Energy'!O306+'FR-16(7)(v)-5 PROD Cust'!O306+'FR-16(7)(v)-7 TRANS Demand'!O306+'FR-16(7)(v)-8 TRANS Energy'!O306+'FR-16(7)(v)-9 TRANS Cust'!O306+'FR-16(7)(v)-11 DIST Demand'!O306+'FR-16(7)(v)-12 DIST Energy'!O306+'FR-16(7)(v)-13 DIST Cust'!O306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P306+'FR-16(7)(v)-4 PROD Energy'!P306+'FR-16(7)(v)-5 PROD Cust'!P306+'FR-16(7)(v)-7 TRANS Demand'!P306+'FR-16(7)(v)-8 TRANS Energy'!P306+'FR-16(7)(v)-9 TRANS Cust'!P306+'FR-16(7)(v)-11 DIST Demand'!P306+'FR-16(7)(v)-12 DIST Energy'!P306+'FR-16(7)(v)-13 DIST Cust'!P306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q306+'FR-16(7)(v)-4 PROD Energy'!Q306+'FR-16(7)(v)-5 PROD Cust'!Q306+'FR-16(7)(v)-7 TRANS Demand'!Q306+'FR-16(7)(v)-8 TRANS Energy'!Q306+'FR-16(7)(v)-9 TRANS Cust'!Q306+'FR-16(7)(v)-11 DIST Demand'!Q306+'FR-16(7)(v)-12 DIST Energy'!Q306+'FR-16(7)(v)-13 DIST Cust'!Q306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F307","v":1649321},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G307+'FR-16(7)(v)-4 PROD Energy'!G307+'FR-16(7)(v)-5 PROD Cust'!G307+'FR-16(7)(v)-7 TRANS Demand'!G307+'FR-16(7)(v)-8 TRANS Energy'!G307+'FR-16(7)(v)-9 TRANS Cust'!G307+'FR-16(7)(v)-11 DIST Demand'!G307+'FR-16(7)(v)-12 DIST Energy'!G307+'FR-16(7)(v)-13 DIST Cust'!G307","v":763479},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H307+'FR-16(7)(v)-4 PROD Energy'!H307+'FR-16(7)(v)-5 PROD Cust'!H307+'FR-16(7)(v)-7 TRANS Demand'!H307+'FR-16(7)(v)-8 TRANS Energy'!H307+'FR-16(7)(v)-9 TRANS Cust'!H307+'FR-16(7)(v)-11 DIST Demand'!H307+'FR-16(7)(v)-12 DIST Energy'!H307+'FR-16(7)(v)-13 DIST Cust'!H307","v":464475},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I307+'FR-16(7)(v)-4 PROD Energy'!I307+'FR-16(7)(v)-5 PROD Cust'!I307+'FR-16(7)(v)-7 TRANS Demand'!I307+'FR-16(7)(v)-8 TRANS Energy'!I307+'FR-16(7)(v)-9 TRANS Cust'!I307+'FR-16(7)(v)-11 DIST Demand'!I307+'FR-16(7)(v)-12 DIST Energy'!I307+'FR-16(7)(v)-13 DIST Cust'!I307","v":2143},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J307+'FR-16(7)(v)-4 PROD Energy'!J307+'FR-16(7)(v)-5 PROD Cust'!J307+'FR-16(7)(v)-7 TRANS Demand'!J307+'FR-16(7)(v)-8 TRANS Energy'!J307+'FR-16(7)(v)-9 TRANS Cust'!J307+'FR-16(7)(v)-11 DIST Demand'!J307+'FR-16(7)(v)-12 DIST Energy'!J307+'FR-16(7)(v)-13 DIST Cust'!J307","v":8229},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K307+'FR-16(7)(v)-4 PROD Energy'!K307+'FR-16(7)(v)-5 PROD Cust'!K307+'FR-16(7)(v)-7 TRANS Demand'!K307+'FR-16(7)(v)-8 TRANS Energy'!K307+'FR-16(7)(v)-9 TRANS Cust'!K307+'FR-16(7)(v)-11 DIST Demand'!K307+'FR-16(7)(v)-12 DIST Energy'!K307+'FR-16(7)(v)-13 DIST Cust'!K307","v":137},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L307+'FR-16(7)(v)-4 PROD Energy'!L307+'FR-16(7)(v)-5 PROD Cust'!L307+'FR-16(7)(v)-7 TRANS Demand'!L307+'FR-16(7)(v)-8 TRANS Energy'!L307+'FR-16(7)(v)-9 TRANS Cust'!L307+'FR-16(7)(v)-11 DIST Demand'!L307+'FR-16(7)(v)-12 DIST Energy'!L307+'FR-16(7)(v)-13 DIST Cust'!L307","v":208659},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M307+'FR-16(7)(v)-4 PROD Energy'!M307+'FR-16(7)(v)-5 PROD Cust'!M307+'FR-16(7)(v)-7 TRANS Demand'!M307+'FR-16(7)(v)-8 TRANS Energy'!M307+'FR-16(7)(v)-9 TRANS Cust'!M307+'FR-16(7)(v)-11 DIST Demand'!M307+'FR-16(7)(v)-12 DIST Energy'!M307+'FR-16(7)(v)-13 DIST Cust'!M307","v":142333},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N307+'FR-16(7)(v)-4 PROD Energy'!N307+'FR-16(7)(v)-5 PROD Cust'!N307+'FR-16(7)(v)-7 TRANS Demand'!N307+'FR-16(7)(v)-8 TRANS Energy'!N307+'FR-16(7)(v)-9 TRANS Cust'!N307+'FR-16(7)(v)-11 DIST Demand'!N307+'FR-16(7)(v)-12 DIST Energy'!N307+'FR-16(7)(v)-13 DIST Cust'!N307","v":5155},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O307+'FR-16(7)(v)-4 PROD Energy'!O307+'FR-16(7)(v)-5 PROD Cust'!O307+'FR-16(7)(v)-7 TRANS Demand'!O307+'FR-16(7)(v)-8 TRANS Energy'!O307+'FR-16(7)(v)-9 TRANS Cust'!O307+'FR-16(7)(v)-11 DIST Demand'!O307+'FR-16(7)(v)-12 DIST Energy'!O307+'FR-16(7)(v)-13 DIST Cust'!O307","v":44576},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P307+'FR-16(7)(v)-4 PROD Energy'!P307+'FR-16(7)(v)-5 PROD Cust'!P307+'FR-16(7)(v)-7 TRANS Demand'!P307+'FR-16(7)(v)-8 TRANS Energy'!P307+'FR-16(7)(v)-9 TRANS Cust'!P307+'FR-16(7)(v)-11 DIST Demand'!P307+'FR-16(7)(v)-12 DIST Energy'!P307+'FR-16(7)(v)-13 DIST Cust'!P307","v":8716},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q307+'FR-16(7)(v)-4 PROD Energy'!Q307+'FR-16(7)(v)-5 PROD Cust'!Q307+'FR-16(7)(v)-7 TRANS Demand'!Q307+'FR-16(7)(v)-8 TRANS Energy'!Q307+'FR-16(7)(v)-9 TRANS Cust'!Q307+'FR-16(7)(v)-11 DIST Demand'!Q307+'FR-16(7)(v)-12 DIST Energy'!Q307+'FR-16(7)(v)-13 DIST Cust'!Q307","v":1419},1649321,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G308+'FR-16(7)(v)-4 PROD Energy'!G308+'FR-16(7)(v)-5 PROD Cust'!G308+'FR-16(7)(v)-7 TRANS Demand'!G308+'FR-16(7)(v)-8 TRANS Energy'!G308+'FR-16(7)(v)-9 TRANS Cust'!G308+'FR-16(7)(v)-11 DIST Demand'!G308+'FR-16(7)(v)-12 DIST Energy'!G308+'FR-16(7)(v)-13 DIST Cust'!G308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H308+'FR-16(7)(v)-4 PROD Energy'!H308+'FR-16(7)(v)-5 PROD Cust'!H308+'FR-16(7)(v)-7 TRANS Demand'!H308+'FR-16(7)(v)-8 TRANS Energy'!H308+'FR-16(7)(v)-9 TRANS Cust'!H308+'FR-16(7)(v)-11 DIST Demand'!H308+'FR-16(7)(v)-12 DIST Energy'!H308+'FR-16(7)(v)-13 DIST Cust'!H308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I308+'FR-16(7)(v)-4 PROD Energy'!I308+'FR-16(7)(v)-5 PROD Cust'!I308+'FR-16(7)(v)-7 TRANS Demand'!I308+'FR-16(7)(v)-8 TRANS Energy'!I308+'FR-16(7)(v)-9 TRANS Cust'!I308+'FR-16(7)(v)-11 DIST Demand'!I308+'FR-16(7)(v)-12 DIST Energy'!I308+'FR-16(7)(v)-13 DIST Cust'!I308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J308+'FR-16(7)(v)-4 PROD Energy'!J308+'FR-16(7)(v)-5 PROD Cust'!J308+'FR-16(7)(v)-7 TRANS Demand'!J308+'FR-16(7)(v)-8 TRANS Energy'!J308+'FR-16(7)(v)-9 TRANS Cust'!J308+'FR-16(7)(v)-11 DIST Demand'!J308+'FR-16(7)(v)-12 DIST Energy'!J308+'FR-16(7)(v)-13 DIST Cust'!J308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K308+'FR-16(7)(v)-4 PROD Energy'!K308+'FR-16(7)(v)-5 PROD Cust'!K308+'FR-16(7)(v)-7 TRANS Demand'!K308+'FR-16(7)(v)-8 TRANS Energy'!K308+'FR-16(7)(v)-9 TRANS Cust'!K308+'FR-16(7)(v)-11 DIST Demand'!K308+'FR-16(7)(v)-12 DIST Energy'!K308+'FR-16(7)(v)-13 DIST Cust'!K308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L308+'FR-16(7)(v)-4 PROD Energy'!L308+'FR-16(7)(v)-5 PROD Cust'!L308+'FR-16(7)(v)-7 TRANS Demand'!L308+'FR-16(7)(v)-8 TRANS Energy'!L308+'FR-16(7)(v)-9 TRANS Cust'!L308+'FR-16(7)(v)-11 DIST Demand'!L308+'FR-16(7)(v)-12 DIST Energy'!L308+'FR-16(7)(v)-13 DIST Cust'!L308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M308+'FR-16(7)(v)-4 PROD Energy'!M308+'FR-16(7)(v)-5 PROD Cust'!M308+'FR-16(7)(v)-7 TRANS Demand'!M308+'FR-16(7)(v)-8 TRANS Energy'!M308+'FR-16(7)(v)-9 TRANS Cust'!M308+'FR-16(7)(v)-11 DIST Demand'!M308+'FR-16(7)(v)-12 DIST Energy'!M308+'FR-16(7)(v)-13 DIST Cust'!M308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N308+'FR-16(7)(v)-4 PROD Energy'!N308+'FR-16(7)(v)-5 PROD Cust'!N308+'FR-16(7)(v)-7 TRANS Demand'!N308+'FR-16(7)(v)-8 TRANS Energy'!N308+'FR-16(7)(v)-9 TRANS Cust'!N308+'FR-16(7)(v)-11 DIST Demand'!N308+'FR-16(7)(v)-12 DIST Energy'!N308+'FR-16(7)(v)-13 DIST Cust'!N308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O308+'FR-16(7)(v)-4 PROD Energy'!O308+'FR-16(7)(v)-5 PROD Cust'!O308+'FR-16(7)(v)-7 TRANS Demand'!O308+'FR-16(7)(v)-8 TRANS Energy'!O308+'FR-16(7)(v)-9 TRANS Cust'!O308+'FR-16(7)(v)-11 DIST Demand'!O308+'FR-16(7)(v)-12 DIST Energy'!O308+'FR-16(7)(v)-13 DIST Cust'!O308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P308+'FR-16(7)(v)-4 PROD Energy'!P308+'FR-16(7)(v)-5 PROD Cust'!P308+'FR-16(7)(v)-7 TRANS Demand'!P308+'FR-16(7)(v)-8 TRANS Energy'!P308+'FR-16(7)(v)-9 TRANS Cust'!P308+'FR-16(7)(v)-11 DIST Demand'!P308+'FR-16(7)(v)-12 DIST Energy'!P308+'FR-16(7)(v)-13 DIST Cust'!P308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q308+'FR-16(7)(v)-4 PROD Energy'!Q308+'FR-16(7)(v)-5 PROD Cust'!Q308+'FR-16(7)(v)-7 TRANS Demand'!Q308+'FR-16(7)(v)-8 TRANS Energy'!Q308+'FR-16(7)(v)-9 TRANS Cust'!Q308+'FR-16(7)(v)-11 DIST Demand'!Q308+'FR-16(7)(v)-12 DIST Energy'!Q308+'FR-16(7)(v)-13 DIST Cust'!Q308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G309+'FR-16(7)(v)-4 PROD Energy'!G309+'FR-16(7)(v)-5 PROD Cust'!G309+'FR-16(7)(v)-7 TRANS Demand'!G309+'FR-16(7)(v)-8 TRANS Energy'!G309+'FR-16(7)(v)-9 TRANS Cust'!G309+'FR-16(7)(v)-11 DIST Demand'!G309+'FR-16(7)(v)-12 DIST Energy'!G309+'FR-16(7)(v)-13 DIST Cust'!G309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H309+'FR-16(7)(v)-4 PROD Energy'!H309+'FR-16(7)(v)-5 PROD Cust'!H309+'FR-16(7)(v)-7 TRANS Demand'!H309+'FR-16(7)(v)-8 TRANS Energy'!H309+'FR-16(7)(v)-9 TRANS Cust'!H309+'FR-16(7)(v)-11 DIST Demand'!H309+'FR-16(7)(v)-12 DIST Energy'!H309+'FR-16(7)(v)-13 DIST Cust'!H309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I309+'FR-16(7)(v)-4 PROD Energy'!I309+'FR-16(7)(v)-5 PROD Cust'!I309+'FR-16(7)(v)-7 TRANS Demand'!I309+'FR-16(7)(v)-8 TRANS Energy'!I309+'FR-16(7)(v)-9 TRANS Cust'!I309+'FR-16(7)(v)-11 DIST Demand'!I309+'FR-16(7)(v)-12 DIST Energy'!I309+'FR-16(7)(v)-13 DIST Cust'!I309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J309+'FR-16(7)(v)-4 PROD Energy'!J309+'FR-16(7)(v)-5 PROD Cust'!J309+'FR-16(7)(v)-7 TRANS Demand'!J309+'FR-16(7)(v)-8 TRANS Energy'!J309+'FR-16(7)(v)-9 TRANS Cust'!J309+'FR-16(7)(v)-11 DIST Demand'!J309+'FR-16(7)(v)-12 DIST Energy'!J309+'FR-16(7)(v)-13 DIST Cust'!J309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K309+'FR-16(7)(v)-4 PROD Energy'!K309+'FR-16(7)(v)-5 PROD Cust'!K309+'FR-16(7)(v)-7 TRANS Demand'!K309+'FR-16(7)(v)-8 TRANS Energy'!K309+'FR-16(7)(v)-9 TRANS Cust'!K309+'FR-16(7)(v)-11 DIST Demand'!K309+'FR-16(7)(v)-12 DIST Energy'!K309+'FR-16(7)(v)-13 DIST Cust'!K309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L309+'FR-16(7)(v)-4 PROD Energy'!L309+'FR-16(7)(v)-5 PROD Cust'!L309+'FR-16(7)(v)-7 TRANS Demand'!L309+'FR-16(7)(v)-8 TRANS Energy'!L309+'FR-16(7)(v)-9 TRANS Cust'!L309+'FR-16(7)(v)-11 DIST Demand'!L309+'FR-16(7)(v)-12 DIST Energy'!L309+'FR-16(7)(v)-13 DIST Cust'!L309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M309+'FR-16(7)(v)-4 PROD Energy'!M309+'FR-16(7)(v)-5 PROD Cust'!M309+'FR-16(7)(v)-7 TRANS Demand'!M309+'FR-16(7)(v)-8 TRANS Energy'!M309+'FR-16(7)(v)-9 TRANS Cust'!M309+'FR-16(7)(v)-11 DIST Demand'!M309+'FR-16(7)(v)-12 DIST Energy'!M309+'FR-16(7)(v)-13 DIST Cust'!M309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N309+'FR-16(7)(v)-4 PROD Energy'!N309+'FR-16(7)(v)-5 PROD Cust'!N309+'FR-16(7)(v)-7 TRANS Demand'!N309+'FR-16(7)(v)-8 TRANS Energy'!N309+'FR-16(7)(v)-9 TRANS Cust'!N309+'FR-16(7)(v)-11 DIST Demand'!N309+'FR-16(7)(v)-12 DIST Energy'!N309+'FR-16(7)(v)-13 DIST Cust'!N309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O309+'FR-16(7)(v)-4 PROD Energy'!O309+'FR-16(7)(v)-5 PROD Cust'!O309+'FR-16(7)(v)-7 TRANS Demand'!O309+'FR-16(7)(v)-8 TRANS Energy'!O309+'FR-16(7)(v)-9 TRANS Cust'!O309+'FR-16(7)(v)-11 DIST Demand'!O309+'FR-16(7)(v)-12 DIST Energy'!O309+'FR-16(7)(v)-13 DIST Cust'!O309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P309+'FR-16(7)(v)-4 PROD Energy'!P309+'FR-16(7)(v)-5 PROD Cust'!P309+'FR-16(7)(v)-7 TRANS Demand'!P309+'FR-16(7)(v)-8 TRANS Energy'!P309+'FR-16(7)(v)-9 TRANS Cust'!P309+'FR-16(7)(v)-11 DIST Demand'!P309+'FR-16(7)(v)-12 DIST Energy'!P309+'FR-16(7)(v)-13 DIST Cust'!P309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q309+'FR-16(7)(v)-4 PROD Energy'!Q309+'FR-16(7)(v)-5 PROD Cust'!Q309+'FR-16(7)(v)-7 TRANS Demand'!Q309+'FR-16(7)(v)-8 TRANS Energy'!Q309+'FR-16(7)(v)-9 TRANS Cust'!Q309+'FR-16(7)(v)-11 DIST Demand'!Q309+'FR-16(7)(v)-12 DIST Energy'!Q309+'FR-16(7)(v)-13 DIST Cust'!Q309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F310","v":312005},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G310+'FR-16(7)(v)-4 PROD Energy'!G310+'FR-16(7)(v)-5 PROD Cust'!G310+'FR-16(7)(v)-7 TRANS Demand'!G310+'FR-16(7)(v)-8 TRANS Energy'!G310+'FR-16(7)(v)-9 TRANS Cust'!G310+'FR-16(7)(v)-11 DIST Demand'!G310+'FR-16(7)(v)-12 DIST Energy'!G310+'FR-16(7)(v)-13 DIST Cust'!G310","v":168393},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H310+'FR-16(7)(v)-4 PROD Energy'!H310+'FR-16(7)(v)-5 PROD Cust'!H310+'FR-16(7)(v)-7 TRANS Demand'!H310+'FR-16(7)(v)-8 TRANS Energy'!H310+'FR-16(7)(v)-9 TRANS Cust'!H310+'FR-16(7)(v)-11 DIST Demand'!H310+'FR-16(7)(v)-12 DIST Energy'!H310+'FR-16(7)(v)-13 DIST Cust'!H310","v":81509},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I310+'FR-16(7)(v)-4 PROD Energy'!I310+'FR-16(7)(v)-5 PROD Cust'!I310+'FR-16(7)(v)-7 TRANS Demand'!I310+'FR-16(7)(v)-8 TRANS Energy'!I310+'FR-16(7)(v)-9 TRANS Cust'!I310+'FR-16(7)(v)-11 DIST Demand'!I310+'FR-16(7)(v)-12 DIST Energy'!I310+'FR-16(7)(v)-13 DIST Cust'!I310","v":372},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J310+'FR-16(7)(v)-4 PROD Energy'!J310+'FR-16(7)(v)-5 PROD Cust'!J310+'FR-16(7)(v)-7 TRANS Demand'!J310+'FR-16(7)(v)-8 TRANS Energy'!J310+'FR-16(7)(v)-9 TRANS Cust'!J310+'FR-16(7)(v)-11 DIST Demand'!J310+'FR-16(7)(v)-12 DIST Energy'!J310+'FR-16(7)(v)-13 DIST Cust'!J310","v":1685},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K310+'FR-16(7)(v)-4 PROD Energy'!K310+'FR-16(7)(v)-5 PROD Cust'!K310+'FR-16(7)(v)-7 TRANS Demand'!K310+'FR-16(7)(v)-8 TRANS Energy'!K310+'FR-16(7)(v)-9 TRANS Cust'!K310+'FR-16(7)(v)-11 DIST Demand'!K310+'FR-16(7)(v)-12 DIST Energy'!K310+'FR-16(7)(v)-13 DIST Cust'!K310","v":32},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L310+'FR-16(7)(v)-4 PROD Energy'!L310+'FR-16(7)(v)-5 PROD Cust'!L310+'FR-16(7)(v)-7 TRANS Demand'!L310+'FR-16(7)(v)-8 TRANS Energy'!L310+'FR-16(7)(v)-9 TRANS Cust'!L310+'FR-16(7)(v)-11 DIST Demand'!L310+'FR-16(7)(v)-12 DIST Energy'!L310+'FR-16(7)(v)-13 DIST Cust'!L310","v":32645},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M310+'FR-16(7)(v)-4 PROD Energy'!M310+'FR-16(7)(v)-5 PROD Cust'!M310+'FR-16(7)(v)-7 TRANS Demand'!M310+'FR-16(7)(v)-8 TRANS Energy'!M310+'FR-16(7)(v)-9 TRANS Cust'!M310+'FR-16(7)(v)-11 DIST Demand'!M310+'FR-16(7)(v)-12 DIST Energy'!M310+'FR-16(7)(v)-13 DIST Cust'!M310","v":22007},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N310+'FR-16(7)(v)-4 PROD Energy'!N310+'FR-16(7)(v)-5 PROD Cust'!N310+'FR-16(7)(v)-7 TRANS Demand'!N310+'FR-16(7)(v)-8 TRANS Energy'!N310+'FR-16(7)(v)-9 TRANS Cust'!N310+'FR-16(7)(v)-11 DIST Demand'!N310+'FR-16(7)(v)-12 DIST Energy'!N310+'FR-16(7)(v)-13 DIST Cust'!N310","v":788},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O310+'FR-16(7)(v)-4 PROD Energy'!O310+'FR-16(7)(v)-5 PROD Cust'!O310+'FR-16(7)(v)-7 TRANS Demand'!O310+'FR-16(7)(v)-8 TRANS Energy'!O310+'FR-16(7)(v)-9 TRANS Cust'!O310+'FR-16(7)(v)-11 DIST Demand'!O310+'FR-16(7)(v)-12 DIST Energy'!O310+'FR-16(7)(v)-13 DIST Cust'!O310","v":68},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P310+'FR-16(7)(v)-4 PROD Energy'!P310+'FR-16(7)(v)-5 PROD Cust'!P310+'FR-16(7)(v)-7 TRANS Demand'!P310+'FR-16(7)(v)-8 TRANS Energy'!P310+'FR-16(7)(v)-9 TRANS Cust'!P310+'FR-16(7)(v)-11 DIST Demand'!P310+'FR-16(7)(v)-12 DIST Energy'!P310+'FR-16(7)(v)-13 DIST Cust'!P310","v":3798},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q310+'FR-16(7)(v)-4 PROD Energy'!Q310+'FR-16(7)(v)-5 PROD Cust'!Q310+'FR-16(7)(v)-7 TRANS Demand'!Q310+'FR-16(7)(v)-8 TRANS Energy'!Q310+'FR-16(7)(v)-9 TRANS Cust'!Q310+'FR-16(7)(v)-11 DIST Demand'!Q310+'FR-16(7)(v)-12 DIST Energy'!Q310+'FR-16(7)(v)-13 DIST Cust'!Q310","v":708},312005,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F311","v":389415},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G311+'FR-16(7)(v)-4 PROD Energy'!G311+'FR-16(7)(v)-5 PROD Cust'!G311+'FR-16(7)(v)-7 TRANS Demand'!G311+'FR-16(7)(v)-8 TRANS Energy'!G311+'FR-16(7)(v)-9 TRANS Cust'!G311+'FR-16(7)(v)-11 DIST Demand'!G311+'FR-16(7)(v)-12 DIST Energy'!G311+'FR-16(7)(v)-13 DIST Cust'!G311","v":253504},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H311+'FR-16(7)(v)-4 PROD Energy'!H311+'FR-16(7)(v)-5 PROD Cust'!H311+'FR-16(7)(v)-7 TRANS Demand'!H311+'FR-16(7)(v)-8 TRANS Energy'!H311+'FR-16(7)(v)-9 TRANS Cust'!H311+'FR-16(7)(v)-11 DIST Demand'!H311+'FR-16(7)(v)-12 DIST Energy'!H311+'FR-16(7)(v)-13 DIST Cust'!H311","v":68731},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I311+'FR-16(7)(v)-4 PROD Energy'!I311+'FR-16(7)(v)-5 PROD Cust'!I311+'FR-16(7)(v)-7 TRANS Demand'!I311+'FR-16(7)(v)-8 TRANS Energy'!I311+'FR-16(7)(v)-9 TRANS Cust'!I311+'FR-16(7)(v)-11 DIST Demand'!I311+'FR-16(7)(v)-12 DIST Energy'!I311+'FR-16(7)(v)-13 DIST Cust'!I311","v":334},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J311+'FR-16(7)(v)-4 PROD Energy'!J311+'FR-16(7)(v)-5 PROD Cust'!J311+'FR-16(7)(v)-7 TRANS Demand'!J311+'FR-16(7)(v)-8 TRANS Energy'!J311+'FR-16(7)(v)-9 TRANS Cust'!J311+'FR-16(7)(v)-11 DIST Demand'!J311+'FR-16(7)(v)-12 DIST Energy'!J311+'FR-16(7)(v)-13 DIST Cust'!J311","v":1464},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K311+'FR-16(7)(v)-4 PROD Energy'!K311+'FR-16(7)(v)-5 PROD Cust'!K311+'FR-16(7)(v)-7 TRANS Demand'!K311+'FR-16(7)(v)-8 TRANS Energy'!K311+'FR-16(7)(v)-9 TRANS Cust'!K311+'FR-16(7)(v)-11 DIST Demand'!K311+'FR-16(7)(v)-12 DIST Energy'!K311+'FR-16(7)(v)-13 DIST Cust'!K311","v":28},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L311+'FR-16(7)(v)-4 PROD Energy'!L311+'FR-16(7)(v)-5 PROD Cust'!L311+'FR-16(7)(v)-7 TRANS Demand'!L311+'FR-16(7)(v)-8 TRANS Energy'!L311+'FR-16(7)(v)-9 TRANS Cust'!L311+'FR-16(7)(v)-11 DIST Demand'!L311+'FR-16(7)(v)-12 DIST Energy'!L311+'FR-16(7)(v)-13 DIST Cust'!L311","v":30852},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M311+'FR-16(7)(v)-4 PROD Energy'!M311+'FR-16(7)(v)-5 PROD Cust'!M311+'FR-16(7)(v)-7 TRANS Demand'!M311+'FR-16(7)(v)-8 TRANS Energy'!M311+'FR-16(7)(v)-9 TRANS Cust'!M311+'FR-16(7)(v)-11 DIST Demand'!M311+'FR-16(7)(v)-12 DIST Energy'!M311+'FR-16(7)(v)-13 DIST Cust'!M311","v":21458},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N311+'FR-16(7)(v)-4 PROD Energy'!N311+'FR-16(7)(v)-5 PROD Cust'!N311+'FR-16(7)(v)-7 TRANS Demand'!N311+'FR-16(7)(v)-8 TRANS Energy'!N311+'FR-16(7)(v)-9 TRANS Cust'!N311+'FR-16(7)(v)-11 DIST Demand'!N311+'FR-16(7)(v)-12 DIST Energy'!N311+'FR-16(7)(v)-13 DIST Cust'!N311","v":748},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O311+'FR-16(7)(v)-4 PROD Energy'!O311+'FR-16(7)(v)-5 PROD Cust'!O311+'FR-16(7)(v)-7 TRANS Demand'!O311+'FR-16(7)(v)-8 TRANS Energy'!O311+'FR-16(7)(v)-9 TRANS Cust'!O311+'FR-16(7)(v)-11 DIST Demand'!O311+'FR-16(7)(v)-12 DIST Energy'!O311+'FR-16(7)(v)-13 DIST Cust'!O311","v":7842},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P311+'FR-16(7)(v)-4 PROD Energy'!P311+'FR-16(7)(v)-5 PROD Cust'!P311+'FR-16(7)(v)-7 TRANS Demand'!P311+'FR-16(7)(v)-8 TRANS Energy'!P311+'FR-16(7)(v)-9 TRANS Cust'!P311+'FR-16(7)(v)-11 DIST Demand'!P311+'FR-16(7)(v)-12 DIST Energy'!P311+'FR-16(7)(v)-13 DIST Cust'!P311","v":3711},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q311+'FR-16(7)(v)-4 PROD Energy'!Q311+'FR-16(7)(v)-5 PROD Cust'!Q311+'FR-16(7)(v)-7 TRANS Demand'!Q311+'FR-16(7)(v)-8 TRANS Energy'!Q311+'FR-16(7)(v)-9 TRANS Cust'!Q311+'FR-16(7)(v)-11 DIST Demand'!Q311+'FR-16(7)(v)-12 DIST Energy'!Q311+'FR-16(7)(v)-13 DIST Cust'!Q311","v":743},389415,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F312","v":54032},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G312+'FR-16(7)(v)-4 PROD Energy'!G312+'FR-16(7)(v)-5 PROD Cust'!G312+'FR-16(7)(v)-7 TRANS Demand'!G312+'FR-16(7)(v)-8 TRANS Energy'!G312+'FR-16(7)(v)-9 TRANS Cust'!G312+'FR-16(7)(v)-11 DIST Demand'!G312+'FR-16(7)(v)-12 DIST Energy'!G312+'FR-16(7)(v)-13 DIST Cust'!G312","v":22640},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H312+'FR-16(7)(v)-4 PROD Energy'!H312+'FR-16(7)(v)-5 PROD Cust'!H312+'FR-16(7)(v)-7 TRANS Demand'!H312+'FR-16(7)(v)-8 TRANS Energy'!H312+'FR-16(7)(v)-9 TRANS Cust'!H312+'FR-16(7)(v)-11 DIST Demand'!H312+'FR-16(7)(v)-12 DIST Energy'!H312+'FR-16(7)(v)-13 DIST Cust'!H312","v":14305},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I312+'FR-16(7)(v)-4 PROD Energy'!I312+'FR-16(7)(v)-5 PROD Cust'!I312+'FR-16(7)(v)-7 TRANS Demand'!I312+'FR-16(7)(v)-8 TRANS Energy'!I312+'FR-16(7)(v)-9 TRANS Cust'!I312+'FR-16(7)(v)-11 DIST Demand'!I312+'FR-16(7)(v)-12 DIST Energy'!I312+'FR-16(7)(v)-13 DIST Cust'!I312","v":76},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J312+'FR-16(7)(v)-4 PROD Energy'!J312+'FR-16(7)(v)-5 PROD Cust'!J312+'FR-16(7)(v)-7 TRANS Demand'!J312+'FR-16(7)(v)-8 TRANS Energy'!J312+'FR-16(7)(v)-9 TRANS Cust'!J312+'FR-16(7)(v)-11 DIST Demand'!J312+'FR-16(7)(v)-12 DIST Energy'!J312+'FR-16(7)(v)-13 DIST Cust'!J312","v":259},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K312+'FR-16(7)(v)-4 PROD Energy'!K312+'FR-16(7)(v)-5 PROD Cust'!K312+'FR-16(7)(v)-7 TRANS Demand'!K312+'FR-16(7)(v)-8 TRANS Energy'!K312+'FR-16(7)(v)-9 TRANS Cust'!K312+'FR-16(7)(v)-11 DIST Demand'!K312+'FR-16(7)(v)-12 DIST Energy'!K312+'FR-16(7)(v)-13 DIST Cust'!K312","v":4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L312+'FR-16(7)(v)-4 PROD Energy'!L312+'FR-16(7)(v)-5 PROD Cust'!L312+'FR-16(7)(v)-7 TRANS Demand'!L312+'FR-16(7)(v)-8 TRANS Energy'!L312+'FR-16(7)(v)-9 TRANS Cust'!L312+'FR-16(7)(v)-11 DIST Demand'!L312+'FR-16(7)(v)-12 DIST Energy'!L312+'FR-16(7)(v)-13 DIST Cust'!L312","v":7993},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M312+'FR-16(7)(v)-4 PROD Energy'!M312+'FR-16(7)(v)-5 PROD Cust'!M312+'FR-16(7)(v)-7 TRANS Demand'!M312+'FR-16(7)(v)-8 TRANS Energy'!M312+'FR-16(7)(v)-9 TRANS Cust'!M312+'FR-16(7)(v)-11 DIST Demand'!M312+'FR-16(7)(v)-12 DIST Energy'!M312+'FR-16(7)(v)-13 DIST Cust'!M312","v":5757},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N312+'FR-16(7)(v)-4 PROD Energy'!N312+'FR-16(7)(v)-5 PROD Cust'!N312+'FR-16(7)(v)-7 TRANS Demand'!N312+'FR-16(7)(v)-8 TRANS Energy'!N312+'FR-16(7)(v)-9 TRANS Cust'!N312+'FR-16(7)(v)-11 DIST Demand'!N312+'FR-16(7)(v)-12 DIST Energy'!N312+'FR-16(7)(v)-13 DIST Cust'!N312","v":188},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O312+'FR-16(7)(v)-4 PROD Energy'!O312+'FR-16(7)(v)-5 PROD Cust'!O312+'FR-16(7)(v)-7 TRANS Demand'!O312+'FR-16(7)(v)-8 TRANS Energy'!O312+'FR-16(7)(v)-9 TRANS Cust'!O312+'FR-16(7)(v)-11 DIST Demand'!O312+'FR-16(7)(v)-12 DIST Energy'!O312+'FR-16(7)(v)-13 DIST Cust'!O312","v":2419},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P312+'FR-16(7)(v)-4 PROD Energy'!P312+'FR-16(7)(v)-5 PROD Cust'!P312+'FR-16(7)(v)-7 TRANS Demand'!P312+'FR-16(7)(v)-8 TRANS Energy'!P312+'FR-16(7)(v)-9 TRANS Cust'!P312+'FR-16(7)(v)-11 DIST Demand'!P312+'FR-16(7)(v)-12 DIST Energy'!P312+'FR-16(7)(v)-13 DIST Cust'!P312","v":365},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q312+'FR-16(7)(v)-4 PROD Energy'!Q312+'FR-16(7)(v)-5 PROD Cust'!Q312+'FR-16(7)(v)-7 TRANS Demand'!Q312+'FR-16(7)(v)-8 TRANS Energy'!Q312+'FR-16(7)(v)-9 TRANS Cust'!Q312+'FR-16(7)(v)-11 DIST Demand'!Q312+'FR-16(7)(v)-12 DIST Energy'!Q312+'FR-16(7)(v)-13 DIST Cust'!Q312","v":26},{"$f":"SUM(G312:Q312)","v":54032},0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F313","v":8221915},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G313+'FR-16(7)(v)-4 PROD Energy'!G313+'FR-16(7)(v)-5 PROD Cust'!G313+'FR-16(7)(v)-7 TRANS Demand'!G313+'FR-16(7)(v)-8 TRANS Energy'!G313+'FR-16(7)(v)-9 TRANS Cust'!G313+'FR-16(7)(v)-11 DIST Demand'!G313+'FR-16(7)(v)-12 DIST Energy'!G313+'FR-16(7)(v)-13 DIST Cust'!G313","v":5352375},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H313+'FR-16(7)(v)-4 PROD Energy'!H313+'FR-16(7)(v)-5 PROD Cust'!H313+'FR-16(7)(v)-7 TRANS Demand'!H313+'FR-16(7)(v)-8 TRANS Energy'!H313+'FR-16(7)(v)-9 TRANS Cust'!H313+'FR-16(7)(v)-11 DIST Demand'!H313+'FR-16(7)(v)-12 DIST Energy'!H313+'FR-16(7)(v)-13 DIST Cust'!H313","v":1451138},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I313+'FR-16(7)(v)-4 PROD Energy'!I313+'FR-16(7)(v)-5 PROD Cust'!I313+'FR-16(7)(v)-7 TRANS Demand'!I313+'FR-16(7)(v)-8 TRANS Energy'!I313+'FR-16(7)(v)-9 TRANS Cust'!I313+'FR-16(7)(v)-11 DIST Demand'!I313+'FR-16(7)(v)-12 DIST Energy'!I313+'FR-16(7)(v)-13 DIST Cust'!I313","v":7054},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J313+'FR-16(7)(v)-4 PROD Energy'!J313+'FR-16(7)(v)-5 PROD Cust'!J313+'FR-16(7)(v)-7 TRANS Demand'!J313+'FR-16(7)(v)-8 TRANS Energy'!J313+'FR-16(7)(v)-9 TRANS Cust'!J313+'FR-16(7)(v)-11 DIST Demand'!J313+'FR-16(7)(v)-12 DIST Energy'!J313+'FR-16(7)(v)-13 DIST Cust'!J313","v":30926},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K313+'FR-16(7)(v)-4 PROD Energy'!K313+'FR-16(7)(v)-5 PROD Cust'!K313+'FR-16(7)(v)-7 TRANS Demand'!K313+'FR-16(7)(v)-8 TRANS Energy'!K313+'FR-16(7)(v)-9 TRANS Cust'!K313+'FR-16(7)(v)-11 DIST Demand'!K313+'FR-16(7)(v)-12 DIST Energy'!K313+'FR-16(7)(v)-13 DIST Cust'!K313","v":607},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L313+'FR-16(7)(v)-4 PROD Energy'!L313+'FR-16(7)(v)-5 PROD Cust'!L313+'FR-16(7)(v)-7 TRANS Demand'!L313+'FR-16(7)(v)-8 TRANS Energy'!L313+'FR-16(7)(v)-9 TRANS Cust'!L313+'FR-16(7)(v)-11 DIST Demand'!L313+'FR-16(7)(v)-12 DIST Energy'!L313+'FR-16(7)(v)-13 DIST Cust'!L313","v":651383},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M313+'FR-16(7)(v)-4 PROD Energy'!M313+'FR-16(7)(v)-5 PROD Cust'!M313+'FR-16(7)(v)-7 TRANS Demand'!M313+'FR-16(7)(v)-8 TRANS Energy'!M313+'FR-16(7)(v)-9 TRANS Cust'!M313+'FR-16(7)(v)-11 DIST Demand'!M313+'FR-16(7)(v)-12 DIST Energy'!M313+'FR-16(7)(v)-13 DIST Cust'!M313","v":453046},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N313+'FR-16(7)(v)-4 PROD Energy'!N313+'FR-16(7)(v)-5 PROD Cust'!N313+'FR-16(7)(v)-7 TRANS Demand'!N313+'FR-16(7)(v)-8 TRANS Energy'!N313+'FR-16(7)(v)-9 TRANS Cust'!N313+'FR-16(7)(v)-11 DIST Demand'!N313+'FR-16(7)(v)-12 DIST Energy'!N313+'FR-16(7)(v)-13 DIST Cust'!N313","v":15797},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O313+'FR-16(7)(v)-4 PROD Energy'!O313+'FR-16(7)(v)-5 PROD Cust'!O313+'FR-16(7)(v)-7 TRANS Demand'!O313+'FR-16(7)(v)-8 TRANS Energy'!O313+'FR-16(7)(v)-9 TRANS Cust'!O313+'FR-16(7)(v)-11 DIST Demand'!O313+'FR-16(7)(v)-12 DIST Energy'!O313+'FR-16(7)(v)-13 DIST Cust'!O313","v":165557},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P313+'FR-16(7)(v)-4 PROD Energy'!P313+'FR-16(7)(v)-5 PROD Cust'!P313+'FR-16(7)(v)-7 TRANS Demand'!P313+'FR-16(7)(v)-8 TRANS Energy'!P313+'FR-16(7)(v)-9 TRANS Cust'!P313+'FR-16(7)(v)-11 DIST Demand'!P313+'FR-16(7)(v)-12 DIST Energy'!P313+'FR-16(7)(v)-13 DIST Cust'!P313","v":78354},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q313+'FR-16(7)(v)-4 PROD Energy'!Q313+'FR-16(7)(v)-5 PROD Cust'!Q313+'FR-16(7)(v)-7 TRANS Demand'!Q313+'FR-16(7)(v)-8 TRANS Energy'!Q313+'FR-16(7)(v)-9 TRANS Cust'!Q313+'FR-16(7)(v)-11 DIST Demand'!Q313+'FR-16(7)(v)-12 DIST Energy'!Q313+'FR-16(7)(v)-13 DIST Cust'!Q313","v":15678},{"$f":"SUM(G313:Q313)","v":8221915},0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G314+'FR-16(7)(v)-4 PROD Energy'!G314+'FR-16(7)(v)-5 PROD Cust'!G314+'FR-16(7)(v)-7 TRANS Demand'!G314+'FR-16(7)(v)-8 TRANS Energy'!G314+'FR-16(7)(v)-9 TRANS Cust'!G314+'FR-16(7)(v)-11 DIST Demand'!G314+'FR-16(7)(v)-12 DIST Energy'!G314+'FR-16(7)(v)-13 DIST Cust'!G314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H314+'FR-16(7)(v)-4 PROD Energy'!H314+'FR-16(7)(v)-5 PROD Cust'!H314+'FR-16(7)(v)-7 TRANS Demand'!H314+'FR-16(7)(v)-8 TRANS Energy'!H314+'FR-16(7)(v)-9 TRANS Cust'!H314+'FR-16(7)(v)-11 DIST Demand'!H314+'FR-16(7)(v)-12 DIST Energy'!H314+'FR-16(7)(v)-13 DIST Cust'!H314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I314+'FR-16(7)(v)-4 PROD Energy'!I314+'FR-16(7)(v)-5 PROD Cust'!I314+'FR-16(7)(v)-7 TRANS Demand'!I314+'FR-16(7)(v)-8 TRANS Energy'!I314+'FR-16(7)(v)-9 TRANS Cust'!I314+'FR-16(7)(v)-11 DIST Demand'!I314+'FR-16(7)(v)-12 DIST Energy'!I314+'FR-16(7)(v)-13 DIST Cust'!I314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J314+'FR-16(7)(v)-4 PROD Energy'!J314+'FR-16(7)(v)-5 PROD Cust'!J314+'FR-16(7)(v)-7 TRANS Demand'!J314+'FR-16(7)(v)-8 TRANS Energy'!J314+'FR-16(7)(v)-9 TRANS Cust'!J314+'FR-16(7)(v)-11 DIST Demand'!J314+'FR-16(7)(v)-12 DIST Energy'!J314+'FR-16(7)(v)-13 DIST Cust'!J314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K314+'FR-16(7)(v)-4 PROD Energy'!K314+'FR-16(7)(v)-5 PROD Cust'!K314+'FR-16(7)(v)-7 TRANS Demand'!K314+'FR-16(7)(v)-8 TRANS Energy'!K314+'FR-16(7)(v)-9 TRANS Cust'!K314+'FR-16(7)(v)-11 DIST Demand'!K314+'FR-16(7)(v)-12 DIST Energy'!K314+'FR-16(7)(v)-13 DIST Cust'!K314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L314+'FR-16(7)(v)-4 PROD Energy'!L314+'FR-16(7)(v)-5 PROD Cust'!L314+'FR-16(7)(v)-7 TRANS Demand'!L314+'FR-16(7)(v)-8 TRANS Energy'!L314+'FR-16(7)(v)-9 TRANS Cust'!L314+'FR-16(7)(v)-11 DIST Demand'!L314+'FR-16(7)(v)-12 DIST Energy'!L314+'FR-16(7)(v)-13 DIST Cust'!L314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M314+'FR-16(7)(v)-4 PROD Energy'!M314+'FR-16(7)(v)-5 PROD Cust'!M314+'FR-16(7)(v)-7 TRANS Demand'!M314+'FR-16(7)(v)-8 TRANS Energy'!M314+'FR-16(7)(v)-9 TRANS Cust'!M314+'FR-16(7)(v)-11 DIST Demand'!M314+'FR-16(7)(v)-12 DIST Energy'!M314+'FR-16(7)(v)-13 DIST Cust'!M314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N314+'FR-16(7)(v)-4 PROD Energy'!N314+'FR-16(7)(v)-5 PROD Cust'!N314+'FR-16(7)(v)-7 TRANS Demand'!N314+'FR-16(7)(v)-8 TRANS Energy'!N314+'FR-16(7)(v)-9 TRANS Cust'!N314+'FR-16(7)(v)-11 DIST Demand'!N314+'FR-16(7)(v)-12 DIST Energy'!N314+'FR-16(7)(v)-13 DIST Cust'!N314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O314+'FR-16(7)(v)-4 PROD Energy'!O314+'FR-16(7)(v)-5 PROD Cust'!O314+'FR-16(7)(v)-7 TRANS Demand'!O314+'FR-16(7)(v)-8 TRANS Energy'!O314+'FR-16(7)(v)-9 TRANS Cust'!O314+'FR-16(7)(v)-11 DIST Demand'!O314+'FR-16(7)(v)-12 DIST Energy'!O314+'FR-16(7)(v)-13 DIST Cust'!O314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P314+'FR-16(7)(v)-4 PROD Energy'!P314+'FR-16(7)(v)-5 PROD Cust'!P314+'FR-16(7)(v)-7 TRANS Demand'!P314+'FR-16(7)(v)-8 TRANS Energy'!P314+'FR-16(7)(v)-9 TRANS Cust'!P314+'FR-16(7)(v)-11 DIST Demand'!P314+'FR-16(7)(v)-12 DIST Energy'!P314+'FR-16(7)(v)-13 DIST Cust'!P314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q314+'FR-16(7)(v)-4 PROD Energy'!Q314+'FR-16(7)(v)-5 PROD Cust'!Q314+'FR-16(7)(v)-7 TRANS Demand'!Q314+'FR-16(7)(v)-8 TRANS Energy'!Q314+'FR-16(7)(v)-9 TRANS Cust'!Q314+'FR-16(7)(v)-11 DIST Demand'!Q314+'FR-16(7)(v)-12 DIST Energy'!Q314+'FR-16(7)(v)-13 DIST Cust'!Q314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":20284879},11031219,4800055,22529,{"$f":"SUM(J303:J314)","v":90748},1609,2153405,1478081,52865,481498,145985,26885,20284879,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},"D249",null,{"$f":"'FR-16(7)(v)-1 Functional'!F318","v":190426},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G318+'FR-16(7)(v)-4 PROD Energy'!G318+'FR-16(7)(v)-5 PROD Cust'!G318+'FR-16(7)(v)-7 TRANS Demand'!G318+'FR-16(7)(v)-8 TRANS Energy'!G318+'FR-16(7)(v)-9 TRANS Cust'!G318+'FR-16(7)(v)-11 DIST Demand'!G318+'FR-16(7)(v)-12 DIST Energy'!G318+'FR-16(7)(v)-13 DIST Cust'!G318","v":88152},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H318+'FR-16(7)(v)-4 PROD Energy'!H318+'FR-16(7)(v)-5 PROD Cust'!H318+'FR-16(7)(v)-7 TRANS Demand'!H318+'FR-16(7)(v)-8 TRANS Energy'!H318+'FR-16(7)(v)-9 TRANS Cust'!H318+'FR-16(7)(v)-11 DIST Demand'!H318+'FR-16(7)(v)-12 DIST Energy'!H318+'FR-16(7)(v)-13 DIST Cust'!H318","v":53626},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I318+'FR-16(7)(v)-4 PROD Energy'!I318+'FR-16(7)(v)-5 PROD Cust'!I318+'FR-16(7)(v)-7 TRANS Demand'!I318+'FR-16(7)(v)-8 TRANS Energy'!I318+'FR-16(7)(v)-9 TRANS Cust'!I318+'FR-16(7)(v)-11 DIST Demand'!I318+'FR-16(7)(v)-12 DIST Energy'!I318+'FR-16(7)(v)-13 DIST Cust'!I318","v":248},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J318+'FR-16(7)(v)-4 PROD Energy'!J318+'FR-16(7)(v)-5 PROD Cust'!J318+'FR-16(7)(v)-7 TRANS Demand'!J318+'FR-16(7)(v)-8 TRANS Energy'!J318+'FR-16(7)(v)-9 TRANS Cust'!J318+'FR-16(7)(v)-11 DIST Demand'!J318+'FR-16(7)(v)-12 DIST Energy'!J318+'FR-16(7)(v)-13 DIST Cust'!J318","v":950},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K318+'FR-16(7)(v)-4 PROD Energy'!K318+'FR-16(7)(v)-5 PROD Cust'!K318+'FR-16(7)(v)-7 TRANS Demand'!K318+'FR-16(7)(v)-8 TRANS Energy'!K318+'FR-16(7)(v)-9 TRANS Cust'!K318+'FR-16(7)(v)-11 DIST Demand'!K318+'FR-16(7)(v)-12 DIST Energy'!K318+'FR-16(7)(v)-13 DIST Cust'!K318","v":16},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L318+'FR-16(7)(v)-4 PROD Energy'!L318+'FR-16(7)(v)-5 PROD Cust'!L318+'FR-16(7)(v)-7 TRANS Demand'!L318+'FR-16(7)(v)-8 TRANS Energy'!L318+'FR-16(7)(v)-9 TRANS Cust'!L318+'FR-16(7)(v)-11 DIST Demand'!L318+'FR-16(7)(v)-12 DIST Energy'!L318+'FR-16(7)(v)-13 DIST Cust'!L318","v":24091},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M318+'FR-16(7)(v)-4 PROD Energy'!M318+'FR-16(7)(v)-5 PROD Cust'!M318+'FR-16(7)(v)-7 TRANS Demand'!M318+'FR-16(7)(v)-8 TRANS Energy'!M318+'FR-16(7)(v)-9 TRANS Cust'!M318+'FR-16(7)(v)-11 DIST Demand'!M318+'FR-16(7)(v)-12 DIST Energy'!M318+'FR-16(7)(v)-13 DIST Cust'!M318","v":16433},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N318+'FR-16(7)(v)-4 PROD Energy'!N318+'FR-16(7)(v)-5 PROD Cust'!N318+'FR-16(7)(v)-7 TRANS Demand'!N318+'FR-16(7)(v)-8 TRANS Energy'!N318+'FR-16(7)(v)-9 TRANS Cust'!N318+'FR-16(7)(v)-11 DIST Demand'!N318+'FR-16(7)(v)-12 DIST Energy'!N318+'FR-16(7)(v)-13 DIST Cust'!N318","v":595},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O318+'FR-16(7)(v)-4 PROD Energy'!O318+'FR-16(7)(v)-5 PROD Cust'!O318+'FR-16(7)(v)-7 TRANS Demand'!O318+'FR-16(7)(v)-8 TRANS Energy'!O318+'FR-16(7)(v)-9 TRANS Cust'!O318+'FR-16(7)(v)-11 DIST Demand'!O318+'FR-16(7)(v)-12 DIST Energy'!O318+'FR-16(7)(v)-13 DIST Cust'!O318","v":5147},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P318+'FR-16(7)(v)-4 PROD Energy'!P318+'FR-16(7)(v)-5 PROD Cust'!P318+'FR-16(7)(v)-7 TRANS Demand'!P318+'FR-16(7)(v)-8 TRANS Energy'!P318+'FR-16(7)(v)-9 TRANS Cust'!P318+'FR-16(7)(v)-11 DIST Demand'!P318+'FR-16(7)(v)-12 DIST Energy'!P318+'FR-16(7)(v)-13 DIST Cust'!P318","v":1006},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q318+'FR-16(7)(v)-4 PROD Energy'!Q318+'FR-16(7)(v)-5 PROD Cust'!Q318+'FR-16(7)(v)-7 TRANS Demand'!Q318+'FR-16(7)(v)-8 TRANS Energy'!Q318+'FR-16(7)(v)-9 TRANS Cust'!Q318+'FR-16(7)(v)-11 DIST Demand'!Q318+'FR-16(7)(v)-12 DIST Energy'!Q318+'FR-16(7)(v)-13 DIST Cust'!Q318","v":162},{"$f":"SUM(G318:Q318)","v":190426},{"$f":"F318-R318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G319+'FR-16(7)(v)-4 PROD Energy'!G319+'FR-16(7)(v)-5 PROD Cust'!G319+'FR-16(7)(v)-7 TRANS Demand'!G319+'FR-16(7)(v)-8 TRANS Energy'!G319+'FR-16(7)(v)-9 TRANS Cust'!G319+'FR-16(7)(v)-11 DIST Demand'!G319+'FR-16(7)(v)-12 DIST Energy'!G319+'FR-16(7)(v)-13 DIST Cust'!G319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H319+'FR-16(7)(v)-4 PROD Energy'!H319+'FR-16(7)(v)-5 PROD Cust'!H319+'FR-16(7)(v)-7 TRANS Demand'!H319+'FR-16(7)(v)-8 TRANS Energy'!H319+'FR-16(7)(v)-9 TRANS Cust'!H319+'FR-16(7)(v)-11 DIST Demand'!H319+'FR-16(7)(v)-12 DIST Energy'!H319+'FR-16(7)(v)-13 DIST Cust'!H319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I319+'FR-16(7)(v)-4 PROD Energy'!I319+'FR-16(7)(v)-5 PROD Cust'!I319+'FR-16(7)(v)-7 TRANS Demand'!I319+'FR-16(7)(v)-8 TRANS Energy'!I319+'FR-16(7)(v)-9 TRANS Cust'!I319+'FR-16(7)(v)-11 DIST Demand'!I319+'FR-16(7)(v)-12 DIST Energy'!I319+'FR-16(7)(v)-13 DIST Cust'!I319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J319+'FR-16(7)(v)-4 PROD Energy'!J319+'FR-16(7)(v)-5 PROD Cust'!J319+'FR-16(7)(v)-7 TRANS Demand'!J319+'FR-16(7)(v)-8 TRANS Energy'!J319+'FR-16(7)(v)-9 TRANS Cust'!J319+'FR-16(7)(v)-11 DIST Demand'!J319+'FR-16(7)(v)-12 DIST Energy'!J319+'FR-16(7)(v)-13 DIST Cust'!J319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K319+'FR-16(7)(v)-4 PROD Energy'!K319+'FR-16(7)(v)-5 PROD Cust'!K319+'FR-16(7)(v)-7 TRANS Demand'!K319+'FR-16(7)(v)-8 TRANS Energy'!K319+'FR-16(7)(v)-9 TRANS Cust'!K319+'FR-16(7)(v)-11 DIST Demand'!K319+'FR-16(7)(v)-12 DIST Energy'!K319+'FR-16(7)(v)-13 DIST Cust'!K319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L319+'FR-16(7)(v)-4 PROD Energy'!L319+'FR-16(7)(v)-5 PROD Cust'!L319+'FR-16(7)(v)-7 TRANS Demand'!L319+'FR-16(7)(v)-8 TRANS Energy'!L319+'FR-16(7)(v)-9 TRANS Cust'!L319+'FR-16(7)(v)-11 DIST Demand'!L319+'FR-16(7)(v)-12 DIST Energy'!L319+'FR-16(7)(v)-13 DIST Cust'!L319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M319+'FR-16(7)(v)-4 PROD Energy'!M319+'FR-16(7)(v)-5 PROD Cust'!M319+'FR-16(7)(v)-7 TRANS Demand'!M319+'FR-16(7)(v)-8 TRANS Energy'!M319+'FR-16(7)(v)-9 TRANS Cust'!M319+'FR-16(7)(v)-11 DIST Demand'!M319+'FR-16(7)(v)-12 DIST Energy'!M319+'FR-16(7)(v)-13 DIST Cust'!M319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N319+'FR-16(7)(v)-4 PROD Energy'!N319+'FR-16(7)(v)-5 PROD Cust'!N319+'FR-16(7)(v)-7 TRANS Demand'!N319+'FR-16(7)(v)-8 TRANS Energy'!N319+'FR-16(7)(v)-9 TRANS Cust'!N319+'FR-16(7)(v)-11 DIST Demand'!N319+'FR-16(7)(v)-12 DIST Energy'!N319+'FR-16(7)(v)-13 DIST Cust'!N319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O319+'FR-16(7)(v)-4 PROD Energy'!O319+'FR-16(7)(v)-5 PROD Cust'!O319+'FR-16(7)(v)-7 TRANS Demand'!O319+'FR-16(7)(v)-8 TRANS Energy'!O319+'FR-16(7)(v)-9 TRANS Cust'!O319+'FR-16(7)(v)-11 DIST Demand'!O319+'FR-16(7)(v)-12 DIST Energy'!O319+'FR-16(7)(v)-13 DIST Cust'!O319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P319+'FR-16(7)(v)-4 PROD Energy'!P319+'FR-16(7)(v)-5 PROD Cust'!P319+'FR-16(7)(v)-7 TRANS Demand'!P319+'FR-16(7)(v)-8 TRANS Energy'!P319+'FR-16(7)(v)-9 TRANS Cust'!P319+'FR-16(7)(v)-11 DIST Demand'!P319+'FR-16(7)(v)-12 DIST Energy'!P319+'FR-16(7)(v)-13 DIST Cust'!P319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q319+'FR-16(7)(v)-4 PROD Energy'!Q319+'FR-16(7)(v)-5 PROD Cust'!Q319+'FR-16(7)(v)-7 TRANS Demand'!Q319+'FR-16(7)(v)-8 TRANS Energy'!Q319+'FR-16(7)(v)-9 TRANS Cust'!Q319+'FR-16(7)(v)-11 DIST Demand'!Q319+'FR-16(7)(v)-12 DIST Energy'!Q319+'FR-16(7)(v)-13 DIST Cust'!Q319","v":0},{"$f":"SUM(G319:Q319)","v":0},{"$f":"F319-R319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G320+'FR-16(7)(v)-4 PROD Energy'!G320+'FR-16(7)(v)-5 PROD Cust'!G320+'FR-16(7)(v)-7 TRANS Demand'!G320+'FR-16(7)(v)-8 TRANS Energy'!G320+'FR-16(7)(v)-9 TRANS Cust'!G320+'FR-16(7)(v)-11 DIST Demand'!G320+'FR-16(7)(v)-12 DIST Energy'!G320+'FR-16(7)(v)-13 DIST Cust'!G320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H320+'FR-16(7)(v)-4 PROD Energy'!H320+'FR-16(7)(v)-5 PROD Cust'!H320+'FR-16(7)(v)-7 TRANS Demand'!H320+'FR-16(7)(v)-8 TRANS Energy'!H320+'FR-16(7)(v)-9 TRANS Cust'!H320+'FR-16(7)(v)-11 DIST Demand'!H320+'FR-16(7)(v)-12 DIST Energy'!H320+'FR-16(7)(v)-13 DIST Cust'!H320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I320+'FR-16(7)(v)-4 PROD Energy'!I320+'FR-16(7)(v)-5 PROD Cust'!I320+'FR-16(7)(v)-7 TRANS Demand'!I320+'FR-16(7)(v)-8 TRANS Energy'!I320+'FR-16(7)(v)-9 TRANS Cust'!I320+'FR-16(7)(v)-11 DIST Demand'!I320+'FR-16(7)(v)-12 DIST Energy'!I320+'FR-16(7)(v)-13 DIST Cust'!I320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J320+'FR-16(7)(v)-4 PROD Energy'!J320+'FR-16(7)(v)-5 PROD Cust'!J320+'FR-16(7)(v)-7 TRANS Demand'!J320+'FR-16(7)(v)-8 TRANS Energy'!J320+'FR-16(7)(v)-9 TRANS Cust'!J320+'FR-16(7)(v)-11 DIST Demand'!J320+'FR-16(7)(v)-12 DIST Energy'!J320+'FR-16(7)(v)-13 DIST Cust'!J320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K320+'FR-16(7)(v)-4 PROD Energy'!K320+'FR-16(7)(v)-5 PROD Cust'!K320+'FR-16(7)(v)-7 TRANS Demand'!K320+'FR-16(7)(v)-8 TRANS Energy'!K320+'FR-16(7)(v)-9 TRANS Cust'!K320+'FR-16(7)(v)-11 DIST Demand'!K320+'FR-16(7)(v)-12 DIST Energy'!K320+'FR-16(7)(v)-13 DIST Cust'!K320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L320+'FR-16(7)(v)-4 PROD Energy'!L320+'FR-16(7)(v)-5 PROD Cust'!L320+'FR-16(7)(v)-7 TRANS Demand'!L320+'FR-16(7)(v)-8 TRANS Energy'!L320+'FR-16(7)(v)-9 TRANS Cust'!L320+'FR-16(7)(v)-11 DIST Demand'!L320+'FR-16(7)(v)-12 DIST Energy'!L320+'FR-16(7)(v)-13 DIST Cust'!L320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M320+'FR-16(7)(v)-4 PROD Energy'!M320+'FR-16(7)(v)-5 PROD Cust'!M320+'FR-16(7)(v)-7 TRANS Demand'!M320+'FR-16(7)(v)-8 TRANS Energy'!M320+'FR-16(7)(v)-9 TRANS Cust'!M320+'FR-16(7)(v)-11 DIST Demand'!M320+'FR-16(7)(v)-12 DIST Energy'!M320+'FR-16(7)(v)-13 DIST Cust'!M320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N320+'FR-16(7)(v)-4 PROD Energy'!N320+'FR-16(7)(v)-5 PROD Cust'!N320+'FR-16(7)(v)-7 TRANS Demand'!N320+'FR-16(7)(v)-8 TRANS Energy'!N320+'FR-16(7)(v)-9 TRANS Cust'!N320+'FR-16(7)(v)-11 DIST Demand'!N320+'FR-16(7)(v)-12 DIST Energy'!N320+'FR-16(7)(v)-13 DIST Cust'!N320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O320+'FR-16(7)(v)-4 PROD Energy'!O320+'FR-16(7)(v)-5 PROD Cust'!O320+'FR-16(7)(v)-7 TRANS Demand'!O320+'FR-16(7)(v)-8 TRANS Energy'!O320+'FR-16(7)(v)-9 TRANS Cust'!O320+'FR-16(7)(v)-11 DIST Demand'!O320+'FR-16(7)(v)-12 DIST Energy'!O320+'FR-16(7)(v)-13 DIST Cust'!O320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P320+'FR-16(7)(v)-4 PROD Energy'!P320+'FR-16(7)(v)-5 PROD Cust'!P320+'FR-16(7)(v)-7 TRANS Demand'!P320+'FR-16(7)(v)-8 TRANS Energy'!P320+'FR-16(7)(v)-9 TRANS Cust'!P320+'FR-16(7)(v)-11 DIST Demand'!P320+'FR-16(7)(v)-12 DIST Energy'!P320+'FR-16(7)(v)-13 DIST Cust'!P320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q320+'FR-16(7)(v)-4 PROD Energy'!Q320+'FR-16(7)(v)-5 PROD Cust'!Q320+'FR-16(7)(v)-7 TRANS Demand'!Q320+'FR-16(7)(v)-8 TRANS Energy'!Q320+'FR-16(7)(v)-9 TRANS Cust'!Q320+'FR-16(7)(v)-11 DIST Demand'!Q320+'FR-16(7)(v)-12 DIST Energy'!Q320+'FR-16(7)(v)-13 DIST Cust'!Q320","v":0},{"$f":"SUM(G320:Q320)","v":0},{"$f":"F320-R320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G321+'FR-16(7)(v)-4 PROD Energy'!G321+'FR-16(7)(v)-5 PROD Cust'!G321+'FR-16(7)(v)-7 TRANS Demand'!G321+'FR-16(7)(v)-8 TRANS Energy'!G321+'FR-16(7)(v)-9 TRANS Cust'!G321+'FR-16(7)(v)-11 DIST Demand'!G321+'FR-16(7)(v)-12 DIST Energy'!G321+'FR-16(7)(v)-13 DIST Cust'!G321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H321+'FR-16(7)(v)-4 PROD Energy'!H321+'FR-16(7)(v)-5 PROD Cust'!H321+'FR-16(7)(v)-7 TRANS Demand'!H321+'FR-16(7)(v)-8 TRANS Energy'!H321+'FR-16(7)(v)-9 TRANS Cust'!H321+'FR-16(7)(v)-11 DIST Demand'!H321+'FR-16(7)(v)-12 DIST Energy'!H321+'FR-16(7)(v)-13 DIST Cust'!H321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I321+'FR-16(7)(v)-4 PROD Energy'!I321+'FR-16(7)(v)-5 PROD Cust'!I321+'FR-16(7)(v)-7 TRANS Demand'!I321+'FR-16(7)(v)-8 TRANS Energy'!I321+'FR-16(7)(v)-9 TRANS Cust'!I321+'FR-16(7)(v)-11 DIST Demand'!I321+'FR-16(7)(v)-12 DIST Energy'!I321+'FR-16(7)(v)-13 DIST Cust'!I321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J321+'FR-16(7)(v)-4 PROD Energy'!J321+'FR-16(7)(v)-5 PROD Cust'!J321+'FR-16(7)(v)-7 TRANS Demand'!J321+'FR-16(7)(v)-8 TRANS Energy'!J321+'FR-16(7)(v)-9 TRANS Cust'!J321+'FR-16(7)(v)-11 DIST Demand'!J321+'FR-16(7)(v)-12 DIST Energy'!J321+'FR-16(7)(v)-13 DIST Cust'!J321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K321+'FR-16(7)(v)-4 PROD Energy'!K321+'FR-16(7)(v)-5 PROD Cust'!K321+'FR-16(7)(v)-7 TRANS Demand'!K321+'FR-16(7)(v)-8 TRANS Energy'!K321+'FR-16(7)(v)-9 TRANS Cust'!K321+'FR-16(7)(v)-11 DIST Demand'!K321+'FR-16(7)(v)-12 DIST Energy'!K321+'FR-16(7)(v)-13 DIST Cust'!K321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L321+'FR-16(7)(v)-4 PROD Energy'!L321+'FR-16(7)(v)-5 PROD Cust'!L321+'FR-16(7)(v)-7 TRANS Demand'!L321+'FR-16(7)(v)-8 TRANS Energy'!L321+'FR-16(7)(v)-9 TRANS Cust'!L321+'FR-16(7)(v)-11 DIST Demand'!L321+'FR-16(7)(v)-12 DIST Energy'!L321+'FR-16(7)(v)-13 DIST Cust'!L321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M321+'FR-16(7)(v)-4 PROD Energy'!M321+'FR-16(7)(v)-5 PROD Cust'!M321+'FR-16(7)(v)-7 TRANS Demand'!M321+'FR-16(7)(v)-8 TRANS Energy'!M321+'FR-16(7)(v)-9 TRANS Cust'!M321+'FR-16(7)(v)-11 DIST Demand'!M321+'FR-16(7)(v)-12 DIST Energy'!M321+'FR-16(7)(v)-13 DIST Cust'!M321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N321+'FR-16(7)(v)-4 PROD Energy'!N321+'FR-16(7)(v)-5 PROD Cust'!N321+'FR-16(7)(v)-7 TRANS Demand'!N321+'FR-16(7)(v)-8 TRANS Energy'!N321+'FR-16(7)(v)-9 TRANS Cust'!N321+'FR-16(7)(v)-11 DIST Demand'!N321+'FR-16(7)(v)-12 DIST Energy'!N321+'FR-16(7)(v)-13 DIST Cust'!N321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O321+'FR-16(7)(v)-4 PROD Energy'!O321+'FR-16(7)(v)-5 PROD Cust'!O321+'FR-16(7)(v)-7 TRANS Demand'!O321+'FR-16(7)(v)-8 TRANS Energy'!O321+'FR-16(7)(v)-9 TRANS Cust'!O321+'FR-16(7)(v)-11 DIST Demand'!O321+'FR-16(7)(v)-12 DIST Energy'!O321+'FR-16(7)(v)-13 DIST Cust'!O321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P321+'FR-16(7)(v)-4 PROD Energy'!P321+'FR-16(7)(v)-5 PROD Cust'!P321+'FR-16(7)(v)-7 TRANS Demand'!P321+'FR-16(7)(v)-8 TRANS Energy'!P321+'FR-16(7)(v)-9 TRANS Cust'!P321+'FR-16(7)(v)-11 DIST Demand'!P321+'FR-16(7)(v)-12 DIST Energy'!P321+'FR-16(7)(v)-13 DIST Cust'!P321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q321+'FR-16(7)(v)-4 PROD Energy'!Q321+'FR-16(7)(v)-5 PROD Cust'!Q321+'FR-16(7)(v)-7 TRANS Demand'!Q321+'FR-16(7)(v)-8 TRANS Energy'!Q321+'FR-16(7)(v)-9 TRANS Cust'!Q321+'FR-16(7)(v)-11 DIST Demand'!Q321+'FR-16(7)(v)-12 DIST Energy'!Q321+'FR-16(7)(v)-13 DIST Cust'!Q321","v":0},{"$f":"SUM(G321:Q321)","v":0},{"$f":"F321-R321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":190426},88152,53626,248,{"$f":"SUM(J317:J321)","v":950},16,24091,16433,595,5147,1006,162,190426,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":250185546},121219634,68729414,316462,{"$f":"J322+J315+J301","v":1269160},22030,30135172,20515009,741055,5168637,1764209,304764,250185546,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F338","v":-63940},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G338+'FR-16(7)(v)-4 PROD Energy'!G338+'FR-16(7)(v)-5 PROD Cust'!G338+'FR-16(7)(v)-7 TRANS Demand'!G338+'FR-16(7)(v)-8 TRANS Energy'!G338+'FR-16(7)(v)-9 TRANS Cust'!G338+'FR-16(7)(v)-11 DIST Demand'!G338+'FR-16(7)(v)-12 DIST Energy'!G338+'FR-16(7)(v)-13 DIST Cust'!G338","v":-58510},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H338+'FR-16(7)(v)-4 PROD Energy'!H338+'FR-16(7)(v)-5 PROD Cust'!H338+'FR-16(7)(v)-7 TRANS Demand'!H338+'FR-16(7)(v)-8 TRANS Energy'!H338+'FR-16(7)(v)-9 TRANS Cust'!H338+'FR-16(7)(v)-11 DIST Demand'!H338+'FR-16(7)(v)-12 DIST Energy'!H338+'FR-16(7)(v)-13 DIST Cust'!H338","v":-2658},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I338+'FR-16(7)(v)-4 PROD Energy'!I338+'FR-16(7)(v)-5 PROD Cust'!I338+'FR-16(7)(v)-7 TRANS Demand'!I338+'FR-16(7)(v)-8 TRANS Energy'!I338+'FR-16(7)(v)-9 TRANS Cust'!I338+'FR-16(7)(v)-11 DIST Demand'!I338+'FR-16(7)(v)-12 DIST Energy'!I338+'FR-16(7)(v)-13 DIST Cust'!I338","v":-17},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J338+'FR-16(7)(v)-4 PROD Energy'!J338+'FR-16(7)(v)-5 PROD Cust'!J338+'FR-16(7)(v)-7 TRANS Demand'!J338+'FR-16(7)(v)-8 TRANS Energy'!J338+'FR-16(7)(v)-9 TRANS Cust'!J338+'FR-16(7)(v)-11 DIST Demand'!J338+'FR-16(7)(v)-12 DIST Energy'!J338+'FR-16(7)(v)-13 DIST Cust'!J338","v":-18},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K338+'FR-16(7)(v)-4 PROD Energy'!K338+'FR-16(7)(v)-5 PROD Cust'!K338+'FR-16(7)(v)-7 TRANS Demand'!K338+'FR-16(7)(v)-8 TRANS Energy'!K338+'FR-16(7)(v)-9 TRANS Cust'!K338+'FR-16(7)(v)-11 DIST Demand'!K338+'FR-16(7)(v)-12 DIST Energy'!K338+'FR-16(7)(v)-13 DIST Cust'!K338","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L338+'FR-16(7)(v)-4 PROD Energy'!L338+'FR-16(7)(v)-5 PROD Cust'!L338+'FR-16(7)(v)-7 TRANS Demand'!L338+'FR-16(7)(v)-8 TRANS Energy'!L338+'FR-16(7)(v)-9 TRANS Cust'!L338+'FR-16(7)(v)-11 DIST Demand'!L338+'FR-16(7)(v)-12 DIST Energy'!L338+'FR-16(7)(v)-13 DIST Cust'!L338","v":-1356},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M338+'FR-16(7)(v)-4 PROD Energy'!M338+'FR-16(7)(v)-5 PROD Cust'!M338+'FR-16(7)(v)-7 TRANS Demand'!M338+'FR-16(7)(v)-8 TRANS Energy'!M338+'FR-16(7)(v)-9 TRANS Cust'!M338+'FR-16(7)(v)-11 DIST Demand'!M338+'FR-16(7)(v)-12 DIST Energy'!M338+'FR-16(7)(v)-13 DIST Cust'!M338","v":-908},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N338+'FR-16(7)(v)-4 PROD Energy'!N338+'FR-16(7)(v)-5 PROD Cust'!N338+'FR-16(7)(v)-7 TRANS Demand'!N338+'FR-16(7)(v)-8 TRANS Energy'!N338+'FR-16(7)(v)-9 TRANS Cust'!N338+'FR-16(7)(v)-11 DIST Demand'!N338+'FR-16(7)(v)-12 DIST Energy'!N338+'FR-16(7)(v)-13 DIST Cust'!N338","v":-27},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O338+'FR-16(7)(v)-4 PROD Energy'!O338+'FR-16(7)(v)-5 PROD Cust'!O338+'FR-16(7)(v)-7 TRANS Demand'!O338+'FR-16(7)(v)-8 TRANS Energy'!O338+'FR-16(7)(v)-9 TRANS Cust'!O338+'FR-16(7)(v)-11 DIST Demand'!O338+'FR-16(7)(v)-12 DIST Energy'!O338+'FR-16(7)(v)-13 DIST Cust'!O338","v":-390},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P338+'FR-16(7)(v)-4 PROD Energy'!P338+'FR-16(7)(v)-5 PROD Cust'!P338+'FR-16(7)(v)-7 TRANS Demand'!P338+'FR-16(7)(v)-8 TRANS Energy'!P338+'FR-16(7)(v)-9 TRANS Cust'!P338+'FR-16(7)(v)-11 DIST Demand'!P338+'FR-16(7)(v)-12 DIST Energy'!P338+'FR-16(7)(v)-13 DIST Cust'!P338","v":-55},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q338+'FR-16(7)(v)-4 PROD Energy'!Q338+'FR-16(7)(v)-5 PROD Cust'!Q338+'FR-16(7)(v)-7 TRANS Demand'!Q338+'FR-16(7)(v)-8 TRANS Energy'!Q338+'FR-16(7)(v)-9 TRANS Cust'!Q338+'FR-16(7)(v)-11 DIST Demand'!Q338+'FR-16(7)(v)-12 DIST Energy'!Q338+'FR-16(7)(v)-13 DIST Cust'!Q338","v":0},{"$f":"SUM(G338:Q338)","v":-63940},{"$f":"F338-R338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F339","v":-169365},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G339+'FR-16(7)(v)-4 PROD Energy'!G339+'FR-16(7)(v)-5 PROD Cust'!G339+'FR-16(7)(v)-7 TRANS Demand'!G339+'FR-16(7)(v)-8 TRANS Energy'!G339+'FR-16(7)(v)-9 TRANS Cust'!G339+'FR-16(7)(v)-11 DIST Demand'!G339+'FR-16(7)(v)-12 DIST Energy'!G339+'FR-16(7)(v)-13 DIST Cust'!G339","v":-110256},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H339+'FR-16(7)(v)-4 PROD Energy'!H339+'FR-16(7)(v)-5 PROD Cust'!H339+'FR-16(7)(v)-7 TRANS Demand'!H339+'FR-16(7)(v)-8 TRANS Energy'!H339+'FR-16(7)(v)-9 TRANS Cust'!H339+'FR-16(7)(v)-11 DIST Demand'!H339+'FR-16(7)(v)-12 DIST Energy'!H339+'FR-16(7)(v)-13 DIST Cust'!H339","v":-29891},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I339+'FR-16(7)(v)-4 PROD Energy'!I339+'FR-16(7)(v)-5 PROD Cust'!I339+'FR-16(7)(v)-7 TRANS Demand'!I339+'FR-16(7)(v)-8 TRANS Energy'!I339+'FR-16(7)(v)-9 TRANS Cust'!I339+'FR-16(7)(v)-11 DIST Demand'!I339+'FR-16(7)(v)-12 DIST Energy'!I339+'FR-16(7)(v)-13 DIST Cust'!I339","v":-145},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J339+'FR-16(7)(v)-4 PROD Energy'!J339+'FR-16(7)(v)-5 PROD Cust'!J339+'FR-16(7)(v)-7 TRANS Demand'!J339+'FR-16(7)(v)-8 TRANS Energy'!J339+'FR-16(7)(v)-9 TRANS Cust'!J339+'FR-16(7)(v)-11 DIST Demand'!J339+'FR-16(7)(v)-12 DIST Energy'!J339+'FR-16(7)(v)-13 DIST Cust'!J339","v":-638},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K339+'FR-16(7)(v)-4 PROD Energy'!K339+'FR-16(7)(v)-5 PROD Cust'!K339+'FR-16(7)(v)-7 TRANS Demand'!K339+'FR-16(7)(v)-8 TRANS Energy'!K339+'FR-16(7)(v)-9 TRANS Cust'!K339+'FR-16(7)(v)-11 DIST Demand'!K339+'FR-16(7)(v)-12 DIST Energy'!K339+'FR-16(7)(v)-13 DIST Cust'!K339","v":-13},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L339+'FR-16(7)(v)-4 PROD Energy'!L339+'FR-16(7)(v)-5 PROD Cust'!L339+'FR-16(7)(v)-7 TRANS Demand'!L339+'FR-16(7)(v)-8 TRANS Energy'!L339+'FR-16(7)(v)-9 TRANS Cust'!L339+'FR-16(7)(v)-11 DIST Demand'!L339+'FR-16(7)(v)-12 DIST Energy'!L339+'FR-16(7)(v)-13 DIST Cust'!L339","v":-13418},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M339+'FR-16(7)(v)-4 PROD Energy'!M339+'FR-16(7)(v)-5 PROD Cust'!M339+'FR-16(7)(v)-7 TRANS Demand'!M339+'FR-16(7)(v)-8 TRANS Energy'!M339+'FR-16(7)(v)-9 TRANS Cust'!M339+'FR-16(7)(v)-11 DIST Demand'!M339+'FR-16(7)(v)-12 DIST Energy'!M339+'FR-16(7)(v)-13 DIST Cust'!M339","v":-9332},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N339+'FR-16(7)(v)-4 PROD Energy'!N339+'FR-16(7)(v)-5 PROD Cust'!N339+'FR-16(7)(v)-7 TRANS Demand'!N339+'FR-16(7)(v)-8 TRANS Energy'!N339+'FR-16(7)(v)-9 TRANS Cust'!N339+'FR-16(7)(v)-11 DIST Demand'!N339+'FR-16(7)(v)-12 DIST Energy'!N339+'FR-16(7)(v)-13 DIST Cust'!N339","v":-325},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O339+'FR-16(7)(v)-4 PROD Energy'!O339+'FR-16(7)(v)-5 PROD Cust'!O339+'FR-16(7)(v)-7 TRANS Demand'!O339+'FR-16(7)(v)-8 TRANS Energy'!O339+'FR-16(7)(v)-9 TRANS Cust'!O339+'FR-16(7)(v)-11 DIST Demand'!O339+'FR-16(7)(v)-12 DIST Energy'!O339+'FR-16(7)(v)-13 DIST Cust'!O339","v":-3410},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P339+'FR-16(7)(v)-4 PROD Energy'!P339+'FR-16(7)(v)-5 PROD Cust'!P339+'FR-16(7)(v)-7 TRANS Demand'!P339+'FR-16(7)(v)-8 TRANS Energy'!P339+'FR-16(7)(v)-9 TRANS Cust'!P339+'FR-16(7)(v)-11 DIST Demand'!P339+'FR-16(7)(v)-12 DIST Energy'!P339+'FR-16(7)(v)-13 DIST Cust'!P339","v":-1614},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q339+'FR-16(7)(v)-4 PROD Energy'!Q339+'FR-16(7)(v)-5 PROD Cust'!Q339+'FR-16(7)(v)-7 TRANS Demand'!Q339+'FR-16(7)(v)-8 TRANS Energy'!Q339+'FR-16(7)(v)-9 TRANS Cust'!Q339+'FR-16(7)(v)-11 DIST Demand'!Q339+'FR-16(7)(v)-12 DIST Energy'!Q339+'FR-16(7)(v)-13 DIST Cust'!Q339","v":-323},-169365,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G340+'FR-16(7)(v)-4 PROD Energy'!G340+'FR-16(7)(v)-5 PROD Cust'!G340+'FR-16(7)(v)-7 TRANS Demand'!G340+'FR-16(7)(v)-8 TRANS Energy'!G340+'FR-16(7)(v)-9 TRANS Cust'!G340+'FR-16(7)(v)-11 DIST Demand'!G340+'FR-16(7)(v)-12 DIST Energy'!G340+'FR-16(7)(v)-13 DIST Cust'!G340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H340+'FR-16(7)(v)-4 PROD Energy'!H340+'FR-16(7)(v)-5 PROD Cust'!H340+'FR-16(7)(v)-7 TRANS Demand'!H340+'FR-16(7)(v)-8 TRANS Energy'!H340+'FR-16(7)(v)-9 TRANS Cust'!H340+'FR-16(7)(v)-11 DIST Demand'!H340+'FR-16(7)(v)-12 DIST Energy'!H340+'FR-16(7)(v)-13 DIST Cust'!H340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I340+'FR-16(7)(v)-4 PROD Energy'!I340+'FR-16(7)(v)-5 PROD Cust'!I340+'FR-16(7)(v)-7 TRANS Demand'!I340+'FR-16(7)(v)-8 TRANS Energy'!I340+'FR-16(7)(v)-9 TRANS Cust'!I340+'FR-16(7)(v)-11 DIST Demand'!I340+'FR-16(7)(v)-12 DIST Energy'!I340+'FR-16(7)(v)-13 DIST Cust'!I340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J340+'FR-16(7)(v)-4 PROD Energy'!J340+'FR-16(7)(v)-5 PROD Cust'!J340+'FR-16(7)(v)-7 TRANS Demand'!J340+'FR-16(7)(v)-8 TRANS Energy'!J340+'FR-16(7)(v)-9 TRANS Cust'!J340+'FR-16(7)(v)-11 DIST Demand'!J340+'FR-16(7)(v)-12 DIST Energy'!J340+'FR-16(7)(v)-13 DIST Cust'!J340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K340+'FR-16(7)(v)-4 PROD Energy'!K340+'FR-16(7)(v)-5 PROD Cust'!K340+'FR-16(7)(v)-7 TRANS Demand'!K340+'FR-16(7)(v)-8 TRANS Energy'!K340+'FR-16(7)(v)-9 TRANS Cust'!K340+'FR-16(7)(v)-11 DIST Demand'!K340+'FR-16(7)(v)-12 DIST Energy'!K340+'FR-16(7)(v)-13 DIST Cust'!K340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L340+'FR-16(7)(v)-4 PROD Energy'!L340+'FR-16(7)(v)-5 PROD Cust'!L340+'FR-16(7)(v)-7 TRANS Demand'!L340+'FR-16(7)(v)-8 TRANS Energy'!L340+'FR-16(7)(v)-9 TRANS Cust'!L340+'FR-16(7)(v)-11 DIST Demand'!L340+'FR-16(7)(v)-12 DIST Energy'!L340+'FR-16(7)(v)-13 DIST Cust'!L340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M340+'FR-16(7)(v)-4 PROD Energy'!M340+'FR-16(7)(v)-5 PROD Cust'!M340+'FR-16(7)(v)-7 TRANS Demand'!M340+'FR-16(7)(v)-8 TRANS Energy'!M340+'FR-16(7)(v)-9 TRANS Cust'!M340+'FR-16(7)(v)-11 DIST Demand'!M340+'FR-16(7)(v)-12 DIST Energy'!M340+'FR-16(7)(v)-13 DIST Cust'!M340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N340+'FR-16(7)(v)-4 PROD Energy'!N340+'FR-16(7)(v)-5 PROD Cust'!N340+'FR-16(7)(v)-7 TRANS Demand'!N340+'FR-16(7)(v)-8 TRANS Energy'!N340+'FR-16(7)(v)-9 TRANS Cust'!N340+'FR-16(7)(v)-11 DIST Demand'!N340+'FR-16(7)(v)-12 DIST Energy'!N340+'FR-16(7)(v)-13 DIST Cust'!N340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O340+'FR-16(7)(v)-4 PROD Energy'!O340+'FR-16(7)(v)-5 PROD Cust'!O340+'FR-16(7)(v)-7 TRANS Demand'!O340+'FR-16(7)(v)-8 TRANS Energy'!O340+'FR-16(7)(v)-9 TRANS Cust'!O340+'FR-16(7)(v)-11 DIST Demand'!O340+'FR-16(7)(v)-12 DIST Energy'!O340+'FR-16(7)(v)-13 DIST Cust'!O340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P340+'FR-16(7)(v)-4 PROD Energy'!P340+'FR-16(7)(v)-5 PROD Cust'!P340+'FR-16(7)(v)-7 TRANS Demand'!P340+'FR-16(7)(v)-8 TRANS Energy'!P340+'FR-16(7)(v)-9 TRANS Cust'!P340+'FR-16(7)(v)-11 DIST Demand'!P340+'FR-16(7)(v)-12 DIST Energy'!P340+'FR-16(7)(v)-13 DIST Cust'!P340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q340+'FR-16(7)(v)-4 PROD Energy'!Q340+'FR-16(7)(v)-5 PROD Cust'!Q340+'FR-16(7)(v)-7 TRANS Demand'!Q340+'FR-16(7)(v)-8 TRANS Energy'!Q340+'FR-16(7)(v)-9 TRANS Cust'!Q340+'FR-16(7)(v)-11 DIST Demand'!Q340+'FR-16(7)(v)-12 DIST Energy'!Q340+'FR-16(7)(v)-13 DIST Cust'!Q340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G341+'FR-16(7)(v)-4 PROD Energy'!G341+'FR-16(7)(v)-5 PROD Cust'!G341+'FR-16(7)(v)-7 TRANS Demand'!G341+'FR-16(7)(v)-8 TRANS Energy'!G341+'FR-16(7)(v)-9 TRANS Cust'!G341+'FR-16(7)(v)-11 DIST Demand'!G341+'FR-16(7)(v)-12 DIST Energy'!G341+'FR-16(7)(v)-13 DIST Cust'!G341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H341+'FR-16(7)(v)-4 PROD Energy'!H341+'FR-16(7)(v)-5 PROD Cust'!H341+'FR-16(7)(v)-7 TRANS Demand'!H341+'FR-16(7)(v)-8 TRANS Energy'!H341+'FR-16(7)(v)-9 TRANS Cust'!H341+'FR-16(7)(v)-11 DIST Demand'!H341+'FR-16(7)(v)-12 DIST Energy'!H341+'FR-16(7)(v)-13 DIST Cust'!H341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I341+'FR-16(7)(v)-4 PROD Energy'!I341+'FR-16(7)(v)-5 PROD Cust'!I341+'FR-16(7)(v)-7 TRANS Demand'!I341+'FR-16(7)(v)-8 TRANS Energy'!I341+'FR-16(7)(v)-9 TRANS Cust'!I341+'FR-16(7)(v)-11 DIST Demand'!I341+'FR-16(7)(v)-12 DIST Energy'!I341+'FR-16(7)(v)-13 DIST Cust'!I341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J341+'FR-16(7)(v)-4 PROD Energy'!J341+'FR-16(7)(v)-5 PROD Cust'!J341+'FR-16(7)(v)-7 TRANS Demand'!J341+'FR-16(7)(v)-8 TRANS Energy'!J341+'FR-16(7)(v)-9 TRANS Cust'!J341+'FR-16(7)(v)-11 DIST Demand'!J341+'FR-16(7)(v)-12 DIST Energy'!J341+'FR-16(7)(v)-13 DIST Cust'!J341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K341+'FR-16(7)(v)-4 PROD Energy'!K341+'FR-16(7)(v)-5 PROD Cust'!K341+'FR-16(7)(v)-7 TRANS Demand'!K341+'FR-16(7)(v)-8 TRANS Energy'!K341+'FR-16(7)(v)-9 TRANS Cust'!K341+'FR-16(7)(v)-11 DIST Demand'!K341+'FR-16(7)(v)-12 DIST Energy'!K341+'FR-16(7)(v)-13 DIST Cust'!K341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L341+'FR-16(7)(v)-4 PROD Energy'!L341+'FR-16(7)(v)-5 PROD Cust'!L341+'FR-16(7)(v)-7 TRANS Demand'!L341+'FR-16(7)(v)-8 TRANS Energy'!L341+'FR-16(7)(v)-9 TRANS Cust'!L341+'FR-16(7)(v)-11 DIST Demand'!L341+'FR-16(7)(v)-12 DIST Energy'!L341+'FR-16(7)(v)-13 DIST Cust'!L341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M341+'FR-16(7)(v)-4 PROD Energy'!M341+'FR-16(7)(v)-5 PROD Cust'!M341+'FR-16(7)(v)-7 TRANS Demand'!M341+'FR-16(7)(v)-8 TRANS Energy'!M341+'FR-16(7)(v)-9 TRANS Cust'!M341+'FR-16(7)(v)-11 DIST Demand'!M341+'FR-16(7)(v)-12 DIST Energy'!M341+'FR-16(7)(v)-13 DIST Cust'!M341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N341+'FR-16(7)(v)-4 PROD Energy'!N341+'FR-16(7)(v)-5 PROD Cust'!N341+'FR-16(7)(v)-7 TRANS Demand'!N341+'FR-16(7)(v)-8 TRANS Energy'!N341+'FR-16(7)(v)-9 TRANS Cust'!N341+'FR-16(7)(v)-11 DIST Demand'!N341+'FR-16(7)(v)-12 DIST Energy'!N341+'FR-16(7)(v)-13 DIST Cust'!N341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O341+'FR-16(7)(v)-4 PROD Energy'!O341+'FR-16(7)(v)-5 PROD Cust'!O341+'FR-16(7)(v)-7 TRANS Demand'!O341+'FR-16(7)(v)-8 TRANS Energy'!O341+'FR-16(7)(v)-9 TRANS Cust'!O341+'FR-16(7)(v)-11 DIST Demand'!O341+'FR-16(7)(v)-12 DIST Energy'!O341+'FR-16(7)(v)-13 DIST Cust'!O341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P341+'FR-16(7)(v)-4 PROD Energy'!P341+'FR-16(7)(v)-5 PROD Cust'!P341+'FR-16(7)(v)-7 TRANS Demand'!P341+'FR-16(7)(v)-8 TRANS Energy'!P341+'FR-16(7)(v)-9 TRANS Cust'!P341+'FR-16(7)(v)-11 DIST Demand'!P341+'FR-16(7)(v)-12 DIST Energy'!P341+'FR-16(7)(v)-13 DIST Cust'!P341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q341+'FR-16(7)(v)-4 PROD Energy'!Q341+'FR-16(7)(v)-5 PROD Cust'!Q341+'FR-16(7)(v)-7 TRANS Demand'!Q341+'FR-16(7)(v)-8 TRANS Energy'!Q341+'FR-16(7)(v)-9 TRANS Cust'!Q341+'FR-16(7)(v)-11 DIST Demand'!Q341+'FR-16(7)(v)-12 DIST Energy'!Q341+'FR-16(7)(v)-13 DIST Cust'!Q341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G342+'FR-16(7)(v)-4 PROD Energy'!G342+'FR-16(7)(v)-5 PROD Cust'!G342+'FR-16(7)(v)-7 TRANS Demand'!G342+'FR-16(7)(v)-8 TRANS Energy'!G342+'FR-16(7)(v)-9 TRANS Cust'!G342+'FR-16(7)(v)-11 DIST Demand'!G342+'FR-16(7)(v)-12 DIST Energy'!G342+'FR-16(7)(v)-13 DIST Cust'!G342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H342+'FR-16(7)(v)-4 PROD Energy'!H342+'FR-16(7)(v)-5 PROD Cust'!H342+'FR-16(7)(v)-7 TRANS Demand'!H342+'FR-16(7)(v)-8 TRANS Energy'!H342+'FR-16(7)(v)-9 TRANS Cust'!H342+'FR-16(7)(v)-11 DIST Demand'!H342+'FR-16(7)(v)-12 DIST Energy'!H342+'FR-16(7)(v)-13 DIST Cust'!H342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I342+'FR-16(7)(v)-4 PROD Energy'!I342+'FR-16(7)(v)-5 PROD Cust'!I342+'FR-16(7)(v)-7 TRANS Demand'!I342+'FR-16(7)(v)-8 TRANS Energy'!I342+'FR-16(7)(v)-9 TRANS Cust'!I342+'FR-16(7)(v)-11 DIST Demand'!I342+'FR-16(7)(v)-12 DIST Energy'!I342+'FR-16(7)(v)-13 DIST Cust'!I342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J342+'FR-16(7)(v)-4 PROD Energy'!J342+'FR-16(7)(v)-5 PROD Cust'!J342+'FR-16(7)(v)-7 TRANS Demand'!J342+'FR-16(7)(v)-8 TRANS Energy'!J342+'FR-16(7)(v)-9 TRANS Cust'!J342+'FR-16(7)(v)-11 DIST Demand'!J342+'FR-16(7)(v)-12 DIST Energy'!J342+'FR-16(7)(v)-13 DIST Cust'!J342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K342+'FR-16(7)(v)-4 PROD Energy'!K342+'FR-16(7)(v)-5 PROD Cust'!K342+'FR-16(7)(v)-7 TRANS Demand'!K342+'FR-16(7)(v)-8 TRANS Energy'!K342+'FR-16(7)(v)-9 TRANS Cust'!K342+'FR-16(7)(v)-11 DIST Demand'!K342+'FR-16(7)(v)-12 DIST Energy'!K342+'FR-16(7)(v)-13 DIST Cust'!K342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L342+'FR-16(7)(v)-4 PROD Energy'!L342+'FR-16(7)(v)-5 PROD Cust'!L342+'FR-16(7)(v)-7 TRANS Demand'!L342+'FR-16(7)(v)-8 TRANS Energy'!L342+'FR-16(7)(v)-9 TRANS Cust'!L342+'FR-16(7)(v)-11 DIST Demand'!L342+'FR-16(7)(v)-12 DIST Energy'!L342+'FR-16(7)(v)-13 DIST Cust'!L342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M342+'FR-16(7)(v)-4 PROD Energy'!M342+'FR-16(7)(v)-5 PROD Cust'!M342+'FR-16(7)(v)-7 TRANS Demand'!M342+'FR-16(7)(v)-8 TRANS Energy'!M342+'FR-16(7)(v)-9 TRANS Cust'!M342+'FR-16(7)(v)-11 DIST Demand'!M342+'FR-16(7)(v)-12 DIST Energy'!M342+'FR-16(7)(v)-13 DIST Cust'!M342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N342+'FR-16(7)(v)-4 PROD Energy'!N342+'FR-16(7)(v)-5 PROD Cust'!N342+'FR-16(7)(v)-7 TRANS Demand'!N342+'FR-16(7)(v)-8 TRANS Energy'!N342+'FR-16(7)(v)-9 TRANS Cust'!N342+'FR-16(7)(v)-11 DIST Demand'!N342+'FR-16(7)(v)-12 DIST Energy'!N342+'FR-16(7)(v)-13 DIST Cust'!N342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O342+'FR-16(7)(v)-4 PROD Energy'!O342+'FR-16(7)(v)-5 PROD Cust'!O342+'FR-16(7)(v)-7 TRANS Demand'!O342+'FR-16(7)(v)-8 TRANS Energy'!O342+'FR-16(7)(v)-9 TRANS Cust'!O342+'FR-16(7)(v)-11 DIST Demand'!O342+'FR-16(7)(v)-12 DIST Energy'!O342+'FR-16(7)(v)-13 DIST Cust'!O342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P342+'FR-16(7)(v)-4 PROD Energy'!P342+'FR-16(7)(v)-5 PROD Cust'!P342+'FR-16(7)(v)-7 TRANS Demand'!P342+'FR-16(7)(v)-8 TRANS Energy'!P342+'FR-16(7)(v)-9 TRANS Cust'!P342+'FR-16(7)(v)-11 DIST Demand'!P342+'FR-16(7)(v)-12 DIST Energy'!P342+'FR-16(7)(v)-13 DIST Cust'!P342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q342+'FR-16(7)(v)-4 PROD Energy'!Q342+'FR-16(7)(v)-5 PROD Cust'!Q342+'FR-16(7)(v)-7 TRANS Demand'!Q342+'FR-16(7)(v)-8 TRANS Energy'!Q342+'FR-16(7)(v)-9 TRANS Cust'!Q342+'FR-16(7)(v)-11 DIST Demand'!Q342+'FR-16(7)(v)-12 DIST Energy'!Q342+'FR-16(7)(v)-13 DIST Cust'!Q342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F343","v":5766},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G343+'FR-16(7)(v)-4 PROD Energy'!G343+'FR-16(7)(v)-5 PROD Cust'!G343+'FR-16(7)(v)-7 TRANS Demand'!G343+'FR-16(7)(v)-8 TRANS Energy'!G343+'FR-16(7)(v)-9 TRANS Cust'!G343+'FR-16(7)(v)-11 DIST Demand'!G343+'FR-16(7)(v)-12 DIST Energy'!G343+'FR-16(7)(v)-13 DIST Cust'!G343","v":3113},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H343+'FR-16(7)(v)-4 PROD Energy'!H343+'FR-16(7)(v)-5 PROD Cust'!H343+'FR-16(7)(v)-7 TRANS Demand'!H343+'FR-16(7)(v)-8 TRANS Energy'!H343+'FR-16(7)(v)-9 TRANS Cust'!H343+'FR-16(7)(v)-11 DIST Demand'!H343+'FR-16(7)(v)-12 DIST Energy'!H343+'FR-16(7)(v)-13 DIST Cust'!H343","v":1506},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I343+'FR-16(7)(v)-4 PROD Energy'!I343+'FR-16(7)(v)-5 PROD Cust'!I343+'FR-16(7)(v)-7 TRANS Demand'!I343+'FR-16(7)(v)-8 TRANS Energy'!I343+'FR-16(7)(v)-9 TRANS Cust'!I343+'FR-16(7)(v)-11 DIST Demand'!I343+'FR-16(7)(v)-12 DIST Energy'!I343+'FR-16(7)(v)-13 DIST Cust'!I343","v":6},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J343+'FR-16(7)(v)-4 PROD Energy'!J343+'FR-16(7)(v)-5 PROD Cust'!J343+'FR-16(7)(v)-7 TRANS Demand'!J343+'FR-16(7)(v)-8 TRANS Energy'!J343+'FR-16(7)(v)-9 TRANS Cust'!J343+'FR-16(7)(v)-11 DIST Demand'!J343+'FR-16(7)(v)-12 DIST Energy'!J343+'FR-16(7)(v)-13 DIST Cust'!J343","v":31},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K343+'FR-16(7)(v)-4 PROD Energy'!K343+'FR-16(7)(v)-5 PROD Cust'!K343+'FR-16(7)(v)-7 TRANS Demand'!K343+'FR-16(7)(v)-8 TRANS Energy'!K343+'FR-16(7)(v)-9 TRANS Cust'!K343+'FR-16(7)(v)-11 DIST Demand'!K343+'FR-16(7)(v)-12 DIST Energy'!K343+'FR-16(7)(v)-13 DIST Cust'!K343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L343+'FR-16(7)(v)-4 PROD Energy'!L343+'FR-16(7)(v)-5 PROD Cust'!L343+'FR-16(7)(v)-7 TRANS Demand'!L343+'FR-16(7)(v)-8 TRANS Energy'!L343+'FR-16(7)(v)-9 TRANS Cust'!L343+'FR-16(7)(v)-11 DIST Demand'!L343+'FR-16(7)(v)-12 DIST Energy'!L343+'FR-16(7)(v)-13 DIST Cust'!L343","v":603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M343+'FR-16(7)(v)-4 PROD Energy'!M343+'FR-16(7)(v)-5 PROD Cust'!M343+'FR-16(7)(v)-7 TRANS Demand'!M343+'FR-16(7)(v)-8 TRANS Energy'!M343+'FR-16(7)(v)-9 TRANS Cust'!M343+'FR-16(7)(v)-11 DIST Demand'!M343+'FR-16(7)(v)-12 DIST Energy'!M343+'FR-16(7)(v)-13 DIST Cust'!M343","v":407},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N343+'FR-16(7)(v)-4 PROD Energy'!N343+'FR-16(7)(v)-5 PROD Cust'!N343+'FR-16(7)(v)-7 TRANS Demand'!N343+'FR-16(7)(v)-8 TRANS Energy'!N343+'FR-16(7)(v)-9 TRANS Cust'!N343+'FR-16(7)(v)-11 DIST Demand'!N343+'FR-16(7)(v)-12 DIST Energy'!N343+'FR-16(7)(v)-13 DIST Cust'!N343","v":15},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O343+'FR-16(7)(v)-4 PROD Energy'!O343+'FR-16(7)(v)-5 PROD Cust'!O343+'FR-16(7)(v)-7 TRANS Demand'!O343+'FR-16(7)(v)-8 TRANS Energy'!O343+'FR-16(7)(v)-9 TRANS Cust'!O343+'FR-16(7)(v)-11 DIST Demand'!O343+'FR-16(7)(v)-12 DIST Energy'!O343+'FR-16(7)(v)-13 DIST Cust'!O343","v":1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P343+'FR-16(7)(v)-4 PROD Energy'!P343+'FR-16(7)(v)-5 PROD Cust'!P343+'FR-16(7)(v)-7 TRANS Demand'!P343+'FR-16(7)(v)-8 TRANS Energy'!P343+'FR-16(7)(v)-9 TRANS Cust'!P343+'FR-16(7)(v)-11 DIST Demand'!P343+'FR-16(7)(v)-12 DIST Energy'!P343+'FR-16(7)(v)-13 DIST Cust'!P343","v":71},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q343+'FR-16(7)(v)-4 PROD Energy'!Q343+'FR-16(7)(v)-5 PROD Cust'!Q343+'FR-16(7)(v)-7 TRANS Demand'!Q343+'FR-16(7)(v)-8 TRANS Energy'!Q343+'FR-16(7)(v)-9 TRANS Cust'!Q343+'FR-16(7)(v)-11 DIST Demand'!Q343+'FR-16(7)(v)-12 DIST Energy'!Q343+'FR-16(7)(v)-13 DIST Cust'!Q343","v":13},5766,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G344+'FR-16(7)(v)-4 PROD Energy'!G344+'FR-16(7)(v)-5 PROD Cust'!G344+'FR-16(7)(v)-7 TRANS Demand'!G344+'FR-16(7)(v)-8 TRANS Energy'!G344+'FR-16(7)(v)-9 TRANS Cust'!G344+'FR-16(7)(v)-11 DIST Demand'!G344+'FR-16(7)(v)-12 DIST Energy'!G344+'FR-16(7)(v)-13 DIST Cust'!G344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H344+'FR-16(7)(v)-4 PROD Energy'!H344+'FR-16(7)(v)-5 PROD Cust'!H344+'FR-16(7)(v)-7 TRANS Demand'!H344+'FR-16(7)(v)-8 TRANS Energy'!H344+'FR-16(7)(v)-9 TRANS Cust'!H344+'FR-16(7)(v)-11 DIST Demand'!H344+'FR-16(7)(v)-12 DIST Energy'!H344+'FR-16(7)(v)-13 DIST Cust'!H344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I344+'FR-16(7)(v)-4 PROD Energy'!I344+'FR-16(7)(v)-5 PROD Cust'!I344+'FR-16(7)(v)-7 TRANS Demand'!I344+'FR-16(7)(v)-8 TRANS Energy'!I344+'FR-16(7)(v)-9 TRANS Cust'!I344+'FR-16(7)(v)-11 DIST Demand'!I344+'FR-16(7)(v)-12 DIST Energy'!I344+'FR-16(7)(v)-13 DIST Cust'!I344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J344+'FR-16(7)(v)-4 PROD Energy'!J344+'FR-16(7)(v)-5 PROD Cust'!J344+'FR-16(7)(v)-7 TRANS Demand'!J344+'FR-16(7)(v)-8 TRANS Energy'!J344+'FR-16(7)(v)-9 TRANS Cust'!J344+'FR-16(7)(v)-11 DIST Demand'!J344+'FR-16(7)(v)-12 DIST Energy'!J344+'FR-16(7)(v)-13 DIST Cust'!J344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K344+'FR-16(7)(v)-4 PROD Energy'!K344+'FR-16(7)(v)-5 PROD Cust'!K344+'FR-16(7)(v)-7 TRANS Demand'!K344+'FR-16(7)(v)-8 TRANS Energy'!K344+'FR-16(7)(v)-9 TRANS Cust'!K344+'FR-16(7)(v)-11 DIST Demand'!K344+'FR-16(7)(v)-12 DIST Energy'!K344+'FR-16(7)(v)-13 DIST Cust'!K344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L344+'FR-16(7)(v)-4 PROD Energy'!L344+'FR-16(7)(v)-5 PROD Cust'!L344+'FR-16(7)(v)-7 TRANS Demand'!L344+'FR-16(7)(v)-8 TRANS Energy'!L344+'FR-16(7)(v)-9 TRANS Cust'!L344+'FR-16(7)(v)-11 DIST Demand'!L344+'FR-16(7)(v)-12 DIST Energy'!L344+'FR-16(7)(v)-13 DIST Cust'!L344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M344+'FR-16(7)(v)-4 PROD Energy'!M344+'FR-16(7)(v)-5 PROD Cust'!M344+'FR-16(7)(v)-7 TRANS Demand'!M344+'FR-16(7)(v)-8 TRANS Energy'!M344+'FR-16(7)(v)-9 TRANS Cust'!M344+'FR-16(7)(v)-11 DIST Demand'!M344+'FR-16(7)(v)-12 DIST Energy'!M344+'FR-16(7)(v)-13 DIST Cust'!M344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N344+'FR-16(7)(v)-4 PROD Energy'!N344+'FR-16(7)(v)-5 PROD Cust'!N344+'FR-16(7)(v)-7 TRANS Demand'!N344+'FR-16(7)(v)-8 TRANS Energy'!N344+'FR-16(7)(v)-9 TRANS Cust'!N344+'FR-16(7)(v)-11 DIST Demand'!N344+'FR-16(7)(v)-12 DIST Energy'!N344+'FR-16(7)(v)-13 DIST Cust'!N344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O344+'FR-16(7)(v)-4 PROD Energy'!O344+'FR-16(7)(v)-5 PROD Cust'!O344+'FR-16(7)(v)-7 TRANS Demand'!O344+'FR-16(7)(v)-8 TRANS Energy'!O344+'FR-16(7)(v)-9 TRANS Cust'!O344+'FR-16(7)(v)-11 DIST Demand'!O344+'FR-16(7)(v)-12 DIST Energy'!O344+'FR-16(7)(v)-13 DIST Cust'!O344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P344+'FR-16(7)(v)-4 PROD Energy'!P344+'FR-16(7)(v)-5 PROD Cust'!P344+'FR-16(7)(v)-7 TRANS Demand'!P344+'FR-16(7)(v)-8 TRANS Energy'!P344+'FR-16(7)(v)-9 TRANS Cust'!P344+'FR-16(7)(v)-11 DIST Demand'!P344+'FR-16(7)(v)-12 DIST Energy'!P344+'FR-16(7)(v)-13 DIST Cust'!P344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q344+'FR-16(7)(v)-4 PROD Energy'!Q344+'FR-16(7)(v)-5 PROD Cust'!Q344+'FR-16(7)(v)-7 TRANS Demand'!Q344+'FR-16(7)(v)-8 TRANS Energy'!Q344+'FR-16(7)(v)-9 TRANS Cust'!Q344+'FR-16(7)(v)-11 DIST Demand'!Q344+'FR-16(7)(v)-12 DIST Energy'!Q344+'FR-16(7)(v)-13 DIST Cust'!Q344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F345","v":-4105576},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G345+'FR-16(7)(v)-4 PROD Energy'!G345+'FR-16(7)(v)-5 PROD Cust'!G345+'FR-16(7)(v)-7 TRANS Demand'!G345+'FR-16(7)(v)-8 TRANS Energy'!G345+'FR-16(7)(v)-9 TRANS Cust'!G345+'FR-16(7)(v)-11 DIST Demand'!G345+'FR-16(7)(v)-12 DIST Energy'!G345+'FR-16(7)(v)-13 DIST Cust'!G345","v":-2672682},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H345+'FR-16(7)(v)-4 PROD Energy'!H345+'FR-16(7)(v)-5 PROD Cust'!H345+'FR-16(7)(v)-7 TRANS Demand'!H345+'FR-16(7)(v)-8 TRANS Energy'!H345+'FR-16(7)(v)-9 TRANS Cust'!H345+'FR-16(7)(v)-11 DIST Demand'!H345+'FR-16(7)(v)-12 DIST Energy'!H345+'FR-16(7)(v)-13 DIST Cust'!H345","v":-724619},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I345+'FR-16(7)(v)-4 PROD Energy'!I345+'FR-16(7)(v)-5 PROD Cust'!I345+'FR-16(7)(v)-7 TRANS Demand'!I345+'FR-16(7)(v)-8 TRANS Energy'!I345+'FR-16(7)(v)-9 TRANS Cust'!I345+'FR-16(7)(v)-11 DIST Demand'!I345+'FR-16(7)(v)-12 DIST Energy'!I345+'FR-16(7)(v)-13 DIST Cust'!I345","v":-3522},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J345+'FR-16(7)(v)-4 PROD Energy'!J345+'FR-16(7)(v)-5 PROD Cust'!J345+'FR-16(7)(v)-7 TRANS Demand'!J345+'FR-16(7)(v)-8 TRANS Energy'!J345+'FR-16(7)(v)-9 TRANS Cust'!J345+'FR-16(7)(v)-11 DIST Demand'!J345+'FR-16(7)(v)-12 DIST Energy'!J345+'FR-16(7)(v)-13 DIST Cust'!J345","v":-15443},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K345+'FR-16(7)(v)-4 PROD Energy'!K345+'FR-16(7)(v)-5 PROD Cust'!K345+'FR-16(7)(v)-7 TRANS Demand'!K345+'FR-16(7)(v)-8 TRANS Energy'!K345+'FR-16(7)(v)-9 TRANS Cust'!K345+'FR-16(7)(v)-11 DIST Demand'!K345+'FR-16(7)(v)-12 DIST Energy'!K345+'FR-16(7)(v)-13 DIST Cust'!K345","v":-304},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L345+'FR-16(7)(v)-4 PROD Energy'!L345+'FR-16(7)(v)-5 PROD Cust'!L345+'FR-16(7)(v)-7 TRANS Demand'!L345+'FR-16(7)(v)-8 TRANS Energy'!L345+'FR-16(7)(v)-9 TRANS Cust'!L345+'FR-16(7)(v)-11 DIST Demand'!L345+'FR-16(7)(v)-12 DIST Energy'!L345+'FR-16(7)(v)-13 DIST Cust'!L345","v":-325266},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M345+'FR-16(7)(v)-4 PROD Energy'!M345+'FR-16(7)(v)-5 PROD Cust'!M345+'FR-16(7)(v)-7 TRANS Demand'!M345+'FR-16(7)(v)-8 TRANS Energy'!M345+'FR-16(7)(v)-9 TRANS Cust'!M345+'FR-16(7)(v)-11 DIST Demand'!M345+'FR-16(7)(v)-12 DIST Energy'!M345+'FR-16(7)(v)-13 DIST Cust'!M345","v":-226228},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N345+'FR-16(7)(v)-4 PROD Energy'!N345+'FR-16(7)(v)-5 PROD Cust'!N345+'FR-16(7)(v)-7 TRANS Demand'!N345+'FR-16(7)(v)-8 TRANS Energy'!N345+'FR-16(7)(v)-9 TRANS Cust'!N345+'FR-16(7)(v)-11 DIST Demand'!N345+'FR-16(7)(v)-12 DIST Energy'!N345+'FR-16(7)(v)-13 DIST Cust'!N345","v":-7889},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O345+'FR-16(7)(v)-4 PROD Energy'!O345+'FR-16(7)(v)-5 PROD Cust'!O345+'FR-16(7)(v)-7 TRANS Demand'!O345+'FR-16(7)(v)-8 TRANS Energy'!O345+'FR-16(7)(v)-9 TRANS Cust'!O345+'FR-16(7)(v)-11 DIST Demand'!O345+'FR-16(7)(v)-12 DIST Energy'!O345+'FR-16(7)(v)-13 DIST Cust'!O345","v":-82670},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P345+'FR-16(7)(v)-4 PROD Energy'!P345+'FR-16(7)(v)-5 PROD Cust'!P345+'FR-16(7)(v)-7 TRANS Demand'!P345+'FR-16(7)(v)-8 TRANS Energy'!P345+'FR-16(7)(v)-9 TRANS Cust'!P345+'FR-16(7)(v)-11 DIST Demand'!P345+'FR-16(7)(v)-12 DIST Energy'!P345+'FR-16(7)(v)-13 DIST Cust'!P345","v":-39125},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q345+'FR-16(7)(v)-4 PROD Energy'!Q345+'FR-16(7)(v)-5 PROD Cust'!Q345+'FR-16(7)(v)-7 TRANS Demand'!Q345+'FR-16(7)(v)-8 TRANS Energy'!Q345+'FR-16(7)(v)-9 TRANS Cust'!Q345+'FR-16(7)(v)-11 DIST Demand'!Q345+'FR-16(7)(v)-12 DIST Energy'!Q345+'FR-16(7)(v)-13 DIST Cust'!Q345","v":-7828},-4105576,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F346","v":-1584621},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G346+'FR-16(7)(v)-4 PROD Energy'!G346+'FR-16(7)(v)-5 PROD Cust'!G346+'FR-16(7)(v)-7 TRANS Demand'!G346+'FR-16(7)(v)-8 TRANS Energy'!G346+'FR-16(7)(v)-9 TRANS Cust'!G346+'FR-16(7)(v)-11 DIST Demand'!G346+'FR-16(7)(v)-12 DIST Energy'!G346+'FR-16(7)(v)-13 DIST Cust'!G346","v":-1031572},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H346+'FR-16(7)(v)-4 PROD Energy'!H346+'FR-16(7)(v)-5 PROD Cust'!H346+'FR-16(7)(v)-7 TRANS Demand'!H346+'FR-16(7)(v)-8 TRANS Energy'!H346+'FR-16(7)(v)-9 TRANS Cust'!H346+'FR-16(7)(v)-11 DIST Demand'!H346+'FR-16(7)(v)-12 DIST Energy'!H346+'FR-16(7)(v)-13 DIST Cust'!H346","v":-279680},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I346+'FR-16(7)(v)-4 PROD Energy'!I346+'FR-16(7)(v)-5 PROD Cust'!I346+'FR-16(7)(v)-7 TRANS Demand'!I346+'FR-16(7)(v)-8 TRANS Energy'!I346+'FR-16(7)(v)-9 TRANS Cust'!I346+'FR-16(7)(v)-11 DIST Demand'!I346+'FR-16(7)(v)-12 DIST Energy'!I346+'FR-16(7)(v)-13 DIST Cust'!I346","v":-1359},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J346+'FR-16(7)(v)-4 PROD Energy'!J346+'FR-16(7)(v)-5 PROD Cust'!J346+'FR-16(7)(v)-7 TRANS Demand'!J346+'FR-16(7)(v)-8 TRANS Energy'!J346+'FR-16(7)(v)-9 TRANS Cust'!J346+'FR-16(7)(v)-11 DIST Demand'!J346+'FR-16(7)(v)-12 DIST Energy'!J346+'FR-16(7)(v)-13 DIST Cust'!J346","v":-5959},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K346+'FR-16(7)(v)-4 PROD Energy'!K346+'FR-16(7)(v)-5 PROD Cust'!K346+'FR-16(7)(v)-7 TRANS Demand'!K346+'FR-16(7)(v)-8 TRANS Energy'!K346+'FR-16(7)(v)-9 TRANS Cust'!K346+'FR-16(7)(v)-11 DIST Demand'!K346+'FR-16(7)(v)-12 DIST Energy'!K346+'FR-16(7)(v)-13 DIST Cust'!K346","v":-118},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L346+'FR-16(7)(v)-4 PROD Energy'!L346+'FR-16(7)(v)-5 PROD Cust'!L346+'FR-16(7)(v)-7 TRANS Demand'!L346+'FR-16(7)(v)-8 TRANS Energy'!L346+'FR-16(7)(v)-9 TRANS Cust'!L346+'FR-16(7)(v)-11 DIST Demand'!L346+'FR-16(7)(v)-12 DIST Energy'!L346+'FR-16(7)(v)-13 DIST Cust'!L346","v":-125542},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M346+'FR-16(7)(v)-4 PROD Energy'!M346+'FR-16(7)(v)-5 PROD Cust'!M346+'FR-16(7)(v)-7 TRANS Demand'!M346+'FR-16(7)(v)-8 TRANS Energy'!M346+'FR-16(7)(v)-9 TRANS Cust'!M346+'FR-16(7)(v)-11 DIST Demand'!M346+'FR-16(7)(v)-12 DIST Energy'!M346+'FR-16(7)(v)-13 DIST Cust'!M346","v":-87316},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N346+'FR-16(7)(v)-4 PROD Energy'!N346+'FR-16(7)(v)-5 PROD Cust'!N346+'FR-16(7)(v)-7 TRANS Demand'!N346+'FR-16(7)(v)-8 TRANS Energy'!N346+'FR-16(7)(v)-9 TRANS Cust'!N346+'FR-16(7)(v)-11 DIST Demand'!N346+'FR-16(7)(v)-12 DIST Energy'!N346+'FR-16(7)(v)-13 DIST Cust'!N346","v":-3044},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O346+'FR-16(7)(v)-4 PROD Energy'!O346+'FR-16(7)(v)-5 PROD Cust'!O346+'FR-16(7)(v)-7 TRANS Demand'!O346+'FR-16(7)(v)-8 TRANS Energy'!O346+'FR-16(7)(v)-9 TRANS Cust'!O346+'FR-16(7)(v)-11 DIST Demand'!O346+'FR-16(7)(v)-12 DIST Energy'!O346+'FR-16(7)(v)-13 DIST Cust'!O346","v":-31908},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P346+'FR-16(7)(v)-4 PROD Energy'!P346+'FR-16(7)(v)-5 PROD Cust'!P346+'FR-16(7)(v)-7 TRANS Demand'!P346+'FR-16(7)(v)-8 TRANS Energy'!P346+'FR-16(7)(v)-9 TRANS Cust'!P346+'FR-16(7)(v)-11 DIST Demand'!P346+'FR-16(7)(v)-12 DIST Energy'!P346+'FR-16(7)(v)-13 DIST Cust'!P346","v":-15101},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q346+'FR-16(7)(v)-4 PROD Energy'!Q346+'FR-16(7)(v)-5 PROD Cust'!Q346+'FR-16(7)(v)-7 TRANS Demand'!Q346+'FR-16(7)(v)-8 TRANS Energy'!Q346+'FR-16(7)(v)-9 TRANS Cust'!Q346+'FR-16(7)(v)-11 DIST Demand'!Q346+'FR-16(7)(v)-12 DIST Energy'!Q346+'FR-16(7)(v)-13 DIST Cust'!Q346","v":-3022},-1584621,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G347+'FR-16(7)(v)-4 PROD Energy'!G347+'FR-16(7)(v)-5 PROD Cust'!G347+'FR-16(7)(v)-7 TRANS Demand'!G347+'FR-16(7)(v)-8 TRANS Energy'!G347+'FR-16(7)(v)-9 TRANS Cust'!G347+'FR-16(7)(v)-11 DIST Demand'!G347+'FR-16(7)(v)-12 DIST Energy'!G347+'FR-16(7)(v)-13 DIST Cust'!G347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H347+'FR-16(7)(v)-4 PROD Energy'!H347+'FR-16(7)(v)-5 PROD Cust'!H347+'FR-16(7)(v)-7 TRANS Demand'!H347+'FR-16(7)(v)-8 TRANS Energy'!H347+'FR-16(7)(v)-9 TRANS Cust'!H347+'FR-16(7)(v)-11 DIST Demand'!H347+'FR-16(7)(v)-12 DIST Energy'!H347+'FR-16(7)(v)-13 DIST Cust'!H347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I347+'FR-16(7)(v)-4 PROD Energy'!I347+'FR-16(7)(v)-5 PROD Cust'!I347+'FR-16(7)(v)-7 TRANS Demand'!I347+'FR-16(7)(v)-8 TRANS Energy'!I347+'FR-16(7)(v)-9 TRANS Cust'!I347+'FR-16(7)(v)-11 DIST Demand'!I347+'FR-16(7)(v)-12 DIST Energy'!I347+'FR-16(7)(v)-13 DIST Cust'!I347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J347+'FR-16(7)(v)-4 PROD Energy'!J347+'FR-16(7)(v)-5 PROD Cust'!J347+'FR-16(7)(v)-7 TRANS Demand'!J347+'FR-16(7)(v)-8 TRANS Energy'!J347+'FR-16(7)(v)-9 TRANS Cust'!J347+'FR-16(7)(v)-11 DIST Demand'!J347+'FR-16(7)(v)-12 DIST Energy'!J347+'FR-16(7)(v)-13 DIST Cust'!J347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K347+'FR-16(7)(v)-4 PROD Energy'!K347+'FR-16(7)(v)-5 PROD Cust'!K347+'FR-16(7)(v)-7 TRANS Demand'!K347+'FR-16(7)(v)-8 TRANS Energy'!K347+'FR-16(7)(v)-9 TRANS Cust'!K347+'FR-16(7)(v)-11 DIST Demand'!K347+'FR-16(7)(v)-12 DIST Energy'!K347+'FR-16(7)(v)-13 DIST Cust'!K347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L347+'FR-16(7)(v)-4 PROD Energy'!L347+'FR-16(7)(v)-5 PROD Cust'!L347+'FR-16(7)(v)-7 TRANS Demand'!L347+'FR-16(7)(v)-8 TRANS Energy'!L347+'FR-16(7)(v)-9 TRANS Cust'!L347+'FR-16(7)(v)-11 DIST Demand'!L347+'FR-16(7)(v)-12 DIST Energy'!L347+'FR-16(7)(v)-13 DIST Cust'!L347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M347+'FR-16(7)(v)-4 PROD Energy'!M347+'FR-16(7)(v)-5 PROD Cust'!M347+'FR-16(7)(v)-7 TRANS Demand'!M347+'FR-16(7)(v)-8 TRANS Energy'!M347+'FR-16(7)(v)-9 TRANS Cust'!M347+'FR-16(7)(v)-11 DIST Demand'!M347+'FR-16(7)(v)-12 DIST Energy'!M347+'FR-16(7)(v)-13 DIST Cust'!M347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N347+'FR-16(7)(v)-4 PROD Energy'!N347+'FR-16(7)(v)-5 PROD Cust'!N347+'FR-16(7)(v)-7 TRANS Demand'!N347+'FR-16(7)(v)-8 TRANS Energy'!N347+'FR-16(7)(v)-9 TRANS Cust'!N347+'FR-16(7)(v)-11 DIST Demand'!N347+'FR-16(7)(v)-12 DIST Energy'!N347+'FR-16(7)(v)-13 DIST Cust'!N347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O347+'FR-16(7)(v)-4 PROD Energy'!O347+'FR-16(7)(v)-5 PROD Cust'!O347+'FR-16(7)(v)-7 TRANS Demand'!O347+'FR-16(7)(v)-8 TRANS Energy'!O347+'FR-16(7)(v)-9 TRANS Cust'!O347+'FR-16(7)(v)-11 DIST Demand'!O347+'FR-16(7)(v)-12 DIST Energy'!O347+'FR-16(7)(v)-13 DIST Cust'!O347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P347+'FR-16(7)(v)-4 PROD Energy'!P347+'FR-16(7)(v)-5 PROD Cust'!P347+'FR-16(7)(v)-7 TRANS Demand'!P347+'FR-16(7)(v)-8 TRANS Energy'!P347+'FR-16(7)(v)-9 TRANS Cust'!P347+'FR-16(7)(v)-11 DIST Demand'!P347+'FR-16(7)(v)-12 DIST Energy'!P347+'FR-16(7)(v)-13 DIST Cust'!P347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q347+'FR-16(7)(v)-4 PROD Energy'!Q347+'FR-16(7)(v)-5 PROD Cust'!Q347+'FR-16(7)(v)-7 TRANS Demand'!Q347+'FR-16(7)(v)-8 TRANS Energy'!Q347+'FR-16(7)(v)-9 TRANS Cust'!Q347+'FR-16(7)(v)-11 DIST Demand'!Q347+'FR-16(7)(v)-12 DIST Energy'!Q347+'FR-16(7)(v)-13 DIST Cust'!Q347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F348","v":-92386},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G348+'FR-16(7)(v)-4 PROD Energy'!G348+'FR-16(7)(v)-5 PROD Cust'!G348+'FR-16(7)(v)-7 TRANS Demand'!G348+'FR-16(7)(v)-8 TRANS Energy'!G348+'FR-16(7)(v)-9 TRANS Cust'!G348+'FR-16(7)(v)-11 DIST Demand'!G348+'FR-16(7)(v)-12 DIST Energy'!G348+'FR-16(7)(v)-13 DIST Cust'!G348","v":-60144},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H348+'FR-16(7)(v)-4 PROD Energy'!H348+'FR-16(7)(v)-5 PROD Cust'!H348+'FR-16(7)(v)-7 TRANS Demand'!H348+'FR-16(7)(v)-8 TRANS Energy'!H348+'FR-16(7)(v)-9 TRANS Cust'!H348+'FR-16(7)(v)-11 DIST Demand'!H348+'FR-16(7)(v)-12 DIST Energy'!H348+'FR-16(7)(v)-13 DIST Cust'!H348","v":-16306},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I348+'FR-16(7)(v)-4 PROD Energy'!I348+'FR-16(7)(v)-5 PROD Cust'!I348+'FR-16(7)(v)-7 TRANS Demand'!I348+'FR-16(7)(v)-8 TRANS Energy'!I348+'FR-16(7)(v)-9 TRANS Cust'!I348+'FR-16(7)(v)-11 DIST Demand'!I348+'FR-16(7)(v)-12 DIST Energy'!I348+'FR-16(7)(v)-13 DIST Cust'!I348","v":-80},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J348+'FR-16(7)(v)-4 PROD Energy'!J348+'FR-16(7)(v)-5 PROD Cust'!J348+'FR-16(7)(v)-7 TRANS Demand'!J348+'FR-16(7)(v)-8 TRANS Energy'!J348+'FR-16(7)(v)-9 TRANS Cust'!J348+'FR-16(7)(v)-11 DIST Demand'!J348+'FR-16(7)(v)-12 DIST Energy'!J348+'FR-16(7)(v)-13 DIST Cust'!J348","v":-347},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K348+'FR-16(7)(v)-4 PROD Energy'!K348+'FR-16(7)(v)-5 PROD Cust'!K348+'FR-16(7)(v)-7 TRANS Demand'!K348+'FR-16(7)(v)-8 TRANS Energy'!K348+'FR-16(7)(v)-9 TRANS Cust'!K348+'FR-16(7)(v)-11 DIST Demand'!K348+'FR-16(7)(v)-12 DIST Energy'!K348+'FR-16(7)(v)-13 DIST Cust'!K348","v":-7},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L348+'FR-16(7)(v)-4 PROD Energy'!L348+'FR-16(7)(v)-5 PROD Cust'!L348+'FR-16(7)(v)-7 TRANS Demand'!L348+'FR-16(7)(v)-8 TRANS Energy'!L348+'FR-16(7)(v)-9 TRANS Cust'!L348+'FR-16(7)(v)-11 DIST Demand'!L348+'FR-16(7)(v)-12 DIST Energy'!L348+'FR-16(7)(v)-13 DIST Cust'!L348","v":-7318},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M348+'FR-16(7)(v)-4 PROD Energy'!M348+'FR-16(7)(v)-5 PROD Cust'!M348+'FR-16(7)(v)-7 TRANS Demand'!M348+'FR-16(7)(v)-8 TRANS Energy'!M348+'FR-16(7)(v)-9 TRANS Cust'!M348+'FR-16(7)(v)-11 DIST Demand'!M348+'FR-16(7)(v)-12 DIST Energy'!M348+'FR-16(7)(v)-13 DIST Cust'!M348","v":-5091},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N348+'FR-16(7)(v)-4 PROD Energy'!N348+'FR-16(7)(v)-5 PROD Cust'!N348+'FR-16(7)(v)-7 TRANS Demand'!N348+'FR-16(7)(v)-8 TRANS Energy'!N348+'FR-16(7)(v)-9 TRANS Cust'!N348+'FR-16(7)(v)-11 DIST Demand'!N348+'FR-16(7)(v)-12 DIST Energy'!N348+'FR-16(7)(v)-13 DIST Cust'!N348","v":-177},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O348+'FR-16(7)(v)-4 PROD Energy'!O348+'FR-16(7)(v)-5 PROD Cust'!O348+'FR-16(7)(v)-7 TRANS Demand'!O348+'FR-16(7)(v)-8 TRANS Energy'!O348+'FR-16(7)(v)-9 TRANS Cust'!O348+'FR-16(7)(v)-11 DIST Demand'!O348+'FR-16(7)(v)-12 DIST Energy'!O348+'FR-16(7)(v)-13 DIST Cust'!O348","v":-1860},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P348+'FR-16(7)(v)-4 PROD Energy'!P348+'FR-16(7)(v)-5 PROD Cust'!P348+'FR-16(7)(v)-7 TRANS Demand'!P348+'FR-16(7)(v)-8 TRANS Energy'!P348+'FR-16(7)(v)-9 TRANS Cust'!P348+'FR-16(7)(v)-11 DIST Demand'!P348+'FR-16(7)(v)-12 DIST Energy'!P348+'FR-16(7)(v)-13 DIST Cust'!P348","v":-879},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q348+'FR-16(7)(v)-4 PROD Energy'!Q348+'FR-16(7)(v)-5 PROD Cust'!Q348+'FR-16(7)(v)-7 TRANS Demand'!Q348+'FR-16(7)(v)-8 TRANS Energy'!Q348+'FR-16(7)(v)-9 TRANS Cust'!Q348+'FR-16(7)(v)-11 DIST Demand'!Q348+'FR-16(7)(v)-12 DIST Energy'!Q348+'FR-16(7)(v)-13 DIST Cust'!Q348","v":-177},-92386,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G349+'FR-16(7)(v)-4 PROD Energy'!G349+'FR-16(7)(v)-5 PROD Cust'!G349+'FR-16(7)(v)-7 TRANS Demand'!G349+'FR-16(7)(v)-8 TRANS Energy'!G349+'FR-16(7)(v)-9 TRANS Cust'!G349+'FR-16(7)(v)-11 DIST Demand'!G349+'FR-16(7)(v)-12 DIST Energy'!G349+'FR-16(7)(v)-13 DIST Cust'!G349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H349+'FR-16(7)(v)-4 PROD Energy'!H349+'FR-16(7)(v)-5 PROD Cust'!H349+'FR-16(7)(v)-7 TRANS Demand'!H349+'FR-16(7)(v)-8 TRANS Energy'!H349+'FR-16(7)(v)-9 TRANS Cust'!H349+'FR-16(7)(v)-11 DIST Demand'!H349+'FR-16(7)(v)-12 DIST Energy'!H349+'FR-16(7)(v)-13 DIST Cust'!H349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I349+'FR-16(7)(v)-4 PROD Energy'!I349+'FR-16(7)(v)-5 PROD Cust'!I349+'FR-16(7)(v)-7 TRANS Demand'!I349+'FR-16(7)(v)-8 TRANS Energy'!I349+'FR-16(7)(v)-9 TRANS Cust'!I349+'FR-16(7)(v)-11 DIST Demand'!I349+'FR-16(7)(v)-12 DIST Energy'!I349+'FR-16(7)(v)-13 DIST Cust'!I349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J349+'FR-16(7)(v)-4 PROD Energy'!J349+'FR-16(7)(v)-5 PROD Cust'!J349+'FR-16(7)(v)-7 TRANS Demand'!J349+'FR-16(7)(v)-8 TRANS Energy'!J349+'FR-16(7)(v)-9 TRANS Cust'!J349+'FR-16(7)(v)-11 DIST Demand'!J349+'FR-16(7)(v)-12 DIST Energy'!J349+'FR-16(7)(v)-13 DIST Cust'!J349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K349+'FR-16(7)(v)-4 PROD Energy'!K349+'FR-16(7)(v)-5 PROD Cust'!K349+'FR-16(7)(v)-7 TRANS Demand'!K349+'FR-16(7)(v)-8 TRANS Energy'!K349+'FR-16(7)(v)-9 TRANS Cust'!K349+'FR-16(7)(v)-11 DIST Demand'!K349+'FR-16(7)(v)-12 DIST Energy'!K349+'FR-16(7)(v)-13 DIST Cust'!K349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L349+'FR-16(7)(v)-4 PROD Energy'!L349+'FR-16(7)(v)-5 PROD Cust'!L349+'FR-16(7)(v)-7 TRANS Demand'!L349+'FR-16(7)(v)-8 TRANS Energy'!L349+'FR-16(7)(v)-9 TRANS Cust'!L349+'FR-16(7)(v)-11 DIST Demand'!L349+'FR-16(7)(v)-12 DIST Energy'!L349+'FR-16(7)(v)-13 DIST Cust'!L349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M349+'FR-16(7)(v)-4 PROD Energy'!M349+'FR-16(7)(v)-5 PROD Cust'!M349+'FR-16(7)(v)-7 TRANS Demand'!M349+'FR-16(7)(v)-8 TRANS Energy'!M349+'FR-16(7)(v)-9 TRANS Cust'!M349+'FR-16(7)(v)-11 DIST Demand'!M349+'FR-16(7)(v)-12 DIST Energy'!M349+'FR-16(7)(v)-13 DIST Cust'!M349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N349+'FR-16(7)(v)-4 PROD Energy'!N349+'FR-16(7)(v)-5 PROD Cust'!N349+'FR-16(7)(v)-7 TRANS Demand'!N349+'FR-16(7)(v)-8 TRANS Energy'!N349+'FR-16(7)(v)-9 TRANS Cust'!N349+'FR-16(7)(v)-11 DIST Demand'!N349+'FR-16(7)(v)-12 DIST Energy'!N349+'FR-16(7)(v)-13 DIST Cust'!N349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O349+'FR-16(7)(v)-4 PROD Energy'!O349+'FR-16(7)(v)-5 PROD Cust'!O349+'FR-16(7)(v)-7 TRANS Demand'!O349+'FR-16(7)(v)-8 TRANS Energy'!O349+'FR-16(7)(v)-9 TRANS Cust'!O349+'FR-16(7)(v)-11 DIST Demand'!O349+'FR-16(7)(v)-12 DIST Energy'!O349+'FR-16(7)(v)-13 DIST Cust'!O349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P349+'FR-16(7)(v)-4 PROD Energy'!P349+'FR-16(7)(v)-5 PROD Cust'!P349+'FR-16(7)(v)-7 TRANS Demand'!P349+'FR-16(7)(v)-8 TRANS Energy'!P349+'FR-16(7)(v)-9 TRANS Cust'!P349+'FR-16(7)(v)-11 DIST Demand'!P349+'FR-16(7)(v)-12 DIST Energy'!P349+'FR-16(7)(v)-13 DIST Cust'!P349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q349+'FR-16(7)(v)-4 PROD Energy'!Q349+'FR-16(7)(v)-5 PROD Cust'!Q349+'FR-16(7)(v)-7 TRANS Demand'!Q349+'FR-16(7)(v)-8 TRANS Energy'!Q349+'FR-16(7)(v)-9 TRANS Cust'!Q349+'FR-16(7)(v)-11 DIST Demand'!Q349+'FR-16(7)(v)-12 DIST Energy'!Q349+'FR-16(7)(v)-13 DIST Cust'!Q349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F350","v":-125478},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G350+'FR-16(7)(v)-4 PROD Energy'!G350+'FR-16(7)(v)-5 PROD Cust'!G350+'FR-16(7)(v)-7 TRANS Demand'!G350+'FR-16(7)(v)-8 TRANS Energy'!G350+'FR-16(7)(v)-9 TRANS Cust'!G350+'FR-16(7)(v)-11 DIST Demand'!G350+'FR-16(7)(v)-12 DIST Energy'!G350+'FR-16(7)(v)-13 DIST Cust'!G350","v":-81686},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H350+'FR-16(7)(v)-4 PROD Energy'!H350+'FR-16(7)(v)-5 PROD Cust'!H350+'FR-16(7)(v)-7 TRANS Demand'!H350+'FR-16(7)(v)-8 TRANS Energy'!H350+'FR-16(7)(v)-9 TRANS Cust'!H350+'FR-16(7)(v)-11 DIST Demand'!H350+'FR-16(7)(v)-12 DIST Energy'!H350+'FR-16(7)(v)-13 DIST Cust'!H350","v":-22146},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I350+'FR-16(7)(v)-4 PROD Energy'!I350+'FR-16(7)(v)-5 PROD Cust'!I350+'FR-16(7)(v)-7 TRANS Demand'!I350+'FR-16(7)(v)-8 TRANS Energy'!I350+'FR-16(7)(v)-9 TRANS Cust'!I350+'FR-16(7)(v)-11 DIST Demand'!I350+'FR-16(7)(v)-12 DIST Energy'!I350+'FR-16(7)(v)-13 DIST Cust'!I350","v":-109},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J350+'FR-16(7)(v)-4 PROD Energy'!J350+'FR-16(7)(v)-5 PROD Cust'!J350+'FR-16(7)(v)-7 TRANS Demand'!J350+'FR-16(7)(v)-8 TRANS Energy'!J350+'FR-16(7)(v)-9 TRANS Cust'!J350+'FR-16(7)(v)-11 DIST Demand'!J350+'FR-16(7)(v)-12 DIST Energy'!J350+'FR-16(7)(v)-13 DIST Cust'!J350","v":-472},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K350+'FR-16(7)(v)-4 PROD Energy'!K350+'FR-16(7)(v)-5 PROD Cust'!K350+'FR-16(7)(v)-7 TRANS Demand'!K350+'FR-16(7)(v)-8 TRANS Energy'!K350+'FR-16(7)(v)-9 TRANS Cust'!K350+'FR-16(7)(v)-11 DIST Demand'!K350+'FR-16(7)(v)-12 DIST Energy'!K350+'FR-16(7)(v)-13 DIST Cust'!K350","v":-9},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L350+'FR-16(7)(v)-4 PROD Energy'!L350+'FR-16(7)(v)-5 PROD Cust'!L350+'FR-16(7)(v)-7 TRANS Demand'!L350+'FR-16(7)(v)-8 TRANS Energy'!L350+'FR-16(7)(v)-9 TRANS Cust'!L350+'FR-16(7)(v)-11 DIST Demand'!L350+'FR-16(7)(v)-12 DIST Energy'!L350+'FR-16(7)(v)-13 DIST Cust'!L350","v":-9941},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M350+'FR-16(7)(v)-4 PROD Energy'!M350+'FR-16(7)(v)-5 PROD Cust'!M350+'FR-16(7)(v)-7 TRANS Demand'!M350+'FR-16(7)(v)-8 TRANS Energy'!M350+'FR-16(7)(v)-9 TRANS Cust'!M350+'FR-16(7)(v)-11 DIST Demand'!M350+'FR-16(7)(v)-12 DIST Energy'!M350+'FR-16(7)(v)-13 DIST Cust'!M350","v":-6914},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N350+'FR-16(7)(v)-4 PROD Energy'!N350+'FR-16(7)(v)-5 PROD Cust'!N350+'FR-16(7)(v)-7 TRANS Demand'!N350+'FR-16(7)(v)-8 TRANS Energy'!N350+'FR-16(7)(v)-9 TRANS Cust'!N350+'FR-16(7)(v)-11 DIST Demand'!N350+'FR-16(7)(v)-12 DIST Energy'!N350+'FR-16(7)(v)-13 DIST Cust'!N350","v":-240},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O350+'FR-16(7)(v)-4 PROD Energy'!O350+'FR-16(7)(v)-5 PROD Cust'!O350+'FR-16(7)(v)-7 TRANS Demand'!O350+'FR-16(7)(v)-8 TRANS Energy'!O350+'FR-16(7)(v)-9 TRANS Cust'!O350+'FR-16(7)(v)-11 DIST Demand'!O350+'FR-16(7)(v)-12 DIST Energy'!O350+'FR-16(7)(v)-13 DIST Cust'!O350","v":-2527},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P350+'FR-16(7)(v)-4 PROD Energy'!P350+'FR-16(7)(v)-5 PROD Cust'!P350+'FR-16(7)(v)-7 TRANS Demand'!P350+'FR-16(7)(v)-8 TRANS Energy'!P350+'FR-16(7)(v)-9 TRANS Cust'!P350+'FR-16(7)(v)-11 DIST Demand'!P350+'FR-16(7)(v)-12 DIST Energy'!P350+'FR-16(7)(v)-13 DIST Cust'!P350","v":-1196},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q350+'FR-16(7)(v)-4 PROD Energy'!Q350+'FR-16(7)(v)-5 PROD Cust'!Q350+'FR-16(7)(v)-7 TRANS Demand'!Q350+'FR-16(7)(v)-8 TRANS Energy'!Q350+'FR-16(7)(v)-9 TRANS Cust'!Q350+'FR-16(7)(v)-11 DIST Demand'!Q350+'FR-16(7)(v)-12 DIST Energy'!Q350+'FR-16(7)(v)-13 DIST Cust'!Q350","v":-238},-125478,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G351+'FR-16(7)(v)-4 PROD Energy'!G351+'FR-16(7)(v)-5 PROD Cust'!G351+'FR-16(7)(v)-7 TRANS Demand'!G351+'FR-16(7)(v)-8 TRANS Energy'!G351+'FR-16(7)(v)-9 TRANS Cust'!G351+'FR-16(7)(v)-11 DIST Demand'!G351+'FR-16(7)(v)-12 DIST Energy'!G351+'FR-16(7)(v)-13 DIST Cust'!G351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H351+'FR-16(7)(v)-4 PROD Energy'!H351+'FR-16(7)(v)-5 PROD Cust'!H351+'FR-16(7)(v)-7 TRANS Demand'!H351+'FR-16(7)(v)-8 TRANS Energy'!H351+'FR-16(7)(v)-9 TRANS Cust'!H351+'FR-16(7)(v)-11 DIST Demand'!H351+'FR-16(7)(v)-12 DIST Energy'!H351+'FR-16(7)(v)-13 DIST Cust'!H351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I351+'FR-16(7)(v)-4 PROD Energy'!I351+'FR-16(7)(v)-5 PROD Cust'!I351+'FR-16(7)(v)-7 TRANS Demand'!I351+'FR-16(7)(v)-8 TRANS Energy'!I351+'FR-16(7)(v)-9 TRANS Cust'!I351+'FR-16(7)(v)-11 DIST Demand'!I351+'FR-16(7)(v)-12 DIST Energy'!I351+'FR-16(7)(v)-13 DIST Cust'!I351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J351+'FR-16(7)(v)-4 PROD Energy'!J351+'FR-16(7)(v)-5 PROD Cust'!J351+'FR-16(7)(v)-7 TRANS Demand'!J351+'FR-16(7)(v)-8 TRANS Energy'!J351+'FR-16(7)(v)-9 TRANS Cust'!J351+'FR-16(7)(v)-11 DIST Demand'!J351+'FR-16(7)(v)-12 DIST Energy'!J351+'FR-16(7)(v)-13 DIST Cust'!J351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K351+'FR-16(7)(v)-4 PROD Energy'!K351+'FR-16(7)(v)-5 PROD Cust'!K351+'FR-16(7)(v)-7 TRANS Demand'!K351+'FR-16(7)(v)-8 TRANS Energy'!K351+'FR-16(7)(v)-9 TRANS Cust'!K351+'FR-16(7)(v)-11 DIST Demand'!K351+'FR-16(7)(v)-12 DIST Energy'!K351+'FR-16(7)(v)-13 DIST Cust'!K351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L351+'FR-16(7)(v)-4 PROD Energy'!L351+'FR-16(7)(v)-5 PROD Cust'!L351+'FR-16(7)(v)-7 TRANS Demand'!L351+'FR-16(7)(v)-8 TRANS Energy'!L351+'FR-16(7)(v)-9 TRANS Cust'!L351+'FR-16(7)(v)-11 DIST Demand'!L351+'FR-16(7)(v)-12 DIST Energy'!L351+'FR-16(7)(v)-13 DIST Cust'!L351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M351+'FR-16(7)(v)-4 PROD Energy'!M351+'FR-16(7)(v)-5 PROD Cust'!M351+'FR-16(7)(v)-7 TRANS Demand'!M351+'FR-16(7)(v)-8 TRANS Energy'!M351+'FR-16(7)(v)-9 TRANS Cust'!M351+'FR-16(7)(v)-11 DIST Demand'!M351+'FR-16(7)(v)-12 DIST Energy'!M351+'FR-16(7)(v)-13 DIST Cust'!M351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N351+'FR-16(7)(v)-4 PROD Energy'!N351+'FR-16(7)(v)-5 PROD Cust'!N351+'FR-16(7)(v)-7 TRANS Demand'!N351+'FR-16(7)(v)-8 TRANS Energy'!N351+'FR-16(7)(v)-9 TRANS Cust'!N351+'FR-16(7)(v)-11 DIST Demand'!N351+'FR-16(7)(v)-12 DIST Energy'!N351+'FR-16(7)(v)-13 DIST Cust'!N351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O351+'FR-16(7)(v)-4 PROD Energy'!O351+'FR-16(7)(v)-5 PROD Cust'!O351+'FR-16(7)(v)-7 TRANS Demand'!O351+'FR-16(7)(v)-8 TRANS Energy'!O351+'FR-16(7)(v)-9 TRANS Cust'!O351+'FR-16(7)(v)-11 DIST Demand'!O351+'FR-16(7)(v)-12 DIST Energy'!O351+'FR-16(7)(v)-13 DIST Cust'!O351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P351+'FR-16(7)(v)-4 PROD Energy'!P351+'FR-16(7)(v)-5 PROD Cust'!P351+'FR-16(7)(v)-7 TRANS Demand'!P351+'FR-16(7)(v)-8 TRANS Energy'!P351+'FR-16(7)(v)-9 TRANS Cust'!P351+'FR-16(7)(v)-11 DIST Demand'!P351+'FR-16(7)(v)-12 DIST Energy'!P351+'FR-16(7)(v)-13 DIST Cust'!P351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q351+'FR-16(7)(v)-4 PROD Energy'!Q351+'FR-16(7)(v)-5 PROD Cust'!Q351+'FR-16(7)(v)-7 TRANS Demand'!Q351+'FR-16(7)(v)-8 TRANS Energy'!Q351+'FR-16(7)(v)-9 TRANS Cust'!Q351+'FR-16(7)(v)-11 DIST Demand'!Q351+'FR-16(7)(v)-12 DIST Energy'!Q351+'FR-16(7)(v)-13 DIST Cust'!Q351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F352","v":-22893},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G352+'FR-16(7)(v)-4 PROD Energy'!G352+'FR-16(7)(v)-5 PROD Cust'!G352+'FR-16(7)(v)-7 TRANS Demand'!G352+'FR-16(7)(v)-8 TRANS Energy'!G352+'FR-16(7)(v)-9 TRANS Cust'!G352+'FR-16(7)(v)-11 DIST Demand'!G352+'FR-16(7)(v)-12 DIST Energy'!G352+'FR-16(7)(v)-13 DIST Cust'!G352","v":-14905},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H352+'FR-16(7)(v)-4 PROD Energy'!H352+'FR-16(7)(v)-5 PROD Cust'!H352+'FR-16(7)(v)-7 TRANS Demand'!H352+'FR-16(7)(v)-8 TRANS Energy'!H352+'FR-16(7)(v)-9 TRANS Cust'!H352+'FR-16(7)(v)-11 DIST Demand'!H352+'FR-16(7)(v)-12 DIST Energy'!H352+'FR-16(7)(v)-13 DIST Cust'!H352","v":-4041},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I352+'FR-16(7)(v)-4 PROD Energy'!I352+'FR-16(7)(v)-5 PROD Cust'!I352+'FR-16(7)(v)-7 TRANS Demand'!I352+'FR-16(7)(v)-8 TRANS Energy'!I352+'FR-16(7)(v)-9 TRANS Cust'!I352+'FR-16(7)(v)-11 DIST Demand'!I352+'FR-16(7)(v)-12 DIST Energy'!I352+'FR-16(7)(v)-13 DIST Cust'!I352","v":-20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J352+'FR-16(7)(v)-4 PROD Energy'!J352+'FR-16(7)(v)-5 PROD Cust'!J352+'FR-16(7)(v)-7 TRANS Demand'!J352+'FR-16(7)(v)-8 TRANS Energy'!J352+'FR-16(7)(v)-9 TRANS Cust'!J352+'FR-16(7)(v)-11 DIST Demand'!J352+'FR-16(7)(v)-12 DIST Energy'!J352+'FR-16(7)(v)-13 DIST Cust'!J352","v":-86},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K352+'FR-16(7)(v)-4 PROD Energy'!K352+'FR-16(7)(v)-5 PROD Cust'!K352+'FR-16(7)(v)-7 TRANS Demand'!K352+'FR-16(7)(v)-8 TRANS Energy'!K352+'FR-16(7)(v)-9 TRANS Cust'!K352+'FR-16(7)(v)-11 DIST Demand'!K352+'FR-16(7)(v)-12 DIST Energy'!K352+'FR-16(7)(v)-13 DIST Cust'!K352","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L352+'FR-16(7)(v)-4 PROD Energy'!L352+'FR-16(7)(v)-5 PROD Cust'!L352+'FR-16(7)(v)-7 TRANS Demand'!L352+'FR-16(7)(v)-8 TRANS Energy'!L352+'FR-16(7)(v)-9 TRANS Cust'!L352+'FR-16(7)(v)-11 DIST Demand'!L352+'FR-16(7)(v)-12 DIST Energy'!L352+'FR-16(7)(v)-13 DIST Cust'!L352","v":-1813},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M352+'FR-16(7)(v)-4 PROD Energy'!M352+'FR-16(7)(v)-5 PROD Cust'!M352+'FR-16(7)(v)-7 TRANS Demand'!M352+'FR-16(7)(v)-8 TRANS Energy'!M352+'FR-16(7)(v)-9 TRANS Cust'!M352+'FR-16(7)(v)-11 DIST Demand'!M352+'FR-16(7)(v)-12 DIST Energy'!M352+'FR-16(7)(v)-13 DIST Cust'!M352","v":-1261},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N352+'FR-16(7)(v)-4 PROD Energy'!N352+'FR-16(7)(v)-5 PROD Cust'!N352+'FR-16(7)(v)-7 TRANS Demand'!N352+'FR-16(7)(v)-8 TRANS Energy'!N352+'FR-16(7)(v)-9 TRANS Cust'!N352+'FR-16(7)(v)-11 DIST Demand'!N352+'FR-16(7)(v)-12 DIST Energy'!N352+'FR-16(7)(v)-13 DIST Cust'!N352","v":-44},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O352+'FR-16(7)(v)-4 PROD Energy'!O352+'FR-16(7)(v)-5 PROD Cust'!O352+'FR-16(7)(v)-7 TRANS Demand'!O352+'FR-16(7)(v)-8 TRANS Energy'!O352+'FR-16(7)(v)-9 TRANS Cust'!O352+'FR-16(7)(v)-11 DIST Demand'!O352+'FR-16(7)(v)-12 DIST Energy'!O352+'FR-16(7)(v)-13 DIST Cust'!O352","v":-461},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P352+'FR-16(7)(v)-4 PROD Energy'!P352+'FR-16(7)(v)-5 PROD Cust'!P352+'FR-16(7)(v)-7 TRANS Demand'!P352+'FR-16(7)(v)-8 TRANS Energy'!P352+'FR-16(7)(v)-9 TRANS Cust'!P352+'FR-16(7)(v)-11 DIST Demand'!P352+'FR-16(7)(v)-12 DIST Energy'!P352+'FR-16(7)(v)-13 DIST Cust'!P352","v":-218},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q352+'FR-16(7)(v)-4 PROD Energy'!Q352+'FR-16(7)(v)-5 PROD Cust'!Q352+'FR-16(7)(v)-7 TRANS Demand'!Q352+'FR-16(7)(v)-8 TRANS Energy'!Q352+'FR-16(7)(v)-9 TRANS Cust'!Q352+'FR-16(7)(v)-11 DIST Demand'!Q352+'FR-16(7)(v)-12 DIST Energy'!Q352+'FR-16(7)(v)-13 DIST Cust'!Q352","v":-43},-22893,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F353","v":-279680},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G353+'FR-16(7)(v)-4 PROD Energy'!G353+'FR-16(7)(v)-5 PROD Cust'!G353+'FR-16(7)(v)-7 TRANS Demand'!G353+'FR-16(7)(v)-8 TRANS Energy'!G353+'FR-16(7)(v)-9 TRANS Cust'!G353+'FR-16(7)(v)-11 DIST Demand'!G353+'FR-16(7)(v)-12 DIST Energy'!G353+'FR-16(7)(v)-13 DIST Cust'!G353","v":-182064},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H353+'FR-16(7)(v)-4 PROD Energy'!H353+'FR-16(7)(v)-5 PROD Cust'!H353+'FR-16(7)(v)-7 TRANS Demand'!H353+'FR-16(7)(v)-8 TRANS Energy'!H353+'FR-16(7)(v)-9 TRANS Cust'!H353+'FR-16(7)(v)-11 DIST Demand'!H353+'FR-16(7)(v)-12 DIST Energy'!H353+'FR-16(7)(v)-13 DIST Cust'!H353","v":-49362},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I353+'FR-16(7)(v)-4 PROD Energy'!I353+'FR-16(7)(v)-5 PROD Cust'!I353+'FR-16(7)(v)-7 TRANS Demand'!I353+'FR-16(7)(v)-8 TRANS Energy'!I353+'FR-16(7)(v)-9 TRANS Cust'!I353+'FR-16(7)(v)-11 DIST Demand'!I353+'FR-16(7)(v)-12 DIST Energy'!I353+'FR-16(7)(v)-13 DIST Cust'!I353","v":-241},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J353+'FR-16(7)(v)-4 PROD Energy'!J353+'FR-16(7)(v)-5 PROD Cust'!J353+'FR-16(7)(v)-7 TRANS Demand'!J353+'FR-16(7)(v)-8 TRANS Energy'!J353+'FR-16(7)(v)-9 TRANS Cust'!J353+'FR-16(7)(v)-11 DIST Demand'!J353+'FR-16(7)(v)-12 DIST Energy'!J353+'FR-16(7)(v)-13 DIST Cust'!J353","v":-1052},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K353+'FR-16(7)(v)-4 PROD Energy'!K353+'FR-16(7)(v)-5 PROD Cust'!K353+'FR-16(7)(v)-7 TRANS Demand'!K353+'FR-16(7)(v)-8 TRANS Energy'!K353+'FR-16(7)(v)-9 TRANS Cust'!K353+'FR-16(7)(v)-11 DIST Demand'!K353+'FR-16(7)(v)-12 DIST Energy'!K353+'FR-16(7)(v)-13 DIST Cust'!K353","v":-21},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L353+'FR-16(7)(v)-4 PROD Energy'!L353+'FR-16(7)(v)-5 PROD Cust'!L353+'FR-16(7)(v)-7 TRANS Demand'!L353+'FR-16(7)(v)-8 TRANS Energy'!L353+'FR-16(7)(v)-9 TRANS Cust'!L353+'FR-16(7)(v)-11 DIST Demand'!L353+'FR-16(7)(v)-12 DIST Energy'!L353+'FR-16(7)(v)-13 DIST Cust'!L353","v":-22157},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M353+'FR-16(7)(v)-4 PROD Energy'!M353+'FR-16(7)(v)-5 PROD Cust'!M353+'FR-16(7)(v)-7 TRANS Demand'!M353+'FR-16(7)(v)-8 TRANS Energy'!M353+'FR-16(7)(v)-9 TRANS Cust'!M353+'FR-16(7)(v)-11 DIST Demand'!M353+'FR-16(7)(v)-12 DIST Energy'!M353+'FR-16(7)(v)-13 DIST Cust'!M353","v":-15412},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N353+'FR-16(7)(v)-4 PROD Energy'!N353+'FR-16(7)(v)-5 PROD Cust'!N353+'FR-16(7)(v)-7 TRANS Demand'!N353+'FR-16(7)(v)-8 TRANS Energy'!N353+'FR-16(7)(v)-9 TRANS Cust'!N353+'FR-16(7)(v)-11 DIST Demand'!N353+'FR-16(7)(v)-12 DIST Energy'!N353+'FR-16(7)(v)-13 DIST Cust'!N353","v":-538},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O353+'FR-16(7)(v)-4 PROD Energy'!O353+'FR-16(7)(v)-5 PROD Cust'!O353+'FR-16(7)(v)-7 TRANS Demand'!O353+'FR-16(7)(v)-8 TRANS Energy'!O353+'FR-16(7)(v)-9 TRANS Cust'!O353+'FR-16(7)(v)-11 DIST Demand'!O353+'FR-16(7)(v)-12 DIST Energy'!O353+'FR-16(7)(v)-13 DIST Cust'!O353","v":-5632},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P353+'FR-16(7)(v)-4 PROD Energy'!P353+'FR-16(7)(v)-5 PROD Cust'!P353+'FR-16(7)(v)-7 TRANS Demand'!P353+'FR-16(7)(v)-8 TRANS Energy'!P353+'FR-16(7)(v)-9 TRANS Cust'!P353+'FR-16(7)(v)-11 DIST Demand'!P353+'FR-16(7)(v)-12 DIST Energy'!P353+'FR-16(7)(v)-13 DIST Cust'!P353","v":-2666},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q353+'FR-16(7)(v)-4 PROD Energy'!Q353+'FR-16(7)(v)-5 PROD Cust'!Q353+'FR-16(7)(v)-7 TRANS Demand'!Q353+'FR-16(7)(v)-8 TRANS Energy'!Q353+'FR-16(7)(v)-9 TRANS Cust'!Q353+'FR-16(7)(v)-11 DIST Demand'!Q353+'FR-16(7)(v)-12 DIST Energy'!Q353+'FR-16(7)(v)-13 DIST Cust'!Q353","v":-535},-279680,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F354","v":-3609315},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G354+'FR-16(7)(v)-4 PROD Energy'!G354+'FR-16(7)(v)-5 PROD Cust'!G354+'FR-16(7)(v)-7 TRANS Demand'!G354+'FR-16(7)(v)-8 TRANS Energy'!G354+'FR-16(7)(v)-9 TRANS Cust'!G354+'FR-16(7)(v)-11 DIST Demand'!G354+'FR-16(7)(v)-12 DIST Energy'!G354+'FR-16(7)(v)-13 DIST Cust'!G354","v":-1670768},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H354+'FR-16(7)(v)-4 PROD Energy'!H354+'FR-16(7)(v)-5 PROD Cust'!H354+'FR-16(7)(v)-7 TRANS Demand'!H354+'FR-16(7)(v)-8 TRANS Energy'!H354+'FR-16(7)(v)-9 TRANS Cust'!H354+'FR-16(7)(v)-11 DIST Demand'!H354+'FR-16(7)(v)-12 DIST Energy'!H354+'FR-16(7)(v)-13 DIST Cust'!H354","v":-1016440},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I354+'FR-16(7)(v)-4 PROD Energy'!I354+'FR-16(7)(v)-5 PROD Cust'!I354+'FR-16(7)(v)-7 TRANS Demand'!I354+'FR-16(7)(v)-8 TRANS Energy'!I354+'FR-16(7)(v)-9 TRANS Cust'!I354+'FR-16(7)(v)-11 DIST Demand'!I354+'FR-16(7)(v)-12 DIST Energy'!I354+'FR-16(7)(v)-13 DIST Cust'!I354","v":-4690},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J354+'FR-16(7)(v)-4 PROD Energy'!J354+'FR-16(7)(v)-5 PROD Cust'!J354+'FR-16(7)(v)-7 TRANS Demand'!J354+'FR-16(7)(v)-8 TRANS Energy'!J354+'FR-16(7)(v)-9 TRANS Cust'!J354+'FR-16(7)(v)-11 DIST Demand'!J354+'FR-16(7)(v)-12 DIST Energy'!J354+'FR-16(7)(v)-13 DIST Cust'!J354","v":-18008},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K354+'FR-16(7)(v)-4 PROD Energy'!K354+'FR-16(7)(v)-5 PROD Cust'!K354+'FR-16(7)(v)-7 TRANS Demand'!K354+'FR-16(7)(v)-8 TRANS Energy'!K354+'FR-16(7)(v)-9 TRANS Cust'!K354+'FR-16(7)(v)-11 DIST Demand'!K354+'FR-16(7)(v)-12 DIST Energy'!K354+'FR-16(7)(v)-13 DIST Cust'!K354","v":-299},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L354+'FR-16(7)(v)-4 PROD Energy'!L354+'FR-16(7)(v)-5 PROD Cust'!L354+'FR-16(7)(v)-7 TRANS Demand'!L354+'FR-16(7)(v)-8 TRANS Energy'!L354+'FR-16(7)(v)-9 TRANS Cust'!L354+'FR-16(7)(v)-11 DIST Demand'!L354+'FR-16(7)(v)-12 DIST Energy'!L354+'FR-16(7)(v)-13 DIST Cust'!L354","v":-456620},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M354+'FR-16(7)(v)-4 PROD Energy'!M354+'FR-16(7)(v)-5 PROD Cust'!M354+'FR-16(7)(v)-7 TRANS Demand'!M354+'FR-16(7)(v)-8 TRANS Energy'!M354+'FR-16(7)(v)-9 TRANS Cust'!M354+'FR-16(7)(v)-11 DIST Demand'!M354+'FR-16(7)(v)-12 DIST Energy'!M354+'FR-16(7)(v)-13 DIST Cust'!M354","v":-311475},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N354+'FR-16(7)(v)-4 PROD Energy'!N354+'FR-16(7)(v)-5 PROD Cust'!N354+'FR-16(7)(v)-7 TRANS Demand'!N354+'FR-16(7)(v)-8 TRANS Energy'!N354+'FR-16(7)(v)-9 TRANS Cust'!N354+'FR-16(7)(v)-11 DIST Demand'!N354+'FR-16(7)(v)-12 DIST Energy'!N354+'FR-16(7)(v)-13 DIST Cust'!N354","v":-11282},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O354+'FR-16(7)(v)-4 PROD Energy'!O354+'FR-16(7)(v)-5 PROD Cust'!O354+'FR-16(7)(v)-7 TRANS Demand'!O354+'FR-16(7)(v)-8 TRANS Energy'!O354+'FR-16(7)(v)-9 TRANS Cust'!O354+'FR-16(7)(v)-11 DIST Demand'!O354+'FR-16(7)(v)-12 DIST Energy'!O354+'FR-16(7)(v)-13 DIST Cust'!O354","v":-97550},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P354+'FR-16(7)(v)-4 PROD Energy'!P354+'FR-16(7)(v)-5 PROD Cust'!P354+'FR-16(7)(v)-7 TRANS Demand'!P354+'FR-16(7)(v)-8 TRANS Energy'!P354+'FR-16(7)(v)-9 TRANS Cust'!P354+'FR-16(7)(v)-11 DIST Demand'!P354+'FR-16(7)(v)-12 DIST Energy'!P354+'FR-16(7)(v)-13 DIST Cust'!P354","v":-19075},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q354+'FR-16(7)(v)-4 PROD Energy'!Q354+'FR-16(7)(v)-5 PROD Cust'!Q354+'FR-16(7)(v)-7 TRANS Demand'!Q354+'FR-16(7)(v)-8 TRANS Energy'!Q354+'FR-16(7)(v)-9 TRANS Cust'!Q354+'FR-16(7)(v)-11 DIST Demand'!Q354+'FR-16(7)(v)-12 DIST Energy'!Q354+'FR-16(7)(v)-13 DIST Cust'!Q354","v":-3108},-3609315,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F355","v":-5644},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G355+'FR-16(7)(v)-4 PROD Energy'!G355+'FR-16(7)(v)-5 PROD Cust'!G355+'FR-16(7)(v)-7 TRANS Demand'!G355+'FR-16(7)(v)-8 TRANS Energy'!G355+'FR-16(7)(v)-9 TRANS Cust'!G355+'FR-16(7)(v)-11 DIST Demand'!G355+'FR-16(7)(v)-12 DIST Energy'!G355+'FR-16(7)(v)-13 DIST Cust'!G355","v":-3680},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H355+'FR-16(7)(v)-4 PROD Energy'!H355+'FR-16(7)(v)-5 PROD Cust'!H355+'FR-16(7)(v)-7 TRANS Demand'!H355+'FR-16(7)(v)-8 TRANS Energy'!H355+'FR-16(7)(v)-9 TRANS Cust'!H355+'FR-16(7)(v)-11 DIST Demand'!H355+'FR-16(7)(v)-12 DIST Energy'!H355+'FR-16(7)(v)-13 DIST Cust'!H355","v":-996},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I355+'FR-16(7)(v)-4 PROD Energy'!I355+'FR-16(7)(v)-5 PROD Cust'!I355+'FR-16(7)(v)-7 TRANS Demand'!I355+'FR-16(7)(v)-8 TRANS Energy'!I355+'FR-16(7)(v)-9 TRANS Cust'!I355+'FR-16(7)(v)-11 DIST Demand'!I355+'FR-16(7)(v)-12 DIST Energy'!I355+'FR-16(7)(v)-13 DIST Cust'!I355","v":-4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J355+'FR-16(7)(v)-4 PROD Energy'!J355+'FR-16(7)(v)-5 PROD Cust'!J355+'FR-16(7)(v)-7 TRANS Demand'!J355+'FR-16(7)(v)-8 TRANS Energy'!J355+'FR-16(7)(v)-9 TRANS Cust'!J355+'FR-16(7)(v)-11 DIST Demand'!J355+'FR-16(7)(v)-12 DIST Energy'!J355+'FR-16(7)(v)-13 DIST Cust'!J355","v":-20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K355+'FR-16(7)(v)-4 PROD Energy'!K355+'FR-16(7)(v)-5 PROD Cust'!K355+'FR-16(7)(v)-7 TRANS Demand'!K355+'FR-16(7)(v)-8 TRANS Energy'!K355+'FR-16(7)(v)-9 TRANS Cust'!K355+'FR-16(7)(v)-11 DIST Demand'!K355+'FR-16(7)(v)-12 DIST Energy'!K355+'FR-16(7)(v)-13 DIST Cust'!K355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L355+'FR-16(7)(v)-4 PROD Energy'!L355+'FR-16(7)(v)-5 PROD Cust'!L355+'FR-16(7)(v)-7 TRANS Demand'!L355+'FR-16(7)(v)-8 TRANS Energy'!L355+'FR-16(7)(v)-9 TRANS Cust'!L355+'FR-16(7)(v)-11 DIST Demand'!L355+'FR-16(7)(v)-12 DIST Energy'!L355+'FR-16(7)(v)-13 DIST Cust'!L355","v":-447},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M355+'FR-16(7)(v)-4 PROD Energy'!M355+'FR-16(7)(v)-5 PROD Cust'!M355+'FR-16(7)(v)-7 TRANS Demand'!M355+'FR-16(7)(v)-8 TRANS Energy'!M355+'FR-16(7)(v)-9 TRANS Cust'!M355+'FR-16(7)(v)-11 DIST Demand'!M355+'FR-16(7)(v)-12 DIST Energy'!M355+'FR-16(7)(v)-13 DIST Cust'!M355","v":-310},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N355+'FR-16(7)(v)-4 PROD Energy'!N355+'FR-16(7)(v)-5 PROD Cust'!N355+'FR-16(7)(v)-7 TRANS Demand'!N355+'FR-16(7)(v)-8 TRANS Energy'!N355+'FR-16(7)(v)-9 TRANS Cust'!N355+'FR-16(7)(v)-11 DIST Demand'!N355+'FR-16(7)(v)-12 DIST Energy'!N355+'FR-16(7)(v)-13 DIST Cust'!N355","v":-11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O355+'FR-16(7)(v)-4 PROD Energy'!O355+'FR-16(7)(v)-5 PROD Cust'!O355+'FR-16(7)(v)-7 TRANS Demand'!O355+'FR-16(7)(v)-8 TRANS Energy'!O355+'FR-16(7)(v)-9 TRANS Cust'!O355+'FR-16(7)(v)-11 DIST Demand'!O355+'FR-16(7)(v)-12 DIST Energy'!O355+'FR-16(7)(v)-13 DIST Cust'!O355","v":-112},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P355+'FR-16(7)(v)-4 PROD Energy'!P355+'FR-16(7)(v)-5 PROD Cust'!P355+'FR-16(7)(v)-7 TRANS Demand'!P355+'FR-16(7)(v)-8 TRANS Energy'!P355+'FR-16(7)(v)-9 TRANS Cust'!P355+'FR-16(7)(v)-11 DIST Demand'!P355+'FR-16(7)(v)-12 DIST Energy'!P355+'FR-16(7)(v)-13 DIST Cust'!P355","v":-53},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q355+'FR-16(7)(v)-4 PROD Energy'!Q355+'FR-16(7)(v)-5 PROD Cust'!Q355+'FR-16(7)(v)-7 TRANS Demand'!Q355+'FR-16(7)(v)-8 TRANS Energy'!Q355+'FR-16(7)(v)-9 TRANS Cust'!Q355+'FR-16(7)(v)-11 DIST Demand'!Q355+'FR-16(7)(v)-12 DIST Energy'!Q355+'FR-16(7)(v)-13 DIST Cust'!Q355","v":-11},-5644,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F356","v":114579},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G356+'FR-16(7)(v)-4 PROD Energy'!G356+'FR-16(7)(v)-5 PROD Cust'!G356+'FR-16(7)(v)-7 TRANS Demand'!G356+'FR-16(7)(v)-8 TRANS Energy'!G356+'FR-16(7)(v)-9 TRANS Cust'!G356+'FR-16(7)(v)-11 DIST Demand'!G356+'FR-16(7)(v)-12 DIST Energy'!G356+'FR-16(7)(v)-13 DIST Cust'!G356","v":53038},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H356+'FR-16(7)(v)-4 PROD Energy'!H356+'FR-16(7)(v)-5 PROD Cust'!H356+'FR-16(7)(v)-7 TRANS Demand'!H356+'FR-16(7)(v)-8 TRANS Energy'!H356+'FR-16(7)(v)-9 TRANS Cust'!H356+'FR-16(7)(v)-11 DIST Demand'!H356+'FR-16(7)(v)-12 DIST Energy'!H356+'FR-16(7)(v)-13 DIST Cust'!H356","v":32268},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I356+'FR-16(7)(v)-4 PROD Energy'!I356+'FR-16(7)(v)-5 PROD Cust'!I356+'FR-16(7)(v)-7 TRANS Demand'!I356+'FR-16(7)(v)-8 TRANS Energy'!I356+'FR-16(7)(v)-9 TRANS Cust'!I356+'FR-16(7)(v)-11 DIST Demand'!I356+'FR-16(7)(v)-12 DIST Energy'!I356+'FR-16(7)(v)-13 DIST Cust'!I356","v":150},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J356+'FR-16(7)(v)-4 PROD Energy'!J356+'FR-16(7)(v)-5 PROD Cust'!J356+'FR-16(7)(v)-7 TRANS Demand'!J356+'FR-16(7)(v)-8 TRANS Energy'!J356+'FR-16(7)(v)-9 TRANS Cust'!J356+'FR-16(7)(v)-11 DIST Demand'!J356+'FR-16(7)(v)-12 DIST Energy'!J356+'FR-16(7)(v)-13 DIST Cust'!J356","v":571},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K356+'FR-16(7)(v)-4 PROD Energy'!K356+'FR-16(7)(v)-5 PROD Cust'!K356+'FR-16(7)(v)-7 TRANS Demand'!K356+'FR-16(7)(v)-8 TRANS Energy'!K356+'FR-16(7)(v)-9 TRANS Cust'!K356+'FR-16(7)(v)-11 DIST Demand'!K356+'FR-16(7)(v)-12 DIST Energy'!K356+'FR-16(7)(v)-13 DIST Cust'!K356","v":9},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L356+'FR-16(7)(v)-4 PROD Energy'!L356+'FR-16(7)(v)-5 PROD Cust'!L356+'FR-16(7)(v)-7 TRANS Demand'!L356+'FR-16(7)(v)-8 TRANS Energy'!L356+'FR-16(7)(v)-9 TRANS Cust'!L356+'FR-16(7)(v)-11 DIST Demand'!L356+'FR-16(7)(v)-12 DIST Energy'!L356+'FR-16(7)(v)-13 DIST Cust'!L356","v":14496},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M356+'FR-16(7)(v)-4 PROD Energy'!M356+'FR-16(7)(v)-5 PROD Cust'!M356+'FR-16(7)(v)-7 TRANS Demand'!M356+'FR-16(7)(v)-8 TRANS Energy'!M356+'FR-16(7)(v)-9 TRANS Cust'!M356+'FR-16(7)(v)-11 DIST Demand'!M356+'FR-16(7)(v)-12 DIST Energy'!M356+'FR-16(7)(v)-13 DIST Cust'!M356","v":9888},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N356+'FR-16(7)(v)-4 PROD Energy'!N356+'FR-16(7)(v)-5 PROD Cust'!N356+'FR-16(7)(v)-7 TRANS Demand'!N356+'FR-16(7)(v)-8 TRANS Energy'!N356+'FR-16(7)(v)-9 TRANS Cust'!N356+'FR-16(7)(v)-11 DIST Demand'!N356+'FR-16(7)(v)-12 DIST Energy'!N356+'FR-16(7)(v)-13 DIST Cust'!N356","v":358},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O356+'FR-16(7)(v)-4 PROD Energy'!O356+'FR-16(7)(v)-5 PROD Cust'!O356+'FR-16(7)(v)-7 TRANS Demand'!O356+'FR-16(7)(v)-8 TRANS Energy'!O356+'FR-16(7)(v)-9 TRANS Cust'!O356+'FR-16(7)(v)-11 DIST Demand'!O356+'FR-16(7)(v)-12 DIST Energy'!O356+'FR-16(7)(v)-13 DIST Cust'!O356","v":3097},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P356+'FR-16(7)(v)-4 PROD Energy'!P356+'FR-16(7)(v)-5 PROD Cust'!P356+'FR-16(7)(v)-7 TRANS Demand'!P356+'FR-16(7)(v)-8 TRANS Energy'!P356+'FR-16(7)(v)-9 TRANS Cust'!P356+'FR-16(7)(v)-11 DIST Demand'!P356+'FR-16(7)(v)-12 DIST Energy'!P356+'FR-16(7)(v)-13 DIST Cust'!P356","v":606},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q356+'FR-16(7)(v)-4 PROD Energy'!Q356+'FR-16(7)(v)-5 PROD Cust'!Q356+'FR-16(7)(v)-7 TRANS Demand'!Q356+'FR-16(7)(v)-8 TRANS Energy'!Q356+'FR-16(7)(v)-9 TRANS Cust'!Q356+'FR-16(7)(v)-11 DIST Demand'!Q356+'FR-16(7)(v)-12 DIST Energy'!Q356+'FR-16(7)(v)-13 DIST Cust'!Q356","v":98},114579,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F357","v":-721070},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G357+'FR-16(7)(v)-4 PROD Energy'!G357+'FR-16(7)(v)-5 PROD Cust'!G357+'FR-16(7)(v)-7 TRANS Demand'!G357+'FR-16(7)(v)-8 TRANS Energy'!G357+'FR-16(7)(v)-9 TRANS Cust'!G357+'FR-16(7)(v)-11 DIST Demand'!G357+'FR-16(7)(v)-12 DIST Energy'!G357+'FR-16(7)(v)-13 DIST Cust'!G357","v":-469402},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H357+'FR-16(7)(v)-4 PROD Energy'!H357+'FR-16(7)(v)-5 PROD Cust'!H357+'FR-16(7)(v)-7 TRANS Demand'!H357+'FR-16(7)(v)-8 TRANS Energy'!H357+'FR-16(7)(v)-9 TRANS Cust'!H357+'FR-16(7)(v)-11 DIST Demand'!H357+'FR-16(7)(v)-12 DIST Energy'!H357+'FR-16(7)(v)-13 DIST Cust'!H357","v":-127268},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I357+'FR-16(7)(v)-4 PROD Energy'!I357+'FR-16(7)(v)-5 PROD Cust'!I357+'FR-16(7)(v)-7 TRANS Demand'!I357+'FR-16(7)(v)-8 TRANS Energy'!I357+'FR-16(7)(v)-9 TRANS Cust'!I357+'FR-16(7)(v)-11 DIST Demand'!I357+'FR-16(7)(v)-12 DIST Energy'!I357+'FR-16(7)(v)-13 DIST Cust'!I357","v":-619},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J357+'FR-16(7)(v)-4 PROD Energy'!J357+'FR-16(7)(v)-5 PROD Cust'!J357+'FR-16(7)(v)-7 TRANS Demand'!J357+'FR-16(7)(v)-8 TRANS Energy'!J357+'FR-16(7)(v)-9 TRANS Cust'!J357+'FR-16(7)(v)-11 DIST Demand'!J357+'FR-16(7)(v)-12 DIST Energy'!J357+'FR-16(7)(v)-13 DIST Cust'!J357","v":-2714},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K357+'FR-16(7)(v)-4 PROD Energy'!K357+'FR-16(7)(v)-5 PROD Cust'!K357+'FR-16(7)(v)-7 TRANS Demand'!K357+'FR-16(7)(v)-8 TRANS Energy'!K357+'FR-16(7)(v)-9 TRANS Cust'!K357+'FR-16(7)(v)-11 DIST Demand'!K357+'FR-16(7)(v)-12 DIST Energy'!K357+'FR-16(7)(v)-13 DIST Cust'!K357","v":-54},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L357+'FR-16(7)(v)-4 PROD Energy'!L357+'FR-16(7)(v)-5 PROD Cust'!L357+'FR-16(7)(v)-7 TRANS Demand'!L357+'FR-16(7)(v)-8 TRANS Energy'!L357+'FR-16(7)(v)-9 TRANS Cust'!L357+'FR-16(7)(v)-11 DIST Demand'!L357+'FR-16(7)(v)-12 DIST Energy'!L357+'FR-16(7)(v)-13 DIST Cust'!L357","v":-57128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M357+'FR-16(7)(v)-4 PROD Energy'!M357+'FR-16(7)(v)-5 PROD Cust'!M357+'FR-16(7)(v)-7 TRANS Demand'!M357+'FR-16(7)(v)-8 TRANS Energy'!M357+'FR-16(7)(v)-9 TRANS Cust'!M357+'FR-16(7)(v)-11 DIST Demand'!M357+'FR-16(7)(v)-12 DIST Energy'!M357+'FR-16(7)(v)-13 DIST Cust'!M357","v":-39733},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N357+'FR-16(7)(v)-4 PROD Energy'!N357+'FR-16(7)(v)-5 PROD Cust'!N357+'FR-16(7)(v)-7 TRANS Demand'!N357+'FR-16(7)(v)-8 TRANS Energy'!N357+'FR-16(7)(v)-9 TRANS Cust'!N357+'FR-16(7)(v)-11 DIST Demand'!N357+'FR-16(7)(v)-12 DIST Energy'!N357+'FR-16(7)(v)-13 DIST Cust'!N357","v":-1386},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O357+'FR-16(7)(v)-4 PROD Energy'!O357+'FR-16(7)(v)-5 PROD Cust'!O357+'FR-16(7)(v)-7 TRANS Demand'!O357+'FR-16(7)(v)-8 TRANS Energy'!O357+'FR-16(7)(v)-9 TRANS Cust'!O357+'FR-16(7)(v)-11 DIST Demand'!O357+'FR-16(7)(v)-12 DIST Energy'!O357+'FR-16(7)(v)-13 DIST Cust'!O357","v":-14519},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P357+'FR-16(7)(v)-4 PROD Energy'!P357+'FR-16(7)(v)-5 PROD Cust'!P357+'FR-16(7)(v)-7 TRANS Demand'!P357+'FR-16(7)(v)-8 TRANS Energy'!P357+'FR-16(7)(v)-9 TRANS Cust'!P357+'FR-16(7)(v)-11 DIST Demand'!P357+'FR-16(7)(v)-12 DIST Energy'!P357+'FR-16(7)(v)-13 DIST Cust'!P357","v":-6871},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q357+'FR-16(7)(v)-4 PROD Energy'!Q357+'FR-16(7)(v)-5 PROD Cust'!Q357+'FR-16(7)(v)-7 TRANS Demand'!Q357+'FR-16(7)(v)-8 TRANS Energy'!Q357+'FR-16(7)(v)-9 TRANS Cust'!Q357+'FR-16(7)(v)-11 DIST Demand'!Q357+'FR-16(7)(v)-12 DIST Energy'!Q357+'FR-16(7)(v)-13 DIST Cust'!Q357","v":-1376},-721070,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F358","v":2121603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G358+'FR-16(7)(v)-4 PROD Energy'!G358+'FR-16(7)(v)-5 PROD Cust'!G358+'FR-16(7)(v)-7 TRANS Demand'!G358+'FR-16(7)(v)-8 TRANS Energy'!G358+'FR-16(7)(v)-9 TRANS Cust'!G358+'FR-16(7)(v)-11 DIST Demand'!G358+'FR-16(7)(v)-12 DIST Energy'!G358+'FR-16(7)(v)-13 DIST Cust'!G358","v":982102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H358+'FR-16(7)(v)-4 PROD Energy'!H358+'FR-16(7)(v)-5 PROD Cust'!H358+'FR-16(7)(v)-7 TRANS Demand'!H358+'FR-16(7)(v)-8 TRANS Energy'!H358+'FR-16(7)(v)-9 TRANS Cust'!H358+'FR-16(7)(v)-11 DIST Demand'!H358+'FR-16(7)(v)-12 DIST Energy'!H358+'FR-16(7)(v)-13 DIST Cust'!H358","v":597475},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I358+'FR-16(7)(v)-4 PROD Energy'!I358+'FR-16(7)(v)-5 PROD Cust'!I358+'FR-16(7)(v)-7 TRANS Demand'!I358+'FR-16(7)(v)-8 TRANS Energy'!I358+'FR-16(7)(v)-9 TRANS Cust'!I358+'FR-16(7)(v)-11 DIST Demand'!I358+'FR-16(7)(v)-12 DIST Energy'!I358+'FR-16(7)(v)-13 DIST Cust'!I358","v":2757},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J358+'FR-16(7)(v)-4 PROD Energy'!J358+'FR-16(7)(v)-5 PROD Cust'!J358+'FR-16(7)(v)-7 TRANS Demand'!J358+'FR-16(7)(v)-8 TRANS Energy'!J358+'FR-16(7)(v)-9 TRANS Cust'!J358+'FR-16(7)(v)-11 DIST Demand'!J358+'FR-16(7)(v)-12 DIST Energy'!J358+'FR-16(7)(v)-13 DIST Cust'!J358","v":10586},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K358+'FR-16(7)(v)-4 PROD Energy'!K358+'FR-16(7)(v)-5 PROD Cust'!K358+'FR-16(7)(v)-7 TRANS Demand'!K358+'FR-16(7)(v)-8 TRANS Energy'!K358+'FR-16(7)(v)-9 TRANS Cust'!K358+'FR-16(7)(v)-11 DIST Demand'!K358+'FR-16(7)(v)-12 DIST Energy'!K358+'FR-16(7)(v)-13 DIST Cust'!K358","v":176},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L358+'FR-16(7)(v)-4 PROD Energy'!L358+'FR-16(7)(v)-5 PROD Cust'!L358+'FR-16(7)(v)-7 TRANS Demand'!L358+'FR-16(7)(v)-8 TRANS Energy'!L358+'FR-16(7)(v)-9 TRANS Cust'!L358+'FR-16(7)(v)-11 DIST Demand'!L358+'FR-16(7)(v)-12 DIST Energy'!L358+'FR-16(7)(v)-13 DIST Cust'!L358","v":268407},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M358+'FR-16(7)(v)-4 PROD Energy'!M358+'FR-16(7)(v)-5 PROD Cust'!M358+'FR-16(7)(v)-7 TRANS Demand'!M358+'FR-16(7)(v)-8 TRANS Energy'!M358+'FR-16(7)(v)-9 TRANS Cust'!M358+'FR-16(7)(v)-11 DIST Demand'!M358+'FR-16(7)(v)-12 DIST Energy'!M358+'FR-16(7)(v)-13 DIST Cust'!M358","v":183090},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N358+'FR-16(7)(v)-4 PROD Energy'!N358+'FR-16(7)(v)-5 PROD Cust'!N358+'FR-16(7)(v)-7 TRANS Demand'!N358+'FR-16(7)(v)-8 TRANS Energy'!N358+'FR-16(7)(v)-9 TRANS Cust'!N358+'FR-16(7)(v)-11 DIST Demand'!N358+'FR-16(7)(v)-12 DIST Energy'!N358+'FR-16(7)(v)-13 DIST Cust'!N358","v":6631},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O358+'FR-16(7)(v)-4 PROD Energy'!O358+'FR-16(7)(v)-5 PROD Cust'!O358+'FR-16(7)(v)-7 TRANS Demand'!O358+'FR-16(7)(v)-8 TRANS Energy'!O358+'FR-16(7)(v)-9 TRANS Cust'!O358+'FR-16(7)(v)-11 DIST Demand'!O358+'FR-16(7)(v)-12 DIST Energy'!O358+'FR-16(7)(v)-13 DIST Cust'!O358","v":57341},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P358+'FR-16(7)(v)-4 PROD Energy'!P358+'FR-16(7)(v)-5 PROD Cust'!P358+'FR-16(7)(v)-7 TRANS Demand'!P358+'FR-16(7)(v)-8 TRANS Energy'!P358+'FR-16(7)(v)-9 TRANS Cust'!P358+'FR-16(7)(v)-11 DIST Demand'!P358+'FR-16(7)(v)-12 DIST Energy'!P358+'FR-16(7)(v)-13 DIST Cust'!P358","v":11212},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q358+'FR-16(7)(v)-4 PROD Energy'!Q358+'FR-16(7)(v)-5 PROD Cust'!Q358+'FR-16(7)(v)-7 TRANS Demand'!Q358+'FR-16(7)(v)-8 TRANS Energy'!Q358+'FR-16(7)(v)-9 TRANS Cust'!Q358+'FR-16(7)(v)-11 DIST Demand'!Q358+'FR-16(7)(v)-12 DIST Energy'!Q358+'FR-16(7)(v)-13 DIST Cust'!Q358","v":1826},2121603,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F359","v":-235975},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G359+'FR-16(7)(v)-4 PROD Energy'!G359+'FR-16(7)(v)-5 PROD Cust'!G359+'FR-16(7)(v)-7 TRANS Demand'!G359+'FR-16(7)(v)-8 TRANS Energy'!G359+'FR-16(7)(v)-9 TRANS Cust'!G359+'FR-16(7)(v)-11 DIST Demand'!G359+'FR-16(7)(v)-12 DIST Energy'!G359+'FR-16(7)(v)-13 DIST Cust'!G359","v":-109235},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H359+'FR-16(7)(v)-4 PROD Energy'!H359+'FR-16(7)(v)-5 PROD Cust'!H359+'FR-16(7)(v)-7 TRANS Demand'!H359+'FR-16(7)(v)-8 TRANS Energy'!H359+'FR-16(7)(v)-9 TRANS Cust'!H359+'FR-16(7)(v)-11 DIST Demand'!H359+'FR-16(7)(v)-12 DIST Energy'!H359+'FR-16(7)(v)-13 DIST Cust'!H359","v":-66454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I359+'FR-16(7)(v)-4 PROD Energy'!I359+'FR-16(7)(v)-5 PROD Cust'!I359+'FR-16(7)(v)-7 TRANS Demand'!I359+'FR-16(7)(v)-8 TRANS Energy'!I359+'FR-16(7)(v)-9 TRANS Cust'!I359+'FR-16(7)(v)-11 DIST Demand'!I359+'FR-16(7)(v)-12 DIST Energy'!I359+'FR-16(7)(v)-13 DIST Cust'!I359","v":-307},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J359+'FR-16(7)(v)-4 PROD Energy'!J359+'FR-16(7)(v)-5 PROD Cust'!J359+'FR-16(7)(v)-7 TRANS Demand'!J359+'FR-16(7)(v)-8 TRANS Energy'!J359+'FR-16(7)(v)-9 TRANS Cust'!J359+'FR-16(7)(v)-11 DIST Demand'!J359+'FR-16(7)(v)-12 DIST Energy'!J359+'FR-16(7)(v)-13 DIST Cust'!J359","v":-1176},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K359+'FR-16(7)(v)-4 PROD Energy'!K359+'FR-16(7)(v)-5 PROD Cust'!K359+'FR-16(7)(v)-7 TRANS Demand'!K359+'FR-16(7)(v)-8 TRANS Energy'!K359+'FR-16(7)(v)-9 TRANS Cust'!K359+'FR-16(7)(v)-11 DIST Demand'!K359+'FR-16(7)(v)-12 DIST Energy'!K359+'FR-16(7)(v)-13 DIST Cust'!K359","v":-20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L359+'FR-16(7)(v)-4 PROD Energy'!L359+'FR-16(7)(v)-5 PROD Cust'!L359+'FR-16(7)(v)-7 TRANS Demand'!L359+'FR-16(7)(v)-8 TRANS Energy'!L359+'FR-16(7)(v)-9 TRANS Cust'!L359+'FR-16(7)(v)-11 DIST Demand'!L359+'FR-16(7)(v)-12 DIST Energy'!L359+'FR-16(7)(v)-13 DIST Cust'!L359","v":-29854},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M359+'FR-16(7)(v)-4 PROD Energy'!M359+'FR-16(7)(v)-5 PROD Cust'!M359+'FR-16(7)(v)-7 TRANS Demand'!M359+'FR-16(7)(v)-8 TRANS Energy'!M359+'FR-16(7)(v)-9 TRANS Cust'!M359+'FR-16(7)(v)-11 DIST Demand'!M359+'FR-16(7)(v)-12 DIST Energy'!M359+'FR-16(7)(v)-13 DIST Cust'!M359","v":-20364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N359+'FR-16(7)(v)-4 PROD Energy'!N359+'FR-16(7)(v)-5 PROD Cust'!N359+'FR-16(7)(v)-7 TRANS Demand'!N359+'FR-16(7)(v)-8 TRANS Energy'!N359+'FR-16(7)(v)-9 TRANS Cust'!N359+'FR-16(7)(v)-11 DIST Demand'!N359+'FR-16(7)(v)-12 DIST Energy'!N359+'FR-16(7)(v)-13 DIST Cust'!N359","v":-737},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O359+'FR-16(7)(v)-4 PROD Energy'!O359+'FR-16(7)(v)-5 PROD Cust'!O359+'FR-16(7)(v)-7 TRANS Demand'!O359+'FR-16(7)(v)-8 TRANS Energy'!O359+'FR-16(7)(v)-9 TRANS Cust'!O359+'FR-16(7)(v)-11 DIST Demand'!O359+'FR-16(7)(v)-12 DIST Energy'!O359+'FR-16(7)(v)-13 DIST Cust'!O359","v":-6378},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P359+'FR-16(7)(v)-4 PROD Energy'!P359+'FR-16(7)(v)-5 PROD Cust'!P359+'FR-16(7)(v)-7 TRANS Demand'!P359+'FR-16(7)(v)-8 TRANS Energy'!P359+'FR-16(7)(v)-9 TRANS Cust'!P359+'FR-16(7)(v)-11 DIST Demand'!P359+'FR-16(7)(v)-12 DIST Energy'!P359+'FR-16(7)(v)-13 DIST Cust'!P359","v":-1247},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q359+'FR-16(7)(v)-4 PROD Energy'!Q359+'FR-16(7)(v)-5 PROD Cust'!Q359+'FR-16(7)(v)-7 TRANS Demand'!Q359+'FR-16(7)(v)-8 TRANS Energy'!Q359+'FR-16(7)(v)-9 TRANS Cust'!Q359+'FR-16(7)(v)-11 DIST Demand'!Q359+'FR-16(7)(v)-12 DIST Energy'!Q359+'FR-16(7)(v)-13 DIST Cust'!Q359","v":-203},-235975,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G360+'FR-16(7)(v)-4 PROD Energy'!G360+'FR-16(7)(v)-5 PROD Cust'!G360+'FR-16(7)(v)-7 TRANS Demand'!G360+'FR-16(7)(v)-8 TRANS Energy'!G360+'FR-16(7)(v)-9 TRANS Cust'!G360+'FR-16(7)(v)-11 DIST Demand'!G360+'FR-16(7)(v)-12 DIST Energy'!G360+'FR-16(7)(v)-13 DIST Cust'!G360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H360+'FR-16(7)(v)-4 PROD Energy'!H360+'FR-16(7)(v)-5 PROD Cust'!H360+'FR-16(7)(v)-7 TRANS Demand'!H360+'FR-16(7)(v)-8 TRANS Energy'!H360+'FR-16(7)(v)-9 TRANS Cust'!H360+'FR-16(7)(v)-11 DIST Demand'!H360+'FR-16(7)(v)-12 DIST Energy'!H360+'FR-16(7)(v)-13 DIST Cust'!H360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I360+'FR-16(7)(v)-4 PROD Energy'!I360+'FR-16(7)(v)-5 PROD Cust'!I360+'FR-16(7)(v)-7 TRANS Demand'!I360+'FR-16(7)(v)-8 TRANS Energy'!I360+'FR-16(7)(v)-9 TRANS Cust'!I360+'FR-16(7)(v)-11 DIST Demand'!I360+'FR-16(7)(v)-12 DIST Energy'!I360+'FR-16(7)(v)-13 DIST Cust'!I360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J360+'FR-16(7)(v)-4 PROD Energy'!J360+'FR-16(7)(v)-5 PROD Cust'!J360+'FR-16(7)(v)-7 TRANS Demand'!J360+'FR-16(7)(v)-8 TRANS Energy'!J360+'FR-16(7)(v)-9 TRANS Cust'!J360+'FR-16(7)(v)-11 DIST Demand'!J360+'FR-16(7)(v)-12 DIST Energy'!J360+'FR-16(7)(v)-13 DIST Cust'!J360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K360+'FR-16(7)(v)-4 PROD Energy'!K360+'FR-16(7)(v)-5 PROD Cust'!K360+'FR-16(7)(v)-7 TRANS Demand'!K360+'FR-16(7)(v)-8 TRANS Energy'!K360+'FR-16(7)(v)-9 TRANS Cust'!K360+'FR-16(7)(v)-11 DIST Demand'!K360+'FR-16(7)(v)-12 DIST Energy'!K360+'FR-16(7)(v)-13 DIST Cust'!K360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L360+'FR-16(7)(v)-4 PROD Energy'!L360+'FR-16(7)(v)-5 PROD Cust'!L360+'FR-16(7)(v)-7 TRANS Demand'!L360+'FR-16(7)(v)-8 TRANS Energy'!L360+'FR-16(7)(v)-9 TRANS Cust'!L360+'FR-16(7)(v)-11 DIST Demand'!L360+'FR-16(7)(v)-12 DIST Energy'!L360+'FR-16(7)(v)-13 DIST Cust'!L360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M360+'FR-16(7)(v)-4 PROD Energy'!M360+'FR-16(7)(v)-5 PROD Cust'!M360+'FR-16(7)(v)-7 TRANS Demand'!M360+'FR-16(7)(v)-8 TRANS Energy'!M360+'FR-16(7)(v)-9 TRANS Cust'!M360+'FR-16(7)(v)-11 DIST Demand'!M360+'FR-16(7)(v)-12 DIST Energy'!M360+'FR-16(7)(v)-13 DIST Cust'!M360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N360+'FR-16(7)(v)-4 PROD Energy'!N360+'FR-16(7)(v)-5 PROD Cust'!N360+'FR-16(7)(v)-7 TRANS Demand'!N360+'FR-16(7)(v)-8 TRANS Energy'!N360+'FR-16(7)(v)-9 TRANS Cust'!N360+'FR-16(7)(v)-11 DIST Demand'!N360+'FR-16(7)(v)-12 DIST Energy'!N360+'FR-16(7)(v)-13 DIST Cust'!N360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O360+'FR-16(7)(v)-4 PROD Energy'!O360+'FR-16(7)(v)-5 PROD Cust'!O360+'FR-16(7)(v)-7 TRANS Demand'!O360+'FR-16(7)(v)-8 TRANS Energy'!O360+'FR-16(7)(v)-9 TRANS Cust'!O360+'FR-16(7)(v)-11 DIST Demand'!O360+'FR-16(7)(v)-12 DIST Energy'!O360+'FR-16(7)(v)-13 DIST Cust'!O360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P360+'FR-16(7)(v)-4 PROD Energy'!P360+'FR-16(7)(v)-5 PROD Cust'!P360+'FR-16(7)(v)-7 TRANS Demand'!P360+'FR-16(7)(v)-8 TRANS Energy'!P360+'FR-16(7)(v)-9 TRANS Cust'!P360+'FR-16(7)(v)-11 DIST Demand'!P360+'FR-16(7)(v)-12 DIST Energy'!P360+'FR-16(7)(v)-13 DIST Cust'!P360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q360+'FR-16(7)(v)-4 PROD Energy'!Q360+'FR-16(7)(v)-5 PROD Cust'!Q360+'FR-16(7)(v)-7 TRANS Demand'!Q360+'FR-16(7)(v)-8 TRANS Energy'!Q360+'FR-16(7)(v)-9 TRANS Cust'!Q360+'FR-16(7)(v)-11 DIST Demand'!Q360+'FR-16(7)(v)-12 DIST Energy'!Q360+'FR-16(7)(v)-13 DIST Cust'!Q360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-8773995},-5426651,-1708612,-8200,{"$f":"SUM(J337:J360)","v":-34745},-662,-767354,-530959,-18696,-186978,-76211,-14927,-8773995,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G364+'FR-16(7)(v)-4 PROD Energy'!G364+'FR-16(7)(v)-5 PROD Cust'!G364+'FR-16(7)(v)-7 TRANS Demand'!G364+'FR-16(7)(v)-8 TRANS Energy'!G364+'FR-16(7)(v)-9 TRANS Cust'!G364+'FR-16(7)(v)-11 DIST Demand'!G364+'FR-16(7)(v)-12 DIST Energy'!G364+'FR-16(7)(v)-13 DIST Cust'!G364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H364+'FR-16(7)(v)-4 PROD Energy'!H364+'FR-16(7)(v)-5 PROD Cust'!H364+'FR-16(7)(v)-7 TRANS Demand'!H364+'FR-16(7)(v)-8 TRANS Energy'!H364+'FR-16(7)(v)-9 TRANS Cust'!H364+'FR-16(7)(v)-11 DIST Demand'!H364+'FR-16(7)(v)-12 DIST Energy'!H364+'FR-16(7)(v)-13 DIST Cust'!H364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I364+'FR-16(7)(v)-4 PROD Energy'!I364+'FR-16(7)(v)-5 PROD Cust'!I364+'FR-16(7)(v)-7 TRANS Demand'!I364+'FR-16(7)(v)-8 TRANS Energy'!I364+'FR-16(7)(v)-9 TRANS Cust'!I364+'FR-16(7)(v)-11 DIST Demand'!I364+'FR-16(7)(v)-12 DIST Energy'!I364+'FR-16(7)(v)-13 DIST Cust'!I364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J364+'FR-16(7)(v)-4 PROD Energy'!J364+'FR-16(7)(v)-5 PROD Cust'!J364+'FR-16(7)(v)-7 TRANS Demand'!J364+'FR-16(7)(v)-8 TRANS Energy'!J364+'FR-16(7)(v)-9 TRANS Cust'!J364+'FR-16(7)(v)-11 DIST Demand'!J364+'FR-16(7)(v)-12 DIST Energy'!J364+'FR-16(7)(v)-13 DIST Cust'!J364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K364+'FR-16(7)(v)-4 PROD Energy'!K364+'FR-16(7)(v)-5 PROD Cust'!K364+'FR-16(7)(v)-7 TRANS Demand'!K364+'FR-16(7)(v)-8 TRANS Energy'!K364+'FR-16(7)(v)-9 TRANS Cust'!K364+'FR-16(7)(v)-11 DIST Demand'!K364+'FR-16(7)(v)-12 DIST Energy'!K364+'FR-16(7)(v)-13 DIST Cust'!K364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L364+'FR-16(7)(v)-4 PROD Energy'!L364+'FR-16(7)(v)-5 PROD Cust'!L364+'FR-16(7)(v)-7 TRANS Demand'!L364+'FR-16(7)(v)-8 TRANS Energy'!L364+'FR-16(7)(v)-9 TRANS Cust'!L364+'FR-16(7)(v)-11 DIST Demand'!L364+'FR-16(7)(v)-12 DIST Energy'!L364+'FR-16(7)(v)-13 DIST Cust'!L364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M364+'FR-16(7)(v)-4 PROD Energy'!M364+'FR-16(7)(v)-5 PROD Cust'!M364+'FR-16(7)(v)-7 TRANS Demand'!M364+'FR-16(7)(v)-8 TRANS Energy'!M364+'FR-16(7)(v)-9 TRANS Cust'!M364+'FR-16(7)(v)-11 DIST Demand'!M364+'FR-16(7)(v)-12 DIST Energy'!M364+'FR-16(7)(v)-13 DIST Cust'!M364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N364+'FR-16(7)(v)-4 PROD Energy'!N364+'FR-16(7)(v)-5 PROD Cust'!N364+'FR-16(7)(v)-7 TRANS Demand'!N364+'FR-16(7)(v)-8 TRANS Energy'!N364+'FR-16(7)(v)-9 TRANS Cust'!N364+'FR-16(7)(v)-11 DIST Demand'!N364+'FR-16(7)(v)-12 DIST Energy'!N364+'FR-16(7)(v)-13 DIST Cust'!N364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O364+'FR-16(7)(v)-4 PROD Energy'!O364+'FR-16(7)(v)-5 PROD Cust'!O364+'FR-16(7)(v)-7 TRANS Demand'!O364+'FR-16(7)(v)-8 TRANS Energy'!O364+'FR-16(7)(v)-9 TRANS Cust'!O364+'FR-16(7)(v)-11 DIST Demand'!O364+'FR-16(7)(v)-12 DIST Energy'!O364+'FR-16(7)(v)-13 DIST Cust'!O364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P364+'FR-16(7)(v)-4 PROD Energy'!P364+'FR-16(7)(v)-5 PROD Cust'!P364+'FR-16(7)(v)-7 TRANS Demand'!P364+'FR-16(7)(v)-8 TRANS Energy'!P364+'FR-16(7)(v)-9 TRANS Cust'!P364+'FR-16(7)(v)-11 DIST Demand'!P364+'FR-16(7)(v)-12 DIST Energy'!P364+'FR-16(7)(v)-13 DIST Cust'!P364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q364+'FR-16(7)(v)-4 PROD Energy'!Q364+'FR-16(7)(v)-5 PROD Cust'!Q364+'FR-16(7)(v)-7 TRANS Demand'!Q364+'FR-16(7)(v)-8 TRANS Energy'!Q364+'FR-16(7)(v)-9 TRANS Cust'!Q364+'FR-16(7)(v)-11 DIST Demand'!Q364+'FR-16(7)(v)-12 DIST Energy'!Q364+'FR-16(7)(v)-13 DIST Cust'!Q364","v":0},{"$f":"SUM(G364:Q364)","v":0},{"$f":"F364-R364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G365+'FR-16(7)(v)-4 PROD Energy'!G365+'FR-16(7)(v)-5 PROD Cust'!G365+'FR-16(7)(v)-7 TRANS Demand'!G365+'FR-16(7)(v)-8 TRANS Energy'!G365+'FR-16(7)(v)-9 TRANS Cust'!G365+'FR-16(7)(v)-11 DIST Demand'!G365+'FR-16(7)(v)-12 DIST Energy'!G365+'FR-16(7)(v)-13 DIST Cust'!G365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H365+'FR-16(7)(v)-4 PROD Energy'!H365+'FR-16(7)(v)-5 PROD Cust'!H365+'FR-16(7)(v)-7 TRANS Demand'!H365+'FR-16(7)(v)-8 TRANS Energy'!H365+'FR-16(7)(v)-9 TRANS Cust'!H365+'FR-16(7)(v)-11 DIST Demand'!H365+'FR-16(7)(v)-12 DIST Energy'!H365+'FR-16(7)(v)-13 DIST Cust'!H365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I365+'FR-16(7)(v)-4 PROD Energy'!I365+'FR-16(7)(v)-5 PROD Cust'!I365+'FR-16(7)(v)-7 TRANS Demand'!I365+'FR-16(7)(v)-8 TRANS Energy'!I365+'FR-16(7)(v)-9 TRANS Cust'!I365+'FR-16(7)(v)-11 DIST Demand'!I365+'FR-16(7)(v)-12 DIST Energy'!I365+'FR-16(7)(v)-13 DIST Cust'!I365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J365+'FR-16(7)(v)-4 PROD Energy'!J365+'FR-16(7)(v)-5 PROD Cust'!J365+'FR-16(7)(v)-7 TRANS Demand'!J365+'FR-16(7)(v)-8 TRANS Energy'!J365+'FR-16(7)(v)-9 TRANS Cust'!J365+'FR-16(7)(v)-11 DIST Demand'!J365+'FR-16(7)(v)-12 DIST Energy'!J365+'FR-16(7)(v)-13 DIST Cust'!J365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K365+'FR-16(7)(v)-4 PROD Energy'!K365+'FR-16(7)(v)-5 PROD Cust'!K365+'FR-16(7)(v)-7 TRANS Demand'!K365+'FR-16(7)(v)-8 TRANS Energy'!K365+'FR-16(7)(v)-9 TRANS Cust'!K365+'FR-16(7)(v)-11 DIST Demand'!K365+'FR-16(7)(v)-12 DIST Energy'!K365+'FR-16(7)(v)-13 DIST Cust'!K365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L365+'FR-16(7)(v)-4 PROD Energy'!L365+'FR-16(7)(v)-5 PROD Cust'!L365+'FR-16(7)(v)-7 TRANS Demand'!L365+'FR-16(7)(v)-8 TRANS Energy'!L365+'FR-16(7)(v)-9 TRANS Cust'!L365+'FR-16(7)(v)-11 DIST Demand'!L365+'FR-16(7)(v)-12 DIST Energy'!L365+'FR-16(7)(v)-13 DIST Cust'!L365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M365+'FR-16(7)(v)-4 PROD Energy'!M365+'FR-16(7)(v)-5 PROD Cust'!M365+'FR-16(7)(v)-7 TRANS Demand'!M365+'FR-16(7)(v)-8 TRANS Energy'!M365+'FR-16(7)(v)-9 TRANS Cust'!M365+'FR-16(7)(v)-11 DIST Demand'!M365+'FR-16(7)(v)-12 DIST Energy'!M365+'FR-16(7)(v)-13 DIST Cust'!M365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N365+'FR-16(7)(v)-4 PROD Energy'!N365+'FR-16(7)(v)-5 PROD Cust'!N365+'FR-16(7)(v)-7 TRANS Demand'!N365+'FR-16(7)(v)-8 TRANS Energy'!N365+'FR-16(7)(v)-9 TRANS Cust'!N365+'FR-16(7)(v)-11 DIST Demand'!N365+'FR-16(7)(v)-12 DIST Energy'!N365+'FR-16(7)(v)-13 DIST Cust'!N365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O365+'FR-16(7)(v)-4 PROD Energy'!O365+'FR-16(7)(v)-5 PROD Cust'!O365+'FR-16(7)(v)-7 TRANS Demand'!O365+'FR-16(7)(v)-8 TRANS Energy'!O365+'FR-16(7)(v)-9 TRANS Cust'!O365+'FR-16(7)(v)-11 DIST Demand'!O365+'FR-16(7)(v)-12 DIST Energy'!O365+'FR-16(7)(v)-13 DIST Cust'!O365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P365+'FR-16(7)(v)-4 PROD Energy'!P365+'FR-16(7)(v)-5 PROD Cust'!P365+'FR-16(7)(v)-7 TRANS Demand'!P365+'FR-16(7)(v)-8 TRANS Energy'!P365+'FR-16(7)(v)-9 TRANS Cust'!P365+'FR-16(7)(v)-11 DIST Demand'!P365+'FR-16(7)(v)-12 DIST Energy'!P365+'FR-16(7)(v)-13 DIST Cust'!P365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q365+'FR-16(7)(v)-4 PROD Energy'!Q365+'FR-16(7)(v)-5 PROD Cust'!Q365+'FR-16(7)(v)-7 TRANS Demand'!Q365+'FR-16(7)(v)-8 TRANS Energy'!Q365+'FR-16(7)(v)-9 TRANS Cust'!Q365+'FR-16(7)(v)-11 DIST Demand'!Q365+'FR-16(7)(v)-12 DIST Energy'!Q365+'FR-16(7)(v)-13 DIST Cust'!Q365","v":0},{"$f":"SUM(G365:Q365)","v":0},{"$f":"F365-R365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G366+'FR-16(7)(v)-4 PROD Energy'!G366+'FR-16(7)(v)-5 PROD Cust'!G366+'FR-16(7)(v)-7 TRANS Demand'!G366+'FR-16(7)(v)-8 TRANS Energy'!G366+'FR-16(7)(v)-9 TRANS Cust'!G366+'FR-16(7)(v)-11 DIST Demand'!G366+'FR-16(7)(v)-12 DIST Energy'!G366+'FR-16(7)(v)-13 DIST Cust'!G366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H366+'FR-16(7)(v)-4 PROD Energy'!H366+'FR-16(7)(v)-5 PROD Cust'!H366+'FR-16(7)(v)-7 TRANS Demand'!H366+'FR-16(7)(v)-8 TRANS Energy'!H366+'FR-16(7)(v)-9 TRANS Cust'!H366+'FR-16(7)(v)-11 DIST Demand'!H366+'FR-16(7)(v)-12 DIST Energy'!H366+'FR-16(7)(v)-13 DIST Cust'!H366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I366+'FR-16(7)(v)-4 PROD Energy'!I366+'FR-16(7)(v)-5 PROD Cust'!I366+'FR-16(7)(v)-7 TRANS Demand'!I366+'FR-16(7)(v)-8 TRANS Energy'!I366+'FR-16(7)(v)-9 TRANS Cust'!I366+'FR-16(7)(v)-11 DIST Demand'!I366+'FR-16(7)(v)-12 DIST Energy'!I366+'FR-16(7)(v)-13 DIST Cust'!I366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J366+'FR-16(7)(v)-4 PROD Energy'!J366+'FR-16(7)(v)-5 PROD Cust'!J366+'FR-16(7)(v)-7 TRANS Demand'!J366+'FR-16(7)(v)-8 TRANS Energy'!J366+'FR-16(7)(v)-9 TRANS Cust'!J366+'FR-16(7)(v)-11 DIST Demand'!J366+'FR-16(7)(v)-12 DIST Energy'!J366+'FR-16(7)(v)-13 DIST Cust'!J366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K366+'FR-16(7)(v)-4 PROD Energy'!K366+'FR-16(7)(v)-5 PROD Cust'!K366+'FR-16(7)(v)-7 TRANS Demand'!K366+'FR-16(7)(v)-8 TRANS Energy'!K366+'FR-16(7)(v)-9 TRANS Cust'!K366+'FR-16(7)(v)-11 DIST Demand'!K366+'FR-16(7)(v)-12 DIST Energy'!K366+'FR-16(7)(v)-13 DIST Cust'!K366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L366+'FR-16(7)(v)-4 PROD Energy'!L366+'FR-16(7)(v)-5 PROD Cust'!L366+'FR-16(7)(v)-7 TRANS Demand'!L366+'FR-16(7)(v)-8 TRANS Energy'!L366+'FR-16(7)(v)-9 TRANS Cust'!L366+'FR-16(7)(v)-11 DIST Demand'!L366+'FR-16(7)(v)-12 DIST Energy'!L366+'FR-16(7)(v)-13 DIST Cust'!L366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M366+'FR-16(7)(v)-4 PROD Energy'!M366+'FR-16(7)(v)-5 PROD Cust'!M366+'FR-16(7)(v)-7 TRANS Demand'!M366+'FR-16(7)(v)-8 TRANS Energy'!M366+'FR-16(7)(v)-9 TRANS Cust'!M366+'FR-16(7)(v)-11 DIST Demand'!M366+'FR-16(7)(v)-12 DIST Energy'!M366+'FR-16(7)(v)-13 DIST Cust'!M366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N366+'FR-16(7)(v)-4 PROD Energy'!N366+'FR-16(7)(v)-5 PROD Cust'!N366+'FR-16(7)(v)-7 TRANS Demand'!N366+'FR-16(7)(v)-8 TRANS Energy'!N366+'FR-16(7)(v)-9 TRANS Cust'!N366+'FR-16(7)(v)-11 DIST Demand'!N366+'FR-16(7)(v)-12 DIST Energy'!N366+'FR-16(7)(v)-13 DIST Cust'!N366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O366+'FR-16(7)(v)-4 PROD Energy'!O366+'FR-16(7)(v)-5 PROD Cust'!O366+'FR-16(7)(v)-7 TRANS Demand'!O366+'FR-16(7)(v)-8 TRANS Energy'!O366+'FR-16(7)(v)-9 TRANS Cust'!O366+'FR-16(7)(v)-11 DIST Demand'!O366+'FR-16(7)(v)-12 DIST Energy'!O366+'FR-16(7)(v)-13 DIST Cust'!O366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P366+'FR-16(7)(v)-4 PROD Energy'!P366+'FR-16(7)(v)-5 PROD Cust'!P366+'FR-16(7)(v)-7 TRANS Demand'!P366+'FR-16(7)(v)-8 TRANS Energy'!P366+'FR-16(7)(v)-9 TRANS Cust'!P366+'FR-16(7)(v)-11 DIST Demand'!P366+'FR-16(7)(v)-12 DIST Energy'!P366+'FR-16(7)(v)-13 DIST Cust'!P366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q366+'FR-16(7)(v)-4 PROD Energy'!Q366+'FR-16(7)(v)-5 PROD Cust'!Q366+'FR-16(7)(v)-7 TRANS Demand'!Q366+'FR-16(7)(v)-8 TRANS Energy'!Q366+'FR-16(7)(v)-9 TRANS Cust'!Q366+'FR-16(7)(v)-11 DIST Demand'!Q366+'FR-16(7)(v)-12 DIST Energy'!Q366+'FR-16(7)(v)-13 DIST Cust'!Q366","v":0},{"$f":"SUM(G366:Q366)","v":0},{"$f":"F366-R366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},0,0,{"$f":"SUM(J363:J366)","v":0},0,0,0,0,0,0,0,0,0]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,"PRODUCTION",{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G370+'FR-16(7)(v)-4 PROD Energy'!G370+'FR-16(7)(v)-5 PROD Cust'!G370+'FR-16(7)(v)-7 TRANS Demand'!G370+'FR-16(7)(v)-8 TRANS Energy'!G370+'FR-16(7)(v)-9 TRANS Cust'!G370+'FR-16(7)(v)-11 DIST Demand'!G370+'FR-16(7)(v)-12 DIST Energy'!G370+'FR-16(7)(v)-13 DIST Cust'!G370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H370+'FR-16(7)(v)-4 PROD Energy'!H370+'FR-16(7)(v)-5 PROD Cust'!H370+'FR-16(7)(v)-7 TRANS Demand'!H370+'FR-16(7)(v)-8 TRANS Energy'!H370+'FR-16(7)(v)-9 TRANS Cust'!H370+'FR-16(7)(v)-11 DIST Demand'!H370+'FR-16(7)(v)-12 DIST Energy'!H370+'FR-16(7)(v)-13 DIST Cust'!H370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I370+'FR-16(7)(v)-4 PROD Energy'!I370+'FR-16(7)(v)-5 PROD Cust'!I370+'FR-16(7)(v)-7 TRANS Demand'!I370+'FR-16(7)(v)-8 TRANS Energy'!I370+'FR-16(7)(v)-9 TRANS Cust'!I370+'FR-16(7)(v)-11 DIST Demand'!I370+'FR-16(7)(v)-12 DIST Energy'!I370+'FR-16(7)(v)-13 DIST Cust'!I370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J370+'FR-16(7)(v)-4 PROD Energy'!J370+'FR-16(7)(v)-5 PROD Cust'!J370+'FR-16(7)(v)-7 TRANS Demand'!J370+'FR-16(7)(v)-8 TRANS Energy'!J370+'FR-16(7)(v)-9 TRANS Cust'!J370+'FR-16(7)(v)-11 DIST Demand'!J370+'FR-16(7)(v)-12 DIST Energy'!J370+'FR-16(7)(v)-13 DIST Cust'!J370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K370+'FR-16(7)(v)-4 PROD Energy'!K370+'FR-16(7)(v)-5 PROD Cust'!K370+'FR-16(7)(v)-7 TRANS Demand'!K370+'FR-16(7)(v)-8 TRANS Energy'!K370+'FR-16(7)(v)-9 TRANS Cust'!K370+'FR-16(7)(v)-11 DIST Demand'!K370+'FR-16(7)(v)-12 DIST Energy'!K370+'FR-16(7)(v)-13 DIST Cust'!K370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L370+'FR-16(7)(v)-4 PROD Energy'!L370+'FR-16(7)(v)-5 PROD Cust'!L370+'FR-16(7)(v)-7 TRANS Demand'!L370+'FR-16(7)(v)-8 TRANS Energy'!L370+'FR-16(7)(v)-9 TRANS Cust'!L370+'FR-16(7)(v)-11 DIST Demand'!L370+'FR-16(7)(v)-12 DIST Energy'!L370+'FR-16(7)(v)-13 DIST Cust'!L370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M370+'FR-16(7)(v)-4 PROD Energy'!M370+'FR-16(7)(v)-5 PROD Cust'!M370+'FR-16(7)(v)-7 TRANS Demand'!M370+'FR-16(7)(v)-8 TRANS Energy'!M370+'FR-16(7)(v)-9 TRANS Cust'!M370+'FR-16(7)(v)-11 DIST Demand'!M370+'FR-16(7)(v)-12 DIST Energy'!M370+'FR-16(7)(v)-13 DIST Cust'!M370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N370+'FR-16(7)(v)-4 PROD Energy'!N370+'FR-16(7)(v)-5 PROD Cust'!N370+'FR-16(7)(v)-7 TRANS Demand'!N370+'FR-16(7)(v)-8 TRANS Energy'!N370+'FR-16(7)(v)-9 TRANS Cust'!N370+'FR-16(7)(v)-11 DIST Demand'!N370+'FR-16(7)(v)-12 DIST Energy'!N370+'FR-16(7)(v)-13 DIST Cust'!N370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O370+'FR-16(7)(v)-4 PROD Energy'!O370+'FR-16(7)(v)-5 PROD Cust'!O370+'FR-16(7)(v)-7 TRANS Demand'!O370+'FR-16(7)(v)-8 TRANS Energy'!O370+'FR-16(7)(v)-9 TRANS Cust'!O370+'FR-16(7)(v)-11 DIST Demand'!O370+'FR-16(7)(v)-12 DIST Energy'!O370+'FR-16(7)(v)-13 DIST Cust'!O370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P370+'FR-16(7)(v)-4 PROD Energy'!P370+'FR-16(7)(v)-5 PROD Cust'!P370+'FR-16(7)(v)-7 TRANS Demand'!P370+'FR-16(7)(v)-8 TRANS Energy'!P370+'FR-16(7)(v)-9 TRANS Cust'!P370+'FR-16(7)(v)-11 DIST Demand'!P370+'FR-16(7)(v)-12 DIST Energy'!P370+'FR-16(7)(v)-13 DIST Cust'!P370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q370+'FR-16(7)(v)-4 PROD Energy'!Q370+'FR-16(7)(v)-5 PROD Cust'!Q370+'FR-16(7)(v)-7 TRANS Demand'!Q370+'FR-16(7)(v)-8 TRANS Energy'!Q370+'FR-16(7)(v)-9 TRANS Cust'!Q370+'FR-16(7)(v)-11 DIST Demand'!Q370+'FR-16(7)(v)-12 DIST Energy'!Q370+'FR-16(7)(v)-13 DIST Cust'!Q370","v":0},{"$f":"SUM(G370:Q370)","v":0},{"$f":"F370-R370","v":0}]
[36,null,"TRANSMISSION","T129",null,{"$f":"'FR-16(7)(v)-1 Functional'!F371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G371+'FR-16(7)(v)-4 PROD Energy'!G371+'FR-16(7)(v)-5 PROD Cust'!G371+'FR-16(7)(v)-7 TRANS Demand'!G371+'FR-16(7)(v)-8 TRANS Energy'!G371+'FR-16(7)(v)-9 TRANS Cust'!G371+'FR-16(7)(v)-11 DIST Demand'!G371+'FR-16(7)(v)-12 DIST Energy'!G371+'FR-16(7)(v)-13 DIST Cust'!G371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H371+'FR-16(7)(v)-4 PROD Energy'!H371+'FR-16(7)(v)-5 PROD Cust'!H371+'FR-16(7)(v)-7 TRANS Demand'!H371+'FR-16(7)(v)-8 TRANS Energy'!H371+'FR-16(7)(v)-9 TRANS Cust'!H371+'FR-16(7)(v)-11 DIST Demand'!H371+'FR-16(7)(v)-12 DIST Energy'!H371+'FR-16(7)(v)-13 DIST Cust'!H371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I371+'FR-16(7)(v)-4 PROD Energy'!I371+'FR-16(7)(v)-5 PROD Cust'!I371+'FR-16(7)(v)-7 TRANS Demand'!I371+'FR-16(7)(v)-8 TRANS Energy'!I371+'FR-16(7)(v)-9 TRANS Cust'!I371+'FR-16(7)(v)-11 DIST Demand'!I371+'FR-16(7)(v)-12 DIST Energy'!I371+'FR-16(7)(v)-13 DIST Cust'!I371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J371+'FR-16(7)(v)-4 PROD Energy'!J371+'FR-16(7)(v)-5 PROD Cust'!J371+'FR-16(7)(v)-7 TRANS Demand'!J371+'FR-16(7)(v)-8 TRANS Energy'!J371+'FR-16(7)(v)-9 TRANS Cust'!J371+'FR-16(7)(v)-11 DIST Demand'!J371+'FR-16(7)(v)-12 DIST Energy'!J371+'FR-16(7)(v)-13 DIST Cust'!J371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K371+'FR-16(7)(v)-4 PROD Energy'!K371+'FR-16(7)(v)-5 PROD Cust'!K371+'FR-16(7)(v)-7 TRANS Demand'!K371+'FR-16(7)(v)-8 TRANS Energy'!K371+'FR-16(7)(v)-9 TRANS Cust'!K371+'FR-16(7)(v)-11 DIST Demand'!K371+'FR-16(7)(v)-12 DIST Energy'!K371+'FR-16(7)(v)-13 DIST Cust'!K371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L371+'FR-16(7)(v)-4 PROD Energy'!L371+'FR-16(7)(v)-5 PROD Cust'!L371+'FR-16(7)(v)-7 TRANS Demand'!L371+'FR-16(7)(v)-8 TRANS Energy'!L371+'FR-16(7)(v)-9 TRANS Cust'!L371+'FR-16(7)(v)-11 DIST Demand'!L371+'FR-16(7)(v)-12 DIST Energy'!L371+'FR-16(7)(v)-13 DIST Cust'!L371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M371+'FR-16(7)(v)-4 PROD Energy'!M371+'FR-16(7)(v)-5 PROD Cust'!M371+'FR-16(7)(v)-7 TRANS Demand'!M371+'FR-16(7)(v)-8 TRANS Energy'!M371+'FR-16(7)(v)-9 TRANS Cust'!M371+'FR-16(7)(v)-11 DIST Demand'!M371+'FR-16(7)(v)-12 DIST Energy'!M371+'FR-16(7)(v)-13 DIST Cust'!M371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N371+'FR-16(7)(v)-4 PROD Energy'!N371+'FR-16(7)(v)-5 PROD Cust'!N371+'FR-16(7)(v)-7 TRANS Demand'!N371+'FR-16(7)(v)-8 TRANS Energy'!N371+'FR-16(7)(v)-9 TRANS Cust'!N371+'FR-16(7)(v)-11 DIST Demand'!N371+'FR-16(7)(v)-12 DIST Energy'!N371+'FR-16(7)(v)-13 DIST Cust'!N371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O371+'FR-16(7)(v)-4 PROD Energy'!O371+'FR-16(7)(v)-5 PROD Cust'!O371+'FR-16(7)(v)-7 TRANS Demand'!O371+'FR-16(7)(v)-8 TRANS Energy'!O371+'FR-16(7)(v)-9 TRANS Cust'!O371+'FR-16(7)(v)-11 DIST Demand'!O371+'FR-16(7)(v)-12 DIST Energy'!O371+'FR-16(7)(v)-13 DIST Cust'!O371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P371+'FR-16(7)(v)-4 PROD Energy'!P371+'FR-16(7)(v)-5 PROD Cust'!P371+'FR-16(7)(v)-7 TRANS Demand'!P371+'FR-16(7)(v)-8 TRANS Energy'!P371+'FR-16(7)(v)-9 TRANS Cust'!P371+'FR-16(7)(v)-11 DIST Demand'!P371+'FR-16(7)(v)-12 DIST Energy'!P371+'FR-16(7)(v)-13 DIST Cust'!P371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q371+'FR-16(7)(v)-4 PROD Energy'!Q371+'FR-16(7)(v)-5 PROD Cust'!Q371+'FR-16(7)(v)-7 TRANS Demand'!Q371+'FR-16(7)(v)-8 TRANS Energy'!Q371+'FR-16(7)(v)-9 TRANS Cust'!Q371+'FR-16(7)(v)-11 DIST Demand'!Q371+'FR-16(7)(v)-12 DIST Energy'!Q371+'FR-16(7)(v)-13 DIST Cust'!Q371","v":0},{"$f":"SUM(G371:Q371)","v":0},{"$f":"F371-R371","v":0}]
[37,null,"DISTRIBUTION",{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G372+'FR-16(7)(v)-4 PROD Energy'!G372+'FR-16(7)(v)-5 PROD Cust'!G372+'FR-16(7)(v)-7 TRANS Demand'!G372+'FR-16(7)(v)-8 TRANS Energy'!G372+'FR-16(7)(v)-9 TRANS Cust'!G372+'FR-16(7)(v)-11 DIST Demand'!G372+'FR-16(7)(v)-12 DIST Energy'!G372+'FR-16(7)(v)-13 DIST Cust'!G372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H372+'FR-16(7)(v)-4 PROD Energy'!H372+'FR-16(7)(v)-5 PROD Cust'!H372+'FR-16(7)(v)-7 TRANS Demand'!H372+'FR-16(7)(v)-8 TRANS Energy'!H372+'FR-16(7)(v)-9 TRANS Cust'!H372+'FR-16(7)(v)-11 DIST Demand'!H372+'FR-16(7)(v)-12 DIST Energy'!H372+'FR-16(7)(v)-13 DIST Cust'!H372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I372+'FR-16(7)(v)-4 PROD Energy'!I372+'FR-16(7)(v)-5 PROD Cust'!I372+'FR-16(7)(v)-7 TRANS Demand'!I372+'FR-16(7)(v)-8 TRANS Energy'!I372+'FR-16(7)(v)-9 TRANS Cust'!I372+'FR-16(7)(v)-11 DIST Demand'!I372+'FR-16(7)(v)-12 DIST Energy'!I372+'FR-16(7)(v)-13 DIST Cust'!I372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J372+'FR-16(7)(v)-4 PROD Energy'!J372+'FR-16(7)(v)-5 PROD Cust'!J372+'FR-16(7)(v)-7 TRANS Demand'!J372+'FR-16(7)(v)-8 TRANS Energy'!J372+'FR-16(7)(v)-9 TRANS Cust'!J372+'FR-16(7)(v)-11 DIST Demand'!J372+'FR-16(7)(v)-12 DIST Energy'!J372+'FR-16(7)(v)-13 DIST Cust'!J372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K372+'FR-16(7)(v)-4 PROD Energy'!K372+'FR-16(7)(v)-5 PROD Cust'!K372+'FR-16(7)(v)-7 TRANS Demand'!K372+'FR-16(7)(v)-8 TRANS Energy'!K372+'FR-16(7)(v)-9 TRANS Cust'!K372+'FR-16(7)(v)-11 DIST Demand'!K372+'FR-16(7)(v)-12 DIST Energy'!K372+'FR-16(7)(v)-13 DIST Cust'!K372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L372+'FR-16(7)(v)-4 PROD Energy'!L372+'FR-16(7)(v)-5 PROD Cust'!L372+'FR-16(7)(v)-7 TRANS Demand'!L372+'FR-16(7)(v)-8 TRANS Energy'!L372+'FR-16(7)(v)-9 TRANS Cust'!L372+'FR-16(7)(v)-11 DIST Demand'!L372+'FR-16(7)(v)-12 DIST Energy'!L372+'FR-16(7)(v)-13 DIST Cust'!L372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M372+'FR-16(7)(v)-4 PROD Energy'!M372+'FR-16(7)(v)-5 PROD Cust'!M372+'FR-16(7)(v)-7 TRANS Demand'!M372+'FR-16(7)(v)-8 TRANS Energy'!M372+'FR-16(7)(v)-9 TRANS Cust'!M372+'FR-16(7)(v)-11 DIST Demand'!M372+'FR-16(7)(v)-12 DIST Energy'!M372+'FR-16(7)(v)-13 DIST Cust'!M372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N372+'FR-16(7)(v)-4 PROD Energy'!N372+'FR-16(7)(v)-5 PROD Cust'!N372+'FR-16(7)(v)-7 TRANS Demand'!N372+'FR-16(7)(v)-8 TRANS Energy'!N372+'FR-16(7)(v)-9 TRANS Cust'!N372+'FR-16(7)(v)-11 DIST Demand'!N372+'FR-16(7)(v)-12 DIST Energy'!N372+'FR-16(7)(v)-13 DIST Cust'!N372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O372+'FR-16(7)(v)-4 PROD Energy'!O372+'FR-16(7)(v)-5 PROD Cust'!O372+'FR-16(7)(v)-7 TRANS Demand'!O372+'FR-16(7)(v)-8 TRANS Energy'!O372+'FR-16(7)(v)-9 TRANS Cust'!O372+'FR-16(7)(v)-11 DIST Demand'!O372+'FR-16(7)(v)-12 DIST Energy'!O372+'FR-16(7)(v)-13 DIST Cust'!O372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P372+'FR-16(7)(v)-4 PROD Energy'!P372+'FR-16(7)(v)-5 PROD Cust'!P372+'FR-16(7)(v)-7 TRANS Demand'!P372+'FR-16(7)(v)-8 TRANS Energy'!P372+'FR-16(7)(v)-9 TRANS Cust'!P372+'FR-16(7)(v)-11 DIST Demand'!P372+'FR-16(7)(v)-12 DIST Energy'!P372+'FR-16(7)(v)-13 DIST Cust'!P372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q372+'FR-16(7)(v)-4 PROD Energy'!Q372+'FR-16(7)(v)-5 PROD Cust'!Q372+'FR-16(7)(v)-7 TRANS Demand'!Q372+'FR-16(7)(v)-8 TRANS Energy'!Q372+'FR-16(7)(v)-9 TRANS Cust'!Q372+'FR-16(7)(v)-11 DIST Demand'!Q372+'FR-16(7)(v)-12 DIST Energy'!Q372+'FR-16(7)(v)-13 DIST Cust'!Q372","v":0},{"$f":"SUM(G372:Q372)","v":0},{"$f":"F372-R372","v":0}]
[38,null,"COMMON",{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G373+'FR-16(7)(v)-4 PROD Energy'!G373+'FR-16(7)(v)-5 PROD Cust'!G373+'FR-16(7)(v)-7 TRANS Demand'!G373+'FR-16(7)(v)-8 TRANS Energy'!G373+'FR-16(7)(v)-9 TRANS Cust'!G373+'FR-16(7)(v)-11 DIST Demand'!G373+'FR-16(7)(v)-12 DIST Energy'!G373+'FR-16(7)(v)-13 DIST Cust'!G373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H373+'FR-16(7)(v)-4 PROD Energy'!H373+'FR-16(7)(v)-5 PROD Cust'!H373+'FR-16(7)(v)-7 TRANS Demand'!H373+'FR-16(7)(v)-8 TRANS Energy'!H373+'FR-16(7)(v)-9 TRANS Cust'!H373+'FR-16(7)(v)-11 DIST Demand'!H373+'FR-16(7)(v)-12 DIST Energy'!H373+'FR-16(7)(v)-13 DIST Cust'!H373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I373+'FR-16(7)(v)-4 PROD Energy'!I373+'FR-16(7)(v)-5 PROD Cust'!I373+'FR-16(7)(v)-7 TRANS Demand'!I373+'FR-16(7)(v)-8 TRANS Energy'!I373+'FR-16(7)(v)-9 TRANS Cust'!I373+'FR-16(7)(v)-11 DIST Demand'!I373+'FR-16(7)(v)-12 DIST Energy'!I373+'FR-16(7)(v)-13 DIST Cust'!I373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J373+'FR-16(7)(v)-4 PROD Energy'!J373+'FR-16(7)(v)-5 PROD Cust'!J373+'FR-16(7)(v)-7 TRANS Demand'!J373+'FR-16(7)(v)-8 TRANS Energy'!J373+'FR-16(7)(v)-9 TRANS Cust'!J373+'FR-16(7)(v)-11 DIST Demand'!J373+'FR-16(7)(v)-12 DIST Energy'!J373+'FR-16(7)(v)-13 DIST Cust'!J373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K373+'FR-16(7)(v)-4 PROD Energy'!K373+'FR-16(7)(v)-5 PROD Cust'!K373+'FR-16(7)(v)-7 TRANS Demand'!K373+'FR-16(7)(v)-8 TRANS Energy'!K373+'FR-16(7)(v)-9 TRANS Cust'!K373+'FR-16(7)(v)-11 DIST Demand'!K373+'FR-16(7)(v)-12 DIST Energy'!K373+'FR-16(7)(v)-13 DIST Cust'!K373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L373+'FR-16(7)(v)-4 PROD Energy'!L373+'FR-16(7)(v)-5 PROD Cust'!L373+'FR-16(7)(v)-7 TRANS Demand'!L373+'FR-16(7)(v)-8 TRANS Energy'!L373+'FR-16(7)(v)-9 TRANS Cust'!L373+'FR-16(7)(v)-11 DIST Demand'!L373+'FR-16(7)(v)-12 DIST Energy'!L373+'FR-16(7)(v)-13 DIST Cust'!L373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M373+'FR-16(7)(v)-4 PROD Energy'!M373+'FR-16(7)(v)-5 PROD Cust'!M373+'FR-16(7)(v)-7 TRANS Demand'!M373+'FR-16(7)(v)-8 TRANS Energy'!M373+'FR-16(7)(v)-9 TRANS Cust'!M373+'FR-16(7)(v)-11 DIST Demand'!M373+'FR-16(7)(v)-12 DIST Energy'!M373+'FR-16(7)(v)-13 DIST Cust'!M373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N373+'FR-16(7)(v)-4 PROD Energy'!N373+'FR-16(7)(v)-5 PROD Cust'!N373+'FR-16(7)(v)-7 TRANS Demand'!N373+'FR-16(7)(v)-8 TRANS Energy'!N373+'FR-16(7)(v)-9 TRANS Cust'!N373+'FR-16(7)(v)-11 DIST Demand'!N373+'FR-16(7)(v)-12 DIST Energy'!N373+'FR-16(7)(v)-13 DIST Cust'!N373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O373+'FR-16(7)(v)-4 PROD Energy'!O373+'FR-16(7)(v)-5 PROD Cust'!O373+'FR-16(7)(v)-7 TRANS Demand'!O373+'FR-16(7)(v)-8 TRANS Energy'!O373+'FR-16(7)(v)-9 TRANS Cust'!O373+'FR-16(7)(v)-11 DIST Demand'!O373+'FR-16(7)(v)-12 DIST Energy'!O373+'FR-16(7)(v)-13 DIST Cust'!O373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P373+'FR-16(7)(v)-4 PROD Energy'!P373+'FR-16(7)(v)-5 PROD Cust'!P373+'FR-16(7)(v)-7 TRANS Demand'!P373+'FR-16(7)(v)-8 TRANS Energy'!P373+'FR-16(7)(v)-9 TRANS Cust'!P373+'FR-16(7)(v)-11 DIST Demand'!P373+'FR-16(7)(v)-12 DIST Energy'!P373+'FR-16(7)(v)-13 DIST Cust'!P373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q373+'FR-16(7)(v)-4 PROD Energy'!Q373+'FR-16(7)(v)-5 PROD Cust'!Q373+'FR-16(7)(v)-7 TRANS Demand'!Q373+'FR-16(7)(v)-8 TRANS Energy'!Q373+'FR-16(7)(v)-9 TRANS Cust'!Q373+'FR-16(7)(v)-11 DIST Demand'!Q373+'FR-16(7)(v)-12 DIST Energy'!Q373+'FR-16(7)(v)-13 DIST Cust'!Q373","v":0},{"$f":"SUM(G373:Q373)","v":0},{"$f":"F373-R373","v":0}]
[39,null,"GENERAL",{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G374+'FR-16(7)(v)-4 PROD Energy'!G374+'FR-16(7)(v)-5 PROD Cust'!G374+'FR-16(7)(v)-7 TRANS Demand'!G374+'FR-16(7)(v)-8 TRANS Energy'!G374+'FR-16(7)(v)-9 TRANS Cust'!G374+'FR-16(7)(v)-11 DIST Demand'!G374+'FR-16(7)(v)-12 DIST Energy'!G374+'FR-16(7)(v)-13 DIST Cust'!G374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H374+'FR-16(7)(v)-4 PROD Energy'!H374+'FR-16(7)(v)-5 PROD Cust'!H374+'FR-16(7)(v)-7 TRANS Demand'!H374+'FR-16(7)(v)-8 TRANS Energy'!H374+'FR-16(7)(v)-9 TRANS Cust'!H374+'FR-16(7)(v)-11 DIST Demand'!H374+'FR-16(7)(v)-12 DIST Energy'!H374+'FR-16(7)(v)-13 DIST Cust'!H374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I374+'FR-16(7)(v)-4 PROD Energy'!I374+'FR-16(7)(v)-5 PROD Cust'!I374+'FR-16(7)(v)-7 TRANS Demand'!I374+'FR-16(7)(v)-8 TRANS Energy'!I374+'FR-16(7)(v)-9 TRANS Cust'!I374+'FR-16(7)(v)-11 DIST Demand'!I374+'FR-16(7)(v)-12 DIST Energy'!I374+'FR-16(7)(v)-13 DIST Cust'!I374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J374+'FR-16(7)(v)-4 PROD Energy'!J374+'FR-16(7)(v)-5 PROD Cust'!J374+'FR-16(7)(v)-7 TRANS Demand'!J374+'FR-16(7)(v)-8 TRANS Energy'!J374+'FR-16(7)(v)-9 TRANS Cust'!J374+'FR-16(7)(v)-11 DIST Demand'!J374+'FR-16(7)(v)-12 DIST Energy'!J374+'FR-16(7)(v)-13 DIST Cust'!J374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K374+'FR-16(7)(v)-4 PROD Energy'!K374+'FR-16(7)(v)-5 PROD Cust'!K374+'FR-16(7)(v)-7 TRANS Demand'!K374+'FR-16(7)(v)-8 TRANS Energy'!K374+'FR-16(7)(v)-9 TRANS Cust'!K374+'FR-16(7)(v)-11 DIST Demand'!K374+'FR-16(7)(v)-12 DIST Energy'!K374+'FR-16(7)(v)-13 DIST Cust'!K374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L374+'FR-16(7)(v)-4 PROD Energy'!L374+'FR-16(7)(v)-5 PROD Cust'!L374+'FR-16(7)(v)-7 TRANS Demand'!L374+'FR-16(7)(v)-8 TRANS Energy'!L374+'FR-16(7)(v)-9 TRANS Cust'!L374+'FR-16(7)(v)-11 DIST Demand'!L374+'FR-16(7)(v)-12 DIST Energy'!L374+'FR-16(7)(v)-13 DIST Cust'!L374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M374+'FR-16(7)(v)-4 PROD Energy'!M374+'FR-16(7)(v)-5 PROD Cust'!M374+'FR-16(7)(v)-7 TRANS Demand'!M374+'FR-16(7)(v)-8 TRANS Energy'!M374+'FR-16(7)(v)-9 TRANS Cust'!M374+'FR-16(7)(v)-11 DIST Demand'!M374+'FR-16(7)(v)-12 DIST Energy'!M374+'FR-16(7)(v)-13 DIST Cust'!M374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N374+'FR-16(7)(v)-4 PROD Energy'!N374+'FR-16(7)(v)-5 PROD Cust'!N374+'FR-16(7)(v)-7 TRANS Demand'!N374+'FR-16(7)(v)-8 TRANS Energy'!N374+'FR-16(7)(v)-9 TRANS Cust'!N374+'FR-16(7)(v)-11 DIST Demand'!N374+'FR-16(7)(v)-12 DIST Energy'!N374+'FR-16(7)(v)-13 DIST Cust'!N374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O374+'FR-16(7)(v)-4 PROD Energy'!O374+'FR-16(7)(v)-5 PROD Cust'!O374+'FR-16(7)(v)-7 TRANS Demand'!O374+'FR-16(7)(v)-8 TRANS Energy'!O374+'FR-16(7)(v)-9 TRANS Cust'!O374+'FR-16(7)(v)-11 DIST Demand'!O374+'FR-16(7)(v)-12 DIST Energy'!O374+'FR-16(7)(v)-13 DIST Cust'!O374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P374+'FR-16(7)(v)-4 PROD Energy'!P374+'FR-16(7)(v)-5 PROD Cust'!P374+'FR-16(7)(v)-7 TRANS Demand'!P374+'FR-16(7)(v)-8 TRANS Energy'!P374+'FR-16(7)(v)-9 TRANS Cust'!P374+'FR-16(7)(v)-11 DIST Demand'!P374+'FR-16(7)(v)-12 DIST Energy'!P374+'FR-16(7)(v)-13 DIST Cust'!P374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q374+'FR-16(7)(v)-4 PROD Energy'!Q374+'FR-16(7)(v)-5 PROD Cust'!Q374+'FR-16(7)(v)-7 TRANS Demand'!Q374+'FR-16(7)(v)-8 TRANS Energy'!Q374+'FR-16(7)(v)-9 TRANS Cust'!Q374+'FR-16(7)(v)-11 DIST Demand'!Q374+'FR-16(7)(v)-12 DIST Energy'!Q374+'FR-16(7)(v)-13 DIST Cust'!Q374","v":0},{"$f":"SUM(G374:Q374)","v":0},{"$f":"F374-R374","v":0}]
[40,null,"TOTAL CONSTRUCTION WORK IN PROGRESS",null,null,{"$f":"SUM(F370:F374)","v":0},{"$f":"SUM(G370:G374)","v":0},0,0,{"$f":"SUM(J370:J374)","v":0},0,0,0,0,0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-8773995},{"$f":"G361+G367+G375","v":-5426651},{"$f":"H361+H367+H375","v":-1708612},{"$f":"I361+I367+I375","v":-8200},{"$f":"J361+J367+J375","v":-34745},-662,-767354,-530959,-18696,-186978,-76211,{"$f":"Q361+Q367+Q375","v":-14927},{"$f":"R361+R367+R375","v":-8773995},{"$f":"S361+S367","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 5.2",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":619083101.53920007},279451772.53920001,176913236,815270,{"$f":"J277-J324+J377","v":3073233},50311,80259279,54781199,1990204,18554236,2763642,430719,619083101.53920007,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,"OTHER MATERIALS & SUPPLIES","PD29",null,{"$f":"'FR-16(7)(v)-1 Functional'!F395","v":20474771},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G395+'FR-16(7)(v)-4 PROD Energy'!G395+'FR-16(7)(v)-5 PROD Cust'!G395+'FR-16(7)(v)-7 TRANS Demand'!G395+'FR-16(7)(v)-8 TRANS Energy'!G395+'FR-16(7)(v)-9 TRANS Cust'!G395+'FR-16(7)(v)-11 DIST Demand'!G395+'FR-16(7)(v)-12 DIST Energy'!G395+'FR-16(7)(v)-13 DIST Cust'!G395","v":10392192},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H395+'FR-16(7)(v)-4 PROD Energy'!H395+'FR-16(7)(v)-5 PROD Cust'!H395+'FR-16(7)(v)-7 TRANS Demand'!H395+'FR-16(7)(v)-8 TRANS Energy'!H395+'FR-16(7)(v)-9 TRANS Cust'!H395+'FR-16(7)(v)-11 DIST Demand'!H395+'FR-16(7)(v)-12 DIST Energy'!H395+'FR-16(7)(v)-13 DIST Cust'!H395","v":5274068},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I395+'FR-16(7)(v)-4 PROD Energy'!I395+'FR-16(7)(v)-5 PROD Cust'!I395+'FR-16(7)(v)-7 TRANS Demand'!I395+'FR-16(7)(v)-8 TRANS Energy'!I395+'FR-16(7)(v)-9 TRANS Cust'!I395+'FR-16(7)(v)-11 DIST Demand'!I395+'FR-16(7)(v)-12 DIST Energy'!I395+'FR-16(7)(v)-13 DIST Cust'!I395","v":26777},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J395+'FR-16(7)(v)-4 PROD Energy'!J395+'FR-16(7)(v)-5 PROD Cust'!J395+'FR-16(7)(v)-7 TRANS Demand'!J395+'FR-16(7)(v)-8 TRANS Energy'!J395+'FR-16(7)(v)-9 TRANS Cust'!J395+'FR-16(7)(v)-11 DIST Demand'!J395+'FR-16(7)(v)-12 DIST Energy'!J395+'FR-16(7)(v)-13 DIST Cust'!J395","v":78007},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K395+'FR-16(7)(v)-4 PROD Energy'!K395+'FR-16(7)(v)-5 PROD Cust'!K395+'FR-16(7)(v)-7 TRANS Demand'!K395+'FR-16(7)(v)-8 TRANS Energy'!K395+'FR-16(7)(v)-9 TRANS Cust'!K395+'FR-16(7)(v)-11 DIST Demand'!K395+'FR-16(7)(v)-12 DIST Energy'!K395+'FR-16(7)(v)-13 DIST Cust'!K395","v":2182},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L395+'FR-16(7)(v)-4 PROD Energy'!L395+'FR-16(7)(v)-5 PROD Cust'!L395+'FR-16(7)(v)-7 TRANS Demand'!L395+'FR-16(7)(v)-8 TRANS Energy'!L395+'FR-16(7)(v)-9 TRANS Cust'!L395+'FR-16(7)(v)-11 DIST Demand'!L395+'FR-16(7)(v)-12 DIST Energy'!L395+'FR-16(7)(v)-13 DIST Cust'!L395","v":2273263},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M395+'FR-16(7)(v)-4 PROD Energy'!M395+'FR-16(7)(v)-5 PROD Cust'!M395+'FR-16(7)(v)-7 TRANS Demand'!M395+'FR-16(7)(v)-8 TRANS Energy'!M395+'FR-16(7)(v)-9 TRANS Cust'!M395+'FR-16(7)(v)-11 DIST Demand'!M395+'FR-16(7)(v)-12 DIST Energy'!M395+'FR-16(7)(v)-13 DIST Cust'!M395","v":1566797},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N395+'FR-16(7)(v)-4 PROD Energy'!N395+'FR-16(7)(v)-5 PROD Cust'!N395+'FR-16(7)(v)-7 TRANS Demand'!N395+'FR-16(7)(v)-8 TRANS Energy'!N395+'FR-16(7)(v)-9 TRANS Cust'!N395+'FR-16(7)(v)-11 DIST Demand'!N395+'FR-16(7)(v)-12 DIST Energy'!N395+'FR-16(7)(v)-13 DIST Cust'!N395","v":57124},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O395+'FR-16(7)(v)-4 PROD Energy'!O395+'FR-16(7)(v)-5 PROD Cust'!O395+'FR-16(7)(v)-7 TRANS Demand'!O395+'FR-16(7)(v)-8 TRANS Energy'!O395+'FR-16(7)(v)-9 TRANS Cust'!O395+'FR-16(7)(v)-11 DIST Demand'!O395+'FR-16(7)(v)-12 DIST Energy'!O395+'FR-16(7)(v)-13 DIST Cust'!O395","v":701285},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P395+'FR-16(7)(v)-4 PROD Energy'!P395+'FR-16(7)(v)-5 PROD Cust'!P395+'FR-16(7)(v)-7 TRANS Demand'!P395+'FR-16(7)(v)-8 TRANS Energy'!P395+'FR-16(7)(v)-9 TRANS Cust'!P395+'FR-16(7)(v)-11 DIST Demand'!P395+'FR-16(7)(v)-12 DIST Energy'!P395+'FR-16(7)(v)-13 DIST Cust'!P395","v":51341},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q395+'FR-16(7)(v)-4 PROD Energy'!Q395+'FR-16(7)(v)-5 PROD Cust'!Q395+'FR-16(7)(v)-7 TRANS Demand'!Q395+'FR-16(7)(v)-8 TRANS Energy'!Q395+'FR-16(7)(v)-9 TRANS Cust'!Q395+'FR-16(7)(v)-11 DIST Demand'!Q395+'FR-16(7)(v)-12 DIST Energy'!Q395+'FR-16(7)(v)-13 DIST Cust'!Q395","v":51735},{"$f":"SUM(G395:Q395)","v":20474771},{"$f":"F395-R395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F396","v":19946203},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G396+'FR-16(7)(v)-4 PROD Energy'!G396+'FR-16(7)(v)-5 PROD Cust'!G396+'FR-16(7)(v)-7 TRANS Demand'!G396+'FR-16(7)(v)-8 TRANS Energy'!G396+'FR-16(7)(v)-9 TRANS Cust'!G396+'FR-16(7)(v)-11 DIST Demand'!G396+'FR-16(7)(v)-12 DIST Energy'!G396+'FR-16(7)(v)-13 DIST Cust'!G396","v":7170661},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H396+'FR-16(7)(v)-4 PROD Energy'!H396+'FR-16(7)(v)-5 PROD Cust'!H396+'FR-16(7)(v)-7 TRANS Demand'!H396+'FR-16(7)(v)-8 TRANS Energy'!H396+'FR-16(7)(v)-9 TRANS Cust'!H396+'FR-16(7)(v)-11 DIST Demand'!H396+'FR-16(7)(v)-12 DIST Energy'!H396+'FR-16(7)(v)-13 DIST Cust'!H396","v":5562597},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I396+'FR-16(7)(v)-4 PROD Energy'!I396+'FR-16(7)(v)-5 PROD Cust'!I396+'FR-16(7)(v)-7 TRANS Demand'!I396+'FR-16(7)(v)-8 TRANS Energy'!I396+'FR-16(7)(v)-9 TRANS Cust'!I396+'FR-16(7)(v)-11 DIST Demand'!I396+'FR-16(7)(v)-12 DIST Energy'!I396+'FR-16(7)(v)-13 DIST Cust'!I396","v":30717},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J396+'FR-16(7)(v)-4 PROD Energy'!J396+'FR-16(7)(v)-5 PROD Cust'!J396+'FR-16(7)(v)-7 TRANS Demand'!J396+'FR-16(7)(v)-8 TRANS Energy'!J396+'FR-16(7)(v)-9 TRANS Cust'!J396+'FR-16(7)(v)-11 DIST Demand'!J396+'FR-16(7)(v)-12 DIST Energy'!J396+'FR-16(7)(v)-13 DIST Cust'!J396","v":94146},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K396+'FR-16(7)(v)-4 PROD Energy'!K396+'FR-16(7)(v)-5 PROD Cust'!K396+'FR-16(7)(v)-7 TRANS Demand'!K396+'FR-16(7)(v)-8 TRANS Energy'!K396+'FR-16(7)(v)-9 TRANS Cust'!K396+'FR-16(7)(v)-11 DIST Demand'!K396+'FR-16(7)(v)-12 DIST Energy'!K396+'FR-16(7)(v)-13 DIST Cust'!K396","v":1396},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L396+'FR-16(7)(v)-4 PROD Energy'!L396+'FR-16(7)(v)-5 PROD Cust'!L396+'FR-16(7)(v)-7 TRANS Demand'!L396+'FR-16(7)(v)-8 TRANS Energy'!L396+'FR-16(7)(v)-9 TRANS Cust'!L396+'FR-16(7)(v)-11 DIST Demand'!L396+'FR-16(7)(v)-12 DIST Energy'!L396+'FR-16(7)(v)-13 DIST Cust'!L396","v":3365722},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M396+'FR-16(7)(v)-4 PROD Energy'!M396+'FR-16(7)(v)-5 PROD Cust'!M396+'FR-16(7)(v)-7 TRANS Demand'!M396+'FR-16(7)(v)-8 TRANS Energy'!M396+'FR-16(7)(v)-9 TRANS Cust'!M396+'FR-16(7)(v)-11 DIST Demand'!M396+'FR-16(7)(v)-12 DIST Energy'!M396+'FR-16(7)(v)-13 DIST Cust'!M396","v":2445604},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N396+'FR-16(7)(v)-4 PROD Energy'!N396+'FR-16(7)(v)-5 PROD Cust'!N396+'FR-16(7)(v)-7 TRANS Demand'!N396+'FR-16(7)(v)-8 TRANS Energy'!N396+'FR-16(7)(v)-9 TRANS Cust'!N396+'FR-16(7)(v)-11 DIST Demand'!N396+'FR-16(7)(v)-12 DIST Energy'!N396+'FR-16(7)(v)-13 DIST Cust'!N396","v":77192},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O396+'FR-16(7)(v)-4 PROD Energy'!O396+'FR-16(7)(v)-5 PROD Cust'!O396+'FR-16(7)(v)-7 TRANS Demand'!O396+'FR-16(7)(v)-8 TRANS Energy'!O396+'FR-16(7)(v)-9 TRANS Cust'!O396+'FR-16(7)(v)-11 DIST Demand'!O396+'FR-16(7)(v)-12 DIST Energy'!O396+'FR-16(7)(v)-13 DIST Cust'!O396","v":1103623},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P396+'FR-16(7)(v)-4 PROD Energy'!P396+'FR-16(7)(v)-5 PROD Cust'!P396+'FR-16(7)(v)-7 TRANS Demand'!P396+'FR-16(7)(v)-8 TRANS Energy'!P396+'FR-16(7)(v)-9 TRANS Cust'!P396+'FR-16(7)(v)-11 DIST Demand'!P396+'FR-16(7)(v)-12 DIST Energy'!P396+'FR-16(7)(v)-13 DIST Cust'!P396","v":93747},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q396+'FR-16(7)(v)-4 PROD Energy'!Q396+'FR-16(7)(v)-5 PROD Cust'!Q396+'FR-16(7)(v)-7 TRANS Demand'!Q396+'FR-16(7)(v)-8 TRANS Energy'!Q396+'FR-16(7)(v)-9 TRANS Cust'!Q396+'FR-16(7)(v)-11 DIST Demand'!Q396+'FR-16(7)(v)-12 DIST Energy'!Q396+'FR-16(7)(v)-13 DIST Cust'!Q396","v":798},{"$f":"SUM(G396:Q396)","v":19946203},{"$f":"F396-R396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G397+'FR-16(7)(v)-4 PROD Energy'!G397+'FR-16(7)(v)-5 PROD Cust'!G397+'FR-16(7)(v)-7 TRANS Demand'!G397+'FR-16(7)(v)-8 TRANS Energy'!G397+'FR-16(7)(v)-9 TRANS Cust'!G397+'FR-16(7)(v)-11 DIST Demand'!G397+'FR-16(7)(v)-12 DIST Energy'!G397+'FR-16(7)(v)-13 DIST Cust'!G397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H397+'FR-16(7)(v)-4 PROD Energy'!H397+'FR-16(7)(v)-5 PROD Cust'!H397+'FR-16(7)(v)-7 TRANS Demand'!H397+'FR-16(7)(v)-8 TRANS Energy'!H397+'FR-16(7)(v)-9 TRANS Cust'!H397+'FR-16(7)(v)-11 DIST Demand'!H397+'FR-16(7)(v)-12 DIST Energy'!H397+'FR-16(7)(v)-13 DIST Cust'!H397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I397+'FR-16(7)(v)-4 PROD Energy'!I397+'FR-16(7)(v)-5 PROD Cust'!I397+'FR-16(7)(v)-7 TRANS Demand'!I397+'FR-16(7)(v)-8 TRANS Energy'!I397+'FR-16(7)(v)-9 TRANS Cust'!I397+'FR-16(7)(v)-11 DIST Demand'!I397+'FR-16(7)(v)-12 DIST Energy'!I397+'FR-16(7)(v)-13 DIST Cust'!I397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J397+'FR-16(7)(v)-4 PROD Energy'!J397+'FR-16(7)(v)-5 PROD Cust'!J397+'FR-16(7)(v)-7 TRANS Demand'!J397+'FR-16(7)(v)-8 TRANS Energy'!J397+'FR-16(7)(v)-9 TRANS Cust'!J397+'FR-16(7)(v)-11 DIST Demand'!J397+'FR-16(7)(v)-12 DIST Energy'!J397+'FR-16(7)(v)-13 DIST Cust'!J397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K397+'FR-16(7)(v)-4 PROD Energy'!K397+'FR-16(7)(v)-5 PROD Cust'!K397+'FR-16(7)(v)-7 TRANS Demand'!K397+'FR-16(7)(v)-8 TRANS Energy'!K397+'FR-16(7)(v)-9 TRANS Cust'!K397+'FR-16(7)(v)-11 DIST Demand'!K397+'FR-16(7)(v)-12 DIST Energy'!K397+'FR-16(7)(v)-13 DIST Cust'!K397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L397+'FR-16(7)(v)-4 PROD Energy'!L397+'FR-16(7)(v)-5 PROD Cust'!L397+'FR-16(7)(v)-7 TRANS Demand'!L397+'FR-16(7)(v)-8 TRANS Energy'!L397+'FR-16(7)(v)-9 TRANS Cust'!L397+'FR-16(7)(v)-11 DIST Demand'!L397+'FR-16(7)(v)-12 DIST Energy'!L397+'FR-16(7)(v)-13 DIST Cust'!L397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M397+'FR-16(7)(v)-4 PROD Energy'!M397+'FR-16(7)(v)-5 PROD Cust'!M397+'FR-16(7)(v)-7 TRANS Demand'!M397+'FR-16(7)(v)-8 TRANS Energy'!M397+'FR-16(7)(v)-9 TRANS Cust'!M397+'FR-16(7)(v)-11 DIST Demand'!M397+'FR-16(7)(v)-12 DIST Energy'!M397+'FR-16(7)(v)-13 DIST Cust'!M397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N397+'FR-16(7)(v)-4 PROD Energy'!N397+'FR-16(7)(v)-5 PROD Cust'!N397+'FR-16(7)(v)-7 TRANS Demand'!N397+'FR-16(7)(v)-8 TRANS Energy'!N397+'FR-16(7)(v)-9 TRANS Cust'!N397+'FR-16(7)(v)-11 DIST Demand'!N397+'FR-16(7)(v)-12 DIST Energy'!N397+'FR-16(7)(v)-13 DIST Cust'!N397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O397+'FR-16(7)(v)-4 PROD Energy'!O397+'FR-16(7)(v)-5 PROD Cust'!O397+'FR-16(7)(v)-7 TRANS Demand'!O397+'FR-16(7)(v)-8 TRANS Energy'!O397+'FR-16(7)(v)-9 TRANS Cust'!O397+'FR-16(7)(v)-11 DIST Demand'!O397+'FR-16(7)(v)-12 DIST Energy'!O397+'FR-16(7)(v)-13 DIST Cust'!O397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P397+'FR-16(7)(v)-4 PROD Energy'!P397+'FR-16(7)(v)-5 PROD Cust'!P397+'FR-16(7)(v)-7 TRANS Demand'!P397+'FR-16(7)(v)-8 TRANS Energy'!P397+'FR-16(7)(v)-9 TRANS Cust'!P397+'FR-16(7)(v)-11 DIST Demand'!P397+'FR-16(7)(v)-12 DIST Energy'!P397+'FR-16(7)(v)-13 DIST Cust'!P397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q397+'FR-16(7)(v)-4 PROD Energy'!Q397+'FR-16(7)(v)-5 PROD Cust'!Q397+'FR-16(7)(v)-7 TRANS Demand'!Q397+'FR-16(7)(v)-8 TRANS Energy'!Q397+'FR-16(7)(v)-9 TRANS Cust'!Q397+'FR-16(7)(v)-11 DIST Demand'!Q397+'FR-16(7)(v)-12 DIST Energy'!Q397+'FR-16(7)(v)-13 DIST Cust'!Q397","v":0},{"$f":"SUM(G397:Q397)","v":0},{"$f":"F397-R397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":40420974},17562853,10836665,57494,{"$f":"SUM(J394:J397)","v":172153},3578,5638985,4012401,134316,1804908,145088,52533,40420974,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":40420974},17562853,10836665,57494,{"$f":"J398","v":172153},3578,5638985,4012401,134316,1804908,145088,52533,40420974,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G402+'FR-16(7)(v)-4 PROD Energy'!G402+'FR-16(7)(v)-5 PROD Cust'!G402+'FR-16(7)(v)-7 TRANS Demand'!G402+'FR-16(7)(v)-8 TRANS Energy'!G402+'FR-16(7)(v)-9 TRANS Cust'!G402+'FR-16(7)(v)-11 DIST Demand'!G402+'FR-16(7)(v)-12 DIST Energy'!G402+'FR-16(7)(v)-13 DIST Cust'!G402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H402+'FR-16(7)(v)-4 PROD Energy'!H402+'FR-16(7)(v)-5 PROD Cust'!H402+'FR-16(7)(v)-7 TRANS Demand'!H402+'FR-16(7)(v)-8 TRANS Energy'!H402+'FR-16(7)(v)-9 TRANS Cust'!H402+'FR-16(7)(v)-11 DIST Demand'!H402+'FR-16(7)(v)-12 DIST Energy'!H402+'FR-16(7)(v)-13 DIST Cust'!H402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I402+'FR-16(7)(v)-4 PROD Energy'!I402+'FR-16(7)(v)-5 PROD Cust'!I402+'FR-16(7)(v)-7 TRANS Demand'!I402+'FR-16(7)(v)-8 TRANS Energy'!I402+'FR-16(7)(v)-9 TRANS Cust'!I402+'FR-16(7)(v)-11 DIST Demand'!I402+'FR-16(7)(v)-12 DIST Energy'!I402+'FR-16(7)(v)-13 DIST Cust'!I402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J402+'FR-16(7)(v)-4 PROD Energy'!J402+'FR-16(7)(v)-5 PROD Cust'!J402+'FR-16(7)(v)-7 TRANS Demand'!J402+'FR-16(7)(v)-8 TRANS Energy'!J402+'FR-16(7)(v)-9 TRANS Cust'!J402+'FR-16(7)(v)-11 DIST Demand'!J402+'FR-16(7)(v)-12 DIST Energy'!J402+'FR-16(7)(v)-13 DIST Cust'!J402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K402+'FR-16(7)(v)-4 PROD Energy'!K402+'FR-16(7)(v)-5 PROD Cust'!K402+'FR-16(7)(v)-7 TRANS Demand'!K402+'FR-16(7)(v)-8 TRANS Energy'!K402+'FR-16(7)(v)-9 TRANS Cust'!K402+'FR-16(7)(v)-11 DIST Demand'!K402+'FR-16(7)(v)-12 DIST Energy'!K402+'FR-16(7)(v)-13 DIST Cust'!K402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L402+'FR-16(7)(v)-4 PROD Energy'!L402+'FR-16(7)(v)-5 PROD Cust'!L402+'FR-16(7)(v)-7 TRANS Demand'!L402+'FR-16(7)(v)-8 TRANS Energy'!L402+'FR-16(7)(v)-9 TRANS Cust'!L402+'FR-16(7)(v)-11 DIST Demand'!L402+'FR-16(7)(v)-12 DIST Energy'!L402+'FR-16(7)(v)-13 DIST Cust'!L402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M402+'FR-16(7)(v)-4 PROD Energy'!M402+'FR-16(7)(v)-5 PROD Cust'!M402+'FR-16(7)(v)-7 TRANS Demand'!M402+'FR-16(7)(v)-8 TRANS Energy'!M402+'FR-16(7)(v)-9 TRANS Cust'!M402+'FR-16(7)(v)-11 DIST Demand'!M402+'FR-16(7)(v)-12 DIST Energy'!M402+'FR-16(7)(v)-13 DIST Cust'!M402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N402+'FR-16(7)(v)-4 PROD Energy'!N402+'FR-16(7)(v)-5 PROD Cust'!N402+'FR-16(7)(v)-7 TRANS Demand'!N402+'FR-16(7)(v)-8 TRANS Energy'!N402+'FR-16(7)(v)-9 TRANS Cust'!N402+'FR-16(7)(v)-11 DIST Demand'!N402+'FR-16(7)(v)-12 DIST Energy'!N402+'FR-16(7)(v)-13 DIST Cust'!N402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O402+'FR-16(7)(v)-4 PROD Energy'!O402+'FR-16(7)(v)-5 PROD Cust'!O402+'FR-16(7)(v)-7 TRANS Demand'!O402+'FR-16(7)(v)-8 TRANS Energy'!O402+'FR-16(7)(v)-9 TRANS Cust'!O402+'FR-16(7)(v)-11 DIST Demand'!O402+'FR-16(7)(v)-12 DIST Energy'!O402+'FR-16(7)(v)-13 DIST Cust'!O402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P402+'FR-16(7)(v)-4 PROD Energy'!P402+'FR-16(7)(v)-5 PROD Cust'!P402+'FR-16(7)(v)-7 TRANS Demand'!P402+'FR-16(7)(v)-8 TRANS Energy'!P402+'FR-16(7)(v)-9 TRANS Cust'!P402+'FR-16(7)(v)-11 DIST Demand'!P402+'FR-16(7)(v)-12 DIST Energy'!P402+'FR-16(7)(v)-13 DIST Cust'!P402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q402+'FR-16(7)(v)-4 PROD Energy'!Q402+'FR-16(7)(v)-5 PROD Cust'!Q402+'FR-16(7)(v)-7 TRANS Demand'!Q402+'FR-16(7)(v)-8 TRANS Energy'!Q402+'FR-16(7)(v)-9 TRANS Cust'!Q402+'FR-16(7)(v)-11 DIST Demand'!Q402+'FR-16(7)(v)-12 DIST Energy'!Q402+'FR-16(7)(v)-13 DIST Cust'!Q402","v":0},{"$f":"SUM(G402:Q402)","v":0},{"$f":"F402-R402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G403+'FR-16(7)(v)-4 PROD Energy'!G403+'FR-16(7)(v)-5 PROD Cust'!G403+'FR-16(7)(v)-7 TRANS Demand'!G403+'FR-16(7)(v)-8 TRANS Energy'!G403+'FR-16(7)(v)-9 TRANS Cust'!G403+'FR-16(7)(v)-11 DIST Demand'!G403+'FR-16(7)(v)-12 DIST Energy'!G403+'FR-16(7)(v)-13 DIST Cust'!G403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H403+'FR-16(7)(v)-4 PROD Energy'!H403+'FR-16(7)(v)-5 PROD Cust'!H403+'FR-16(7)(v)-7 TRANS Demand'!H403+'FR-16(7)(v)-8 TRANS Energy'!H403+'FR-16(7)(v)-9 TRANS Cust'!H403+'FR-16(7)(v)-11 DIST Demand'!H403+'FR-16(7)(v)-12 DIST Energy'!H403+'FR-16(7)(v)-13 DIST Cust'!H403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I403+'FR-16(7)(v)-4 PROD Energy'!I403+'FR-16(7)(v)-5 PROD Cust'!I403+'FR-16(7)(v)-7 TRANS Demand'!I403+'FR-16(7)(v)-8 TRANS Energy'!I403+'FR-16(7)(v)-9 TRANS Cust'!I403+'FR-16(7)(v)-11 DIST Demand'!I403+'FR-16(7)(v)-12 DIST Energy'!I403+'FR-16(7)(v)-13 DIST Cust'!I403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J403+'FR-16(7)(v)-4 PROD Energy'!J403+'FR-16(7)(v)-5 PROD Cust'!J403+'FR-16(7)(v)-7 TRANS Demand'!J403+'FR-16(7)(v)-8 TRANS Energy'!J403+'FR-16(7)(v)-9 TRANS Cust'!J403+'FR-16(7)(v)-11 DIST Demand'!J403+'FR-16(7)(v)-12 DIST Energy'!J403+'FR-16(7)(v)-13 DIST Cust'!J403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K403+'FR-16(7)(v)-4 PROD Energy'!K403+'FR-16(7)(v)-5 PROD Cust'!K403+'FR-16(7)(v)-7 TRANS Demand'!K403+'FR-16(7)(v)-8 TRANS Energy'!K403+'FR-16(7)(v)-9 TRANS Cust'!K403+'FR-16(7)(v)-11 DIST Demand'!K403+'FR-16(7)(v)-12 DIST Energy'!K403+'FR-16(7)(v)-13 DIST Cust'!K403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L403+'FR-16(7)(v)-4 PROD Energy'!L403+'FR-16(7)(v)-5 PROD Cust'!L403+'FR-16(7)(v)-7 TRANS Demand'!L403+'FR-16(7)(v)-8 TRANS Energy'!L403+'FR-16(7)(v)-9 TRANS Cust'!L403+'FR-16(7)(v)-11 DIST Demand'!L403+'FR-16(7)(v)-12 DIST Energy'!L403+'FR-16(7)(v)-13 DIST Cust'!L403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M403+'FR-16(7)(v)-4 PROD Energy'!M403+'FR-16(7)(v)-5 PROD Cust'!M403+'FR-16(7)(v)-7 TRANS Demand'!M403+'FR-16(7)(v)-8 TRANS Energy'!M403+'FR-16(7)(v)-9 TRANS Cust'!M403+'FR-16(7)(v)-11 DIST Demand'!M403+'FR-16(7)(v)-12 DIST Energy'!M403+'FR-16(7)(v)-13 DIST Cust'!M403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N403+'FR-16(7)(v)-4 PROD Energy'!N403+'FR-16(7)(v)-5 PROD Cust'!N403+'FR-16(7)(v)-7 TRANS Demand'!N403+'FR-16(7)(v)-8 TRANS Energy'!N403+'FR-16(7)(v)-9 TRANS Cust'!N403+'FR-16(7)(v)-11 DIST Demand'!N403+'FR-16(7)(v)-12 DIST Energy'!N403+'FR-16(7)(v)-13 DIST Cust'!N403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O403+'FR-16(7)(v)-4 PROD Energy'!O403+'FR-16(7)(v)-5 PROD Cust'!O403+'FR-16(7)(v)-7 TRANS Demand'!O403+'FR-16(7)(v)-8 TRANS Energy'!O403+'FR-16(7)(v)-9 TRANS Cust'!O403+'FR-16(7)(v)-11 DIST Demand'!O403+'FR-16(7)(v)-12 DIST Energy'!O403+'FR-16(7)(v)-13 DIST Cust'!O403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P403+'FR-16(7)(v)-4 PROD Energy'!P403+'FR-16(7)(v)-5 PROD Cust'!P403+'FR-16(7)(v)-7 TRANS Demand'!P403+'FR-16(7)(v)-8 TRANS Energy'!P403+'FR-16(7)(v)-9 TRANS Cust'!P403+'FR-16(7)(v)-11 DIST Demand'!P403+'FR-16(7)(v)-12 DIST Energy'!P403+'FR-16(7)(v)-13 DIST Cust'!P403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q403+'FR-16(7)(v)-4 PROD Energy'!Q403+'FR-16(7)(v)-5 PROD Cust'!Q403+'FR-16(7)(v)-7 TRANS Demand'!Q403+'FR-16(7)(v)-8 TRANS Energy'!Q403+'FR-16(7)(v)-9 TRANS Cust'!Q403+'FR-16(7)(v)-11 DIST Demand'!Q403+'FR-16(7)(v)-12 DIST Energy'!Q403+'FR-16(7)(v)-13 DIST Cust'!Q403","v":0},{"$f":"SUM(G403:Q403)","v":0},{"$f":"F403-R403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G404+'FR-16(7)(v)-4 PROD Energy'!G404+'FR-16(7)(v)-5 PROD Cust'!G404+'FR-16(7)(v)-7 TRANS Demand'!G404+'FR-16(7)(v)-8 TRANS Energy'!G404+'FR-16(7)(v)-9 TRANS Cust'!G404+'FR-16(7)(v)-11 DIST Demand'!G404+'FR-16(7)(v)-12 DIST Energy'!G404+'FR-16(7)(v)-13 DIST Cust'!G404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H404+'FR-16(7)(v)-4 PROD Energy'!H404+'FR-16(7)(v)-5 PROD Cust'!H404+'FR-16(7)(v)-7 TRANS Demand'!H404+'FR-16(7)(v)-8 TRANS Energy'!H404+'FR-16(7)(v)-9 TRANS Cust'!H404+'FR-16(7)(v)-11 DIST Demand'!H404+'FR-16(7)(v)-12 DIST Energy'!H404+'FR-16(7)(v)-13 DIST Cust'!H404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I404+'FR-16(7)(v)-4 PROD Energy'!I404+'FR-16(7)(v)-5 PROD Cust'!I404+'FR-16(7)(v)-7 TRANS Demand'!I404+'FR-16(7)(v)-8 TRANS Energy'!I404+'FR-16(7)(v)-9 TRANS Cust'!I404+'FR-16(7)(v)-11 DIST Demand'!I404+'FR-16(7)(v)-12 DIST Energy'!I404+'FR-16(7)(v)-13 DIST Cust'!I404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J404+'FR-16(7)(v)-4 PROD Energy'!J404+'FR-16(7)(v)-5 PROD Cust'!J404+'FR-16(7)(v)-7 TRANS Demand'!J404+'FR-16(7)(v)-8 TRANS Energy'!J404+'FR-16(7)(v)-9 TRANS Cust'!J404+'FR-16(7)(v)-11 DIST Demand'!J404+'FR-16(7)(v)-12 DIST Energy'!J404+'FR-16(7)(v)-13 DIST Cust'!J404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K404+'FR-16(7)(v)-4 PROD Energy'!K404+'FR-16(7)(v)-5 PROD Cust'!K404+'FR-16(7)(v)-7 TRANS Demand'!K404+'FR-16(7)(v)-8 TRANS Energy'!K404+'FR-16(7)(v)-9 TRANS Cust'!K404+'FR-16(7)(v)-11 DIST Demand'!K404+'FR-16(7)(v)-12 DIST Energy'!K404+'FR-16(7)(v)-13 DIST Cust'!K404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L404+'FR-16(7)(v)-4 PROD Energy'!L404+'FR-16(7)(v)-5 PROD Cust'!L404+'FR-16(7)(v)-7 TRANS Demand'!L404+'FR-16(7)(v)-8 TRANS Energy'!L404+'FR-16(7)(v)-9 TRANS Cust'!L404+'FR-16(7)(v)-11 DIST Demand'!L404+'FR-16(7)(v)-12 DIST Energy'!L404+'FR-16(7)(v)-13 DIST Cust'!L404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M404+'FR-16(7)(v)-4 PROD Energy'!M404+'FR-16(7)(v)-5 PROD Cust'!M404+'FR-16(7)(v)-7 TRANS Demand'!M404+'FR-16(7)(v)-8 TRANS Energy'!M404+'FR-16(7)(v)-9 TRANS Cust'!M404+'FR-16(7)(v)-11 DIST Demand'!M404+'FR-16(7)(v)-12 DIST Energy'!M404+'FR-16(7)(v)-13 DIST Cust'!M404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N404+'FR-16(7)(v)-4 PROD Energy'!N404+'FR-16(7)(v)-5 PROD Cust'!N404+'FR-16(7)(v)-7 TRANS Demand'!N404+'FR-16(7)(v)-8 TRANS Energy'!N404+'FR-16(7)(v)-9 TRANS Cust'!N404+'FR-16(7)(v)-11 DIST Demand'!N404+'FR-16(7)(v)-12 DIST Energy'!N404+'FR-16(7)(v)-13 DIST Cust'!N404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O404+'FR-16(7)(v)-4 PROD Energy'!O404+'FR-16(7)(v)-5 PROD Cust'!O404+'FR-16(7)(v)-7 TRANS Demand'!O404+'FR-16(7)(v)-8 TRANS Energy'!O404+'FR-16(7)(v)-9 TRANS Cust'!O404+'FR-16(7)(v)-11 DIST Demand'!O404+'FR-16(7)(v)-12 DIST Energy'!O404+'FR-16(7)(v)-13 DIST Cust'!O404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P404+'FR-16(7)(v)-4 PROD Energy'!P404+'FR-16(7)(v)-5 PROD Cust'!P404+'FR-16(7)(v)-7 TRANS Demand'!P404+'FR-16(7)(v)-8 TRANS Energy'!P404+'FR-16(7)(v)-9 TRANS Cust'!P404+'FR-16(7)(v)-11 DIST Demand'!P404+'FR-16(7)(v)-12 DIST Energy'!P404+'FR-16(7)(v)-13 DIST Cust'!P404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q404+'FR-16(7)(v)-4 PROD Energy'!Q404+'FR-16(7)(v)-5 PROD Cust'!Q404+'FR-16(7)(v)-7 TRANS Demand'!Q404+'FR-16(7)(v)-8 TRANS Energy'!Q404+'FR-16(7)(v)-9 TRANS Cust'!Q404+'FR-16(7)(v)-11 DIST Demand'!Q404+'FR-16(7)(v)-12 DIST Energy'!Q404+'FR-16(7)(v)-13 DIST Cust'!Q404","v":0},{"$f":"SUM(G404:Q404)","v":0},{"$f":"F404-R404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,{"$f":"SUM(J401:J404)","v":0},0,0,0,0,0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:Q407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:Q407)","v":0},{"$f":"F407-R407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,{"$f":"J407","v":0},0,0,0,0,0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G411+'FR-16(7)(v)-4 PROD Energy'!G411+'FR-16(7)(v)-5 PROD Cust'!G411+'FR-16(7)(v)-7 TRANS Demand'!G411+'FR-16(7)(v)-8 TRANS Energy'!G411+'FR-16(7)(v)-9 TRANS Cust'!G411+'FR-16(7)(v)-11 DIST Demand'!G411+'FR-16(7)(v)-12 DIST Energy'!G411+'FR-16(7)(v)-13 DIST Cust'!G411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H411+'FR-16(7)(v)-4 PROD Energy'!H411+'FR-16(7)(v)-5 PROD Cust'!H411+'FR-16(7)(v)-7 TRANS Demand'!H411+'FR-16(7)(v)-8 TRANS Energy'!H411+'FR-16(7)(v)-9 TRANS Cust'!H411+'FR-16(7)(v)-11 DIST Demand'!H411+'FR-16(7)(v)-12 DIST Energy'!H411+'FR-16(7)(v)-13 DIST Cust'!H411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I411+'FR-16(7)(v)-4 PROD Energy'!I411+'FR-16(7)(v)-5 PROD Cust'!I411+'FR-16(7)(v)-7 TRANS Demand'!I411+'FR-16(7)(v)-8 TRANS Energy'!I411+'FR-16(7)(v)-9 TRANS Cust'!I411+'FR-16(7)(v)-11 DIST Demand'!I411+'FR-16(7)(v)-12 DIST Energy'!I411+'FR-16(7)(v)-13 DIST Cust'!I411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J411+'FR-16(7)(v)-4 PROD Energy'!J411+'FR-16(7)(v)-5 PROD Cust'!J411+'FR-16(7)(v)-7 TRANS Demand'!J411+'FR-16(7)(v)-8 TRANS Energy'!J411+'FR-16(7)(v)-9 TRANS Cust'!J411+'FR-16(7)(v)-11 DIST Demand'!J411+'FR-16(7)(v)-12 DIST Energy'!J411+'FR-16(7)(v)-13 DIST Cust'!J411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K411+'FR-16(7)(v)-4 PROD Energy'!K411+'FR-16(7)(v)-5 PROD Cust'!K411+'FR-16(7)(v)-7 TRANS Demand'!K411+'FR-16(7)(v)-8 TRANS Energy'!K411+'FR-16(7)(v)-9 TRANS Cust'!K411+'FR-16(7)(v)-11 DIST Demand'!K411+'FR-16(7)(v)-12 DIST Energy'!K411+'FR-16(7)(v)-13 DIST Cust'!K411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L411+'FR-16(7)(v)-4 PROD Energy'!L411+'FR-16(7)(v)-5 PROD Cust'!L411+'FR-16(7)(v)-7 TRANS Demand'!L411+'FR-16(7)(v)-8 TRANS Energy'!L411+'FR-16(7)(v)-9 TRANS Cust'!L411+'FR-16(7)(v)-11 DIST Demand'!L411+'FR-16(7)(v)-12 DIST Energy'!L411+'FR-16(7)(v)-13 DIST Cust'!L411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M411+'FR-16(7)(v)-4 PROD Energy'!M411+'FR-16(7)(v)-5 PROD Cust'!M411+'FR-16(7)(v)-7 TRANS Demand'!M411+'FR-16(7)(v)-8 TRANS Energy'!M411+'FR-16(7)(v)-9 TRANS Cust'!M411+'FR-16(7)(v)-11 DIST Demand'!M411+'FR-16(7)(v)-12 DIST Energy'!M411+'FR-16(7)(v)-13 DIST Cust'!M411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N411+'FR-16(7)(v)-4 PROD Energy'!N411+'FR-16(7)(v)-5 PROD Cust'!N411+'FR-16(7)(v)-7 TRANS Demand'!N411+'FR-16(7)(v)-8 TRANS Energy'!N411+'FR-16(7)(v)-9 TRANS Cust'!N411+'FR-16(7)(v)-11 DIST Demand'!N411+'FR-16(7)(v)-12 DIST Energy'!N411+'FR-16(7)(v)-13 DIST Cust'!N411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O411+'FR-16(7)(v)-4 PROD Energy'!O411+'FR-16(7)(v)-5 PROD Cust'!O411+'FR-16(7)(v)-7 TRANS Demand'!O411+'FR-16(7)(v)-8 TRANS Energy'!O411+'FR-16(7)(v)-9 TRANS Cust'!O411+'FR-16(7)(v)-11 DIST Demand'!O411+'FR-16(7)(v)-12 DIST Energy'!O411+'FR-16(7)(v)-13 DIST Cust'!O411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P411+'FR-16(7)(v)-4 PROD Energy'!P411+'FR-16(7)(v)-5 PROD Cust'!P411+'FR-16(7)(v)-7 TRANS Demand'!P411+'FR-16(7)(v)-8 TRANS Energy'!P411+'FR-16(7)(v)-9 TRANS Cust'!P411+'FR-16(7)(v)-11 DIST Demand'!P411+'FR-16(7)(v)-12 DIST Energy'!P411+'FR-16(7)(v)-13 DIST Cust'!P411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q411+'FR-16(7)(v)-4 PROD Energy'!Q411+'FR-16(7)(v)-5 PROD Cust'!Q411+'FR-16(7)(v)-7 TRANS Demand'!Q411+'FR-16(7)(v)-8 TRANS Energy'!Q411+'FR-16(7)(v)-9 TRANS Cust'!Q411+'FR-16(7)(v)-11 DIST Demand'!Q411+'FR-16(7)(v)-12 DIST Energy'!Q411+'FR-16(7)(v)-13 DIST Cust'!Q411","v":0},{"$f":"SUM(G411:Q411)","v":0},{"$f":"F411-R411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G412+'FR-16(7)(v)-4 PROD Energy'!G412+'FR-16(7)(v)-5 PROD Cust'!G412+'FR-16(7)(v)-7 TRANS Demand'!G412+'FR-16(7)(v)-8 TRANS Energy'!G412+'FR-16(7)(v)-9 TRANS Cust'!G412+'FR-16(7)(v)-11 DIST Demand'!G412+'FR-16(7)(v)-12 DIST Energy'!G412+'FR-16(7)(v)-13 DIST Cust'!G412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H412+'FR-16(7)(v)-4 PROD Energy'!H412+'FR-16(7)(v)-5 PROD Cust'!H412+'FR-16(7)(v)-7 TRANS Demand'!H412+'FR-16(7)(v)-8 TRANS Energy'!H412+'FR-16(7)(v)-9 TRANS Cust'!H412+'FR-16(7)(v)-11 DIST Demand'!H412+'FR-16(7)(v)-12 DIST Energy'!H412+'FR-16(7)(v)-13 DIST Cust'!H412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I412+'FR-16(7)(v)-4 PROD Energy'!I412+'FR-16(7)(v)-5 PROD Cust'!I412+'FR-16(7)(v)-7 TRANS Demand'!I412+'FR-16(7)(v)-8 TRANS Energy'!I412+'FR-16(7)(v)-9 TRANS Cust'!I412+'FR-16(7)(v)-11 DIST Demand'!I412+'FR-16(7)(v)-12 DIST Energy'!I412+'FR-16(7)(v)-13 DIST Cust'!I412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J412+'FR-16(7)(v)-4 PROD Energy'!J412+'FR-16(7)(v)-5 PROD Cust'!J412+'FR-16(7)(v)-7 TRANS Demand'!J412+'FR-16(7)(v)-8 TRANS Energy'!J412+'FR-16(7)(v)-9 TRANS Cust'!J412+'FR-16(7)(v)-11 DIST Demand'!J412+'FR-16(7)(v)-12 DIST Energy'!J412+'FR-16(7)(v)-13 DIST Cust'!J412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K412+'FR-16(7)(v)-4 PROD Energy'!K412+'FR-16(7)(v)-5 PROD Cust'!K412+'FR-16(7)(v)-7 TRANS Demand'!K412+'FR-16(7)(v)-8 TRANS Energy'!K412+'FR-16(7)(v)-9 TRANS Cust'!K412+'FR-16(7)(v)-11 DIST Demand'!K412+'FR-16(7)(v)-12 DIST Energy'!K412+'FR-16(7)(v)-13 DIST Cust'!K412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L412+'FR-16(7)(v)-4 PROD Energy'!L412+'FR-16(7)(v)-5 PROD Cust'!L412+'FR-16(7)(v)-7 TRANS Demand'!L412+'FR-16(7)(v)-8 TRANS Energy'!L412+'FR-16(7)(v)-9 TRANS Cust'!L412+'FR-16(7)(v)-11 DIST Demand'!L412+'FR-16(7)(v)-12 DIST Energy'!L412+'FR-16(7)(v)-13 DIST Cust'!L412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M412+'FR-16(7)(v)-4 PROD Energy'!M412+'FR-16(7)(v)-5 PROD Cust'!M412+'FR-16(7)(v)-7 TRANS Demand'!M412+'FR-16(7)(v)-8 TRANS Energy'!M412+'FR-16(7)(v)-9 TRANS Cust'!M412+'FR-16(7)(v)-11 DIST Demand'!M412+'FR-16(7)(v)-12 DIST Energy'!M412+'FR-16(7)(v)-13 DIST Cust'!M412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N412+'FR-16(7)(v)-4 PROD Energy'!N412+'FR-16(7)(v)-5 PROD Cust'!N412+'FR-16(7)(v)-7 TRANS Demand'!N412+'FR-16(7)(v)-8 TRANS Energy'!N412+'FR-16(7)(v)-9 TRANS Cust'!N412+'FR-16(7)(v)-11 DIST Demand'!N412+'FR-16(7)(v)-12 DIST Energy'!N412+'FR-16(7)(v)-13 DIST Cust'!N412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O412+'FR-16(7)(v)-4 PROD Energy'!O412+'FR-16(7)(v)-5 PROD Cust'!O412+'FR-16(7)(v)-7 TRANS Demand'!O412+'FR-16(7)(v)-8 TRANS Energy'!O412+'FR-16(7)(v)-9 TRANS Cust'!O412+'FR-16(7)(v)-11 DIST Demand'!O412+'FR-16(7)(v)-12 DIST Energy'!O412+'FR-16(7)(v)-13 DIST Cust'!O412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P412+'FR-16(7)(v)-4 PROD Energy'!P412+'FR-16(7)(v)-5 PROD Cust'!P412+'FR-16(7)(v)-7 TRANS Demand'!P412+'FR-16(7)(v)-8 TRANS Energy'!P412+'FR-16(7)(v)-9 TRANS Cust'!P412+'FR-16(7)(v)-11 DIST Demand'!P412+'FR-16(7)(v)-12 DIST Energy'!P412+'FR-16(7)(v)-13 DIST Cust'!P412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q412+'FR-16(7)(v)-4 PROD Energy'!Q412+'FR-16(7)(v)-5 PROD Cust'!Q412+'FR-16(7)(v)-7 TRANS Demand'!Q412+'FR-16(7)(v)-8 TRANS Energy'!Q412+'FR-16(7)(v)-9 TRANS Cust'!Q412+'FR-16(7)(v)-11 DIST Demand'!Q412+'FR-16(7)(v)-12 DIST Energy'!Q412+'FR-16(7)(v)-13 DIST Cust'!Q412","v":0},{"$f":"SUM(G412:Q412)","v":0},{"$f":"F412-R412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G413+'FR-16(7)(v)-4 PROD Energy'!G413+'FR-16(7)(v)-5 PROD Cust'!G413+'FR-16(7)(v)-7 TRANS Demand'!G413+'FR-16(7)(v)-8 TRANS Energy'!G413+'FR-16(7)(v)-9 TRANS Cust'!G413+'FR-16(7)(v)-11 DIST Demand'!G413+'FR-16(7)(v)-12 DIST Energy'!G413+'FR-16(7)(v)-13 DIST Cust'!G413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H413+'FR-16(7)(v)-4 PROD Energy'!H413+'FR-16(7)(v)-5 PROD Cust'!H413+'FR-16(7)(v)-7 TRANS Demand'!H413+'FR-16(7)(v)-8 TRANS Energy'!H413+'FR-16(7)(v)-9 TRANS Cust'!H413+'FR-16(7)(v)-11 DIST Demand'!H413+'FR-16(7)(v)-12 DIST Energy'!H413+'FR-16(7)(v)-13 DIST Cust'!H413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I413+'FR-16(7)(v)-4 PROD Energy'!I413+'FR-16(7)(v)-5 PROD Cust'!I413+'FR-16(7)(v)-7 TRANS Demand'!I413+'FR-16(7)(v)-8 TRANS Energy'!I413+'FR-16(7)(v)-9 TRANS Cust'!I413+'FR-16(7)(v)-11 DIST Demand'!I413+'FR-16(7)(v)-12 DIST Energy'!I413+'FR-16(7)(v)-13 DIST Cust'!I413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J413+'FR-16(7)(v)-4 PROD Energy'!J413+'FR-16(7)(v)-5 PROD Cust'!J413+'FR-16(7)(v)-7 TRANS Demand'!J413+'FR-16(7)(v)-8 TRANS Energy'!J413+'FR-16(7)(v)-9 TRANS Cust'!J413+'FR-16(7)(v)-11 DIST Demand'!J413+'FR-16(7)(v)-12 DIST Energy'!J413+'FR-16(7)(v)-13 DIST Cust'!J413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K413+'FR-16(7)(v)-4 PROD Energy'!K413+'FR-16(7)(v)-5 PROD Cust'!K413+'FR-16(7)(v)-7 TRANS Demand'!K413+'FR-16(7)(v)-8 TRANS Energy'!K413+'FR-16(7)(v)-9 TRANS Cust'!K413+'FR-16(7)(v)-11 DIST Demand'!K413+'FR-16(7)(v)-12 DIST Energy'!K413+'FR-16(7)(v)-13 DIST Cust'!K413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L413+'FR-16(7)(v)-4 PROD Energy'!L413+'FR-16(7)(v)-5 PROD Cust'!L413+'FR-16(7)(v)-7 TRANS Demand'!L413+'FR-16(7)(v)-8 TRANS Energy'!L413+'FR-16(7)(v)-9 TRANS Cust'!L413+'FR-16(7)(v)-11 DIST Demand'!L413+'FR-16(7)(v)-12 DIST Energy'!L413+'FR-16(7)(v)-13 DIST Cust'!L413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M413+'FR-16(7)(v)-4 PROD Energy'!M413+'FR-16(7)(v)-5 PROD Cust'!M413+'FR-16(7)(v)-7 TRANS Demand'!M413+'FR-16(7)(v)-8 TRANS Energy'!M413+'FR-16(7)(v)-9 TRANS Cust'!M413+'FR-16(7)(v)-11 DIST Demand'!M413+'FR-16(7)(v)-12 DIST Energy'!M413+'FR-16(7)(v)-13 DIST Cust'!M413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N413+'FR-16(7)(v)-4 PROD Energy'!N413+'FR-16(7)(v)-5 PROD Cust'!N413+'FR-16(7)(v)-7 TRANS Demand'!N413+'FR-16(7)(v)-8 TRANS Energy'!N413+'FR-16(7)(v)-9 TRANS Cust'!N413+'FR-16(7)(v)-11 DIST Demand'!N413+'FR-16(7)(v)-12 DIST Energy'!N413+'FR-16(7)(v)-13 DIST Cust'!N413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O413+'FR-16(7)(v)-4 PROD Energy'!O413+'FR-16(7)(v)-5 PROD Cust'!O413+'FR-16(7)(v)-7 TRANS Demand'!O413+'FR-16(7)(v)-8 TRANS Energy'!O413+'FR-16(7)(v)-9 TRANS Cust'!O413+'FR-16(7)(v)-11 DIST Demand'!O413+'FR-16(7)(v)-12 DIST Energy'!O413+'FR-16(7)(v)-13 DIST Cust'!O413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P413+'FR-16(7)(v)-4 PROD Energy'!P413+'FR-16(7)(v)-5 PROD Cust'!P413+'FR-16(7)(v)-7 TRANS Demand'!P413+'FR-16(7)(v)-8 TRANS Energy'!P413+'FR-16(7)(v)-9 TRANS Cust'!P413+'FR-16(7)(v)-11 DIST Demand'!P413+'FR-16(7)(v)-12 DIST Energy'!P413+'FR-16(7)(v)-13 DIST Cust'!P413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q413+'FR-16(7)(v)-4 PROD Energy'!Q413+'FR-16(7)(v)-5 PROD Cust'!Q413+'FR-16(7)(v)-7 TRANS Demand'!Q413+'FR-16(7)(v)-8 TRANS Energy'!Q413+'FR-16(7)(v)-9 TRANS Cust'!Q413+'FR-16(7)(v)-11 DIST Demand'!Q413+'FR-16(7)(v)-12 DIST Energy'!Q413+'FR-16(7)(v)-13 DIST Cust'!Q413","v":0},{"$f":"SUM(G413:Q413)","v":0},{"$f":"F413-R413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":40420974},17562853,10836665,57494,{"$f":"J399+J405+J408+J414","v":172153},3578,5638985,4012401,134316,1804908,145088,52533,40420974,{"$f":"F416-R416","v":0}]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-250185546},-121219634,-68729414,-316462,{"$f":"-J324","v":-1269160},-22030,-30135172,-20515009,-741055,-5168637,-1764209,-304764,-250185546,{"$f":"F418-R418","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-8773995},-5426651,-1708612,-8200,{"$f":"J377","v":-34745},-662,-767354,-530959,-18696,-186978,-76211,-14927,-8773995,{"$f":"F419-R419","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":40420974},17562853,10836665,57494,{"$f":"J416","v":172153},3578,5638985,4012401,134316,1804908,145088,52533,40420974,{"$f":"F420-R420","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-218538567},-109083432,-59601361,-267168,{"$f":"SUM(J417:J420)","v":-1131752},-19114,-25263541,-17033567,-625435,-3550707,-1695332,-267158,-218538567,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":878042642.53920007},406098057.53920001,247351262,1139932,{"$f":"J277","v":4377138},73003,111161805,75827167,2749955,23909851,4604062,750410,878042642.53920007,{"$f":"F424-R424","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-218538567},-109083432,-59601361,-267168,{"$f":"J421","v":-1131752},-19114,-25263541,-17033567,-625435,-3550707,-1695332,-267158,-218538567,{"$f":"F425-R425","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":659504075.53920007},297014625.53920001,187749901,872764,{"$f":"SUM(J423:J425)","v":3245386},53889,85898264,58793600,2124520,20359144,2908730,483252,659504075.53920007,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"$F$811","v":7.0899999999999991E-2},7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,7.0899999999999991E-2,{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"'FR-16(7)(v)-1 Functional'!F429","v":48190789},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G429+'FR-16(7)(v)-4 PROD Energy'!G429+'FR-16(7)(v)-5 PROD Cust'!G429+'FR-16(7)(v)-7 TRANS Demand'!G429+'FR-16(7)(v)-8 TRANS Energy'!G429+'FR-16(7)(v)-9 TRANS Cust'!G429+'FR-16(7)(v)-11 DIST Demand'!G429+'FR-16(7)(v)-12 DIST Energy'!G429+'FR-16(7)(v)-13 DIST Cust'!G429","v":21058337},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H429+'FR-16(7)(v)-4 PROD Energy'!H429+'FR-16(7)(v)-5 PROD Cust'!H429+'FR-16(7)(v)-7 TRANS Demand'!H429+'FR-16(7)(v)-8 TRANS Energy'!H429+'FR-16(7)(v)-9 TRANS Cust'!H429+'FR-16(7)(v)-11 DIST Demand'!H429+'FR-16(7)(v)-12 DIST Energy'!H429+'FR-16(7)(v)-13 DIST Cust'!H429","v":13311468},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I429+'FR-16(7)(v)-4 PROD Energy'!I429+'FR-16(7)(v)-5 PROD Cust'!I429+'FR-16(7)(v)-7 TRANS Demand'!I429+'FR-16(7)(v)-8 TRANS Energy'!I429+'FR-16(7)(v)-9 TRANS Cust'!I429+'FR-16(7)(v)-11 DIST Demand'!I429+'FR-16(7)(v)-12 DIST Energy'!I429+'FR-16(7)(v)-13 DIST Cust'!I429","v":61880},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J429+'FR-16(7)(v)-4 PROD Energy'!J429+'FR-16(7)(v)-5 PROD Cust'!J429+'FR-16(7)(v)-7 TRANS Demand'!J429+'FR-16(7)(v)-8 TRANS Energy'!J429+'FR-16(7)(v)-9 TRANS Cust'!J429+'FR-16(7)(v)-11 DIST Demand'!J429+'FR-16(7)(v)-12 DIST Energy'!J429+'FR-16(7)(v)-13 DIST Cust'!J429","v":230097},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K429+'FR-16(7)(v)-4 PROD Energy'!K429+'FR-16(7)(v)-5 PROD Cust'!K429+'FR-16(7)(v)-7 TRANS Demand'!K429+'FR-16(7)(v)-8 TRANS Energy'!K429+'FR-16(7)(v)-9 TRANS Cust'!K429+'FR-16(7)(v)-11 DIST Demand'!K429+'FR-16(7)(v)-12 DIST Energy'!K429+'FR-16(7)(v)-13 DIST Cust'!K429","v":3821},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L429+'FR-16(7)(v)-4 PROD Energy'!L429+'FR-16(7)(v)-5 PROD Cust'!L429+'FR-16(7)(v)-7 TRANS Demand'!L429+'FR-16(7)(v)-8 TRANS Energy'!L429+'FR-16(7)(v)-9 TRANS Cust'!L429+'FR-16(7)(v)-11 DIST Demand'!L429+'FR-16(7)(v)-12 DIST Energy'!L429+'FR-16(7)(v)-13 DIST Cust'!L429","v":6090186},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M429+'FR-16(7)(v)-4 PROD Energy'!M429+'FR-16(7)(v)-5 PROD Cust'!M429+'FR-16(7)(v)-7 TRANS Demand'!M429+'FR-16(7)(v)-8 TRANS Energy'!M429+'FR-16(7)(v)-9 TRANS Cust'!M429+'FR-16(7)(v)-11 DIST Demand'!M429+'FR-16(7)(v)-12 DIST Energy'!M429+'FR-16(7)(v)-13 DIST Cust'!M429","v":4168466},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N429+'FR-16(7)(v)-4 PROD Energy'!N429+'FR-16(7)(v)-5 PROD Cust'!N429+'FR-16(7)(v)-7 TRANS Demand'!N429+'FR-16(7)(v)-8 TRANS Energy'!N429+'FR-16(7)(v)-9 TRANS Cust'!N429+'FR-16(7)(v)-11 DIST Demand'!N429+'FR-16(7)(v)-12 DIST Energy'!N429+'FR-16(7)(v)-13 DIST Cust'!N429","v":150629},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O429+'FR-16(7)(v)-4 PROD Energy'!O429+'FR-16(7)(v)-5 PROD Cust'!O429+'FR-16(7)(v)-7 TRANS Demand'!O429+'FR-16(7)(v)-8 TRANS Energy'!O429+'FR-16(7)(v)-9 TRANS Cust'!O429+'FR-16(7)(v)-11 DIST Demand'!O429+'FR-16(7)(v)-12 DIST Energy'!O429+'FR-16(7)(v)-13 DIST Cust'!O429","v":1443462},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P429+'FR-16(7)(v)-4 PROD Energy'!P429+'FR-16(7)(v)-5 PROD Cust'!P429+'FR-16(7)(v)-7 TRANS Demand'!P429+'FR-16(7)(v)-8 TRANS Energy'!P429+'FR-16(7)(v)-9 TRANS Cust'!P429+'FR-16(7)(v)-11 DIST Demand'!P429+'FR-16(7)(v)-12 DIST Energy'!P429+'FR-16(7)(v)-13 DIST Cust'!P429","v":206230},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q429+'FR-16(7)(v)-4 PROD Energy'!Q429+'FR-16(7)(v)-5 PROD Cust'!Q429+'FR-16(7)(v)-7 TRANS Demand'!Q429+'FR-16(7)(v)-8 TRANS Energy'!Q429+'FR-16(7)(v)-9 TRANS Cust'!Q429+'FR-16(7)(v)-11 DIST Demand'!Q429+'FR-16(7)(v)-12 DIST Energy'!Q429+'FR-16(7)(v)-13 DIST Cust'!Q429","v":34263},{"$f":"SUM(G429:Q429)","v":46758839},{"$f":"F429-R429","v":1431950}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F431","v":705051140},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G431+'FR-16(7)(v)-4 PROD Energy'!G431+'FR-16(7)(v)-5 PROD Cust'!G431+'FR-16(7)(v)-7 TRANS Demand'!G431+'FR-16(7)(v)-8 TRANS Energy'!G431+'FR-16(7)(v)-9 TRANS Cust'!G431+'FR-16(7)(v)-11 DIST Demand'!G431+'FR-16(7)(v)-12 DIST Energy'!G431+'FR-16(7)(v)-13 DIST Cust'!G431","v":317425709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H431+'FR-16(7)(v)-4 PROD Energy'!H431+'FR-16(7)(v)-5 PROD Cust'!H431+'FR-16(7)(v)-7 TRANS Demand'!H431+'FR-16(7)(v)-8 TRANS Energy'!H431+'FR-16(7)(v)-9 TRANS Cust'!H431+'FR-16(7)(v)-11 DIST Demand'!H431+'FR-16(7)(v)-12 DIST Energy'!H431+'FR-16(7)(v)-13 DIST Cust'!H431","v":200757632},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I431+'FR-16(7)(v)-4 PROD Energy'!I431+'FR-16(7)(v)-5 PROD Cust'!I431+'FR-16(7)(v)-7 TRANS Demand'!I431+'FR-16(7)(v)-8 TRANS Energy'!I431+'FR-16(7)(v)-9 TRANS Cust'!I431+'FR-16(7)(v)-11 DIST Demand'!I431+'FR-16(7)(v)-12 DIST Energy'!I431+'FR-16(7)(v)-13 DIST Cust'!I431","v":932077},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J431+'FR-16(7)(v)-4 PROD Energy'!J431+'FR-16(7)(v)-5 PROD Cust'!J431+'FR-16(7)(v)-7 TRANS Demand'!J431+'FR-16(7)(v)-8 TRANS Energy'!J431+'FR-16(7)(v)-9 TRANS Cust'!J431+'FR-16(7)(v)-11 DIST Demand'!J431+'FR-16(7)(v)-12 DIST Energy'!J431+'FR-16(7)(v)-13 DIST Cust'!J431","v":3472840},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K431+'FR-16(7)(v)-4 PROD Energy'!K431+'FR-16(7)(v)-5 PROD Cust'!K431+'FR-16(7)(v)-7 TRANS Demand'!K431+'FR-16(7)(v)-8 TRANS Energy'!K431+'FR-16(7)(v)-9 TRANS Cust'!K431+'FR-16(7)(v)-11 DIST Demand'!K431+'FR-16(7)(v)-12 DIST Energy'!K431+'FR-16(7)(v)-13 DIST Cust'!K431","v":57138},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L431+'FR-16(7)(v)-4 PROD Energy'!L431+'FR-16(7)(v)-5 PROD Cust'!L431+'FR-16(7)(v)-7 TRANS Demand'!L431+'FR-16(7)(v)-8 TRANS Energy'!L431+'FR-16(7)(v)-9 TRANS Cust'!L431+'FR-16(7)(v)-11 DIST Demand'!L431+'FR-16(7)(v)-12 DIST Energy'!L431+'FR-16(7)(v)-13 DIST Cust'!L431","v":91880872},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M431+'FR-16(7)(v)-4 PROD Energy'!M431+'FR-16(7)(v)-5 PROD Cust'!M431+'FR-16(7)(v)-7 TRANS Demand'!M431+'FR-16(7)(v)-8 TRANS Energy'!M431+'FR-16(7)(v)-9 TRANS Cust'!M431+'FR-16(7)(v)-11 DIST Demand'!M431+'FR-16(7)(v)-12 DIST Energy'!M431+'FR-16(7)(v)-13 DIST Cust'!M431","v":62892854},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N431+'FR-16(7)(v)-4 PROD Energy'!N431+'FR-16(7)(v)-5 PROD Cust'!N431+'FR-16(7)(v)-7 TRANS Demand'!N431+'FR-16(7)(v)-8 TRANS Energy'!N431+'FR-16(7)(v)-9 TRANS Cust'!N431+'FR-16(7)(v)-11 DIST Demand'!N431+'FR-16(7)(v)-12 DIST Energy'!N431+'FR-16(7)(v)-13 DIST Cust'!N431","v":2273698},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O431+'FR-16(7)(v)-4 PROD Energy'!O431+'FR-16(7)(v)-5 PROD Cust'!O431+'FR-16(7)(v)-7 TRANS Demand'!O431+'FR-16(7)(v)-8 TRANS Energy'!O431+'FR-16(7)(v)-9 TRANS Cust'!O431+'FR-16(7)(v)-11 DIST Demand'!O431+'FR-16(7)(v)-12 DIST Energy'!O431+'FR-16(7)(v)-13 DIST Cust'!O431","v":21736943},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P431+'FR-16(7)(v)-4 PROD Energy'!P431+'FR-16(7)(v)-5 PROD Cust'!P431+'FR-16(7)(v)-7 TRANS Demand'!P431+'FR-16(7)(v)-8 TRANS Energy'!P431+'FR-16(7)(v)-9 TRANS Cust'!P431+'FR-16(7)(v)-11 DIST Demand'!P431+'FR-16(7)(v)-12 DIST Energy'!P431+'FR-16(7)(v)-13 DIST Cust'!P431","v":3107084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q431+'FR-16(7)(v)-4 PROD Energy'!Q431+'FR-16(7)(v)-5 PROD Cust'!Q431+'FR-16(7)(v)-7 TRANS Demand'!Q431+'FR-16(7)(v)-8 TRANS Energy'!Q431+'FR-16(7)(v)-9 TRANS Cust'!Q431+'FR-16(7)(v)-11 DIST Demand'!Q431+'FR-16(7)(v)-12 DIST Energy'!Q431+'FR-16(7)(v)-13 DIST Cust'!Q431","v":514293},{"$f":"SUM(G431:Q431)","v":705051140},{"$f":"F431-R431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2,7.0830000000000004E-2]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"'FR-16(7)(v)-1 Functional'!F433","v":49938772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G433+'FR-16(7)(v)-4 PROD Energy'!G433+'FR-16(7)(v)-5 PROD Cust'!G433+'FR-16(7)(v)-7 TRANS Demand'!G433+'FR-16(7)(v)-8 TRANS Energy'!G433+'FR-16(7)(v)-9 TRANS Cust'!G433+'FR-16(7)(v)-11 DIST Demand'!G433+'FR-16(7)(v)-12 DIST Energy'!G433+'FR-16(7)(v)-13 DIST Cust'!G433","v":22483263},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H433+'FR-16(7)(v)-4 PROD Energy'!H433+'FR-16(7)(v)-5 PROD Cust'!H433+'FR-16(7)(v)-7 TRANS Demand'!H433+'FR-16(7)(v)-8 TRANS Energy'!H433+'FR-16(7)(v)-9 TRANS Cust'!H433+'FR-16(7)(v)-11 DIST Demand'!H433+'FR-16(7)(v)-12 DIST Energy'!H433+'FR-16(7)(v)-13 DIST Cust'!H433","v":14219663},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I433+'FR-16(7)(v)-4 PROD Energy'!I433+'FR-16(7)(v)-5 PROD Cust'!I433+'FR-16(7)(v)-7 TRANS Demand'!I433+'FR-16(7)(v)-8 TRANS Energy'!I433+'FR-16(7)(v)-9 TRANS Cust'!I433+'FR-16(7)(v)-11 DIST Demand'!I433+'FR-16(7)(v)-12 DIST Energy'!I433+'FR-16(7)(v)-13 DIST Cust'!I433","v":66018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J433+'FR-16(7)(v)-4 PROD Energy'!J433+'FR-16(7)(v)-5 PROD Cust'!J433+'FR-16(7)(v)-7 TRANS Demand'!J433+'FR-16(7)(v)-8 TRANS Energy'!J433+'FR-16(7)(v)-9 TRANS Cust'!J433+'FR-16(7)(v)-11 DIST Demand'!J433+'FR-16(7)(v)-12 DIST Energy'!J433+'FR-16(7)(v)-13 DIST Cust'!J433","v":245981},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K433+'FR-16(7)(v)-4 PROD Energy'!K433+'FR-16(7)(v)-5 PROD Cust'!K433+'FR-16(7)(v)-7 TRANS Demand'!K433+'FR-16(7)(v)-8 TRANS Energy'!K433+'FR-16(7)(v)-9 TRANS Cust'!K433+'FR-16(7)(v)-11 DIST Demand'!K433+'FR-16(7)(v)-12 DIST Energy'!K433+'FR-16(7)(v)-13 DIST Cust'!K433","v":4046},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L433+'FR-16(7)(v)-4 PROD Energy'!L433+'FR-16(7)(v)-5 PROD Cust'!L433+'FR-16(7)(v)-7 TRANS Demand'!L433+'FR-16(7)(v)-8 TRANS Energy'!L433+'FR-16(7)(v)-9 TRANS Cust'!L433+'FR-16(7)(v)-11 DIST Demand'!L433+'FR-16(7)(v)-12 DIST Energy'!L433+'FR-16(7)(v)-13 DIST Cust'!L433","v":6507922},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M433+'FR-16(7)(v)-4 PROD Energy'!M433+'FR-16(7)(v)-5 PROD Cust'!M433+'FR-16(7)(v)-7 TRANS Demand'!M433+'FR-16(7)(v)-8 TRANS Energy'!M433+'FR-16(7)(v)-9 TRANS Cust'!M433+'FR-16(7)(v)-11 DIST Demand'!M433+'FR-16(7)(v)-12 DIST Energy'!M433+'FR-16(7)(v)-13 DIST Cust'!M433","v":4454702},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N433+'FR-16(7)(v)-4 PROD Energy'!N433+'FR-16(7)(v)-5 PROD Cust'!N433+'FR-16(7)(v)-7 TRANS Demand'!N433+'FR-16(7)(v)-8 TRANS Energy'!N433+'FR-16(7)(v)-9 TRANS Cust'!N433+'FR-16(7)(v)-11 DIST Demand'!N433+'FR-16(7)(v)-12 DIST Energy'!N433+'FR-16(7)(v)-13 DIST Cust'!N433","v":161047},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O433+'FR-16(7)(v)-4 PROD Energy'!O433+'FR-16(7)(v)-5 PROD Cust'!O433+'FR-16(7)(v)-7 TRANS Demand'!O433+'FR-16(7)(v)-8 TRANS Energy'!O433+'FR-16(7)(v)-9 TRANS Cust'!O433+'FR-16(7)(v)-11 DIST Demand'!O433+'FR-16(7)(v)-12 DIST Energy'!O433+'FR-16(7)(v)-13 DIST Cust'!O433","v":1539628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P433+'FR-16(7)(v)-4 PROD Energy'!P433+'FR-16(7)(v)-5 PROD Cust'!P433+'FR-16(7)(v)-7 TRANS Demand'!P433+'FR-16(7)(v)-8 TRANS Energy'!P433+'FR-16(7)(v)-9 TRANS Cust'!P433+'FR-16(7)(v)-11 DIST Demand'!P433+'FR-16(7)(v)-12 DIST Energy'!P433+'FR-16(7)(v)-13 DIST Cust'!P433","v":220076},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q433+'FR-16(7)(v)-4 PROD Energy'!Q433+'FR-16(7)(v)-5 PROD Cust'!Q433+'FR-16(7)(v)-7 TRANS Demand'!Q433+'FR-16(7)(v)-8 TRANS Energy'!Q433+'FR-16(7)(v)-9 TRANS Cust'!Q433+'FR-16(7)(v)-11 DIST Demand'!Q433+'FR-16(7)(v)-12 DIST Energy'!Q433+'FR-16(7)(v)-13 DIST Cust'!Q433","v":36428},{"$f":"SUM(G433:Q433)","v":49938774},{"$f":"F433-R433","v":-2}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G447+'FR-16(7)(v)-4 PROD Energy'!G447+'FR-16(7)(v)-5 PROD Cust'!G447+'FR-16(7)(v)-7 TRANS Demand'!G447+'FR-16(7)(v)-8 TRANS Energy'!G447+'FR-16(7)(v)-9 TRANS Cust'!G447+'FR-16(7)(v)-11 DIST Demand'!G447+'FR-16(7)(v)-12 DIST Energy'!G447+'FR-16(7)(v)-13 DIST Cust'!G447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H447+'FR-16(7)(v)-4 PROD Energy'!H447+'FR-16(7)(v)-5 PROD Cust'!H447+'FR-16(7)(v)-7 TRANS Demand'!H447+'FR-16(7)(v)-8 TRANS Energy'!H447+'FR-16(7)(v)-9 TRANS Cust'!H447+'FR-16(7)(v)-11 DIST Demand'!H447+'FR-16(7)(v)-12 DIST Energy'!H447+'FR-16(7)(v)-13 DIST Cust'!H447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I447+'FR-16(7)(v)-4 PROD Energy'!I447+'FR-16(7)(v)-5 PROD Cust'!I447+'FR-16(7)(v)-7 TRANS Demand'!I447+'FR-16(7)(v)-8 TRANS Energy'!I447+'FR-16(7)(v)-9 TRANS Cust'!I447+'FR-16(7)(v)-11 DIST Demand'!I447+'FR-16(7)(v)-12 DIST Energy'!I447+'FR-16(7)(v)-13 DIST Cust'!I447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J447+'FR-16(7)(v)-4 PROD Energy'!J447+'FR-16(7)(v)-5 PROD Cust'!J447+'FR-16(7)(v)-7 TRANS Demand'!J447+'FR-16(7)(v)-8 TRANS Energy'!J447+'FR-16(7)(v)-9 TRANS Cust'!J447+'FR-16(7)(v)-11 DIST Demand'!J447+'FR-16(7)(v)-12 DIST Energy'!J447+'FR-16(7)(v)-13 DIST Cust'!J447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K447+'FR-16(7)(v)-4 PROD Energy'!K447+'FR-16(7)(v)-5 PROD Cust'!K447+'FR-16(7)(v)-7 TRANS Demand'!K447+'FR-16(7)(v)-8 TRANS Energy'!K447+'FR-16(7)(v)-9 TRANS Cust'!K447+'FR-16(7)(v)-11 DIST Demand'!K447+'FR-16(7)(v)-12 DIST Energy'!K447+'FR-16(7)(v)-13 DIST Cust'!K447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L447+'FR-16(7)(v)-4 PROD Energy'!L447+'FR-16(7)(v)-5 PROD Cust'!L447+'FR-16(7)(v)-7 TRANS Demand'!L447+'FR-16(7)(v)-8 TRANS Energy'!L447+'FR-16(7)(v)-9 TRANS Cust'!L447+'FR-16(7)(v)-11 DIST Demand'!L447+'FR-16(7)(v)-12 DIST Energy'!L447+'FR-16(7)(v)-13 DIST Cust'!L447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M447+'FR-16(7)(v)-4 PROD Energy'!M447+'FR-16(7)(v)-5 PROD Cust'!M447+'FR-16(7)(v)-7 TRANS Demand'!M447+'FR-16(7)(v)-8 TRANS Energy'!M447+'FR-16(7)(v)-9 TRANS Cust'!M447+'FR-16(7)(v)-11 DIST Demand'!M447+'FR-16(7)(v)-12 DIST Energy'!M447+'FR-16(7)(v)-13 DIST Cust'!M447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N447+'FR-16(7)(v)-4 PROD Energy'!N447+'FR-16(7)(v)-5 PROD Cust'!N447+'FR-16(7)(v)-7 TRANS Demand'!N447+'FR-16(7)(v)-8 TRANS Energy'!N447+'FR-16(7)(v)-9 TRANS Cust'!N447+'FR-16(7)(v)-11 DIST Demand'!N447+'FR-16(7)(v)-12 DIST Energy'!N447+'FR-16(7)(v)-13 DIST Cust'!N447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O447+'FR-16(7)(v)-4 PROD Energy'!O447+'FR-16(7)(v)-5 PROD Cust'!O447+'FR-16(7)(v)-7 TRANS Demand'!O447+'FR-16(7)(v)-8 TRANS Energy'!O447+'FR-16(7)(v)-9 TRANS Cust'!O447+'FR-16(7)(v)-11 DIST Demand'!O447+'FR-16(7)(v)-12 DIST Energy'!O447+'FR-16(7)(v)-13 DIST Cust'!O447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P447+'FR-16(7)(v)-4 PROD Energy'!P447+'FR-16(7)(v)-5 PROD Cust'!P447+'FR-16(7)(v)-7 TRANS Demand'!P447+'FR-16(7)(v)-8 TRANS Energy'!P447+'FR-16(7)(v)-9 TRANS Cust'!P447+'FR-16(7)(v)-11 DIST Demand'!P447+'FR-16(7)(v)-12 DIST Energy'!P447+'FR-16(7)(v)-13 DIST Cust'!P447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q447+'FR-16(7)(v)-4 PROD Energy'!Q447+'FR-16(7)(v)-5 PROD Cust'!Q447+'FR-16(7)(v)-7 TRANS Demand'!Q447+'FR-16(7)(v)-8 TRANS Energy'!Q447+'FR-16(7)(v)-9 TRANS Cust'!Q447+'FR-16(7)(v)-11 DIST Demand'!Q447+'FR-16(7)(v)-12 DIST Energy'!Q447+'FR-16(7)(v)-13 DIST Cust'!Q447","v":0},{"$f":"SUM(G447:Q447)","v":0},{"$f":"F447-R447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F448","v":106892466.40000001},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G448+'FR-16(7)(v)-4 PROD Energy'!G448+'FR-16(7)(v)-5 PROD Cust'!G448+'FR-16(7)(v)-7 TRANS Demand'!G448+'FR-16(7)(v)-8 TRANS Energy'!G448+'FR-16(7)(v)-9 TRANS Cust'!G448+'FR-16(7)(v)-11 DIST Demand'!G448+'FR-16(7)(v)-12 DIST Energy'!G448+'FR-16(7)(v)-13 DIST Cust'!G448","v":38590320.400000006},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H448+'FR-16(7)(v)-4 PROD Energy'!H448+'FR-16(7)(v)-5 PROD Cust'!H448+'FR-16(7)(v)-7 TRANS Demand'!H448+'FR-16(7)(v)-8 TRANS Energy'!H448+'FR-16(7)(v)-9 TRANS Cust'!H448+'FR-16(7)(v)-11 DIST Demand'!H448+'FR-16(7)(v)-12 DIST Energy'!H448+'FR-16(7)(v)-13 DIST Cust'!H448","v":29932028},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I448+'FR-16(7)(v)-4 PROD Energy'!I448+'FR-16(7)(v)-5 PROD Cust'!I448+'FR-16(7)(v)-7 TRANS Demand'!I448+'FR-16(7)(v)-8 TRANS Energy'!I448+'FR-16(7)(v)-9 TRANS Cust'!I448+'FR-16(7)(v)-11 DIST Demand'!I448+'FR-16(7)(v)-12 DIST Energy'!I448+'FR-16(7)(v)-13 DIST Cust'!I448","v":165683},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J448+'FR-16(7)(v)-4 PROD Energy'!J448+'FR-16(7)(v)-5 PROD Cust'!J448+'FR-16(7)(v)-7 TRANS Demand'!J448+'FR-16(7)(v)-8 TRANS Energy'!J448+'FR-16(7)(v)-9 TRANS Cust'!J448+'FR-16(7)(v)-11 DIST Demand'!J448+'FR-16(7)(v)-12 DIST Energy'!J448+'FR-16(7)(v)-13 DIST Cust'!J448","v":506670},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K448+'FR-16(7)(v)-4 PROD Energy'!K448+'FR-16(7)(v)-5 PROD Cust'!K448+'FR-16(7)(v)-7 TRANS Demand'!K448+'FR-16(7)(v)-8 TRANS Energy'!K448+'FR-16(7)(v)-9 TRANS Cust'!K448+'FR-16(7)(v)-11 DIST Demand'!K448+'FR-16(7)(v)-12 DIST Energy'!K448+'FR-16(7)(v)-13 DIST Cust'!K448","v":7482},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L448+'FR-16(7)(v)-4 PROD Energy'!L448+'FR-16(7)(v)-5 PROD Cust'!L448+'FR-16(7)(v)-7 TRANS Demand'!L448+'FR-16(7)(v)-8 TRANS Energy'!L448+'FR-16(7)(v)-9 TRANS Cust'!L448+'FR-16(7)(v)-11 DIST Demand'!L448+'FR-16(7)(v)-12 DIST Energy'!L448+'FR-16(7)(v)-13 DIST Cust'!L448","v":18001760},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M448+'FR-16(7)(v)-4 PROD Energy'!M448+'FR-16(7)(v)-5 PROD Cust'!M448+'FR-16(7)(v)-7 TRANS Demand'!M448+'FR-16(7)(v)-8 TRANS Energy'!M448+'FR-16(7)(v)-9 TRANS Cust'!M448+'FR-16(7)(v)-11 DIST Demand'!M448+'FR-16(7)(v)-12 DIST Energy'!M448+'FR-16(7)(v)-13 DIST Cust'!M448","v":13162738},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N448+'FR-16(7)(v)-4 PROD Energy'!N448+'FR-16(7)(v)-5 PROD Cust'!N448+'FR-16(7)(v)-7 TRANS Demand'!N448+'FR-16(7)(v)-8 TRANS Energy'!N448+'FR-16(7)(v)-9 TRANS Cust'!N448+'FR-16(7)(v)-11 DIST Demand'!N448+'FR-16(7)(v)-12 DIST Energy'!N448+'FR-16(7)(v)-13 DIST Cust'!N448","v":415812},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O448+'FR-16(7)(v)-4 PROD Energy'!O448+'FR-16(7)(v)-5 PROD Cust'!O448+'FR-16(7)(v)-7 TRANS Demand'!O448+'FR-16(7)(v)-8 TRANS Energy'!O448+'FR-16(7)(v)-9 TRANS Cust'!O448+'FR-16(7)(v)-11 DIST Demand'!O448+'FR-16(7)(v)-12 DIST Energy'!O448+'FR-16(7)(v)-13 DIST Cust'!O448","v":5601165},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P448+'FR-16(7)(v)-4 PROD Energy'!P448+'FR-16(7)(v)-5 PROD Cust'!P448+'FR-16(7)(v)-7 TRANS Demand'!P448+'FR-16(7)(v)-8 TRANS Energy'!P448+'FR-16(7)(v)-9 TRANS Cust'!P448+'FR-16(7)(v)-11 DIST Demand'!P448+'FR-16(7)(v)-12 DIST Energy'!P448+'FR-16(7)(v)-13 DIST Cust'!P448","v":504532},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q448+'FR-16(7)(v)-4 PROD Energy'!Q448+'FR-16(7)(v)-5 PROD Cust'!Q448+'FR-16(7)(v)-7 TRANS Demand'!Q448+'FR-16(7)(v)-8 TRANS Energy'!Q448+'FR-16(7)(v)-9 TRANS Cust'!Q448+'FR-16(7)(v)-11 DIST Demand'!Q448+'FR-16(7)(v)-12 DIST Energy'!Q448+'FR-16(7)(v)-13 DIST Cust'!Q448","v":4276},106892466.40000001,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G449+'FR-16(7)(v)-4 PROD Energy'!G449+'FR-16(7)(v)-5 PROD Cust'!G449+'FR-16(7)(v)-7 TRANS Demand'!G449+'FR-16(7)(v)-8 TRANS Energy'!G449+'FR-16(7)(v)-9 TRANS Cust'!G449+'FR-16(7)(v)-11 DIST Demand'!G449+'FR-16(7)(v)-12 DIST Energy'!G449+'FR-16(7)(v)-13 DIST Cust'!G449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H449+'FR-16(7)(v)-4 PROD Energy'!H449+'FR-16(7)(v)-5 PROD Cust'!H449+'FR-16(7)(v)-7 TRANS Demand'!H449+'FR-16(7)(v)-8 TRANS Energy'!H449+'FR-16(7)(v)-9 TRANS Cust'!H449+'FR-16(7)(v)-11 DIST Demand'!H449+'FR-16(7)(v)-12 DIST Energy'!H449+'FR-16(7)(v)-13 DIST Cust'!H449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I449+'FR-16(7)(v)-4 PROD Energy'!I449+'FR-16(7)(v)-5 PROD Cust'!I449+'FR-16(7)(v)-7 TRANS Demand'!I449+'FR-16(7)(v)-8 TRANS Energy'!I449+'FR-16(7)(v)-9 TRANS Cust'!I449+'FR-16(7)(v)-11 DIST Demand'!I449+'FR-16(7)(v)-12 DIST Energy'!I449+'FR-16(7)(v)-13 DIST Cust'!I449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J449+'FR-16(7)(v)-4 PROD Energy'!J449+'FR-16(7)(v)-5 PROD Cust'!J449+'FR-16(7)(v)-7 TRANS Demand'!J449+'FR-16(7)(v)-8 TRANS Energy'!J449+'FR-16(7)(v)-9 TRANS Cust'!J449+'FR-16(7)(v)-11 DIST Demand'!J449+'FR-16(7)(v)-12 DIST Energy'!J449+'FR-16(7)(v)-13 DIST Cust'!J449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K449+'FR-16(7)(v)-4 PROD Energy'!K449+'FR-16(7)(v)-5 PROD Cust'!K449+'FR-16(7)(v)-7 TRANS Demand'!K449+'FR-16(7)(v)-8 TRANS Energy'!K449+'FR-16(7)(v)-9 TRANS Cust'!K449+'FR-16(7)(v)-11 DIST Demand'!K449+'FR-16(7)(v)-12 DIST Energy'!K449+'FR-16(7)(v)-13 DIST Cust'!K449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L449+'FR-16(7)(v)-4 PROD Energy'!L449+'FR-16(7)(v)-5 PROD Cust'!L449+'FR-16(7)(v)-7 TRANS Demand'!L449+'FR-16(7)(v)-8 TRANS Energy'!L449+'FR-16(7)(v)-9 TRANS Cust'!L449+'FR-16(7)(v)-11 DIST Demand'!L449+'FR-16(7)(v)-12 DIST Energy'!L449+'FR-16(7)(v)-13 DIST Cust'!L449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M449+'FR-16(7)(v)-4 PROD Energy'!M449+'FR-16(7)(v)-5 PROD Cust'!M449+'FR-16(7)(v)-7 TRANS Demand'!M449+'FR-16(7)(v)-8 TRANS Energy'!M449+'FR-16(7)(v)-9 TRANS Cust'!M449+'FR-16(7)(v)-11 DIST Demand'!M449+'FR-16(7)(v)-12 DIST Energy'!M449+'FR-16(7)(v)-13 DIST Cust'!M449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N449+'FR-16(7)(v)-4 PROD Energy'!N449+'FR-16(7)(v)-5 PROD Cust'!N449+'FR-16(7)(v)-7 TRANS Demand'!N449+'FR-16(7)(v)-8 TRANS Energy'!N449+'FR-16(7)(v)-9 TRANS Cust'!N449+'FR-16(7)(v)-11 DIST Demand'!N449+'FR-16(7)(v)-12 DIST Energy'!N449+'FR-16(7)(v)-13 DIST Cust'!N449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O449+'FR-16(7)(v)-4 PROD Energy'!O449+'FR-16(7)(v)-5 PROD Cust'!O449+'FR-16(7)(v)-7 TRANS Demand'!O449+'FR-16(7)(v)-8 TRANS Energy'!O449+'FR-16(7)(v)-9 TRANS Cust'!O449+'FR-16(7)(v)-11 DIST Demand'!O449+'FR-16(7)(v)-12 DIST Energy'!O449+'FR-16(7)(v)-13 DIST Cust'!O449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P449+'FR-16(7)(v)-4 PROD Energy'!P449+'FR-16(7)(v)-5 PROD Cust'!P449+'FR-16(7)(v)-7 TRANS Demand'!P449+'FR-16(7)(v)-8 TRANS Energy'!P449+'FR-16(7)(v)-9 TRANS Cust'!P449+'FR-16(7)(v)-11 DIST Demand'!P449+'FR-16(7)(v)-12 DIST Energy'!P449+'FR-16(7)(v)-13 DIST Cust'!P449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q449+'FR-16(7)(v)-4 PROD Energy'!Q449+'FR-16(7)(v)-5 PROD Cust'!Q449+'FR-16(7)(v)-7 TRANS Demand'!Q449+'FR-16(7)(v)-8 TRANS Energy'!Q449+'FR-16(7)(v)-9 TRANS Cust'!Q449+'FR-16(7)(v)-11 DIST Demand'!Q449+'FR-16(7)(v)-12 DIST Energy'!Q449+'FR-16(7)(v)-13 DIST Cust'!Q449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G450+'FR-16(7)(v)-4 PROD Energy'!G450+'FR-16(7)(v)-5 PROD Cust'!G450+'FR-16(7)(v)-7 TRANS Demand'!G450+'FR-16(7)(v)-8 TRANS Energy'!G450+'FR-16(7)(v)-9 TRANS Cust'!G450+'FR-16(7)(v)-11 DIST Demand'!G450+'FR-16(7)(v)-12 DIST Energy'!G450+'FR-16(7)(v)-13 DIST Cust'!G450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H450+'FR-16(7)(v)-4 PROD Energy'!H450+'FR-16(7)(v)-5 PROD Cust'!H450+'FR-16(7)(v)-7 TRANS Demand'!H450+'FR-16(7)(v)-8 TRANS Energy'!H450+'FR-16(7)(v)-9 TRANS Cust'!H450+'FR-16(7)(v)-11 DIST Demand'!H450+'FR-16(7)(v)-12 DIST Energy'!H450+'FR-16(7)(v)-13 DIST Cust'!H450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I450+'FR-16(7)(v)-4 PROD Energy'!I450+'FR-16(7)(v)-5 PROD Cust'!I450+'FR-16(7)(v)-7 TRANS Demand'!I450+'FR-16(7)(v)-8 TRANS Energy'!I450+'FR-16(7)(v)-9 TRANS Cust'!I450+'FR-16(7)(v)-11 DIST Demand'!I450+'FR-16(7)(v)-12 DIST Energy'!I450+'FR-16(7)(v)-13 DIST Cust'!I450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J450+'FR-16(7)(v)-4 PROD Energy'!J450+'FR-16(7)(v)-5 PROD Cust'!J450+'FR-16(7)(v)-7 TRANS Demand'!J450+'FR-16(7)(v)-8 TRANS Energy'!J450+'FR-16(7)(v)-9 TRANS Cust'!J450+'FR-16(7)(v)-11 DIST Demand'!J450+'FR-16(7)(v)-12 DIST Energy'!J450+'FR-16(7)(v)-13 DIST Cust'!J450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K450+'FR-16(7)(v)-4 PROD Energy'!K450+'FR-16(7)(v)-5 PROD Cust'!K450+'FR-16(7)(v)-7 TRANS Demand'!K450+'FR-16(7)(v)-8 TRANS Energy'!K450+'FR-16(7)(v)-9 TRANS Cust'!K450+'FR-16(7)(v)-11 DIST Demand'!K450+'FR-16(7)(v)-12 DIST Energy'!K450+'FR-16(7)(v)-13 DIST Cust'!K450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L450+'FR-16(7)(v)-4 PROD Energy'!L450+'FR-16(7)(v)-5 PROD Cust'!L450+'FR-16(7)(v)-7 TRANS Demand'!L450+'FR-16(7)(v)-8 TRANS Energy'!L450+'FR-16(7)(v)-9 TRANS Cust'!L450+'FR-16(7)(v)-11 DIST Demand'!L450+'FR-16(7)(v)-12 DIST Energy'!L450+'FR-16(7)(v)-13 DIST Cust'!L450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M450+'FR-16(7)(v)-4 PROD Energy'!M450+'FR-16(7)(v)-5 PROD Cust'!M450+'FR-16(7)(v)-7 TRANS Demand'!M450+'FR-16(7)(v)-8 TRANS Energy'!M450+'FR-16(7)(v)-9 TRANS Cust'!M450+'FR-16(7)(v)-11 DIST Demand'!M450+'FR-16(7)(v)-12 DIST Energy'!M450+'FR-16(7)(v)-13 DIST Cust'!M450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N450+'FR-16(7)(v)-4 PROD Energy'!N450+'FR-16(7)(v)-5 PROD Cust'!N450+'FR-16(7)(v)-7 TRANS Demand'!N450+'FR-16(7)(v)-8 TRANS Energy'!N450+'FR-16(7)(v)-9 TRANS Cust'!N450+'FR-16(7)(v)-11 DIST Demand'!N450+'FR-16(7)(v)-12 DIST Energy'!N450+'FR-16(7)(v)-13 DIST Cust'!N450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O450+'FR-16(7)(v)-4 PROD Energy'!O450+'FR-16(7)(v)-5 PROD Cust'!O450+'FR-16(7)(v)-7 TRANS Demand'!O450+'FR-16(7)(v)-8 TRANS Energy'!O450+'FR-16(7)(v)-9 TRANS Cust'!O450+'FR-16(7)(v)-11 DIST Demand'!O450+'FR-16(7)(v)-12 DIST Energy'!O450+'FR-16(7)(v)-13 DIST Cust'!O450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P450+'FR-16(7)(v)-4 PROD Energy'!P450+'FR-16(7)(v)-5 PROD Cust'!P450+'FR-16(7)(v)-7 TRANS Demand'!P450+'FR-16(7)(v)-8 TRANS Energy'!P450+'FR-16(7)(v)-9 TRANS Cust'!P450+'FR-16(7)(v)-11 DIST Demand'!P450+'FR-16(7)(v)-12 DIST Energy'!P450+'FR-16(7)(v)-13 DIST Cust'!P450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q450+'FR-16(7)(v)-4 PROD Energy'!Q450+'FR-16(7)(v)-5 PROD Cust'!Q450+'FR-16(7)(v)-7 TRANS Demand'!Q450+'FR-16(7)(v)-8 TRANS Energy'!Q450+'FR-16(7)(v)-9 TRANS Cust'!Q450+'FR-16(7)(v)-11 DIST Demand'!Q450+'FR-16(7)(v)-12 DIST Energy'!Q450+'FR-16(7)(v)-13 DIST Cust'!Q450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F451","v":48247780.600000001},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G451+'FR-16(7)(v)-4 PROD Energy'!G451+'FR-16(7)(v)-5 PROD Cust'!G451+'FR-16(7)(v)-7 TRANS Demand'!G451+'FR-16(7)(v)-8 TRANS Energy'!G451+'FR-16(7)(v)-9 TRANS Cust'!G451+'FR-16(7)(v)-11 DIST Demand'!G451+'FR-16(7)(v)-12 DIST Energy'!G451+'FR-16(7)(v)-13 DIST Cust'!G451","v":17345075.600000001},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H451+'FR-16(7)(v)-4 PROD Energy'!H451+'FR-16(7)(v)-5 PROD Cust'!H451+'FR-16(7)(v)-7 TRANS Demand'!H451+'FR-16(7)(v)-8 TRANS Energy'!H451+'FR-16(7)(v)-9 TRANS Cust'!H451+'FR-16(7)(v)-11 DIST Demand'!H451+'FR-16(7)(v)-12 DIST Energy'!H451+'FR-16(7)(v)-13 DIST Cust'!H451","v":13455341},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I451+'FR-16(7)(v)-4 PROD Energy'!I451+'FR-16(7)(v)-5 PROD Cust'!I451+'FR-16(7)(v)-7 TRANS Demand'!I451+'FR-16(7)(v)-8 TRANS Energy'!I451+'FR-16(7)(v)-9 TRANS Cust'!I451+'FR-16(7)(v)-11 DIST Demand'!I451+'FR-16(7)(v)-12 DIST Energy'!I451+'FR-16(7)(v)-13 DIST Cust'!I451","v":74302},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J451+'FR-16(7)(v)-4 PROD Energy'!J451+'FR-16(7)(v)-5 PROD Cust'!J451+'FR-16(7)(v)-7 TRANS Demand'!J451+'FR-16(7)(v)-8 TRANS Energy'!J451+'FR-16(7)(v)-9 TRANS Cust'!J451+'FR-16(7)(v)-11 DIST Demand'!J451+'FR-16(7)(v)-12 DIST Energy'!J451+'FR-16(7)(v)-13 DIST Cust'!J451","v":227730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K451+'FR-16(7)(v)-4 PROD Energy'!K451+'FR-16(7)(v)-5 PROD Cust'!K451+'FR-16(7)(v)-7 TRANS Demand'!K451+'FR-16(7)(v)-8 TRANS Energy'!K451+'FR-16(7)(v)-9 TRANS Cust'!K451+'FR-16(7)(v)-11 DIST Demand'!K451+'FR-16(7)(v)-12 DIST Energy'!K451+'FR-16(7)(v)-13 DIST Cust'!K451","v":3377},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L451+'FR-16(7)(v)-4 PROD Energy'!L451+'FR-16(7)(v)-5 PROD Cust'!L451+'FR-16(7)(v)-7 TRANS Demand'!L451+'FR-16(7)(v)-8 TRANS Energy'!L451+'FR-16(7)(v)-9 TRANS Cust'!L451+'FR-16(7)(v)-11 DIST Demand'!L451+'FR-16(7)(v)-12 DIST Energy'!L451+'FR-16(7)(v)-13 DIST Cust'!L451","v":8141331},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M451+'FR-16(7)(v)-4 PROD Energy'!M451+'FR-16(7)(v)-5 PROD Cust'!M451+'FR-16(7)(v)-7 TRANS Demand'!M451+'FR-16(7)(v)-8 TRANS Energy'!M451+'FR-16(7)(v)-9 TRANS Cust'!M451+'FR-16(7)(v)-11 DIST Demand'!M451+'FR-16(7)(v)-12 DIST Energy'!M451+'FR-16(7)(v)-13 DIST Cust'!M451","v":5915660},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N451+'FR-16(7)(v)-4 PROD Energy'!N451+'FR-16(7)(v)-5 PROD Cust'!N451+'FR-16(7)(v)-7 TRANS Demand'!N451+'FR-16(7)(v)-8 TRANS Energy'!N451+'FR-16(7)(v)-9 TRANS Cust'!N451+'FR-16(7)(v)-11 DIST Demand'!N451+'FR-16(7)(v)-12 DIST Energy'!N451+'FR-16(7)(v)-13 DIST Cust'!N451","v":186719},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O451+'FR-16(7)(v)-4 PROD Energy'!O451+'FR-16(7)(v)-5 PROD Cust'!O451+'FR-16(7)(v)-7 TRANS Demand'!O451+'FR-16(7)(v)-8 TRANS Energy'!O451+'FR-16(7)(v)-9 TRANS Cust'!O451+'FR-16(7)(v)-11 DIST Demand'!O451+'FR-16(7)(v)-12 DIST Energy'!O451+'FR-16(7)(v)-13 DIST Cust'!O451","v":2669550},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P451+'FR-16(7)(v)-4 PROD Energy'!P451+'FR-16(7)(v)-5 PROD Cust'!P451+'FR-16(7)(v)-7 TRANS Demand'!P451+'FR-16(7)(v)-8 TRANS Energy'!P451+'FR-16(7)(v)-9 TRANS Cust'!P451+'FR-16(7)(v)-11 DIST Demand'!P451+'FR-16(7)(v)-12 DIST Energy'!P451+'FR-16(7)(v)-13 DIST Cust'!P451","v":226765},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q451+'FR-16(7)(v)-4 PROD Energy'!Q451+'FR-16(7)(v)-5 PROD Cust'!Q451+'FR-16(7)(v)-7 TRANS Demand'!Q451+'FR-16(7)(v)-8 TRANS Energy'!Q451+'FR-16(7)(v)-9 TRANS Cust'!Q451+'FR-16(7)(v)-11 DIST Demand'!Q451+'FR-16(7)(v)-12 DIST Energy'!Q451+'FR-16(7)(v)-13 DIST Cust'!Q451","v":1930},48247780.600000001,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G452+'FR-16(7)(v)-4 PROD Energy'!G452+'FR-16(7)(v)-5 PROD Cust'!G452+'FR-16(7)(v)-7 TRANS Demand'!G452+'FR-16(7)(v)-8 TRANS Energy'!G452+'FR-16(7)(v)-9 TRANS Cust'!G452+'FR-16(7)(v)-11 DIST Demand'!G452+'FR-16(7)(v)-12 DIST Energy'!G452+'FR-16(7)(v)-13 DIST Cust'!G452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H452+'FR-16(7)(v)-4 PROD Energy'!H452+'FR-16(7)(v)-5 PROD Cust'!H452+'FR-16(7)(v)-7 TRANS Demand'!H452+'FR-16(7)(v)-8 TRANS Energy'!H452+'FR-16(7)(v)-9 TRANS Cust'!H452+'FR-16(7)(v)-11 DIST Demand'!H452+'FR-16(7)(v)-12 DIST Energy'!H452+'FR-16(7)(v)-13 DIST Cust'!H452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I452+'FR-16(7)(v)-4 PROD Energy'!I452+'FR-16(7)(v)-5 PROD Cust'!I452+'FR-16(7)(v)-7 TRANS Demand'!I452+'FR-16(7)(v)-8 TRANS Energy'!I452+'FR-16(7)(v)-9 TRANS Cust'!I452+'FR-16(7)(v)-11 DIST Demand'!I452+'FR-16(7)(v)-12 DIST Energy'!I452+'FR-16(7)(v)-13 DIST Cust'!I452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J452+'FR-16(7)(v)-4 PROD Energy'!J452+'FR-16(7)(v)-5 PROD Cust'!J452+'FR-16(7)(v)-7 TRANS Demand'!J452+'FR-16(7)(v)-8 TRANS Energy'!J452+'FR-16(7)(v)-9 TRANS Cust'!J452+'FR-16(7)(v)-11 DIST Demand'!J452+'FR-16(7)(v)-12 DIST Energy'!J452+'FR-16(7)(v)-13 DIST Cust'!J452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K452+'FR-16(7)(v)-4 PROD Energy'!K452+'FR-16(7)(v)-5 PROD Cust'!K452+'FR-16(7)(v)-7 TRANS Demand'!K452+'FR-16(7)(v)-8 TRANS Energy'!K452+'FR-16(7)(v)-9 TRANS Cust'!K452+'FR-16(7)(v)-11 DIST Demand'!K452+'FR-16(7)(v)-12 DIST Energy'!K452+'FR-16(7)(v)-13 DIST Cust'!K452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L452+'FR-16(7)(v)-4 PROD Energy'!L452+'FR-16(7)(v)-5 PROD Cust'!L452+'FR-16(7)(v)-7 TRANS Demand'!L452+'FR-16(7)(v)-8 TRANS Energy'!L452+'FR-16(7)(v)-9 TRANS Cust'!L452+'FR-16(7)(v)-11 DIST Demand'!L452+'FR-16(7)(v)-12 DIST Energy'!L452+'FR-16(7)(v)-13 DIST Cust'!L452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M452+'FR-16(7)(v)-4 PROD Energy'!M452+'FR-16(7)(v)-5 PROD Cust'!M452+'FR-16(7)(v)-7 TRANS Demand'!M452+'FR-16(7)(v)-8 TRANS Energy'!M452+'FR-16(7)(v)-9 TRANS Cust'!M452+'FR-16(7)(v)-11 DIST Demand'!M452+'FR-16(7)(v)-12 DIST Energy'!M452+'FR-16(7)(v)-13 DIST Cust'!M452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N452+'FR-16(7)(v)-4 PROD Energy'!N452+'FR-16(7)(v)-5 PROD Cust'!N452+'FR-16(7)(v)-7 TRANS Demand'!N452+'FR-16(7)(v)-8 TRANS Energy'!N452+'FR-16(7)(v)-9 TRANS Cust'!N452+'FR-16(7)(v)-11 DIST Demand'!N452+'FR-16(7)(v)-12 DIST Energy'!N452+'FR-16(7)(v)-13 DIST Cust'!N452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O452+'FR-16(7)(v)-4 PROD Energy'!O452+'FR-16(7)(v)-5 PROD Cust'!O452+'FR-16(7)(v)-7 TRANS Demand'!O452+'FR-16(7)(v)-8 TRANS Energy'!O452+'FR-16(7)(v)-9 TRANS Cust'!O452+'FR-16(7)(v)-11 DIST Demand'!O452+'FR-16(7)(v)-12 DIST Energy'!O452+'FR-16(7)(v)-13 DIST Cust'!O452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P452+'FR-16(7)(v)-4 PROD Energy'!P452+'FR-16(7)(v)-5 PROD Cust'!P452+'FR-16(7)(v)-7 TRANS Demand'!P452+'FR-16(7)(v)-8 TRANS Energy'!P452+'FR-16(7)(v)-9 TRANS Cust'!P452+'FR-16(7)(v)-11 DIST Demand'!P452+'FR-16(7)(v)-12 DIST Energy'!P452+'FR-16(7)(v)-13 DIST Cust'!P452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q452+'FR-16(7)(v)-4 PROD Energy'!Q452+'FR-16(7)(v)-5 PROD Cust'!Q452+'FR-16(7)(v)-7 TRANS Demand'!Q452+'FR-16(7)(v)-8 TRANS Energy'!Q452+'FR-16(7)(v)-9 TRANS Cust'!Q452+'FR-16(7)(v)-11 DIST Demand'!Q452+'FR-16(7)(v)-12 DIST Energy'!Q452+'FR-16(7)(v)-13 DIST Cust'!Q452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":155140247},55935396.000000007,43387369,239985,{"$f":"SUM(J447:J452)","v":734400},10859,26143091,19078398,602531,8270715,731297,6206,155140247,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G456+'FR-16(7)(v)-4 PROD Energy'!G456+'FR-16(7)(v)-5 PROD Cust'!G456+'FR-16(7)(v)-7 TRANS Demand'!G456+'FR-16(7)(v)-8 TRANS Energy'!G456+'FR-16(7)(v)-9 TRANS Cust'!G456+'FR-16(7)(v)-11 DIST Demand'!G456+'FR-16(7)(v)-12 DIST Energy'!G456+'FR-16(7)(v)-13 DIST Cust'!G456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H456+'FR-16(7)(v)-4 PROD Energy'!H456+'FR-16(7)(v)-5 PROD Cust'!H456+'FR-16(7)(v)-7 TRANS Demand'!H456+'FR-16(7)(v)-8 TRANS Energy'!H456+'FR-16(7)(v)-9 TRANS Cust'!H456+'FR-16(7)(v)-11 DIST Demand'!H456+'FR-16(7)(v)-12 DIST Energy'!H456+'FR-16(7)(v)-13 DIST Cust'!H456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I456+'FR-16(7)(v)-4 PROD Energy'!I456+'FR-16(7)(v)-5 PROD Cust'!I456+'FR-16(7)(v)-7 TRANS Demand'!I456+'FR-16(7)(v)-8 TRANS Energy'!I456+'FR-16(7)(v)-9 TRANS Cust'!I456+'FR-16(7)(v)-11 DIST Demand'!I456+'FR-16(7)(v)-12 DIST Energy'!I456+'FR-16(7)(v)-13 DIST Cust'!I456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J456+'FR-16(7)(v)-4 PROD Energy'!J456+'FR-16(7)(v)-5 PROD Cust'!J456+'FR-16(7)(v)-7 TRANS Demand'!J456+'FR-16(7)(v)-8 TRANS Energy'!J456+'FR-16(7)(v)-9 TRANS Cust'!J456+'FR-16(7)(v)-11 DIST Demand'!J456+'FR-16(7)(v)-12 DIST Energy'!J456+'FR-16(7)(v)-13 DIST Cust'!J456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K456+'FR-16(7)(v)-4 PROD Energy'!K456+'FR-16(7)(v)-5 PROD Cust'!K456+'FR-16(7)(v)-7 TRANS Demand'!K456+'FR-16(7)(v)-8 TRANS Energy'!K456+'FR-16(7)(v)-9 TRANS Cust'!K456+'FR-16(7)(v)-11 DIST Demand'!K456+'FR-16(7)(v)-12 DIST Energy'!K456+'FR-16(7)(v)-13 DIST Cust'!K456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L456+'FR-16(7)(v)-4 PROD Energy'!L456+'FR-16(7)(v)-5 PROD Cust'!L456+'FR-16(7)(v)-7 TRANS Demand'!L456+'FR-16(7)(v)-8 TRANS Energy'!L456+'FR-16(7)(v)-9 TRANS Cust'!L456+'FR-16(7)(v)-11 DIST Demand'!L456+'FR-16(7)(v)-12 DIST Energy'!L456+'FR-16(7)(v)-13 DIST Cust'!L456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M456+'FR-16(7)(v)-4 PROD Energy'!M456+'FR-16(7)(v)-5 PROD Cust'!M456+'FR-16(7)(v)-7 TRANS Demand'!M456+'FR-16(7)(v)-8 TRANS Energy'!M456+'FR-16(7)(v)-9 TRANS Cust'!M456+'FR-16(7)(v)-11 DIST Demand'!M456+'FR-16(7)(v)-12 DIST Energy'!M456+'FR-16(7)(v)-13 DIST Cust'!M456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N456+'FR-16(7)(v)-4 PROD Energy'!N456+'FR-16(7)(v)-5 PROD Cust'!N456+'FR-16(7)(v)-7 TRANS Demand'!N456+'FR-16(7)(v)-8 TRANS Energy'!N456+'FR-16(7)(v)-9 TRANS Cust'!N456+'FR-16(7)(v)-11 DIST Demand'!N456+'FR-16(7)(v)-12 DIST Energy'!N456+'FR-16(7)(v)-13 DIST Cust'!N456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O456+'FR-16(7)(v)-4 PROD Energy'!O456+'FR-16(7)(v)-5 PROD Cust'!O456+'FR-16(7)(v)-7 TRANS Demand'!O456+'FR-16(7)(v)-8 TRANS Energy'!O456+'FR-16(7)(v)-9 TRANS Cust'!O456+'FR-16(7)(v)-11 DIST Demand'!O456+'FR-16(7)(v)-12 DIST Energy'!O456+'FR-16(7)(v)-13 DIST Cust'!O456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P456+'FR-16(7)(v)-4 PROD Energy'!P456+'FR-16(7)(v)-5 PROD Cust'!P456+'FR-16(7)(v)-7 TRANS Demand'!P456+'FR-16(7)(v)-8 TRANS Energy'!P456+'FR-16(7)(v)-9 TRANS Cust'!P456+'FR-16(7)(v)-11 DIST Demand'!P456+'FR-16(7)(v)-12 DIST Energy'!P456+'FR-16(7)(v)-13 DIST Cust'!P456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q456+'FR-16(7)(v)-4 PROD Energy'!Q456+'FR-16(7)(v)-5 PROD Cust'!Q456+'FR-16(7)(v)-7 TRANS Demand'!Q456+'FR-16(7)(v)-8 TRANS Energy'!Q456+'FR-16(7)(v)-9 TRANS Cust'!Q456+'FR-16(7)(v)-11 DIST Demand'!Q456+'FR-16(7)(v)-12 DIST Energy'!Q456+'FR-16(7)(v)-13 DIST Cust'!Q456","v":0},{"$f":"SUM(G456:Q456)","v":0},{"$f":"F456-R456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":155140247},{"$f":"G457+G453","v":55935396.000000007},43387369,239985,{"$f":"J457+J453","v":734400},10859,26143091,19078398,602531,8270715,731297,6206,155140247,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G462+'FR-16(7)(v)-4 PROD Energy'!G462+'FR-16(7)(v)-5 PROD Cust'!G462+'FR-16(7)(v)-7 TRANS Demand'!G462+'FR-16(7)(v)-8 TRANS Energy'!G462+'FR-16(7)(v)-9 TRANS Cust'!G462+'FR-16(7)(v)-11 DIST Demand'!G462+'FR-16(7)(v)-12 DIST Energy'!G462+'FR-16(7)(v)-13 DIST Cust'!G462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H462+'FR-16(7)(v)-4 PROD Energy'!H462+'FR-16(7)(v)-5 PROD Cust'!H462+'FR-16(7)(v)-7 TRANS Demand'!H462+'FR-16(7)(v)-8 TRANS Energy'!H462+'FR-16(7)(v)-9 TRANS Cust'!H462+'FR-16(7)(v)-11 DIST Demand'!H462+'FR-16(7)(v)-12 DIST Energy'!H462+'FR-16(7)(v)-13 DIST Cust'!H462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I462+'FR-16(7)(v)-4 PROD Energy'!I462+'FR-16(7)(v)-5 PROD Cust'!I462+'FR-16(7)(v)-7 TRANS Demand'!I462+'FR-16(7)(v)-8 TRANS Energy'!I462+'FR-16(7)(v)-9 TRANS Cust'!I462+'FR-16(7)(v)-11 DIST Demand'!I462+'FR-16(7)(v)-12 DIST Energy'!I462+'FR-16(7)(v)-13 DIST Cust'!I462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J462+'FR-16(7)(v)-4 PROD Energy'!J462+'FR-16(7)(v)-5 PROD Cust'!J462+'FR-16(7)(v)-7 TRANS Demand'!J462+'FR-16(7)(v)-8 TRANS Energy'!J462+'FR-16(7)(v)-9 TRANS Cust'!J462+'FR-16(7)(v)-11 DIST Demand'!J462+'FR-16(7)(v)-12 DIST Energy'!J462+'FR-16(7)(v)-13 DIST Cust'!J462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K462+'FR-16(7)(v)-4 PROD Energy'!K462+'FR-16(7)(v)-5 PROD Cust'!K462+'FR-16(7)(v)-7 TRANS Demand'!K462+'FR-16(7)(v)-8 TRANS Energy'!K462+'FR-16(7)(v)-9 TRANS Cust'!K462+'FR-16(7)(v)-11 DIST Demand'!K462+'FR-16(7)(v)-12 DIST Energy'!K462+'FR-16(7)(v)-13 DIST Cust'!K462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L462+'FR-16(7)(v)-4 PROD Energy'!L462+'FR-16(7)(v)-5 PROD Cust'!L462+'FR-16(7)(v)-7 TRANS Demand'!L462+'FR-16(7)(v)-8 TRANS Energy'!L462+'FR-16(7)(v)-9 TRANS Cust'!L462+'FR-16(7)(v)-11 DIST Demand'!L462+'FR-16(7)(v)-12 DIST Energy'!L462+'FR-16(7)(v)-13 DIST Cust'!L462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M462+'FR-16(7)(v)-4 PROD Energy'!M462+'FR-16(7)(v)-5 PROD Cust'!M462+'FR-16(7)(v)-7 TRANS Demand'!M462+'FR-16(7)(v)-8 TRANS Energy'!M462+'FR-16(7)(v)-9 TRANS Cust'!M462+'FR-16(7)(v)-11 DIST Demand'!M462+'FR-16(7)(v)-12 DIST Energy'!M462+'FR-16(7)(v)-13 DIST Cust'!M462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N462+'FR-16(7)(v)-4 PROD Energy'!N462+'FR-16(7)(v)-5 PROD Cust'!N462+'FR-16(7)(v)-7 TRANS Demand'!N462+'FR-16(7)(v)-8 TRANS Energy'!N462+'FR-16(7)(v)-9 TRANS Cust'!N462+'FR-16(7)(v)-11 DIST Demand'!N462+'FR-16(7)(v)-12 DIST Energy'!N462+'FR-16(7)(v)-13 DIST Cust'!N462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O462+'FR-16(7)(v)-4 PROD Energy'!O462+'FR-16(7)(v)-5 PROD Cust'!O462+'FR-16(7)(v)-7 TRANS Demand'!O462+'FR-16(7)(v)-8 TRANS Energy'!O462+'FR-16(7)(v)-9 TRANS Cust'!O462+'FR-16(7)(v)-11 DIST Demand'!O462+'FR-16(7)(v)-12 DIST Energy'!O462+'FR-16(7)(v)-13 DIST Cust'!O462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P462+'FR-16(7)(v)-4 PROD Energy'!P462+'FR-16(7)(v)-5 PROD Cust'!P462+'FR-16(7)(v)-7 TRANS Demand'!P462+'FR-16(7)(v)-8 TRANS Energy'!P462+'FR-16(7)(v)-9 TRANS Cust'!P462+'FR-16(7)(v)-11 DIST Demand'!P462+'FR-16(7)(v)-12 DIST Energy'!P462+'FR-16(7)(v)-13 DIST Cust'!P462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q462+'FR-16(7)(v)-4 PROD Energy'!Q462+'FR-16(7)(v)-5 PROD Cust'!Q462+'FR-16(7)(v)-7 TRANS Demand'!Q462+'FR-16(7)(v)-8 TRANS Energy'!Q462+'FR-16(7)(v)-9 TRANS Cust'!Q462+'FR-16(7)(v)-11 DIST Demand'!Q462+'FR-16(7)(v)-12 DIST Energy'!Q462+'FR-16(7)(v)-13 DIST Cust'!Q462","v":0},{"$f":"SUM(G462:Q462)","v":0},{"$f":"F462-R462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F463","v":19932973},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G463+'FR-16(7)(v)-4 PROD Energy'!G463+'FR-16(7)(v)-5 PROD Cust'!G463+'FR-16(7)(v)-7 TRANS Demand'!G463+'FR-16(7)(v)-8 TRANS Energy'!G463+'FR-16(7)(v)-9 TRANS Cust'!G463+'FR-16(7)(v)-11 DIST Demand'!G463+'FR-16(7)(v)-12 DIST Energy'!G463+'FR-16(7)(v)-13 DIST Cust'!G463","v":8327796},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H463+'FR-16(7)(v)-4 PROD Energy'!H463+'FR-16(7)(v)-5 PROD Cust'!H463+'FR-16(7)(v)-7 TRANS Demand'!H463+'FR-16(7)(v)-8 TRANS Energy'!H463+'FR-16(7)(v)-9 TRANS Cust'!H463+'FR-16(7)(v)-11 DIST Demand'!H463+'FR-16(7)(v)-12 DIST Energy'!H463+'FR-16(7)(v)-13 DIST Cust'!H463","v":5864879},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I463+'FR-16(7)(v)-4 PROD Energy'!I463+'FR-16(7)(v)-5 PROD Cust'!I463+'FR-16(7)(v)-7 TRANS Demand'!I463+'FR-16(7)(v)-8 TRANS Energy'!I463+'FR-16(7)(v)-9 TRANS Cust'!I463+'FR-16(7)(v)-11 DIST Demand'!I463+'FR-16(7)(v)-12 DIST Energy'!I463+'FR-16(7)(v)-13 DIST Cust'!I463","v":27109},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J463+'FR-16(7)(v)-4 PROD Energy'!J463+'FR-16(7)(v)-5 PROD Cust'!J463+'FR-16(7)(v)-7 TRANS Demand'!J463+'FR-16(7)(v)-8 TRANS Energy'!J463+'FR-16(7)(v)-9 TRANS Cust'!J463+'FR-16(7)(v)-11 DIST Demand'!J463+'FR-16(7)(v)-12 DIST Energy'!J463+'FR-16(7)(v)-13 DIST Cust'!J463","v":95479},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K463+'FR-16(7)(v)-4 PROD Energy'!K463+'FR-16(7)(v)-5 PROD Cust'!K463+'FR-16(7)(v)-7 TRANS Demand'!K463+'FR-16(7)(v)-8 TRANS Energy'!K463+'FR-16(7)(v)-9 TRANS Cust'!K463+'FR-16(7)(v)-11 DIST Demand'!K463+'FR-16(7)(v)-12 DIST Energy'!K463+'FR-16(7)(v)-13 DIST Cust'!K463","v":1395},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L463+'FR-16(7)(v)-4 PROD Energy'!L463+'FR-16(7)(v)-5 PROD Cust'!L463+'FR-16(7)(v)-7 TRANS Demand'!L463+'FR-16(7)(v)-8 TRANS Energy'!L463+'FR-16(7)(v)-9 TRANS Cust'!L463+'FR-16(7)(v)-11 DIST Demand'!L463+'FR-16(7)(v)-12 DIST Energy'!L463+'FR-16(7)(v)-13 DIST Cust'!L463","v":2776464},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M463+'FR-16(7)(v)-4 PROD Energy'!M463+'FR-16(7)(v)-5 PROD Cust'!M463+'FR-16(7)(v)-7 TRANS Demand'!M463+'FR-16(7)(v)-8 TRANS Energy'!M463+'FR-16(7)(v)-9 TRANS Cust'!M463+'FR-16(7)(v)-11 DIST Demand'!M463+'FR-16(7)(v)-12 DIST Energy'!M463+'FR-16(7)(v)-13 DIST Cust'!M463","v":1902403},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N463+'FR-16(7)(v)-4 PROD Energy'!N463+'FR-16(7)(v)-5 PROD Cust'!N463+'FR-16(7)(v)-7 TRANS Demand'!N463+'FR-16(7)(v)-8 TRANS Energy'!N463+'FR-16(7)(v)-9 TRANS Cust'!N463+'FR-16(7)(v)-11 DIST Demand'!N463+'FR-16(7)(v)-12 DIST Energy'!N463+'FR-16(7)(v)-13 DIST Cust'!N463","v":69367},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O463+'FR-16(7)(v)-4 PROD Energy'!O463+'FR-16(7)(v)-5 PROD Cust'!O463+'FR-16(7)(v)-7 TRANS Demand'!O463+'FR-16(7)(v)-8 TRANS Energy'!O463+'FR-16(7)(v)-9 TRANS Cust'!O463+'FR-16(7)(v)-11 DIST Demand'!O463+'FR-16(7)(v)-12 DIST Energy'!O463+'FR-16(7)(v)-13 DIST Cust'!O463","v":838780},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P463+'FR-16(7)(v)-4 PROD Energy'!P463+'FR-16(7)(v)-5 PROD Cust'!P463+'FR-16(7)(v)-7 TRANS Demand'!P463+'FR-16(7)(v)-8 TRANS Energy'!P463+'FR-16(7)(v)-9 TRANS Cust'!P463+'FR-16(7)(v)-11 DIST Demand'!P463+'FR-16(7)(v)-12 DIST Energy'!P463+'FR-16(7)(v)-13 DIST Cust'!P463","v":28504},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q463+'FR-16(7)(v)-4 PROD Energy'!Q463+'FR-16(7)(v)-5 PROD Cust'!Q463+'FR-16(7)(v)-7 TRANS Demand'!Q463+'FR-16(7)(v)-8 TRANS Energy'!Q463+'FR-16(7)(v)-9 TRANS Cust'!Q463+'FR-16(7)(v)-11 DIST Demand'!Q463+'FR-16(7)(v)-12 DIST Energy'!Q463+'FR-16(7)(v)-13 DIST Cust'!Q463","v":797},{"$f":"SUM(G463:Q463)","v":19932973},{"$f":"F463-R463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G464+'FR-16(7)(v)-4 PROD Energy'!G464+'FR-16(7)(v)-5 PROD Cust'!G464+'FR-16(7)(v)-7 TRANS Demand'!G464+'FR-16(7)(v)-8 TRANS Energy'!G464+'FR-16(7)(v)-9 TRANS Cust'!G464+'FR-16(7)(v)-11 DIST Demand'!G464+'FR-16(7)(v)-12 DIST Energy'!G464+'FR-16(7)(v)-13 DIST Cust'!G464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H464+'FR-16(7)(v)-4 PROD Energy'!H464+'FR-16(7)(v)-5 PROD Cust'!H464+'FR-16(7)(v)-7 TRANS Demand'!H464+'FR-16(7)(v)-8 TRANS Energy'!H464+'FR-16(7)(v)-9 TRANS Cust'!H464+'FR-16(7)(v)-11 DIST Demand'!H464+'FR-16(7)(v)-12 DIST Energy'!H464+'FR-16(7)(v)-13 DIST Cust'!H464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I464+'FR-16(7)(v)-4 PROD Energy'!I464+'FR-16(7)(v)-5 PROD Cust'!I464+'FR-16(7)(v)-7 TRANS Demand'!I464+'FR-16(7)(v)-8 TRANS Energy'!I464+'FR-16(7)(v)-9 TRANS Cust'!I464+'FR-16(7)(v)-11 DIST Demand'!I464+'FR-16(7)(v)-12 DIST Energy'!I464+'FR-16(7)(v)-13 DIST Cust'!I464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J464+'FR-16(7)(v)-4 PROD Energy'!J464+'FR-16(7)(v)-5 PROD Cust'!J464+'FR-16(7)(v)-7 TRANS Demand'!J464+'FR-16(7)(v)-8 TRANS Energy'!J464+'FR-16(7)(v)-9 TRANS Cust'!J464+'FR-16(7)(v)-11 DIST Demand'!J464+'FR-16(7)(v)-12 DIST Energy'!J464+'FR-16(7)(v)-13 DIST Cust'!J464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K464+'FR-16(7)(v)-4 PROD Energy'!K464+'FR-16(7)(v)-5 PROD Cust'!K464+'FR-16(7)(v)-7 TRANS Demand'!K464+'FR-16(7)(v)-8 TRANS Energy'!K464+'FR-16(7)(v)-9 TRANS Cust'!K464+'FR-16(7)(v)-11 DIST Demand'!K464+'FR-16(7)(v)-12 DIST Energy'!K464+'FR-16(7)(v)-13 DIST Cust'!K464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L464+'FR-16(7)(v)-4 PROD Energy'!L464+'FR-16(7)(v)-5 PROD Cust'!L464+'FR-16(7)(v)-7 TRANS Demand'!L464+'FR-16(7)(v)-8 TRANS Energy'!L464+'FR-16(7)(v)-9 TRANS Cust'!L464+'FR-16(7)(v)-11 DIST Demand'!L464+'FR-16(7)(v)-12 DIST Energy'!L464+'FR-16(7)(v)-13 DIST Cust'!L464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M464+'FR-16(7)(v)-4 PROD Energy'!M464+'FR-16(7)(v)-5 PROD Cust'!M464+'FR-16(7)(v)-7 TRANS Demand'!M464+'FR-16(7)(v)-8 TRANS Energy'!M464+'FR-16(7)(v)-9 TRANS Cust'!M464+'FR-16(7)(v)-11 DIST Demand'!M464+'FR-16(7)(v)-12 DIST Energy'!M464+'FR-16(7)(v)-13 DIST Cust'!M464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N464+'FR-16(7)(v)-4 PROD Energy'!N464+'FR-16(7)(v)-5 PROD Cust'!N464+'FR-16(7)(v)-7 TRANS Demand'!N464+'FR-16(7)(v)-8 TRANS Energy'!N464+'FR-16(7)(v)-9 TRANS Cust'!N464+'FR-16(7)(v)-11 DIST Demand'!N464+'FR-16(7)(v)-12 DIST Energy'!N464+'FR-16(7)(v)-13 DIST Cust'!N464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O464+'FR-16(7)(v)-4 PROD Energy'!O464+'FR-16(7)(v)-5 PROD Cust'!O464+'FR-16(7)(v)-7 TRANS Demand'!O464+'FR-16(7)(v)-8 TRANS Energy'!O464+'FR-16(7)(v)-9 TRANS Cust'!O464+'FR-16(7)(v)-11 DIST Demand'!O464+'FR-16(7)(v)-12 DIST Energy'!O464+'FR-16(7)(v)-13 DIST Cust'!O464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P464+'FR-16(7)(v)-4 PROD Energy'!P464+'FR-16(7)(v)-5 PROD Cust'!P464+'FR-16(7)(v)-7 TRANS Demand'!P464+'FR-16(7)(v)-8 TRANS Energy'!P464+'FR-16(7)(v)-9 TRANS Cust'!P464+'FR-16(7)(v)-11 DIST Demand'!P464+'FR-16(7)(v)-12 DIST Energy'!P464+'FR-16(7)(v)-13 DIST Cust'!P464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q464+'FR-16(7)(v)-4 PROD Energy'!Q464+'FR-16(7)(v)-5 PROD Cust'!Q464+'FR-16(7)(v)-7 TRANS Demand'!Q464+'FR-16(7)(v)-8 TRANS Energy'!Q464+'FR-16(7)(v)-9 TRANS Cust'!Q464+'FR-16(7)(v)-11 DIST Demand'!Q464+'FR-16(7)(v)-12 DIST Energy'!Q464+'FR-16(7)(v)-13 DIST Cust'!Q464","v":0},{"$f":"SUM(G464:Q464)","v":0},{"$f":"F464-R464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G465+'FR-16(7)(v)-4 PROD Energy'!G465+'FR-16(7)(v)-5 PROD Cust'!G465+'FR-16(7)(v)-7 TRANS Demand'!G465+'FR-16(7)(v)-8 TRANS Energy'!G465+'FR-16(7)(v)-9 TRANS Cust'!G465+'FR-16(7)(v)-11 DIST Demand'!G465+'FR-16(7)(v)-12 DIST Energy'!G465+'FR-16(7)(v)-13 DIST Cust'!G465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H465+'FR-16(7)(v)-4 PROD Energy'!H465+'FR-16(7)(v)-5 PROD Cust'!H465+'FR-16(7)(v)-7 TRANS Demand'!H465+'FR-16(7)(v)-8 TRANS Energy'!H465+'FR-16(7)(v)-9 TRANS Cust'!H465+'FR-16(7)(v)-11 DIST Demand'!H465+'FR-16(7)(v)-12 DIST Energy'!H465+'FR-16(7)(v)-13 DIST Cust'!H465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I465+'FR-16(7)(v)-4 PROD Energy'!I465+'FR-16(7)(v)-5 PROD Cust'!I465+'FR-16(7)(v)-7 TRANS Demand'!I465+'FR-16(7)(v)-8 TRANS Energy'!I465+'FR-16(7)(v)-9 TRANS Cust'!I465+'FR-16(7)(v)-11 DIST Demand'!I465+'FR-16(7)(v)-12 DIST Energy'!I465+'FR-16(7)(v)-13 DIST Cust'!I465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J465+'FR-16(7)(v)-4 PROD Energy'!J465+'FR-16(7)(v)-5 PROD Cust'!J465+'FR-16(7)(v)-7 TRANS Demand'!J465+'FR-16(7)(v)-8 TRANS Energy'!J465+'FR-16(7)(v)-9 TRANS Cust'!J465+'FR-16(7)(v)-11 DIST Demand'!J465+'FR-16(7)(v)-12 DIST Energy'!J465+'FR-16(7)(v)-13 DIST Cust'!J465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K465+'FR-16(7)(v)-4 PROD Energy'!K465+'FR-16(7)(v)-5 PROD Cust'!K465+'FR-16(7)(v)-7 TRANS Demand'!K465+'FR-16(7)(v)-8 TRANS Energy'!K465+'FR-16(7)(v)-9 TRANS Cust'!K465+'FR-16(7)(v)-11 DIST Demand'!K465+'FR-16(7)(v)-12 DIST Energy'!K465+'FR-16(7)(v)-13 DIST Cust'!K465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L465+'FR-16(7)(v)-4 PROD Energy'!L465+'FR-16(7)(v)-5 PROD Cust'!L465+'FR-16(7)(v)-7 TRANS Demand'!L465+'FR-16(7)(v)-8 TRANS Energy'!L465+'FR-16(7)(v)-9 TRANS Cust'!L465+'FR-16(7)(v)-11 DIST Demand'!L465+'FR-16(7)(v)-12 DIST Energy'!L465+'FR-16(7)(v)-13 DIST Cust'!L465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M465+'FR-16(7)(v)-4 PROD Energy'!M465+'FR-16(7)(v)-5 PROD Cust'!M465+'FR-16(7)(v)-7 TRANS Demand'!M465+'FR-16(7)(v)-8 TRANS Energy'!M465+'FR-16(7)(v)-9 TRANS Cust'!M465+'FR-16(7)(v)-11 DIST Demand'!M465+'FR-16(7)(v)-12 DIST Energy'!M465+'FR-16(7)(v)-13 DIST Cust'!M465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N465+'FR-16(7)(v)-4 PROD Energy'!N465+'FR-16(7)(v)-5 PROD Cust'!N465+'FR-16(7)(v)-7 TRANS Demand'!N465+'FR-16(7)(v)-8 TRANS Energy'!N465+'FR-16(7)(v)-9 TRANS Cust'!N465+'FR-16(7)(v)-11 DIST Demand'!N465+'FR-16(7)(v)-12 DIST Energy'!N465+'FR-16(7)(v)-13 DIST Cust'!N465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O465+'FR-16(7)(v)-4 PROD Energy'!O465+'FR-16(7)(v)-5 PROD Cust'!O465+'FR-16(7)(v)-7 TRANS Demand'!O465+'FR-16(7)(v)-8 TRANS Energy'!O465+'FR-16(7)(v)-9 TRANS Cust'!O465+'FR-16(7)(v)-11 DIST Demand'!O465+'FR-16(7)(v)-12 DIST Energy'!O465+'FR-16(7)(v)-13 DIST Cust'!O465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P465+'FR-16(7)(v)-4 PROD Energy'!P465+'FR-16(7)(v)-5 PROD Cust'!P465+'FR-16(7)(v)-7 TRANS Demand'!P465+'FR-16(7)(v)-8 TRANS Energy'!P465+'FR-16(7)(v)-9 TRANS Cust'!P465+'FR-16(7)(v)-11 DIST Demand'!P465+'FR-16(7)(v)-12 DIST Energy'!P465+'FR-16(7)(v)-13 DIST Cust'!P465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q465+'FR-16(7)(v)-4 PROD Energy'!Q465+'FR-16(7)(v)-5 PROD Cust'!Q465+'FR-16(7)(v)-7 TRANS Demand'!Q465+'FR-16(7)(v)-8 TRANS Energy'!Q465+'FR-16(7)(v)-9 TRANS Cust'!Q465+'FR-16(7)(v)-11 DIST Demand'!Q465+'FR-16(7)(v)-12 DIST Energy'!Q465+'FR-16(7)(v)-13 DIST Cust'!Q465","v":0},{"$f":"SUM(G465:Q465)","v":0},{"$f":"F465-R465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":19932973},{"$f":"SUM(G462:G465)","v":8327796},5864879,27109,{"$f":"SUM(J462:J465)","v":95479},1395,2776464,1902403,69367,838780,28504,797,19932973,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F469","v":1716657},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G469+'FR-16(7)(v)-4 PROD Energy'!G469+'FR-16(7)(v)-5 PROD Cust'!G469+'FR-16(7)(v)-7 TRANS Demand'!G469+'FR-16(7)(v)-8 TRANS Energy'!G469+'FR-16(7)(v)-9 TRANS Cust'!G469+'FR-16(7)(v)-11 DIST Demand'!G469+'FR-16(7)(v)-12 DIST Energy'!G469+'FR-16(7)(v)-13 DIST Cust'!G469","v":717201},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H469+'FR-16(7)(v)-4 PROD Energy'!H469+'FR-16(7)(v)-5 PROD Cust'!H469+'FR-16(7)(v)-7 TRANS Demand'!H469+'FR-16(7)(v)-8 TRANS Energy'!H469+'FR-16(7)(v)-9 TRANS Cust'!H469+'FR-16(7)(v)-11 DIST Demand'!H469+'FR-16(7)(v)-12 DIST Energy'!H469+'FR-16(7)(v)-13 DIST Cust'!H469","v":505092},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I469+'FR-16(7)(v)-4 PROD Energy'!I469+'FR-16(7)(v)-5 PROD Cust'!I469+'FR-16(7)(v)-7 TRANS Demand'!I469+'FR-16(7)(v)-8 TRANS Energy'!I469+'FR-16(7)(v)-9 TRANS Cust'!I469+'FR-16(7)(v)-11 DIST Demand'!I469+'FR-16(7)(v)-12 DIST Energy'!I469+'FR-16(7)(v)-13 DIST Cust'!I469","v":2335},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J469+'FR-16(7)(v)-4 PROD Energy'!J469+'FR-16(7)(v)-5 PROD Cust'!J469+'FR-16(7)(v)-7 TRANS Demand'!J469+'FR-16(7)(v)-8 TRANS Energy'!J469+'FR-16(7)(v)-9 TRANS Cust'!J469+'FR-16(7)(v)-11 DIST Demand'!J469+'FR-16(7)(v)-12 DIST Energy'!J469+'FR-16(7)(v)-13 DIST Cust'!J469","v":8223},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K469+'FR-16(7)(v)-4 PROD Energy'!K469+'FR-16(7)(v)-5 PROD Cust'!K469+'FR-16(7)(v)-7 TRANS Demand'!K469+'FR-16(7)(v)-8 TRANS Energy'!K469+'FR-16(7)(v)-9 TRANS Cust'!K469+'FR-16(7)(v)-11 DIST Demand'!K469+'FR-16(7)(v)-12 DIST Energy'!K469+'FR-16(7)(v)-13 DIST Cust'!K469","v":120},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L469+'FR-16(7)(v)-4 PROD Energy'!L469+'FR-16(7)(v)-5 PROD Cust'!L469+'FR-16(7)(v)-7 TRANS Demand'!L469+'FR-16(7)(v)-8 TRANS Energy'!L469+'FR-16(7)(v)-9 TRANS Cust'!L469+'FR-16(7)(v)-11 DIST Demand'!L469+'FR-16(7)(v)-12 DIST Energy'!L469+'FR-16(7)(v)-13 DIST Cust'!L469","v":239113},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M469+'FR-16(7)(v)-4 PROD Energy'!M469+'FR-16(7)(v)-5 PROD Cust'!M469+'FR-16(7)(v)-7 TRANS Demand'!M469+'FR-16(7)(v)-8 TRANS Energy'!M469+'FR-16(7)(v)-9 TRANS Cust'!M469+'FR-16(7)(v)-11 DIST Demand'!M469+'FR-16(7)(v)-12 DIST Energy'!M469+'FR-16(7)(v)-13 DIST Cust'!M469","v":163838},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N469+'FR-16(7)(v)-4 PROD Energy'!N469+'FR-16(7)(v)-5 PROD Cust'!N469+'FR-16(7)(v)-7 TRANS Demand'!N469+'FR-16(7)(v)-8 TRANS Energy'!N469+'FR-16(7)(v)-9 TRANS Cust'!N469+'FR-16(7)(v)-11 DIST Demand'!N469+'FR-16(7)(v)-12 DIST Energy'!N469+'FR-16(7)(v)-13 DIST Cust'!N469","v":5974},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O469+'FR-16(7)(v)-4 PROD Energy'!O469+'FR-16(7)(v)-5 PROD Cust'!O469+'FR-16(7)(v)-7 TRANS Demand'!O469+'FR-16(7)(v)-8 TRANS Energy'!O469+'FR-16(7)(v)-9 TRANS Cust'!O469+'FR-16(7)(v)-11 DIST Demand'!O469+'FR-16(7)(v)-12 DIST Energy'!O469+'FR-16(7)(v)-13 DIST Cust'!O469","v":72237},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P469+'FR-16(7)(v)-4 PROD Energy'!P469+'FR-16(7)(v)-5 PROD Cust'!P469+'FR-16(7)(v)-7 TRANS Demand'!P469+'FR-16(7)(v)-8 TRANS Energy'!P469+'FR-16(7)(v)-9 TRANS Cust'!P469+'FR-16(7)(v)-11 DIST Demand'!P469+'FR-16(7)(v)-12 DIST Energy'!P469+'FR-16(7)(v)-13 DIST Cust'!P469","v":2455},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q469+'FR-16(7)(v)-4 PROD Energy'!Q469+'FR-16(7)(v)-5 PROD Cust'!Q469+'FR-16(7)(v)-7 TRANS Demand'!Q469+'FR-16(7)(v)-8 TRANS Energy'!Q469+'FR-16(7)(v)-9 TRANS Cust'!Q469+'FR-16(7)(v)-11 DIST Demand'!Q469+'FR-16(7)(v)-12 DIST Energy'!Q469+'FR-16(7)(v)-13 DIST Cust'!Q469","v":69},{"$f":"SUM(G469:Q469)","v":1716657},{"$f":"F469-R469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":1716657},717201,505092,2335,{"$f":"SUM(J468:J469)","v":8223},120,239113,163838,5974,72237,2455,69,1716657,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F473","v":556330},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G473+'FR-16(7)(v)-4 PROD Energy'!G473+'FR-16(7)(v)-5 PROD Cust'!G473+'FR-16(7)(v)-7 TRANS Demand'!G473+'FR-16(7)(v)-8 TRANS Energy'!G473+'FR-16(7)(v)-9 TRANS Cust'!G473+'FR-16(7)(v)-11 DIST Demand'!G473+'FR-16(7)(v)-12 DIST Energy'!G473+'FR-16(7)(v)-13 DIST Cust'!G473","v":232429},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H473+'FR-16(7)(v)-4 PROD Energy'!H473+'FR-16(7)(v)-5 PROD Cust'!H473+'FR-16(7)(v)-7 TRANS Demand'!H473+'FR-16(7)(v)-8 TRANS Energy'!H473+'FR-16(7)(v)-9 TRANS Cust'!H473+'FR-16(7)(v)-11 DIST Demand'!H473+'FR-16(7)(v)-12 DIST Energy'!H473+'FR-16(7)(v)-13 DIST Cust'!H473","v":163689},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I473+'FR-16(7)(v)-4 PROD Energy'!I473+'FR-16(7)(v)-5 PROD Cust'!I473+'FR-16(7)(v)-7 TRANS Demand'!I473+'FR-16(7)(v)-8 TRANS Energy'!I473+'FR-16(7)(v)-9 TRANS Cust'!I473+'FR-16(7)(v)-11 DIST Demand'!I473+'FR-16(7)(v)-12 DIST Energy'!I473+'FR-16(7)(v)-13 DIST Cust'!I473","v":757},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J473+'FR-16(7)(v)-4 PROD Energy'!J473+'FR-16(7)(v)-5 PROD Cust'!J473+'FR-16(7)(v)-7 TRANS Demand'!J473+'FR-16(7)(v)-8 TRANS Energy'!J473+'FR-16(7)(v)-9 TRANS Cust'!J473+'FR-16(7)(v)-11 DIST Demand'!J473+'FR-16(7)(v)-12 DIST Energy'!J473+'FR-16(7)(v)-13 DIST Cust'!J473","v":2665},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K473+'FR-16(7)(v)-4 PROD Energy'!K473+'FR-16(7)(v)-5 PROD Cust'!K473+'FR-16(7)(v)-7 TRANS Demand'!K473+'FR-16(7)(v)-8 TRANS Energy'!K473+'FR-16(7)(v)-9 TRANS Cust'!K473+'FR-16(7)(v)-11 DIST Demand'!K473+'FR-16(7)(v)-12 DIST Energy'!K473+'FR-16(7)(v)-13 DIST Cust'!K473","v":39},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L473+'FR-16(7)(v)-4 PROD Energy'!L473+'FR-16(7)(v)-5 PROD Cust'!L473+'FR-16(7)(v)-7 TRANS Demand'!L473+'FR-16(7)(v)-8 TRANS Energy'!L473+'FR-16(7)(v)-9 TRANS Cust'!L473+'FR-16(7)(v)-11 DIST Demand'!L473+'FR-16(7)(v)-12 DIST Energy'!L473+'FR-16(7)(v)-13 DIST Cust'!L473","v":77491},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M473+'FR-16(7)(v)-4 PROD Energy'!M473+'FR-16(7)(v)-5 PROD Cust'!M473+'FR-16(7)(v)-7 TRANS Demand'!M473+'FR-16(7)(v)-8 TRANS Energy'!M473+'FR-16(7)(v)-9 TRANS Cust'!M473+'FR-16(7)(v)-11 DIST Demand'!M473+'FR-16(7)(v)-12 DIST Energy'!M473+'FR-16(7)(v)-13 DIST Cust'!M473","v":53096},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N473+'FR-16(7)(v)-4 PROD Energy'!N473+'FR-16(7)(v)-5 PROD Cust'!N473+'FR-16(7)(v)-7 TRANS Demand'!N473+'FR-16(7)(v)-8 TRANS Energy'!N473+'FR-16(7)(v)-9 TRANS Cust'!N473+'FR-16(7)(v)-11 DIST Demand'!N473+'FR-16(7)(v)-12 DIST Energy'!N473+'FR-16(7)(v)-13 DIST Cust'!N473","v":1936},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O473+'FR-16(7)(v)-4 PROD Energy'!O473+'FR-16(7)(v)-5 PROD Cust'!O473+'FR-16(7)(v)-7 TRANS Demand'!O473+'FR-16(7)(v)-8 TRANS Energy'!O473+'FR-16(7)(v)-9 TRANS Cust'!O473+'FR-16(7)(v)-11 DIST Demand'!O473+'FR-16(7)(v)-12 DIST Energy'!O473+'FR-16(7)(v)-13 DIST Cust'!O473","v":23410},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P473+'FR-16(7)(v)-4 PROD Energy'!P473+'FR-16(7)(v)-5 PROD Cust'!P473+'FR-16(7)(v)-7 TRANS Demand'!P473+'FR-16(7)(v)-8 TRANS Energy'!P473+'FR-16(7)(v)-9 TRANS Cust'!P473+'FR-16(7)(v)-11 DIST Demand'!P473+'FR-16(7)(v)-12 DIST Energy'!P473+'FR-16(7)(v)-13 DIST Cust'!P473","v":796},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q473+'FR-16(7)(v)-4 PROD Energy'!Q473+'FR-16(7)(v)-5 PROD Cust'!Q473+'FR-16(7)(v)-7 TRANS Demand'!Q473+'FR-16(7)(v)-8 TRANS Energy'!Q473+'FR-16(7)(v)-9 TRANS Cust'!Q473+'FR-16(7)(v)-11 DIST Demand'!Q473+'FR-16(7)(v)-12 DIST Energy'!Q473+'FR-16(7)(v)-13 DIST Cust'!Q473","v":22},{"$f":"SUM(G473:Q473)","v":556330},{"$f":"F473-R473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G474+'FR-16(7)(v)-4 PROD Energy'!G474+'FR-16(7)(v)-5 PROD Cust'!G474+'FR-16(7)(v)-7 TRANS Demand'!G474+'FR-16(7)(v)-8 TRANS Energy'!G474+'FR-16(7)(v)-9 TRANS Cust'!G474+'FR-16(7)(v)-11 DIST Demand'!G474+'FR-16(7)(v)-12 DIST Energy'!G474+'FR-16(7)(v)-13 DIST Cust'!G474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H474+'FR-16(7)(v)-4 PROD Energy'!H474+'FR-16(7)(v)-5 PROD Cust'!H474+'FR-16(7)(v)-7 TRANS Demand'!H474+'FR-16(7)(v)-8 TRANS Energy'!H474+'FR-16(7)(v)-9 TRANS Cust'!H474+'FR-16(7)(v)-11 DIST Demand'!H474+'FR-16(7)(v)-12 DIST Energy'!H474+'FR-16(7)(v)-13 DIST Cust'!H474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I474+'FR-16(7)(v)-4 PROD Energy'!I474+'FR-16(7)(v)-5 PROD Cust'!I474+'FR-16(7)(v)-7 TRANS Demand'!I474+'FR-16(7)(v)-8 TRANS Energy'!I474+'FR-16(7)(v)-9 TRANS Cust'!I474+'FR-16(7)(v)-11 DIST Demand'!I474+'FR-16(7)(v)-12 DIST Energy'!I474+'FR-16(7)(v)-13 DIST Cust'!I474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J474+'FR-16(7)(v)-4 PROD Energy'!J474+'FR-16(7)(v)-5 PROD Cust'!J474+'FR-16(7)(v)-7 TRANS Demand'!J474+'FR-16(7)(v)-8 TRANS Energy'!J474+'FR-16(7)(v)-9 TRANS Cust'!J474+'FR-16(7)(v)-11 DIST Demand'!J474+'FR-16(7)(v)-12 DIST Energy'!J474+'FR-16(7)(v)-13 DIST Cust'!J474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K474+'FR-16(7)(v)-4 PROD Energy'!K474+'FR-16(7)(v)-5 PROD Cust'!K474+'FR-16(7)(v)-7 TRANS Demand'!K474+'FR-16(7)(v)-8 TRANS Energy'!K474+'FR-16(7)(v)-9 TRANS Cust'!K474+'FR-16(7)(v)-11 DIST Demand'!K474+'FR-16(7)(v)-12 DIST Energy'!K474+'FR-16(7)(v)-13 DIST Cust'!K474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L474+'FR-16(7)(v)-4 PROD Energy'!L474+'FR-16(7)(v)-5 PROD Cust'!L474+'FR-16(7)(v)-7 TRANS Demand'!L474+'FR-16(7)(v)-8 TRANS Energy'!L474+'FR-16(7)(v)-9 TRANS Cust'!L474+'FR-16(7)(v)-11 DIST Demand'!L474+'FR-16(7)(v)-12 DIST Energy'!L474+'FR-16(7)(v)-13 DIST Cust'!L474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M474+'FR-16(7)(v)-4 PROD Energy'!M474+'FR-16(7)(v)-5 PROD Cust'!M474+'FR-16(7)(v)-7 TRANS Demand'!M474+'FR-16(7)(v)-8 TRANS Energy'!M474+'FR-16(7)(v)-9 TRANS Cust'!M474+'FR-16(7)(v)-11 DIST Demand'!M474+'FR-16(7)(v)-12 DIST Energy'!M474+'FR-16(7)(v)-13 DIST Cust'!M474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N474+'FR-16(7)(v)-4 PROD Energy'!N474+'FR-16(7)(v)-5 PROD Cust'!N474+'FR-16(7)(v)-7 TRANS Demand'!N474+'FR-16(7)(v)-8 TRANS Energy'!N474+'FR-16(7)(v)-9 TRANS Cust'!N474+'FR-16(7)(v)-11 DIST Demand'!N474+'FR-16(7)(v)-12 DIST Energy'!N474+'FR-16(7)(v)-13 DIST Cust'!N474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O474+'FR-16(7)(v)-4 PROD Energy'!O474+'FR-16(7)(v)-5 PROD Cust'!O474+'FR-16(7)(v)-7 TRANS Demand'!O474+'FR-16(7)(v)-8 TRANS Energy'!O474+'FR-16(7)(v)-9 TRANS Cust'!O474+'FR-16(7)(v)-11 DIST Demand'!O474+'FR-16(7)(v)-12 DIST Energy'!O474+'FR-16(7)(v)-13 DIST Cust'!O474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P474+'FR-16(7)(v)-4 PROD Energy'!P474+'FR-16(7)(v)-5 PROD Cust'!P474+'FR-16(7)(v)-7 TRANS Demand'!P474+'FR-16(7)(v)-8 TRANS Energy'!P474+'FR-16(7)(v)-9 TRANS Cust'!P474+'FR-16(7)(v)-11 DIST Demand'!P474+'FR-16(7)(v)-12 DIST Energy'!P474+'FR-16(7)(v)-13 DIST Cust'!P474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q474+'FR-16(7)(v)-4 PROD Energy'!Q474+'FR-16(7)(v)-5 PROD Cust'!Q474+'FR-16(7)(v)-7 TRANS Demand'!Q474+'FR-16(7)(v)-8 TRANS Energy'!Q474+'FR-16(7)(v)-9 TRANS Cust'!Q474+'FR-16(7)(v)-11 DIST Demand'!Q474+'FR-16(7)(v)-12 DIST Energy'!Q474+'FR-16(7)(v)-13 DIST Cust'!Q474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F475","v":3392978},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G475+'FR-16(7)(v)-4 PROD Energy'!G475+'FR-16(7)(v)-5 PROD Cust'!G475+'FR-16(7)(v)-7 TRANS Demand'!G475+'FR-16(7)(v)-8 TRANS Energy'!G475+'FR-16(7)(v)-9 TRANS Cust'!G475+'FR-16(7)(v)-11 DIST Demand'!G475+'FR-16(7)(v)-12 DIST Energy'!G475+'FR-16(7)(v)-13 DIST Cust'!G475","v":1497761},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H475+'FR-16(7)(v)-4 PROD Energy'!H475+'FR-16(7)(v)-5 PROD Cust'!H475+'FR-16(7)(v)-7 TRANS Demand'!H475+'FR-16(7)(v)-8 TRANS Energy'!H475+'FR-16(7)(v)-9 TRANS Cust'!H475+'FR-16(7)(v)-11 DIST Demand'!H475+'FR-16(7)(v)-12 DIST Energy'!H475+'FR-16(7)(v)-13 DIST Cust'!H475","v":1001234},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I475+'FR-16(7)(v)-4 PROD Energy'!I475+'FR-16(7)(v)-5 PROD Cust'!I475+'FR-16(7)(v)-7 TRANS Demand'!I475+'FR-16(7)(v)-8 TRANS Energy'!I475+'FR-16(7)(v)-9 TRANS Cust'!I475+'FR-16(7)(v)-11 DIST Demand'!I475+'FR-16(7)(v)-12 DIST Energy'!I475+'FR-16(7)(v)-13 DIST Cust'!I475","v":4513},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J475+'FR-16(7)(v)-4 PROD Energy'!J475+'FR-16(7)(v)-5 PROD Cust'!J475+'FR-16(7)(v)-7 TRANS Demand'!J475+'FR-16(7)(v)-8 TRANS Energy'!J475+'FR-16(7)(v)-9 TRANS Cust'!J475+'FR-16(7)(v)-11 DIST Demand'!J475+'FR-16(7)(v)-12 DIST Energy'!J475+'FR-16(7)(v)-13 DIST Cust'!J475","v":23242},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K475+'FR-16(7)(v)-4 PROD Energy'!K475+'FR-16(7)(v)-5 PROD Cust'!K475+'FR-16(7)(v)-7 TRANS Demand'!K475+'FR-16(7)(v)-8 TRANS Energy'!K475+'FR-16(7)(v)-9 TRANS Cust'!K475+'FR-16(7)(v)-11 DIST Demand'!K475+'FR-16(7)(v)-12 DIST Energy'!K475+'FR-16(7)(v)-13 DIST Cust'!K475","v":238},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L475+'FR-16(7)(v)-4 PROD Energy'!L475+'FR-16(7)(v)-5 PROD Cust'!L475+'FR-16(7)(v)-7 TRANS Demand'!L475+'FR-16(7)(v)-8 TRANS Energy'!L475+'FR-16(7)(v)-9 TRANS Cust'!L475+'FR-16(7)(v)-11 DIST Demand'!L475+'FR-16(7)(v)-12 DIST Energy'!L475+'FR-16(7)(v)-13 DIST Cust'!L475","v":493068},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M475+'FR-16(7)(v)-4 PROD Energy'!M475+'FR-16(7)(v)-5 PROD Cust'!M475+'FR-16(7)(v)-7 TRANS Demand'!M475+'FR-16(7)(v)-8 TRANS Energy'!M475+'FR-16(7)(v)-9 TRANS Cust'!M475+'FR-16(7)(v)-11 DIST Demand'!M475+'FR-16(7)(v)-12 DIST Energy'!M475+'FR-16(7)(v)-13 DIST Cust'!M475","v":338348},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N475+'FR-16(7)(v)-4 PROD Energy'!N475+'FR-16(7)(v)-5 PROD Cust'!N475+'FR-16(7)(v)-7 TRANS Demand'!N475+'FR-16(7)(v)-8 TRANS Energy'!N475+'FR-16(7)(v)-9 TRANS Cust'!N475+'FR-16(7)(v)-11 DIST Demand'!N475+'FR-16(7)(v)-12 DIST Energy'!N475+'FR-16(7)(v)-13 DIST Cust'!N475","v":11366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O475+'FR-16(7)(v)-4 PROD Energy'!O475+'FR-16(7)(v)-5 PROD Cust'!O475+'FR-16(7)(v)-7 TRANS Demand'!O475+'FR-16(7)(v)-8 TRANS Energy'!O475+'FR-16(7)(v)-9 TRANS Cust'!O475+'FR-16(7)(v)-11 DIST Demand'!O475+'FR-16(7)(v)-12 DIST Energy'!O475+'FR-16(7)(v)-13 DIST Cust'!O475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P475+'FR-16(7)(v)-4 PROD Energy'!P475+'FR-16(7)(v)-5 PROD Cust'!P475+'FR-16(7)(v)-7 TRANS Demand'!P475+'FR-16(7)(v)-8 TRANS Energy'!P475+'FR-16(7)(v)-9 TRANS Cust'!P475+'FR-16(7)(v)-11 DIST Demand'!P475+'FR-16(7)(v)-12 DIST Energy'!P475+'FR-16(7)(v)-13 DIST Cust'!P475","v":23038},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q475+'FR-16(7)(v)-4 PROD Energy'!Q475+'FR-16(7)(v)-5 PROD Cust'!Q475+'FR-16(7)(v)-7 TRANS Demand'!Q475+'FR-16(7)(v)-8 TRANS Energy'!Q475+'FR-16(7)(v)-9 TRANS Cust'!Q475+'FR-16(7)(v)-11 DIST Demand'!Q475+'FR-16(7)(v)-12 DIST Energy'!Q475+'FR-16(7)(v)-13 DIST Cust'!Q475","v":170},3392978,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F476","v":989138},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G476+'FR-16(7)(v)-4 PROD Energy'!G476+'FR-16(7)(v)-5 PROD Cust'!G476+'FR-16(7)(v)-7 TRANS Demand'!G476+'FR-16(7)(v)-8 TRANS Energy'!G476+'FR-16(7)(v)-9 TRANS Cust'!G476+'FR-16(7)(v)-11 DIST Demand'!G476+'FR-16(7)(v)-12 DIST Energy'!G476+'FR-16(7)(v)-13 DIST Cust'!G476","v":892154},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H476+'FR-16(7)(v)-4 PROD Energy'!H476+'FR-16(7)(v)-5 PROD Cust'!H476+'FR-16(7)(v)-7 TRANS Demand'!H476+'FR-16(7)(v)-8 TRANS Energy'!H476+'FR-16(7)(v)-9 TRANS Cust'!H476+'FR-16(7)(v)-11 DIST Demand'!H476+'FR-16(7)(v)-12 DIST Energy'!H476+'FR-16(7)(v)-13 DIST Cust'!H476","v":90664},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I476+'FR-16(7)(v)-4 PROD Energy'!I476+'FR-16(7)(v)-5 PROD Cust'!I476+'FR-16(7)(v)-7 TRANS Demand'!I476+'FR-16(7)(v)-8 TRANS Energy'!I476+'FR-16(7)(v)-9 TRANS Cust'!I476+'FR-16(7)(v)-11 DIST Demand'!I476+'FR-16(7)(v)-12 DIST Energy'!I476+'FR-16(7)(v)-13 DIST Cust'!I476","v":1207},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J476+'FR-16(7)(v)-4 PROD Energy'!J476+'FR-16(7)(v)-5 PROD Cust'!J476+'FR-16(7)(v)-7 TRANS Demand'!J476+'FR-16(7)(v)-8 TRANS Energy'!J476+'FR-16(7)(v)-9 TRANS Cust'!J476+'FR-16(7)(v)-11 DIST Demand'!J476+'FR-16(7)(v)-12 DIST Energy'!J476+'FR-16(7)(v)-13 DIST Cust'!J476","v":732},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K476+'FR-16(7)(v)-4 PROD Energy'!K476+'FR-16(7)(v)-5 PROD Cust'!K476+'FR-16(7)(v)-7 TRANS Demand'!K476+'FR-16(7)(v)-8 TRANS Energy'!K476+'FR-16(7)(v)-9 TRANS Cust'!K476+'FR-16(7)(v)-11 DIST Demand'!K476+'FR-16(7)(v)-12 DIST Energy'!K476+'FR-16(7)(v)-13 DIST Cust'!K476","v":109},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L476+'FR-16(7)(v)-4 PROD Energy'!L476+'FR-16(7)(v)-5 PROD Cust'!L476+'FR-16(7)(v)-7 TRANS Demand'!L476+'FR-16(7)(v)-8 TRANS Energy'!L476+'FR-16(7)(v)-9 TRANS Cust'!L476+'FR-16(7)(v)-11 DIST Demand'!L476+'FR-16(7)(v)-12 DIST Energy'!L476+'FR-16(7)(v)-13 DIST Cust'!L476","v":1088},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M476+'FR-16(7)(v)-4 PROD Energy'!M476+'FR-16(7)(v)-5 PROD Cust'!M476+'FR-16(7)(v)-7 TRANS Demand'!M476+'FR-16(7)(v)-8 TRANS Energy'!M476+'FR-16(7)(v)-9 TRANS Cust'!M476+'FR-16(7)(v)-11 DIST Demand'!M476+'FR-16(7)(v)-12 DIST Energy'!M476+'FR-16(7)(v)-13 DIST Cust'!M476","v":257},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N476+'FR-16(7)(v)-4 PROD Energy'!N476+'FR-16(7)(v)-5 PROD Cust'!N476+'FR-16(7)(v)-7 TRANS Demand'!N476+'FR-16(7)(v)-8 TRANS Energy'!N476+'FR-16(7)(v)-9 TRANS Cust'!N476+'FR-16(7)(v)-11 DIST Demand'!N476+'FR-16(7)(v)-12 DIST Energy'!N476+'FR-16(7)(v)-13 DIST Cust'!N476","v":69},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O476+'FR-16(7)(v)-4 PROD Energy'!O476+'FR-16(7)(v)-5 PROD Cust'!O476+'FR-16(7)(v)-7 TRANS Demand'!O476+'FR-16(7)(v)-8 TRANS Energy'!O476+'FR-16(7)(v)-9 TRANS Cust'!O476+'FR-16(7)(v)-11 DIST Demand'!O476+'FR-16(7)(v)-12 DIST Energy'!O476+'FR-16(7)(v)-13 DIST Cust'!O476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P476+'FR-16(7)(v)-4 PROD Energy'!P476+'FR-16(7)(v)-5 PROD Cust'!P476+'FR-16(7)(v)-7 TRANS Demand'!P476+'FR-16(7)(v)-8 TRANS Energy'!P476+'FR-16(7)(v)-9 TRANS Cust'!P476+'FR-16(7)(v)-11 DIST Demand'!P476+'FR-16(7)(v)-12 DIST Energy'!P476+'FR-16(7)(v)-13 DIST Cust'!P476","v":2779},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q476+'FR-16(7)(v)-4 PROD Energy'!Q476+'FR-16(7)(v)-5 PROD Cust'!Q476+'FR-16(7)(v)-7 TRANS Demand'!Q476+'FR-16(7)(v)-8 TRANS Energy'!Q476+'FR-16(7)(v)-9 TRANS Cust'!Q476+'FR-16(7)(v)-11 DIST Demand'!Q476+'FR-16(7)(v)-12 DIST Energy'!Q476+'FR-16(7)(v)-13 DIST Cust'!Q476","v":79},989138,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F477","v":1578808},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G477+'FR-16(7)(v)-4 PROD Energy'!G477+'FR-16(7)(v)-5 PROD Cust'!G477+'FR-16(7)(v)-7 TRANS Demand'!G477+'FR-16(7)(v)-8 TRANS Energy'!G477+'FR-16(7)(v)-9 TRANS Cust'!G477+'FR-16(7)(v)-11 DIST Demand'!G477+'FR-16(7)(v)-12 DIST Energy'!G477+'FR-16(7)(v)-13 DIST Cust'!G477","v":696933},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H477+'FR-16(7)(v)-4 PROD Energy'!H477+'FR-16(7)(v)-5 PROD Cust'!H477+'FR-16(7)(v)-7 TRANS Demand'!H477+'FR-16(7)(v)-8 TRANS Energy'!H477+'FR-16(7)(v)-9 TRANS Cust'!H477+'FR-16(7)(v)-11 DIST Demand'!H477+'FR-16(7)(v)-12 DIST Energy'!H477+'FR-16(7)(v)-13 DIST Cust'!H477","v":465890},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I477+'FR-16(7)(v)-4 PROD Energy'!I477+'FR-16(7)(v)-5 PROD Cust'!I477+'FR-16(7)(v)-7 TRANS Demand'!I477+'FR-16(7)(v)-8 TRANS Energy'!I477+'FR-16(7)(v)-9 TRANS Cust'!I477+'FR-16(7)(v)-11 DIST Demand'!I477+'FR-16(7)(v)-12 DIST Energy'!I477+'FR-16(7)(v)-13 DIST Cust'!I477","v":2100},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J477+'FR-16(7)(v)-4 PROD Energy'!J477+'FR-16(7)(v)-5 PROD Cust'!J477+'FR-16(7)(v)-7 TRANS Demand'!J477+'FR-16(7)(v)-8 TRANS Energy'!J477+'FR-16(7)(v)-9 TRANS Cust'!J477+'FR-16(7)(v)-11 DIST Demand'!J477+'FR-16(7)(v)-12 DIST Energy'!J477+'FR-16(7)(v)-13 DIST Cust'!J477","v":10815},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K477+'FR-16(7)(v)-4 PROD Energy'!K477+'FR-16(7)(v)-5 PROD Cust'!K477+'FR-16(7)(v)-7 TRANS Demand'!K477+'FR-16(7)(v)-8 TRANS Energy'!K477+'FR-16(7)(v)-9 TRANS Cust'!K477+'FR-16(7)(v)-11 DIST Demand'!K477+'FR-16(7)(v)-12 DIST Energy'!K477+'FR-16(7)(v)-13 DIST Cust'!K477","v":111},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L477+'FR-16(7)(v)-4 PROD Energy'!L477+'FR-16(7)(v)-5 PROD Cust'!L477+'FR-16(7)(v)-7 TRANS Demand'!L477+'FR-16(7)(v)-8 TRANS Energy'!L477+'FR-16(7)(v)-9 TRANS Cust'!L477+'FR-16(7)(v)-11 DIST Demand'!L477+'FR-16(7)(v)-12 DIST Energy'!L477+'FR-16(7)(v)-13 DIST Cust'!L477","v":229432},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M477+'FR-16(7)(v)-4 PROD Energy'!M477+'FR-16(7)(v)-5 PROD Cust'!M477+'FR-16(7)(v)-7 TRANS Demand'!M477+'FR-16(7)(v)-8 TRANS Energy'!M477+'FR-16(7)(v)-9 TRANS Cust'!M477+'FR-16(7)(v)-11 DIST Demand'!M477+'FR-16(7)(v)-12 DIST Energy'!M477+'FR-16(7)(v)-13 DIST Cust'!M477","v":157439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N477+'FR-16(7)(v)-4 PROD Energy'!N477+'FR-16(7)(v)-5 PROD Cust'!N477+'FR-16(7)(v)-7 TRANS Demand'!N477+'FR-16(7)(v)-8 TRANS Energy'!N477+'FR-16(7)(v)-9 TRANS Cust'!N477+'FR-16(7)(v)-11 DIST Demand'!N477+'FR-16(7)(v)-12 DIST Energy'!N477+'FR-16(7)(v)-13 DIST Cust'!N477","v":5289},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O477+'FR-16(7)(v)-4 PROD Energy'!O477+'FR-16(7)(v)-5 PROD Cust'!O477+'FR-16(7)(v)-7 TRANS Demand'!O477+'FR-16(7)(v)-8 TRANS Energy'!O477+'FR-16(7)(v)-9 TRANS Cust'!O477+'FR-16(7)(v)-11 DIST Demand'!O477+'FR-16(7)(v)-12 DIST Energy'!O477+'FR-16(7)(v)-13 DIST Cust'!O477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P477+'FR-16(7)(v)-4 PROD Energy'!P477+'FR-16(7)(v)-5 PROD Cust'!P477+'FR-16(7)(v)-7 TRANS Demand'!P477+'FR-16(7)(v)-8 TRANS Energy'!P477+'FR-16(7)(v)-9 TRANS Cust'!P477+'FR-16(7)(v)-11 DIST Demand'!P477+'FR-16(7)(v)-12 DIST Energy'!P477+'FR-16(7)(v)-13 DIST Cust'!P477","v":10720},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q477+'FR-16(7)(v)-4 PROD Energy'!Q477+'FR-16(7)(v)-5 PROD Cust'!Q477+'FR-16(7)(v)-7 TRANS Demand'!Q477+'FR-16(7)(v)-8 TRANS Energy'!Q477+'FR-16(7)(v)-9 TRANS Cust'!Q477+'FR-16(7)(v)-11 DIST Demand'!Q477+'FR-16(7)(v)-12 DIST Energy'!Q477+'FR-16(7)(v)-13 DIST Cust'!Q477","v":79},1578808,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F478","v":389969},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G478+'FR-16(7)(v)-4 PROD Energy'!G478+'FR-16(7)(v)-5 PROD Cust'!G478+'FR-16(7)(v)-7 TRANS Demand'!G478+'FR-16(7)(v)-8 TRANS Energy'!G478+'FR-16(7)(v)-9 TRANS Cust'!G478+'FR-16(7)(v)-11 DIST Demand'!G478+'FR-16(7)(v)-12 DIST Energy'!G478+'FR-16(7)(v)-13 DIST Cust'!G478","v":351732},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H478+'FR-16(7)(v)-4 PROD Energy'!H478+'FR-16(7)(v)-5 PROD Cust'!H478+'FR-16(7)(v)-7 TRANS Demand'!H478+'FR-16(7)(v)-8 TRANS Energy'!H478+'FR-16(7)(v)-9 TRANS Cust'!H478+'FR-16(7)(v)-11 DIST Demand'!H478+'FR-16(7)(v)-12 DIST Energy'!H478+'FR-16(7)(v)-13 DIST Cust'!H478","v":35745},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I478+'FR-16(7)(v)-4 PROD Energy'!I478+'FR-16(7)(v)-5 PROD Cust'!I478+'FR-16(7)(v)-7 TRANS Demand'!I478+'FR-16(7)(v)-8 TRANS Energy'!I478+'FR-16(7)(v)-9 TRANS Cust'!I478+'FR-16(7)(v)-11 DIST Demand'!I478+'FR-16(7)(v)-12 DIST Energy'!I478+'FR-16(7)(v)-13 DIST Cust'!I478","v":476},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J478+'FR-16(7)(v)-4 PROD Energy'!J478+'FR-16(7)(v)-5 PROD Cust'!J478+'FR-16(7)(v)-7 TRANS Demand'!J478+'FR-16(7)(v)-8 TRANS Energy'!J478+'FR-16(7)(v)-9 TRANS Cust'!J478+'FR-16(7)(v)-11 DIST Demand'!J478+'FR-16(7)(v)-12 DIST Energy'!J478+'FR-16(7)(v)-13 DIST Cust'!J478","v":289},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K478+'FR-16(7)(v)-4 PROD Energy'!K478+'FR-16(7)(v)-5 PROD Cust'!K478+'FR-16(7)(v)-7 TRANS Demand'!K478+'FR-16(7)(v)-8 TRANS Energy'!K478+'FR-16(7)(v)-9 TRANS Cust'!K478+'FR-16(7)(v)-11 DIST Demand'!K478+'FR-16(7)(v)-12 DIST Energy'!K478+'FR-16(7)(v)-13 DIST Cust'!K478","v":43},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L478+'FR-16(7)(v)-4 PROD Energy'!L478+'FR-16(7)(v)-5 PROD Cust'!L478+'FR-16(7)(v)-7 TRANS Demand'!L478+'FR-16(7)(v)-8 TRANS Energy'!L478+'FR-16(7)(v)-9 TRANS Cust'!L478+'FR-16(7)(v)-11 DIST Demand'!L478+'FR-16(7)(v)-12 DIST Energy'!L478+'FR-16(7)(v)-13 DIST Cust'!L478","v":429},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M478+'FR-16(7)(v)-4 PROD Energy'!M478+'FR-16(7)(v)-5 PROD Cust'!M478+'FR-16(7)(v)-7 TRANS Demand'!M478+'FR-16(7)(v)-8 TRANS Energy'!M478+'FR-16(7)(v)-9 TRANS Cust'!M478+'FR-16(7)(v)-11 DIST Demand'!M478+'FR-16(7)(v)-12 DIST Energy'!M478+'FR-16(7)(v)-13 DIST Cust'!M478","v":101},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N478+'FR-16(7)(v)-4 PROD Energy'!N478+'FR-16(7)(v)-5 PROD Cust'!N478+'FR-16(7)(v)-7 TRANS Demand'!N478+'FR-16(7)(v)-8 TRANS Energy'!N478+'FR-16(7)(v)-9 TRANS Cust'!N478+'FR-16(7)(v)-11 DIST Demand'!N478+'FR-16(7)(v)-12 DIST Energy'!N478+'FR-16(7)(v)-13 DIST Cust'!N478","v":27},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O478+'FR-16(7)(v)-4 PROD Energy'!O478+'FR-16(7)(v)-5 PROD Cust'!O478+'FR-16(7)(v)-7 TRANS Demand'!O478+'FR-16(7)(v)-8 TRANS Energy'!O478+'FR-16(7)(v)-9 TRANS Cust'!O478+'FR-16(7)(v)-11 DIST Demand'!O478+'FR-16(7)(v)-12 DIST Energy'!O478+'FR-16(7)(v)-13 DIST Cust'!O478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P478+'FR-16(7)(v)-4 PROD Energy'!P478+'FR-16(7)(v)-5 PROD Cust'!P478+'FR-16(7)(v)-7 TRANS Demand'!P478+'FR-16(7)(v)-8 TRANS Energy'!P478+'FR-16(7)(v)-9 TRANS Cust'!P478+'FR-16(7)(v)-11 DIST Demand'!P478+'FR-16(7)(v)-12 DIST Energy'!P478+'FR-16(7)(v)-13 DIST Cust'!P478","v":1096},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q478+'FR-16(7)(v)-4 PROD Energy'!Q478+'FR-16(7)(v)-5 PROD Cust'!Q478+'FR-16(7)(v)-7 TRANS Demand'!Q478+'FR-16(7)(v)-8 TRANS Energy'!Q478+'FR-16(7)(v)-9 TRANS Cust'!Q478+'FR-16(7)(v)-11 DIST Demand'!Q478+'FR-16(7)(v)-12 DIST Energy'!Q478+'FR-16(7)(v)-13 DIST Cust'!Q478","v":31},389969,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F479","v":554996},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G479+'FR-16(7)(v)-4 PROD Energy'!G479+'FR-16(7)(v)-5 PROD Cust'!G479+'FR-16(7)(v)-7 TRANS Demand'!G479+'FR-16(7)(v)-8 TRANS Energy'!G479+'FR-16(7)(v)-9 TRANS Cust'!G479+'FR-16(7)(v)-11 DIST Demand'!G479+'FR-16(7)(v)-12 DIST Energy'!G479+'FR-16(7)(v)-13 DIST Cust'!G479","v":244992},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H479+'FR-16(7)(v)-4 PROD Energy'!H479+'FR-16(7)(v)-5 PROD Cust'!H479+'FR-16(7)(v)-7 TRANS Demand'!H479+'FR-16(7)(v)-8 TRANS Energy'!H479+'FR-16(7)(v)-9 TRANS Cust'!H479+'FR-16(7)(v)-11 DIST Demand'!H479+'FR-16(7)(v)-12 DIST Energy'!H479+'FR-16(7)(v)-13 DIST Cust'!H479","v":163774},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I479+'FR-16(7)(v)-4 PROD Energy'!I479+'FR-16(7)(v)-5 PROD Cust'!I479+'FR-16(7)(v)-7 TRANS Demand'!I479+'FR-16(7)(v)-8 TRANS Energy'!I479+'FR-16(7)(v)-9 TRANS Cust'!I479+'FR-16(7)(v)-11 DIST Demand'!I479+'FR-16(7)(v)-12 DIST Energy'!I479+'FR-16(7)(v)-13 DIST Cust'!I479","v":738},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J479+'FR-16(7)(v)-4 PROD Energy'!J479+'FR-16(7)(v)-5 PROD Cust'!J479+'FR-16(7)(v)-7 TRANS Demand'!J479+'FR-16(7)(v)-8 TRANS Energy'!J479+'FR-16(7)(v)-9 TRANS Cust'!J479+'FR-16(7)(v)-11 DIST Demand'!J479+'FR-16(7)(v)-12 DIST Energy'!J479+'FR-16(7)(v)-13 DIST Cust'!J479","v":3802},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K479+'FR-16(7)(v)-4 PROD Energy'!K479+'FR-16(7)(v)-5 PROD Cust'!K479+'FR-16(7)(v)-7 TRANS Demand'!K479+'FR-16(7)(v)-8 TRANS Energy'!K479+'FR-16(7)(v)-9 TRANS Cust'!K479+'FR-16(7)(v)-11 DIST Demand'!K479+'FR-16(7)(v)-12 DIST Energy'!K479+'FR-16(7)(v)-13 DIST Cust'!K479","v":39},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L479+'FR-16(7)(v)-4 PROD Energy'!L479+'FR-16(7)(v)-5 PROD Cust'!L479+'FR-16(7)(v)-7 TRANS Demand'!L479+'FR-16(7)(v)-8 TRANS Energy'!L479+'FR-16(7)(v)-9 TRANS Cust'!L479+'FR-16(7)(v)-11 DIST Demand'!L479+'FR-16(7)(v)-12 DIST Energy'!L479+'FR-16(7)(v)-13 DIST Cust'!L479","v":80652},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M479+'FR-16(7)(v)-4 PROD Energy'!M479+'FR-16(7)(v)-5 PROD Cust'!M479+'FR-16(7)(v)-7 TRANS Demand'!M479+'FR-16(7)(v)-8 TRANS Energy'!M479+'FR-16(7)(v)-9 TRANS Cust'!M479+'FR-16(7)(v)-11 DIST Demand'!M479+'FR-16(7)(v)-12 DIST Energy'!M479+'FR-16(7)(v)-13 DIST Cust'!M479","v":55344},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N479+'FR-16(7)(v)-4 PROD Energy'!N479+'FR-16(7)(v)-5 PROD Cust'!N479+'FR-16(7)(v)-7 TRANS Demand'!N479+'FR-16(7)(v)-8 TRANS Energy'!N479+'FR-16(7)(v)-9 TRANS Cust'!N479+'FR-16(7)(v)-11 DIST Demand'!N479+'FR-16(7)(v)-12 DIST Energy'!N479+'FR-16(7)(v)-13 DIST Cust'!N479","v":1859},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O479+'FR-16(7)(v)-4 PROD Energy'!O479+'FR-16(7)(v)-5 PROD Cust'!O479+'FR-16(7)(v)-7 TRANS Demand'!O479+'FR-16(7)(v)-8 TRANS Energy'!O479+'FR-16(7)(v)-9 TRANS Cust'!O479+'FR-16(7)(v)-11 DIST Demand'!O479+'FR-16(7)(v)-12 DIST Energy'!O479+'FR-16(7)(v)-13 DIST Cust'!O479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P479+'FR-16(7)(v)-4 PROD Energy'!P479+'FR-16(7)(v)-5 PROD Cust'!P479+'FR-16(7)(v)-7 TRANS Demand'!P479+'FR-16(7)(v)-8 TRANS Energy'!P479+'FR-16(7)(v)-9 TRANS Cust'!P479+'FR-16(7)(v)-11 DIST Demand'!P479+'FR-16(7)(v)-12 DIST Energy'!P479+'FR-16(7)(v)-13 DIST Cust'!P479","v":3768},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q479+'FR-16(7)(v)-4 PROD Energy'!Q479+'FR-16(7)(v)-5 PROD Cust'!Q479+'FR-16(7)(v)-7 TRANS Demand'!Q479+'FR-16(7)(v)-8 TRANS Energy'!Q479+'FR-16(7)(v)-9 TRANS Cust'!Q479+'FR-16(7)(v)-11 DIST Demand'!Q479+'FR-16(7)(v)-12 DIST Energy'!Q479+'FR-16(7)(v)-13 DIST Cust'!Q479","v":28},554996,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F480","v":160172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G480+'FR-16(7)(v)-4 PROD Energy'!G480+'FR-16(7)(v)-5 PROD Cust'!G480+'FR-16(7)(v)-7 TRANS Demand'!G480+'FR-16(7)(v)-8 TRANS Energy'!G480+'FR-16(7)(v)-9 TRANS Cust'!G480+'FR-16(7)(v)-11 DIST Demand'!G480+'FR-16(7)(v)-12 DIST Energy'!G480+'FR-16(7)(v)-13 DIST Cust'!G480","v":144467},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H480+'FR-16(7)(v)-4 PROD Energy'!H480+'FR-16(7)(v)-5 PROD Cust'!H480+'FR-16(7)(v)-7 TRANS Demand'!H480+'FR-16(7)(v)-8 TRANS Energy'!H480+'FR-16(7)(v)-9 TRANS Cust'!H480+'FR-16(7)(v)-11 DIST Demand'!H480+'FR-16(7)(v)-12 DIST Energy'!H480+'FR-16(7)(v)-13 DIST Cust'!H480","v":14681},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I480+'FR-16(7)(v)-4 PROD Energy'!I480+'FR-16(7)(v)-5 PROD Cust'!I480+'FR-16(7)(v)-7 TRANS Demand'!I480+'FR-16(7)(v)-8 TRANS Energy'!I480+'FR-16(7)(v)-9 TRANS Cust'!I480+'FR-16(7)(v)-11 DIST Demand'!I480+'FR-16(7)(v)-12 DIST Energy'!I480+'FR-16(7)(v)-13 DIST Cust'!I480","v":195},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J480+'FR-16(7)(v)-4 PROD Energy'!J480+'FR-16(7)(v)-5 PROD Cust'!J480+'FR-16(7)(v)-7 TRANS Demand'!J480+'FR-16(7)(v)-8 TRANS Energy'!J480+'FR-16(7)(v)-9 TRANS Cust'!J480+'FR-16(7)(v)-11 DIST Demand'!J480+'FR-16(7)(v)-12 DIST Energy'!J480+'FR-16(7)(v)-13 DIST Cust'!J480","v":119},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K480+'FR-16(7)(v)-4 PROD Energy'!K480+'FR-16(7)(v)-5 PROD Cust'!K480+'FR-16(7)(v)-7 TRANS Demand'!K480+'FR-16(7)(v)-8 TRANS Energy'!K480+'FR-16(7)(v)-9 TRANS Cust'!K480+'FR-16(7)(v)-11 DIST Demand'!K480+'FR-16(7)(v)-12 DIST Energy'!K480+'FR-16(7)(v)-13 DIST Cust'!K480","v":18},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L480+'FR-16(7)(v)-4 PROD Energy'!L480+'FR-16(7)(v)-5 PROD Cust'!L480+'FR-16(7)(v)-7 TRANS Demand'!L480+'FR-16(7)(v)-8 TRANS Energy'!L480+'FR-16(7)(v)-9 TRANS Cust'!L480+'FR-16(7)(v)-11 DIST Demand'!L480+'FR-16(7)(v)-12 DIST Energy'!L480+'FR-16(7)(v)-13 DIST Cust'!L480","v":176},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M480+'FR-16(7)(v)-4 PROD Energy'!M480+'FR-16(7)(v)-5 PROD Cust'!M480+'FR-16(7)(v)-7 TRANS Demand'!M480+'FR-16(7)(v)-8 TRANS Energy'!M480+'FR-16(7)(v)-9 TRANS Cust'!M480+'FR-16(7)(v)-11 DIST Demand'!M480+'FR-16(7)(v)-12 DIST Energy'!M480+'FR-16(7)(v)-13 DIST Cust'!M480","v":42},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N480+'FR-16(7)(v)-4 PROD Energy'!N480+'FR-16(7)(v)-5 PROD Cust'!N480+'FR-16(7)(v)-7 TRANS Demand'!N480+'FR-16(7)(v)-8 TRANS Energy'!N480+'FR-16(7)(v)-9 TRANS Cust'!N480+'FR-16(7)(v)-11 DIST Demand'!N480+'FR-16(7)(v)-12 DIST Energy'!N480+'FR-16(7)(v)-13 DIST Cust'!N480","v":11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O480+'FR-16(7)(v)-4 PROD Energy'!O480+'FR-16(7)(v)-5 PROD Cust'!O480+'FR-16(7)(v)-7 TRANS Demand'!O480+'FR-16(7)(v)-8 TRANS Energy'!O480+'FR-16(7)(v)-9 TRANS Cust'!O480+'FR-16(7)(v)-11 DIST Demand'!O480+'FR-16(7)(v)-12 DIST Energy'!O480+'FR-16(7)(v)-13 DIST Cust'!O480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P480+'FR-16(7)(v)-4 PROD Energy'!P480+'FR-16(7)(v)-5 PROD Cust'!P480+'FR-16(7)(v)-7 TRANS Demand'!P480+'FR-16(7)(v)-8 TRANS Energy'!P480+'FR-16(7)(v)-9 TRANS Cust'!P480+'FR-16(7)(v)-11 DIST Demand'!P480+'FR-16(7)(v)-12 DIST Energy'!P480+'FR-16(7)(v)-13 DIST Cust'!P480","v":450},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q480+'FR-16(7)(v)-4 PROD Energy'!Q480+'FR-16(7)(v)-5 PROD Cust'!Q480+'FR-16(7)(v)-7 TRANS Demand'!Q480+'FR-16(7)(v)-8 TRANS Energy'!Q480+'FR-16(7)(v)-9 TRANS Cust'!Q480+'FR-16(7)(v)-11 DIST Demand'!Q480+'FR-16(7)(v)-12 DIST Energy'!Q480+'FR-16(7)(v)-13 DIST Cust'!Q480","v":13},160172,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F481","v":93355},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G481+'FR-16(7)(v)-4 PROD Energy'!G481+'FR-16(7)(v)-5 PROD Cust'!G481+'FR-16(7)(v)-7 TRANS Demand'!G481+'FR-16(7)(v)-8 TRANS Energy'!G481+'FR-16(7)(v)-9 TRANS Cust'!G481+'FR-16(7)(v)-11 DIST Demand'!G481+'FR-16(7)(v)-12 DIST Energy'!G481+'FR-16(7)(v)-13 DIST Cust'!G481","v":41210},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H481+'FR-16(7)(v)-4 PROD Energy'!H481+'FR-16(7)(v)-5 PROD Cust'!H481+'FR-16(7)(v)-7 TRANS Demand'!H481+'FR-16(7)(v)-8 TRANS Energy'!H481+'FR-16(7)(v)-9 TRANS Cust'!H481+'FR-16(7)(v)-11 DIST Demand'!H481+'FR-16(7)(v)-12 DIST Energy'!H481+'FR-16(7)(v)-13 DIST Cust'!H481","v":27548},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I481+'FR-16(7)(v)-4 PROD Energy'!I481+'FR-16(7)(v)-5 PROD Cust'!I481+'FR-16(7)(v)-7 TRANS Demand'!I481+'FR-16(7)(v)-8 TRANS Energy'!I481+'FR-16(7)(v)-9 TRANS Cust'!I481+'FR-16(7)(v)-11 DIST Demand'!I481+'FR-16(7)(v)-12 DIST Energy'!I481+'FR-16(7)(v)-13 DIST Cust'!I481","v":124},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J481+'FR-16(7)(v)-4 PROD Energy'!J481+'FR-16(7)(v)-5 PROD Cust'!J481+'FR-16(7)(v)-7 TRANS Demand'!J481+'FR-16(7)(v)-8 TRANS Energy'!J481+'FR-16(7)(v)-9 TRANS Cust'!J481+'FR-16(7)(v)-11 DIST Demand'!J481+'FR-16(7)(v)-12 DIST Energy'!J481+'FR-16(7)(v)-13 DIST Cust'!J481","v":639},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K481+'FR-16(7)(v)-4 PROD Energy'!K481+'FR-16(7)(v)-5 PROD Cust'!K481+'FR-16(7)(v)-7 TRANS Demand'!K481+'FR-16(7)(v)-8 TRANS Energy'!K481+'FR-16(7)(v)-9 TRANS Cust'!K481+'FR-16(7)(v)-11 DIST Demand'!K481+'FR-16(7)(v)-12 DIST Energy'!K481+'FR-16(7)(v)-13 DIST Cust'!K481","v":7},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L481+'FR-16(7)(v)-4 PROD Energy'!L481+'FR-16(7)(v)-5 PROD Cust'!L481+'FR-16(7)(v)-7 TRANS Demand'!L481+'FR-16(7)(v)-8 TRANS Energy'!L481+'FR-16(7)(v)-9 TRANS Cust'!L481+'FR-16(7)(v)-11 DIST Demand'!L481+'FR-16(7)(v)-12 DIST Energy'!L481+'FR-16(7)(v)-13 DIST Cust'!L481","v":13566},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M481+'FR-16(7)(v)-4 PROD Energy'!M481+'FR-16(7)(v)-5 PROD Cust'!M481+'FR-16(7)(v)-7 TRANS Demand'!M481+'FR-16(7)(v)-8 TRANS Energy'!M481+'FR-16(7)(v)-9 TRANS Cust'!M481+'FR-16(7)(v)-11 DIST Demand'!M481+'FR-16(7)(v)-12 DIST Energy'!M481+'FR-16(7)(v)-13 DIST Cust'!M481","v":9309},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N481+'FR-16(7)(v)-4 PROD Energy'!N481+'FR-16(7)(v)-5 PROD Cust'!N481+'FR-16(7)(v)-7 TRANS Demand'!N481+'FR-16(7)(v)-8 TRANS Energy'!N481+'FR-16(7)(v)-9 TRANS Cust'!N481+'FR-16(7)(v)-11 DIST Demand'!N481+'FR-16(7)(v)-12 DIST Energy'!N481+'FR-16(7)(v)-13 DIST Cust'!N481","v":313},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O481+'FR-16(7)(v)-4 PROD Energy'!O481+'FR-16(7)(v)-5 PROD Cust'!O481+'FR-16(7)(v)-7 TRANS Demand'!O481+'FR-16(7)(v)-8 TRANS Energy'!O481+'FR-16(7)(v)-9 TRANS Cust'!O481+'FR-16(7)(v)-11 DIST Demand'!O481+'FR-16(7)(v)-12 DIST Energy'!O481+'FR-16(7)(v)-13 DIST Cust'!O481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P481+'FR-16(7)(v)-4 PROD Energy'!P481+'FR-16(7)(v)-5 PROD Cust'!P481+'FR-16(7)(v)-7 TRANS Demand'!P481+'FR-16(7)(v)-8 TRANS Energy'!P481+'FR-16(7)(v)-9 TRANS Cust'!P481+'FR-16(7)(v)-11 DIST Demand'!P481+'FR-16(7)(v)-12 DIST Energy'!P481+'FR-16(7)(v)-13 DIST Cust'!P481","v":634},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q481+'FR-16(7)(v)-4 PROD Energy'!Q481+'FR-16(7)(v)-5 PROD Cust'!Q481+'FR-16(7)(v)-7 TRANS Demand'!Q481+'FR-16(7)(v)-8 TRANS Energy'!Q481+'FR-16(7)(v)-9 TRANS Cust'!Q481+'FR-16(7)(v)-11 DIST Demand'!Q481+'FR-16(7)(v)-12 DIST Energy'!Q481+'FR-16(7)(v)-13 DIST Cust'!Q481","v":5},93355,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F482","v":53125},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G482+'FR-16(7)(v)-4 PROD Energy'!G482+'FR-16(7)(v)-5 PROD Cust'!G482+'FR-16(7)(v)-7 TRANS Demand'!G482+'FR-16(7)(v)-8 TRANS Energy'!G482+'FR-16(7)(v)-9 TRANS Cust'!G482+'FR-16(7)(v)-11 DIST Demand'!G482+'FR-16(7)(v)-12 DIST Energy'!G482+'FR-16(7)(v)-13 DIST Cust'!G482","v":47917},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H482+'FR-16(7)(v)-4 PROD Energy'!H482+'FR-16(7)(v)-5 PROD Cust'!H482+'FR-16(7)(v)-7 TRANS Demand'!H482+'FR-16(7)(v)-8 TRANS Energy'!H482+'FR-16(7)(v)-9 TRANS Cust'!H482+'FR-16(7)(v)-11 DIST Demand'!H482+'FR-16(7)(v)-12 DIST Energy'!H482+'FR-16(7)(v)-13 DIST Cust'!H482","v":4869},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I482+'FR-16(7)(v)-4 PROD Energy'!I482+'FR-16(7)(v)-5 PROD Cust'!I482+'FR-16(7)(v)-7 TRANS Demand'!I482+'FR-16(7)(v)-8 TRANS Energy'!I482+'FR-16(7)(v)-9 TRANS Cust'!I482+'FR-16(7)(v)-11 DIST Demand'!I482+'FR-16(7)(v)-12 DIST Energy'!I482+'FR-16(7)(v)-13 DIST Cust'!I482","v":65},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J482+'FR-16(7)(v)-4 PROD Energy'!J482+'FR-16(7)(v)-5 PROD Cust'!J482+'FR-16(7)(v)-7 TRANS Demand'!J482+'FR-16(7)(v)-8 TRANS Energy'!J482+'FR-16(7)(v)-9 TRANS Cust'!J482+'FR-16(7)(v)-11 DIST Demand'!J482+'FR-16(7)(v)-12 DIST Energy'!J482+'FR-16(7)(v)-13 DIST Cust'!J482","v":39},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K482+'FR-16(7)(v)-4 PROD Energy'!K482+'FR-16(7)(v)-5 PROD Cust'!K482+'FR-16(7)(v)-7 TRANS Demand'!K482+'FR-16(7)(v)-8 TRANS Energy'!K482+'FR-16(7)(v)-9 TRANS Cust'!K482+'FR-16(7)(v)-11 DIST Demand'!K482+'FR-16(7)(v)-12 DIST Energy'!K482+'FR-16(7)(v)-13 DIST Cust'!K482","v":6},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L482+'FR-16(7)(v)-4 PROD Energy'!L482+'FR-16(7)(v)-5 PROD Cust'!L482+'FR-16(7)(v)-7 TRANS Demand'!L482+'FR-16(7)(v)-8 TRANS Energy'!L482+'FR-16(7)(v)-9 TRANS Cust'!L482+'FR-16(7)(v)-11 DIST Demand'!L482+'FR-16(7)(v)-12 DIST Energy'!L482+'FR-16(7)(v)-13 DIST Cust'!L482","v":58},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M482+'FR-16(7)(v)-4 PROD Energy'!M482+'FR-16(7)(v)-5 PROD Cust'!M482+'FR-16(7)(v)-7 TRANS Demand'!M482+'FR-16(7)(v)-8 TRANS Energy'!M482+'FR-16(7)(v)-9 TRANS Cust'!M482+'FR-16(7)(v)-11 DIST Demand'!M482+'FR-16(7)(v)-12 DIST Energy'!M482+'FR-16(7)(v)-13 DIST Cust'!M482","v":14},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N482+'FR-16(7)(v)-4 PROD Energy'!N482+'FR-16(7)(v)-5 PROD Cust'!N482+'FR-16(7)(v)-7 TRANS Demand'!N482+'FR-16(7)(v)-8 TRANS Energy'!N482+'FR-16(7)(v)-9 TRANS Cust'!N482+'FR-16(7)(v)-11 DIST Demand'!N482+'FR-16(7)(v)-12 DIST Energy'!N482+'FR-16(7)(v)-13 DIST Cust'!N482","v":4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O482+'FR-16(7)(v)-4 PROD Energy'!O482+'FR-16(7)(v)-5 PROD Cust'!O482+'FR-16(7)(v)-7 TRANS Demand'!O482+'FR-16(7)(v)-8 TRANS Energy'!O482+'FR-16(7)(v)-9 TRANS Cust'!O482+'FR-16(7)(v)-11 DIST Demand'!O482+'FR-16(7)(v)-12 DIST Energy'!O482+'FR-16(7)(v)-13 DIST Cust'!O482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P482+'FR-16(7)(v)-4 PROD Energy'!P482+'FR-16(7)(v)-5 PROD Cust'!P482+'FR-16(7)(v)-7 TRANS Demand'!P482+'FR-16(7)(v)-8 TRANS Energy'!P482+'FR-16(7)(v)-9 TRANS Cust'!P482+'FR-16(7)(v)-11 DIST Demand'!P482+'FR-16(7)(v)-12 DIST Energy'!P482+'FR-16(7)(v)-13 DIST Cust'!P482","v":149},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q482+'FR-16(7)(v)-4 PROD Energy'!Q482+'FR-16(7)(v)-5 PROD Cust'!Q482+'FR-16(7)(v)-7 TRANS Demand'!Q482+'FR-16(7)(v)-8 TRANS Energy'!Q482+'FR-16(7)(v)-9 TRANS Cust'!Q482+'FR-16(7)(v)-11 DIST Demand'!Q482+'FR-16(7)(v)-12 DIST Energy'!Q482+'FR-16(7)(v)-13 DIST Cust'!Q482","v":4},53125,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F483","v":76365},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G483+'FR-16(7)(v)-4 PROD Energy'!G483+'FR-16(7)(v)-5 PROD Cust'!G483+'FR-16(7)(v)-7 TRANS Demand'!G483+'FR-16(7)(v)-8 TRANS Energy'!G483+'FR-16(7)(v)-9 TRANS Cust'!G483+'FR-16(7)(v)-11 DIST Demand'!G483+'FR-16(7)(v)-12 DIST Energy'!G483+'FR-16(7)(v)-13 DIST Cust'!G483","v":43289},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H483+'FR-16(7)(v)-4 PROD Energy'!H483+'FR-16(7)(v)-5 PROD Cust'!H483+'FR-16(7)(v)-7 TRANS Demand'!H483+'FR-16(7)(v)-8 TRANS Energy'!H483+'FR-16(7)(v)-9 TRANS Cust'!H483+'FR-16(7)(v)-11 DIST Demand'!H483+'FR-16(7)(v)-12 DIST Energy'!H483+'FR-16(7)(v)-13 DIST Cust'!H483","v":17375},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I483+'FR-16(7)(v)-4 PROD Energy'!I483+'FR-16(7)(v)-5 PROD Cust'!I483+'FR-16(7)(v)-7 TRANS Demand'!I483+'FR-16(7)(v)-8 TRANS Energy'!I483+'FR-16(7)(v)-9 TRANS Cust'!I483+'FR-16(7)(v)-11 DIST Demand'!I483+'FR-16(7)(v)-12 DIST Energy'!I483+'FR-16(7)(v)-13 DIST Cust'!I483","v":57},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J483+'FR-16(7)(v)-4 PROD Energy'!J483+'FR-16(7)(v)-5 PROD Cust'!J483+'FR-16(7)(v)-7 TRANS Demand'!J483+'FR-16(7)(v)-8 TRANS Energy'!J483+'FR-16(7)(v)-9 TRANS Cust'!J483+'FR-16(7)(v)-11 DIST Demand'!J483+'FR-16(7)(v)-12 DIST Energy'!J483+'FR-16(7)(v)-13 DIST Cust'!J483","v":1129},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K483+'FR-16(7)(v)-4 PROD Energy'!K483+'FR-16(7)(v)-5 PROD Cust'!K483+'FR-16(7)(v)-7 TRANS Demand'!K483+'FR-16(7)(v)-8 TRANS Energy'!K483+'FR-16(7)(v)-9 TRANS Cust'!K483+'FR-16(7)(v)-11 DIST Demand'!K483+'FR-16(7)(v)-12 DIST Energy'!K483+'FR-16(7)(v)-13 DIST Cust'!K483","v":5},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L483+'FR-16(7)(v)-4 PROD Energy'!L483+'FR-16(7)(v)-5 PROD Cust'!L483+'FR-16(7)(v)-7 TRANS Demand'!L483+'FR-16(7)(v)-8 TRANS Energy'!L483+'FR-16(7)(v)-9 TRANS Cust'!L483+'FR-16(7)(v)-11 DIST Demand'!L483+'FR-16(7)(v)-12 DIST Energy'!L483+'FR-16(7)(v)-13 DIST Cust'!L483","v":7093},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M483+'FR-16(7)(v)-4 PROD Energy'!M483+'FR-16(7)(v)-5 PROD Cust'!M483+'FR-16(7)(v)-7 TRANS Demand'!M483+'FR-16(7)(v)-8 TRANS Energy'!M483+'FR-16(7)(v)-9 TRANS Cust'!M483+'FR-16(7)(v)-11 DIST Demand'!M483+'FR-16(7)(v)-12 DIST Energy'!M483+'FR-16(7)(v)-13 DIST Cust'!M483","v":4586},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N483+'FR-16(7)(v)-4 PROD Energy'!N483+'FR-16(7)(v)-5 PROD Cust'!N483+'FR-16(7)(v)-7 TRANS Demand'!N483+'FR-16(7)(v)-8 TRANS Energy'!N483+'FR-16(7)(v)-9 TRANS Cust'!N483+'FR-16(7)(v)-11 DIST Demand'!N483+'FR-16(7)(v)-12 DIST Energy'!N483+'FR-16(7)(v)-13 DIST Cust'!N483","v":163},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O483+'FR-16(7)(v)-4 PROD Energy'!O483+'FR-16(7)(v)-5 PROD Cust'!O483+'FR-16(7)(v)-7 TRANS Demand'!O483+'FR-16(7)(v)-8 TRANS Energy'!O483+'FR-16(7)(v)-9 TRANS Cust'!O483+'FR-16(7)(v)-11 DIST Demand'!O483+'FR-16(7)(v)-12 DIST Energy'!O483+'FR-16(7)(v)-13 DIST Cust'!O483","v":2344},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P483+'FR-16(7)(v)-4 PROD Energy'!P483+'FR-16(7)(v)-5 PROD Cust'!P483+'FR-16(7)(v)-7 TRANS Demand'!P483+'FR-16(7)(v)-8 TRANS Energy'!P483+'FR-16(7)(v)-9 TRANS Cust'!P483+'FR-16(7)(v)-11 DIST Demand'!P483+'FR-16(7)(v)-12 DIST Energy'!P483+'FR-16(7)(v)-13 DIST Cust'!P483","v":319},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q483+'FR-16(7)(v)-4 PROD Energy'!Q483+'FR-16(7)(v)-5 PROD Cust'!Q483+'FR-16(7)(v)-7 TRANS Demand'!Q483+'FR-16(7)(v)-8 TRANS Energy'!Q483+'FR-16(7)(v)-9 TRANS Cust'!Q483+'FR-16(7)(v)-11 DIST Demand'!Q483+'FR-16(7)(v)-12 DIST Energy'!Q483+'FR-16(7)(v)-13 DIST Cust'!Q483","v":5},76365,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F484","v":36574},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G484+'FR-16(7)(v)-4 PROD Energy'!G484+'FR-16(7)(v)-5 PROD Cust'!G484+'FR-16(7)(v)-7 TRANS Demand'!G484+'FR-16(7)(v)-8 TRANS Energy'!G484+'FR-16(7)(v)-9 TRANS Cust'!G484+'FR-16(7)(v)-11 DIST Demand'!G484+'FR-16(7)(v)-12 DIST Energy'!G484+'FR-16(7)(v)-13 DIST Cust'!G484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H484+'FR-16(7)(v)-4 PROD Energy'!H484+'FR-16(7)(v)-5 PROD Cust'!H484+'FR-16(7)(v)-7 TRANS Demand'!H484+'FR-16(7)(v)-8 TRANS Energy'!H484+'FR-16(7)(v)-9 TRANS Cust'!H484+'FR-16(7)(v)-11 DIST Demand'!H484+'FR-16(7)(v)-12 DIST Energy'!H484+'FR-16(7)(v)-13 DIST Cust'!H484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I484+'FR-16(7)(v)-4 PROD Energy'!I484+'FR-16(7)(v)-5 PROD Cust'!I484+'FR-16(7)(v)-7 TRANS Demand'!I484+'FR-16(7)(v)-8 TRANS Energy'!I484+'FR-16(7)(v)-9 TRANS Cust'!I484+'FR-16(7)(v)-11 DIST Demand'!I484+'FR-16(7)(v)-12 DIST Energy'!I484+'FR-16(7)(v)-13 DIST Cust'!I484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J484+'FR-16(7)(v)-4 PROD Energy'!J484+'FR-16(7)(v)-5 PROD Cust'!J484+'FR-16(7)(v)-7 TRANS Demand'!J484+'FR-16(7)(v)-8 TRANS Energy'!J484+'FR-16(7)(v)-9 TRANS Cust'!J484+'FR-16(7)(v)-11 DIST Demand'!J484+'FR-16(7)(v)-12 DIST Energy'!J484+'FR-16(7)(v)-13 DIST Cust'!J484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K484+'FR-16(7)(v)-4 PROD Energy'!K484+'FR-16(7)(v)-5 PROD Cust'!K484+'FR-16(7)(v)-7 TRANS Demand'!K484+'FR-16(7)(v)-8 TRANS Energy'!K484+'FR-16(7)(v)-9 TRANS Cust'!K484+'FR-16(7)(v)-11 DIST Demand'!K484+'FR-16(7)(v)-12 DIST Energy'!K484+'FR-16(7)(v)-13 DIST Cust'!K484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L484+'FR-16(7)(v)-4 PROD Energy'!L484+'FR-16(7)(v)-5 PROD Cust'!L484+'FR-16(7)(v)-7 TRANS Demand'!L484+'FR-16(7)(v)-8 TRANS Energy'!L484+'FR-16(7)(v)-9 TRANS Cust'!L484+'FR-16(7)(v)-11 DIST Demand'!L484+'FR-16(7)(v)-12 DIST Energy'!L484+'FR-16(7)(v)-13 DIST Cust'!L484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M484+'FR-16(7)(v)-4 PROD Energy'!M484+'FR-16(7)(v)-5 PROD Cust'!M484+'FR-16(7)(v)-7 TRANS Demand'!M484+'FR-16(7)(v)-8 TRANS Energy'!M484+'FR-16(7)(v)-9 TRANS Cust'!M484+'FR-16(7)(v)-11 DIST Demand'!M484+'FR-16(7)(v)-12 DIST Energy'!M484+'FR-16(7)(v)-13 DIST Cust'!M484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N484+'FR-16(7)(v)-4 PROD Energy'!N484+'FR-16(7)(v)-5 PROD Cust'!N484+'FR-16(7)(v)-7 TRANS Demand'!N484+'FR-16(7)(v)-8 TRANS Energy'!N484+'FR-16(7)(v)-9 TRANS Cust'!N484+'FR-16(7)(v)-11 DIST Demand'!N484+'FR-16(7)(v)-12 DIST Energy'!N484+'FR-16(7)(v)-13 DIST Cust'!N484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O484+'FR-16(7)(v)-4 PROD Energy'!O484+'FR-16(7)(v)-5 PROD Cust'!O484+'FR-16(7)(v)-7 TRANS Demand'!O484+'FR-16(7)(v)-8 TRANS Energy'!O484+'FR-16(7)(v)-9 TRANS Cust'!O484+'FR-16(7)(v)-11 DIST Demand'!O484+'FR-16(7)(v)-12 DIST Energy'!O484+'FR-16(7)(v)-13 DIST Cust'!O484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P484+'FR-16(7)(v)-4 PROD Energy'!P484+'FR-16(7)(v)-5 PROD Cust'!P484+'FR-16(7)(v)-7 TRANS Demand'!P484+'FR-16(7)(v)-8 TRANS Energy'!P484+'FR-16(7)(v)-9 TRANS Cust'!P484+'FR-16(7)(v)-11 DIST Demand'!P484+'FR-16(7)(v)-12 DIST Energy'!P484+'FR-16(7)(v)-13 DIST Cust'!P484","v":36574},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q484+'FR-16(7)(v)-4 PROD Energy'!Q484+'FR-16(7)(v)-5 PROD Cust'!Q484+'FR-16(7)(v)-7 TRANS Demand'!Q484+'FR-16(7)(v)-8 TRANS Energy'!Q484+'FR-16(7)(v)-9 TRANS Cust'!Q484+'FR-16(7)(v)-11 DIST Demand'!Q484+'FR-16(7)(v)-12 DIST Energy'!Q484+'FR-16(7)(v)-13 DIST Cust'!Q484","v":0},36574,0]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G485+'FR-16(7)(v)-4 PROD Energy'!G485+'FR-16(7)(v)-5 PROD Cust'!G485+'FR-16(7)(v)-7 TRANS Demand'!G485+'FR-16(7)(v)-8 TRANS Energy'!G485+'FR-16(7)(v)-9 TRANS Cust'!G485+'FR-16(7)(v)-11 DIST Demand'!G485+'FR-16(7)(v)-12 DIST Energy'!G485+'FR-16(7)(v)-13 DIST Cust'!G485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H485+'FR-16(7)(v)-4 PROD Energy'!H485+'FR-16(7)(v)-5 PROD Cust'!H485+'FR-16(7)(v)-7 TRANS Demand'!H485+'FR-16(7)(v)-8 TRANS Energy'!H485+'FR-16(7)(v)-9 TRANS Cust'!H485+'FR-16(7)(v)-11 DIST Demand'!H485+'FR-16(7)(v)-12 DIST Energy'!H485+'FR-16(7)(v)-13 DIST Cust'!H485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I485+'FR-16(7)(v)-4 PROD Energy'!I485+'FR-16(7)(v)-5 PROD Cust'!I485+'FR-16(7)(v)-7 TRANS Demand'!I485+'FR-16(7)(v)-8 TRANS Energy'!I485+'FR-16(7)(v)-9 TRANS Cust'!I485+'FR-16(7)(v)-11 DIST Demand'!I485+'FR-16(7)(v)-12 DIST Energy'!I485+'FR-16(7)(v)-13 DIST Cust'!I485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J485+'FR-16(7)(v)-4 PROD Energy'!J485+'FR-16(7)(v)-5 PROD Cust'!J485+'FR-16(7)(v)-7 TRANS Demand'!J485+'FR-16(7)(v)-8 TRANS Energy'!J485+'FR-16(7)(v)-9 TRANS Cust'!J485+'FR-16(7)(v)-11 DIST Demand'!J485+'FR-16(7)(v)-12 DIST Energy'!J485+'FR-16(7)(v)-13 DIST Cust'!J485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K485+'FR-16(7)(v)-4 PROD Energy'!K485+'FR-16(7)(v)-5 PROD Cust'!K485+'FR-16(7)(v)-7 TRANS Demand'!K485+'FR-16(7)(v)-8 TRANS Energy'!K485+'FR-16(7)(v)-9 TRANS Cust'!K485+'FR-16(7)(v)-11 DIST Demand'!K485+'FR-16(7)(v)-12 DIST Energy'!K485+'FR-16(7)(v)-13 DIST Cust'!K485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L485+'FR-16(7)(v)-4 PROD Energy'!L485+'FR-16(7)(v)-5 PROD Cust'!L485+'FR-16(7)(v)-7 TRANS Demand'!L485+'FR-16(7)(v)-8 TRANS Energy'!L485+'FR-16(7)(v)-9 TRANS Cust'!L485+'FR-16(7)(v)-11 DIST Demand'!L485+'FR-16(7)(v)-12 DIST Energy'!L485+'FR-16(7)(v)-13 DIST Cust'!L485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M485+'FR-16(7)(v)-4 PROD Energy'!M485+'FR-16(7)(v)-5 PROD Cust'!M485+'FR-16(7)(v)-7 TRANS Demand'!M485+'FR-16(7)(v)-8 TRANS Energy'!M485+'FR-16(7)(v)-9 TRANS Cust'!M485+'FR-16(7)(v)-11 DIST Demand'!M485+'FR-16(7)(v)-12 DIST Energy'!M485+'FR-16(7)(v)-13 DIST Cust'!M485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N485+'FR-16(7)(v)-4 PROD Energy'!N485+'FR-16(7)(v)-5 PROD Cust'!N485+'FR-16(7)(v)-7 TRANS Demand'!N485+'FR-16(7)(v)-8 TRANS Energy'!N485+'FR-16(7)(v)-9 TRANS Cust'!N485+'FR-16(7)(v)-11 DIST Demand'!N485+'FR-16(7)(v)-12 DIST Energy'!N485+'FR-16(7)(v)-13 DIST Cust'!N485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O485+'FR-16(7)(v)-4 PROD Energy'!O485+'FR-16(7)(v)-5 PROD Cust'!O485+'FR-16(7)(v)-7 TRANS Demand'!O485+'FR-16(7)(v)-8 TRANS Energy'!O485+'FR-16(7)(v)-9 TRANS Cust'!O485+'FR-16(7)(v)-11 DIST Demand'!O485+'FR-16(7)(v)-12 DIST Energy'!O485+'FR-16(7)(v)-13 DIST Cust'!O485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P485+'FR-16(7)(v)-4 PROD Energy'!P485+'FR-16(7)(v)-5 PROD Cust'!P485+'FR-16(7)(v)-7 TRANS Demand'!P485+'FR-16(7)(v)-8 TRANS Energy'!P485+'FR-16(7)(v)-9 TRANS Cust'!P485+'FR-16(7)(v)-11 DIST Demand'!P485+'FR-16(7)(v)-12 DIST Energy'!P485+'FR-16(7)(v)-13 DIST Cust'!P485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q485+'FR-16(7)(v)-4 PROD Energy'!Q485+'FR-16(7)(v)-5 PROD Cust'!Q485+'FR-16(7)(v)-7 TRANS Demand'!Q485+'FR-16(7)(v)-8 TRANS Energy'!Q485+'FR-16(7)(v)-9 TRANS Cust'!Q485+'FR-16(7)(v)-11 DIST Demand'!Q485+'FR-16(7)(v)-12 DIST Energy'!Q485+'FR-16(7)(v)-13 DIST Cust'!Q485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F486","v":469682},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G486+'FR-16(7)(v)-4 PROD Energy'!G486+'FR-16(7)(v)-5 PROD Cust'!G486+'FR-16(7)(v)-7 TRANS Demand'!G486+'FR-16(7)(v)-8 TRANS Energy'!G486+'FR-16(7)(v)-9 TRANS Cust'!G486+'FR-16(7)(v)-11 DIST Demand'!G486+'FR-16(7)(v)-12 DIST Energy'!G486+'FR-16(7)(v)-13 DIST Cust'!G486","v":207333},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H486+'FR-16(7)(v)-4 PROD Energy'!H486+'FR-16(7)(v)-5 PROD Cust'!H486+'FR-16(7)(v)-7 TRANS Demand'!H486+'FR-16(7)(v)-8 TRANS Energy'!H486+'FR-16(7)(v)-9 TRANS Cust'!H486+'FR-16(7)(v)-11 DIST Demand'!H486+'FR-16(7)(v)-12 DIST Energy'!H486+'FR-16(7)(v)-13 DIST Cust'!H486","v":138598},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I486+'FR-16(7)(v)-4 PROD Energy'!I486+'FR-16(7)(v)-5 PROD Cust'!I486+'FR-16(7)(v)-7 TRANS Demand'!I486+'FR-16(7)(v)-8 TRANS Energy'!I486+'FR-16(7)(v)-9 TRANS Cust'!I486+'FR-16(7)(v)-11 DIST Demand'!I486+'FR-16(7)(v)-12 DIST Energy'!I486+'FR-16(7)(v)-13 DIST Cust'!I486","v":625},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J486+'FR-16(7)(v)-4 PROD Energy'!J486+'FR-16(7)(v)-5 PROD Cust'!J486+'FR-16(7)(v)-7 TRANS Demand'!J486+'FR-16(7)(v)-8 TRANS Energy'!J486+'FR-16(7)(v)-9 TRANS Cust'!J486+'FR-16(7)(v)-11 DIST Demand'!J486+'FR-16(7)(v)-12 DIST Energy'!J486+'FR-16(7)(v)-13 DIST Cust'!J486","v":3217},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K486+'FR-16(7)(v)-4 PROD Energy'!K486+'FR-16(7)(v)-5 PROD Cust'!K486+'FR-16(7)(v)-7 TRANS Demand'!K486+'FR-16(7)(v)-8 TRANS Energy'!K486+'FR-16(7)(v)-9 TRANS Cust'!K486+'FR-16(7)(v)-11 DIST Demand'!K486+'FR-16(7)(v)-12 DIST Energy'!K486+'FR-16(7)(v)-13 DIST Cust'!K486","v":33},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L486+'FR-16(7)(v)-4 PROD Energy'!L486+'FR-16(7)(v)-5 PROD Cust'!L486+'FR-16(7)(v)-7 TRANS Demand'!L486+'FR-16(7)(v)-8 TRANS Energy'!L486+'FR-16(7)(v)-9 TRANS Cust'!L486+'FR-16(7)(v)-11 DIST Demand'!L486+'FR-16(7)(v)-12 DIST Energy'!L486+'FR-16(7)(v)-13 DIST Cust'!L486","v":68254},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M486+'FR-16(7)(v)-4 PROD Energy'!M486+'FR-16(7)(v)-5 PROD Cust'!M486+'FR-16(7)(v)-7 TRANS Demand'!M486+'FR-16(7)(v)-8 TRANS Energy'!M486+'FR-16(7)(v)-9 TRANS Cust'!M486+'FR-16(7)(v)-11 DIST Demand'!M486+'FR-16(7)(v)-12 DIST Energy'!M486+'FR-16(7)(v)-13 DIST Cust'!M486","v":46837},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N486+'FR-16(7)(v)-4 PROD Energy'!N486+'FR-16(7)(v)-5 PROD Cust'!N486+'FR-16(7)(v)-7 TRANS Demand'!N486+'FR-16(7)(v)-8 TRANS Energy'!N486+'FR-16(7)(v)-9 TRANS Cust'!N486+'FR-16(7)(v)-11 DIST Demand'!N486+'FR-16(7)(v)-12 DIST Energy'!N486+'FR-16(7)(v)-13 DIST Cust'!N486","v":1573},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O486+'FR-16(7)(v)-4 PROD Energy'!O486+'FR-16(7)(v)-5 PROD Cust'!O486+'FR-16(7)(v)-7 TRANS Demand'!O486+'FR-16(7)(v)-8 TRANS Energy'!O486+'FR-16(7)(v)-9 TRANS Cust'!O486+'FR-16(7)(v)-11 DIST Demand'!O486+'FR-16(7)(v)-12 DIST Energy'!O486+'FR-16(7)(v)-13 DIST Cust'!O486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P486+'FR-16(7)(v)-4 PROD Energy'!P486+'FR-16(7)(v)-5 PROD Cust'!P486+'FR-16(7)(v)-7 TRANS Demand'!P486+'FR-16(7)(v)-8 TRANS Energy'!P486+'FR-16(7)(v)-9 TRANS Cust'!P486+'FR-16(7)(v)-11 DIST Demand'!P486+'FR-16(7)(v)-12 DIST Energy'!P486+'FR-16(7)(v)-13 DIST Cust'!P486","v":3189},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q486+'FR-16(7)(v)-4 PROD Energy'!Q486+'FR-16(7)(v)-5 PROD Cust'!Q486+'FR-16(7)(v)-7 TRANS Demand'!Q486+'FR-16(7)(v)-8 TRANS Energy'!Q486+'FR-16(7)(v)-9 TRANS Cust'!Q486+'FR-16(7)(v)-11 DIST Demand'!Q486+'FR-16(7)(v)-12 DIST Energy'!Q486+'FR-16(7)(v)-13 DIST Cust'!Q486","v":23},469682,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F487","v":364718},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G487+'FR-16(7)(v)-4 PROD Energy'!G487+'FR-16(7)(v)-5 PROD Cust'!G487+'FR-16(7)(v)-7 TRANS Demand'!G487+'FR-16(7)(v)-8 TRANS Energy'!G487+'FR-16(7)(v)-9 TRANS Cust'!G487+'FR-16(7)(v)-11 DIST Demand'!G487+'FR-16(7)(v)-12 DIST Energy'!G487+'FR-16(7)(v)-13 DIST Cust'!G487","v":189512},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H487+'FR-16(7)(v)-4 PROD Energy'!H487+'FR-16(7)(v)-5 PROD Cust'!H487+'FR-16(7)(v)-7 TRANS Demand'!H487+'FR-16(7)(v)-8 TRANS Energy'!H487+'FR-16(7)(v)-9 TRANS Cust'!H487+'FR-16(7)(v)-11 DIST Demand'!H487+'FR-16(7)(v)-12 DIST Energy'!H487+'FR-16(7)(v)-13 DIST Cust'!H487","v":154870},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I487+'FR-16(7)(v)-4 PROD Energy'!I487+'FR-16(7)(v)-5 PROD Cust'!I487+'FR-16(7)(v)-7 TRANS Demand'!I487+'FR-16(7)(v)-8 TRANS Energy'!I487+'FR-16(7)(v)-9 TRANS Cust'!I487+'FR-16(7)(v)-11 DIST Demand'!I487+'FR-16(7)(v)-12 DIST Energy'!I487+'FR-16(7)(v)-13 DIST Cust'!I487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J487+'FR-16(7)(v)-4 PROD Energy'!J487+'FR-16(7)(v)-5 PROD Cust'!J487+'FR-16(7)(v)-7 TRANS Demand'!J487+'FR-16(7)(v)-8 TRANS Energy'!J487+'FR-16(7)(v)-9 TRANS Cust'!J487+'FR-16(7)(v)-11 DIST Demand'!J487+'FR-16(7)(v)-12 DIST Energy'!J487+'FR-16(7)(v)-13 DIST Cust'!J487","v":1302},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K487+'FR-16(7)(v)-4 PROD Energy'!K487+'FR-16(7)(v)-5 PROD Cust'!K487+'FR-16(7)(v)-7 TRANS Demand'!K487+'FR-16(7)(v)-8 TRANS Energy'!K487+'FR-16(7)(v)-9 TRANS Cust'!K487+'FR-16(7)(v)-11 DIST Demand'!K487+'FR-16(7)(v)-12 DIST Energy'!K487+'FR-16(7)(v)-13 DIST Cust'!K487","v":156},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L487+'FR-16(7)(v)-4 PROD Energy'!L487+'FR-16(7)(v)-5 PROD Cust'!L487+'FR-16(7)(v)-7 TRANS Demand'!L487+'FR-16(7)(v)-8 TRANS Energy'!L487+'FR-16(7)(v)-9 TRANS Cust'!L487+'FR-16(7)(v)-11 DIST Demand'!L487+'FR-16(7)(v)-12 DIST Energy'!L487+'FR-16(7)(v)-13 DIST Cust'!L487","v":7203},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M487+'FR-16(7)(v)-4 PROD Energy'!M487+'FR-16(7)(v)-5 PROD Cust'!M487+'FR-16(7)(v)-7 TRANS Demand'!M487+'FR-16(7)(v)-8 TRANS Energy'!M487+'FR-16(7)(v)-9 TRANS Cust'!M487+'FR-16(7)(v)-11 DIST Demand'!M487+'FR-16(7)(v)-12 DIST Energy'!M487+'FR-16(7)(v)-13 DIST Cust'!M487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N487+'FR-16(7)(v)-4 PROD Energy'!N487+'FR-16(7)(v)-5 PROD Cust'!N487+'FR-16(7)(v)-7 TRANS Demand'!N487+'FR-16(7)(v)-8 TRANS Energy'!N487+'FR-16(7)(v)-9 TRANS Cust'!N487+'FR-16(7)(v)-11 DIST Demand'!N487+'FR-16(7)(v)-12 DIST Energy'!N487+'FR-16(7)(v)-13 DIST Cust'!N487","v":613},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O487+'FR-16(7)(v)-4 PROD Energy'!O487+'FR-16(7)(v)-5 PROD Cust'!O487+'FR-16(7)(v)-7 TRANS Demand'!O487+'FR-16(7)(v)-8 TRANS Energy'!O487+'FR-16(7)(v)-9 TRANS Cust'!O487+'FR-16(7)(v)-11 DIST Demand'!O487+'FR-16(7)(v)-12 DIST Energy'!O487+'FR-16(7)(v)-13 DIST Cust'!O487","v":922},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P487+'FR-16(7)(v)-4 PROD Energy'!P487+'FR-16(7)(v)-5 PROD Cust'!P487+'FR-16(7)(v)-7 TRANS Demand'!P487+'FR-16(7)(v)-8 TRANS Energy'!P487+'FR-16(7)(v)-9 TRANS Cust'!P487+'FR-16(7)(v)-11 DIST Demand'!P487+'FR-16(7)(v)-12 DIST Energy'!P487+'FR-16(7)(v)-13 DIST Cust'!P487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q487+'FR-16(7)(v)-4 PROD Energy'!Q487+'FR-16(7)(v)-5 PROD Cust'!Q487+'FR-16(7)(v)-7 TRANS Demand'!Q487+'FR-16(7)(v)-8 TRANS Energy'!Q487+'FR-16(7)(v)-9 TRANS Cust'!Q487+'FR-16(7)(v)-11 DIST Demand'!Q487+'FR-16(7)(v)-12 DIST Energy'!Q487+'FR-16(7)(v)-13 DIST Cust'!Q487","v":10140},364718,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F488","v":372671},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G488+'FR-16(7)(v)-4 PROD Energy'!G488+'FR-16(7)(v)-5 PROD Cust'!G488+'FR-16(7)(v)-7 TRANS Demand'!G488+'FR-16(7)(v)-8 TRANS Energy'!G488+'FR-16(7)(v)-9 TRANS Cust'!G488+'FR-16(7)(v)-11 DIST Demand'!G488+'FR-16(7)(v)-12 DIST Energy'!G488+'FR-16(7)(v)-13 DIST Cust'!G488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H488+'FR-16(7)(v)-4 PROD Energy'!H488+'FR-16(7)(v)-5 PROD Cust'!H488+'FR-16(7)(v)-7 TRANS Demand'!H488+'FR-16(7)(v)-8 TRANS Energy'!H488+'FR-16(7)(v)-9 TRANS Cust'!H488+'FR-16(7)(v)-11 DIST Demand'!H488+'FR-16(7)(v)-12 DIST Energy'!H488+'FR-16(7)(v)-13 DIST Cust'!H488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I488+'FR-16(7)(v)-4 PROD Energy'!I488+'FR-16(7)(v)-5 PROD Cust'!I488+'FR-16(7)(v)-7 TRANS Demand'!I488+'FR-16(7)(v)-8 TRANS Energy'!I488+'FR-16(7)(v)-9 TRANS Cust'!I488+'FR-16(7)(v)-11 DIST Demand'!I488+'FR-16(7)(v)-12 DIST Energy'!I488+'FR-16(7)(v)-13 DIST Cust'!I488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J488+'FR-16(7)(v)-4 PROD Energy'!J488+'FR-16(7)(v)-5 PROD Cust'!J488+'FR-16(7)(v)-7 TRANS Demand'!J488+'FR-16(7)(v)-8 TRANS Energy'!J488+'FR-16(7)(v)-9 TRANS Cust'!J488+'FR-16(7)(v)-11 DIST Demand'!J488+'FR-16(7)(v)-12 DIST Energy'!J488+'FR-16(7)(v)-13 DIST Cust'!J488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K488+'FR-16(7)(v)-4 PROD Energy'!K488+'FR-16(7)(v)-5 PROD Cust'!K488+'FR-16(7)(v)-7 TRANS Demand'!K488+'FR-16(7)(v)-8 TRANS Energy'!K488+'FR-16(7)(v)-9 TRANS Cust'!K488+'FR-16(7)(v)-11 DIST Demand'!K488+'FR-16(7)(v)-12 DIST Energy'!K488+'FR-16(7)(v)-13 DIST Cust'!K488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L488+'FR-16(7)(v)-4 PROD Energy'!L488+'FR-16(7)(v)-5 PROD Cust'!L488+'FR-16(7)(v)-7 TRANS Demand'!L488+'FR-16(7)(v)-8 TRANS Energy'!L488+'FR-16(7)(v)-9 TRANS Cust'!L488+'FR-16(7)(v)-11 DIST Demand'!L488+'FR-16(7)(v)-12 DIST Energy'!L488+'FR-16(7)(v)-13 DIST Cust'!L488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M488+'FR-16(7)(v)-4 PROD Energy'!M488+'FR-16(7)(v)-5 PROD Cust'!M488+'FR-16(7)(v)-7 TRANS Demand'!M488+'FR-16(7)(v)-8 TRANS Energy'!M488+'FR-16(7)(v)-9 TRANS Cust'!M488+'FR-16(7)(v)-11 DIST Demand'!M488+'FR-16(7)(v)-12 DIST Energy'!M488+'FR-16(7)(v)-13 DIST Cust'!M488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N488+'FR-16(7)(v)-4 PROD Energy'!N488+'FR-16(7)(v)-5 PROD Cust'!N488+'FR-16(7)(v)-7 TRANS Demand'!N488+'FR-16(7)(v)-8 TRANS Energy'!N488+'FR-16(7)(v)-9 TRANS Cust'!N488+'FR-16(7)(v)-11 DIST Demand'!N488+'FR-16(7)(v)-12 DIST Energy'!N488+'FR-16(7)(v)-13 DIST Cust'!N488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O488+'FR-16(7)(v)-4 PROD Energy'!O488+'FR-16(7)(v)-5 PROD Cust'!O488+'FR-16(7)(v)-7 TRANS Demand'!O488+'FR-16(7)(v)-8 TRANS Energy'!O488+'FR-16(7)(v)-9 TRANS Cust'!O488+'FR-16(7)(v)-11 DIST Demand'!O488+'FR-16(7)(v)-12 DIST Energy'!O488+'FR-16(7)(v)-13 DIST Cust'!O488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P488+'FR-16(7)(v)-4 PROD Energy'!P488+'FR-16(7)(v)-5 PROD Cust'!P488+'FR-16(7)(v)-7 TRANS Demand'!P488+'FR-16(7)(v)-8 TRANS Energy'!P488+'FR-16(7)(v)-9 TRANS Cust'!P488+'FR-16(7)(v)-11 DIST Demand'!P488+'FR-16(7)(v)-12 DIST Energy'!P488+'FR-16(7)(v)-13 DIST Cust'!P488","v":372671},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q488+'FR-16(7)(v)-4 PROD Energy'!Q488+'FR-16(7)(v)-5 PROD Cust'!Q488+'FR-16(7)(v)-7 TRANS Demand'!Q488+'FR-16(7)(v)-8 TRANS Energy'!Q488+'FR-16(7)(v)-9 TRANS Cust'!Q488+'FR-16(7)(v)-11 DIST Demand'!Q488+'FR-16(7)(v)-12 DIST Energy'!Q488+'FR-16(7)(v)-13 DIST Cust'!Q488","v":0},372671,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F489","v":1339434},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G489+'FR-16(7)(v)-4 PROD Energy'!G489+'FR-16(7)(v)-5 PROD Cust'!G489+'FR-16(7)(v)-7 TRANS Demand'!G489+'FR-16(7)(v)-8 TRANS Energy'!G489+'FR-16(7)(v)-9 TRANS Cust'!G489+'FR-16(7)(v)-11 DIST Demand'!G489+'FR-16(7)(v)-12 DIST Energy'!G489+'FR-16(7)(v)-13 DIST Cust'!G489","v":759285},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H489+'FR-16(7)(v)-4 PROD Energy'!H489+'FR-16(7)(v)-5 PROD Cust'!H489+'FR-16(7)(v)-7 TRANS Demand'!H489+'FR-16(7)(v)-8 TRANS Energy'!H489+'FR-16(7)(v)-9 TRANS Cust'!H489+'FR-16(7)(v)-11 DIST Demand'!H489+'FR-16(7)(v)-12 DIST Energy'!H489+'FR-16(7)(v)-13 DIST Cust'!H489","v":304761},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I489+'FR-16(7)(v)-4 PROD Energy'!I489+'FR-16(7)(v)-5 PROD Cust'!I489+'FR-16(7)(v)-7 TRANS Demand'!I489+'FR-16(7)(v)-8 TRANS Energy'!I489+'FR-16(7)(v)-9 TRANS Cust'!I489+'FR-16(7)(v)-11 DIST Demand'!I489+'FR-16(7)(v)-12 DIST Energy'!I489+'FR-16(7)(v)-13 DIST Cust'!I489","v":1005},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J489+'FR-16(7)(v)-4 PROD Energy'!J489+'FR-16(7)(v)-5 PROD Cust'!J489+'FR-16(7)(v)-7 TRANS Demand'!J489+'FR-16(7)(v)-8 TRANS Energy'!J489+'FR-16(7)(v)-9 TRANS Cust'!J489+'FR-16(7)(v)-11 DIST Demand'!J489+'FR-16(7)(v)-12 DIST Energy'!J489+'FR-16(7)(v)-13 DIST Cust'!J489","v":19797},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K489+'FR-16(7)(v)-4 PROD Energy'!K489+'FR-16(7)(v)-5 PROD Cust'!K489+'FR-16(7)(v)-7 TRANS Demand'!K489+'FR-16(7)(v)-8 TRANS Energy'!K489+'FR-16(7)(v)-9 TRANS Cust'!K489+'FR-16(7)(v)-11 DIST Demand'!K489+'FR-16(7)(v)-12 DIST Energy'!K489+'FR-16(7)(v)-13 DIST Cust'!K489","v":80},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L489+'FR-16(7)(v)-4 PROD Energy'!L489+'FR-16(7)(v)-5 PROD Cust'!L489+'FR-16(7)(v)-7 TRANS Demand'!L489+'FR-16(7)(v)-8 TRANS Energy'!L489+'FR-16(7)(v)-9 TRANS Cust'!L489+'FR-16(7)(v)-11 DIST Demand'!L489+'FR-16(7)(v)-12 DIST Energy'!L489+'FR-16(7)(v)-13 DIST Cust'!L489","v":124407},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M489+'FR-16(7)(v)-4 PROD Energy'!M489+'FR-16(7)(v)-5 PROD Cust'!M489+'FR-16(7)(v)-7 TRANS Demand'!M489+'FR-16(7)(v)-8 TRANS Energy'!M489+'FR-16(7)(v)-9 TRANS Cust'!M489+'FR-16(7)(v)-11 DIST Demand'!M489+'FR-16(7)(v)-12 DIST Energy'!M489+'FR-16(7)(v)-13 DIST Cust'!M489","v":80446},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N489+'FR-16(7)(v)-4 PROD Energy'!N489+'FR-16(7)(v)-5 PROD Cust'!N489+'FR-16(7)(v)-7 TRANS Demand'!N489+'FR-16(7)(v)-8 TRANS Energy'!N489+'FR-16(7)(v)-9 TRANS Cust'!N489+'FR-16(7)(v)-11 DIST Demand'!N489+'FR-16(7)(v)-12 DIST Energy'!N489+'FR-16(7)(v)-13 DIST Cust'!N489","v":2853},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O489+'FR-16(7)(v)-4 PROD Energy'!O489+'FR-16(7)(v)-5 PROD Cust'!O489+'FR-16(7)(v)-7 TRANS Demand'!O489+'FR-16(7)(v)-8 TRANS Energy'!O489+'FR-16(7)(v)-9 TRANS Cust'!O489+'FR-16(7)(v)-11 DIST Demand'!O489+'FR-16(7)(v)-12 DIST Energy'!O489+'FR-16(7)(v)-13 DIST Cust'!O489","v":41121},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P489+'FR-16(7)(v)-4 PROD Energy'!P489+'FR-16(7)(v)-5 PROD Cust'!P489+'FR-16(7)(v)-7 TRANS Demand'!P489+'FR-16(7)(v)-8 TRANS Energy'!P489+'FR-16(7)(v)-9 TRANS Cust'!P489+'FR-16(7)(v)-11 DIST Demand'!P489+'FR-16(7)(v)-12 DIST Energy'!P489+'FR-16(7)(v)-13 DIST Cust'!P489","v":5599},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q489+'FR-16(7)(v)-4 PROD Energy'!Q489+'FR-16(7)(v)-5 PROD Cust'!Q489+'FR-16(7)(v)-7 TRANS Demand'!Q489+'FR-16(7)(v)-8 TRANS Energy'!Q489+'FR-16(7)(v)-9 TRANS Cust'!Q489+'FR-16(7)(v)-11 DIST Demand'!Q489+'FR-16(7)(v)-12 DIST Energy'!Q489+'FR-16(7)(v)-13 DIST Cust'!Q489","v":80},1339434,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F490","v":3656514},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G490+'FR-16(7)(v)-4 PROD Energy'!G490+'FR-16(7)(v)-5 PROD Cust'!G490+'FR-16(7)(v)-7 TRANS Demand'!G490+'FR-16(7)(v)-8 TRANS Energy'!G490+'FR-16(7)(v)-9 TRANS Cust'!G490+'FR-16(7)(v)-11 DIST Demand'!G490+'FR-16(7)(v)-12 DIST Energy'!G490+'FR-16(7)(v)-13 DIST Cust'!G490","v":2072770},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H490+'FR-16(7)(v)-4 PROD Energy'!H490+'FR-16(7)(v)-5 PROD Cust'!H490+'FR-16(7)(v)-7 TRANS Demand'!H490+'FR-16(7)(v)-8 TRANS Energy'!H490+'FR-16(7)(v)-9 TRANS Cust'!H490+'FR-16(7)(v)-11 DIST Demand'!H490+'FR-16(7)(v)-12 DIST Energy'!H490+'FR-16(7)(v)-13 DIST Cust'!H490","v":831967},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I490+'FR-16(7)(v)-4 PROD Energy'!I490+'FR-16(7)(v)-5 PROD Cust'!I490+'FR-16(7)(v)-7 TRANS Demand'!I490+'FR-16(7)(v)-8 TRANS Energy'!I490+'FR-16(7)(v)-9 TRANS Cust'!I490+'FR-16(7)(v)-11 DIST Demand'!I490+'FR-16(7)(v)-12 DIST Energy'!I490+'FR-16(7)(v)-13 DIST Cust'!I490","v":2742},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J490+'FR-16(7)(v)-4 PROD Energy'!J490+'FR-16(7)(v)-5 PROD Cust'!J490+'FR-16(7)(v)-7 TRANS Demand'!J490+'FR-16(7)(v)-8 TRANS Energy'!J490+'FR-16(7)(v)-9 TRANS Cust'!J490+'FR-16(7)(v)-11 DIST Demand'!J490+'FR-16(7)(v)-12 DIST Energy'!J490+'FR-16(7)(v)-13 DIST Cust'!J490","v":54043},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K490+'FR-16(7)(v)-4 PROD Energy'!K490+'FR-16(7)(v)-5 PROD Cust'!K490+'FR-16(7)(v)-7 TRANS Demand'!K490+'FR-16(7)(v)-8 TRANS Energy'!K490+'FR-16(7)(v)-9 TRANS Cust'!K490+'FR-16(7)(v)-11 DIST Demand'!K490+'FR-16(7)(v)-12 DIST Energy'!K490+'FR-16(7)(v)-13 DIST Cust'!K490","v":219},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L490+'FR-16(7)(v)-4 PROD Energy'!L490+'FR-16(7)(v)-5 PROD Cust'!L490+'FR-16(7)(v)-7 TRANS Demand'!L490+'FR-16(7)(v)-8 TRANS Energy'!L490+'FR-16(7)(v)-9 TRANS Cust'!L490+'FR-16(7)(v)-11 DIST Demand'!L490+'FR-16(7)(v)-12 DIST Energy'!L490+'FR-16(7)(v)-13 DIST Cust'!L490","v":339617},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M490+'FR-16(7)(v)-4 PROD Energy'!M490+'FR-16(7)(v)-5 PROD Cust'!M490+'FR-16(7)(v)-7 TRANS Demand'!M490+'FR-16(7)(v)-8 TRANS Energy'!M490+'FR-16(7)(v)-9 TRANS Cust'!M490+'FR-16(7)(v)-11 DIST Demand'!M490+'FR-16(7)(v)-12 DIST Energy'!M490+'FR-16(7)(v)-13 DIST Cust'!M490","v":219610},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N490+'FR-16(7)(v)-4 PROD Energy'!N490+'FR-16(7)(v)-5 PROD Cust'!N490+'FR-16(7)(v)-7 TRANS Demand'!N490+'FR-16(7)(v)-8 TRANS Energy'!N490+'FR-16(7)(v)-9 TRANS Cust'!N490+'FR-16(7)(v)-11 DIST Demand'!N490+'FR-16(7)(v)-12 DIST Energy'!N490+'FR-16(7)(v)-13 DIST Cust'!N490","v":7788},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O490+'FR-16(7)(v)-4 PROD Energy'!O490+'FR-16(7)(v)-5 PROD Cust'!O490+'FR-16(7)(v)-7 TRANS Demand'!O490+'FR-16(7)(v)-8 TRANS Energy'!O490+'FR-16(7)(v)-9 TRANS Cust'!O490+'FR-16(7)(v)-11 DIST Demand'!O490+'FR-16(7)(v)-12 DIST Energy'!O490+'FR-16(7)(v)-13 DIST Cust'!O490","v":112255},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P490+'FR-16(7)(v)-4 PROD Energy'!P490+'FR-16(7)(v)-5 PROD Cust'!P490+'FR-16(7)(v)-7 TRANS Demand'!P490+'FR-16(7)(v)-8 TRANS Energy'!P490+'FR-16(7)(v)-9 TRANS Cust'!P490+'FR-16(7)(v)-11 DIST Demand'!P490+'FR-16(7)(v)-12 DIST Energy'!P490+'FR-16(7)(v)-13 DIST Cust'!P490","v":15284},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q490+'FR-16(7)(v)-4 PROD Energy'!Q490+'FR-16(7)(v)-5 PROD Cust'!Q490+'FR-16(7)(v)-7 TRANS Demand'!Q490+'FR-16(7)(v)-8 TRANS Energy'!Q490+'FR-16(7)(v)-9 TRANS Cust'!Q490+'FR-16(7)(v)-11 DIST Demand'!Q490+'FR-16(7)(v)-12 DIST Energy'!Q490+'FR-16(7)(v)-13 DIST Cust'!Q490","v":219},3656514,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},"A300",null,{"$f":"'FR-16(7)(v)-1 Functional'!F491","v":65579},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G491+'FR-16(7)(v)-4 PROD Energy'!G491+'FR-16(7)(v)-5 PROD Cust'!G491+'FR-16(7)(v)-7 TRANS Demand'!G491+'FR-16(7)(v)-8 TRANS Energy'!G491+'FR-16(7)(v)-9 TRANS Cust'!G491+'FR-16(7)(v)-11 DIST Demand'!G491+'FR-16(7)(v)-12 DIST Energy'!G491+'FR-16(7)(v)-13 DIST Cust'!G491","v":61267},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H491+'FR-16(7)(v)-4 PROD Energy'!H491+'FR-16(7)(v)-5 PROD Cust'!H491+'FR-16(7)(v)-7 TRANS Demand'!H491+'FR-16(7)(v)-8 TRANS Energy'!H491+'FR-16(7)(v)-9 TRANS Cust'!H491+'FR-16(7)(v)-11 DIST Demand'!H491+'FR-16(7)(v)-12 DIST Energy'!H491+'FR-16(7)(v)-13 DIST Cust'!H491","v":3463},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I491+'FR-16(7)(v)-4 PROD Energy'!I491+'FR-16(7)(v)-5 PROD Cust'!I491+'FR-16(7)(v)-7 TRANS Demand'!I491+'FR-16(7)(v)-8 TRANS Energy'!I491+'FR-16(7)(v)-9 TRANS Cust'!I491+'FR-16(7)(v)-11 DIST Demand'!I491+'FR-16(7)(v)-12 DIST Energy'!I491+'FR-16(7)(v)-13 DIST Cust'!I491","v":17},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J491+'FR-16(7)(v)-4 PROD Energy'!J491+'FR-16(7)(v)-5 PROD Cust'!J491+'FR-16(7)(v)-7 TRANS Demand'!J491+'FR-16(7)(v)-8 TRANS Energy'!J491+'FR-16(7)(v)-9 TRANS Cust'!J491+'FR-16(7)(v)-11 DIST Demand'!J491+'FR-16(7)(v)-12 DIST Energy'!J491+'FR-16(7)(v)-13 DIST Cust'!J491","v":37},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K491+'FR-16(7)(v)-4 PROD Energy'!K491+'FR-16(7)(v)-5 PROD Cust'!K491+'FR-16(7)(v)-7 TRANS Demand'!K491+'FR-16(7)(v)-8 TRANS Energy'!K491+'FR-16(7)(v)-9 TRANS Cust'!K491+'FR-16(7)(v)-11 DIST Demand'!K491+'FR-16(7)(v)-12 DIST Energy'!K491+'FR-16(7)(v)-13 DIST Cust'!K491","v":4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L491+'FR-16(7)(v)-4 PROD Energy'!L491+'FR-16(7)(v)-5 PROD Cust'!L491+'FR-16(7)(v)-7 TRANS Demand'!L491+'FR-16(7)(v)-8 TRANS Energy'!L491+'FR-16(7)(v)-9 TRANS Cust'!L491+'FR-16(7)(v)-11 DIST Demand'!L491+'FR-16(7)(v)-12 DIST Energy'!L491+'FR-16(7)(v)-13 DIST Cust'!L491","v":130},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M491+'FR-16(7)(v)-4 PROD Energy'!M491+'FR-16(7)(v)-5 PROD Cust'!M491+'FR-16(7)(v)-7 TRANS Demand'!M491+'FR-16(7)(v)-8 TRANS Energy'!M491+'FR-16(7)(v)-9 TRANS Cust'!M491+'FR-16(7)(v)-11 DIST Demand'!M491+'FR-16(7)(v)-12 DIST Energy'!M491+'FR-16(7)(v)-13 DIST Cust'!M491","v":6},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N491+'FR-16(7)(v)-4 PROD Energy'!N491+'FR-16(7)(v)-5 PROD Cust'!N491+'FR-16(7)(v)-7 TRANS Demand'!N491+'FR-16(7)(v)-8 TRANS Energy'!N491+'FR-16(7)(v)-9 TRANS Cust'!N491+'FR-16(7)(v)-11 DIST Demand'!N491+'FR-16(7)(v)-12 DIST Energy'!N491+'FR-16(7)(v)-13 DIST Cust'!N491","v":11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O491+'FR-16(7)(v)-4 PROD Energy'!O491+'FR-16(7)(v)-5 PROD Cust'!O491+'FR-16(7)(v)-7 TRANS Demand'!O491+'FR-16(7)(v)-8 TRANS Energy'!O491+'FR-16(7)(v)-9 TRANS Cust'!O491+'FR-16(7)(v)-11 DIST Demand'!O491+'FR-16(7)(v)-12 DIST Energy'!O491+'FR-16(7)(v)-13 DIST Cust'!O491","v":14},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P491+'FR-16(7)(v)-4 PROD Energy'!P491+'FR-16(7)(v)-5 PROD Cust'!P491+'FR-16(7)(v)-7 TRANS Demand'!P491+'FR-16(7)(v)-8 TRANS Energy'!P491+'FR-16(7)(v)-9 TRANS Cust'!P491+'FR-16(7)(v)-11 DIST Demand'!P491+'FR-16(7)(v)-12 DIST Energy'!P491+'FR-16(7)(v)-13 DIST Cust'!P491","v":484},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q491+'FR-16(7)(v)-4 PROD Energy'!Q491+'FR-16(7)(v)-5 PROD Cust'!Q491+'FR-16(7)(v)-7 TRANS Demand'!Q491+'FR-16(7)(v)-8 TRANS Energy'!Q491+'FR-16(7)(v)-9 TRANS Cust'!Q491+'FR-16(7)(v)-11 DIST Demand'!Q491+'FR-16(7)(v)-12 DIST Energy'!Q491+'FR-16(7)(v)-13 DIST Cust'!Q491","v":146},65579,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":14150408},7483051,3419128,14621,{"$f":"SUM(J472:J491)","v":121867},1107,1442664,965435,33875,180066,477550,11044,14150408,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F495","v":3335314},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G495+'FR-16(7)(v)-4 PROD Energy'!G495+'FR-16(7)(v)-5 PROD Cust'!G495+'FR-16(7)(v)-7 TRANS Demand'!G495+'FR-16(7)(v)-8 TRANS Energy'!G495+'FR-16(7)(v)-9 TRANS Cust'!G495+'FR-16(7)(v)-11 DIST Demand'!G495+'FR-16(7)(v)-12 DIST Energy'!G495+'FR-16(7)(v)-13 DIST Cust'!G495","v":1732762},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H495+'FR-16(7)(v)-4 PROD Energy'!H495+'FR-16(7)(v)-5 PROD Cust'!H495+'FR-16(7)(v)-7 TRANS Demand'!H495+'FR-16(7)(v)-8 TRANS Energy'!H495+'FR-16(7)(v)-9 TRANS Cust'!H495+'FR-16(7)(v)-11 DIST Demand'!H495+'FR-16(7)(v)-12 DIST Energy'!H495+'FR-16(7)(v)-13 DIST Cust'!H495","v":1408203},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I495+'FR-16(7)(v)-4 PROD Energy'!I495+'FR-16(7)(v)-5 PROD Cust'!I495+'FR-16(7)(v)-7 TRANS Demand'!I495+'FR-16(7)(v)-8 TRANS Energy'!I495+'FR-16(7)(v)-9 TRANS Cust'!I495+'FR-16(7)(v)-11 DIST Demand'!I495+'FR-16(7)(v)-12 DIST Energy'!I495+'FR-16(7)(v)-13 DIST Cust'!I495","v":2335},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J495+'FR-16(7)(v)-4 PROD Energy'!J495+'FR-16(7)(v)-5 PROD Cust'!J495+'FR-16(7)(v)-7 TRANS Demand'!J495+'FR-16(7)(v)-8 TRANS Energy'!J495+'FR-16(7)(v)-9 TRANS Cust'!J495+'FR-16(7)(v)-11 DIST Demand'!J495+'FR-16(7)(v)-12 DIST Energy'!J495+'FR-16(7)(v)-13 DIST Cust'!J495","v":11407},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K495+'FR-16(7)(v)-4 PROD Energy'!K495+'FR-16(7)(v)-5 PROD Cust'!K495+'FR-16(7)(v)-7 TRANS Demand'!K495+'FR-16(7)(v)-8 TRANS Energy'!K495+'FR-16(7)(v)-9 TRANS Cust'!K495+'FR-16(7)(v)-11 DIST Demand'!K495+'FR-16(7)(v)-12 DIST Energy'!K495+'FR-16(7)(v)-13 DIST Cust'!K495","v":1534},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L495+'FR-16(7)(v)-4 PROD Energy'!L495+'FR-16(7)(v)-5 PROD Cust'!L495+'FR-16(7)(v)-7 TRANS Demand'!L495+'FR-16(7)(v)-8 TRANS Energy'!L495+'FR-16(7)(v)-9 TRANS Cust'!L495+'FR-16(7)(v)-11 DIST Demand'!L495+'FR-16(7)(v)-12 DIST Energy'!L495+'FR-16(7)(v)-13 DIST Cust'!L495","v":65906},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M495+'FR-16(7)(v)-4 PROD Energy'!M495+'FR-16(7)(v)-5 PROD Cust'!M495+'FR-16(7)(v)-7 TRANS Demand'!M495+'FR-16(7)(v)-8 TRANS Energy'!M495+'FR-16(7)(v)-9 TRANS Cust'!M495+'FR-16(7)(v)-11 DIST Demand'!M495+'FR-16(7)(v)-12 DIST Energy'!M495+'FR-16(7)(v)-13 DIST Cust'!M495","v":500},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N495+'FR-16(7)(v)-4 PROD Energy'!N495+'FR-16(7)(v)-5 PROD Cust'!N495+'FR-16(7)(v)-7 TRANS Demand'!N495+'FR-16(7)(v)-8 TRANS Energy'!N495+'FR-16(7)(v)-9 TRANS Cust'!N495+'FR-16(7)(v)-11 DIST Demand'!N495+'FR-16(7)(v)-12 DIST Energy'!N495+'FR-16(7)(v)-13 DIST Cust'!N495","v":5637},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O495+'FR-16(7)(v)-4 PROD Energy'!O495+'FR-16(7)(v)-5 PROD Cust'!O495+'FR-16(7)(v)-7 TRANS Demand'!O495+'FR-16(7)(v)-8 TRANS Energy'!O495+'FR-16(7)(v)-9 TRANS Cust'!O495+'FR-16(7)(v)-11 DIST Demand'!O495+'FR-16(7)(v)-12 DIST Energy'!O495+'FR-16(7)(v)-13 DIST Cust'!O495","v":8505},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P495+'FR-16(7)(v)-4 PROD Energy'!P495+'FR-16(7)(v)-5 PROD Cust'!P495+'FR-16(7)(v)-7 TRANS Demand'!P495+'FR-16(7)(v)-8 TRANS Energy'!P495+'FR-16(7)(v)-9 TRANS Cust'!P495+'FR-16(7)(v)-11 DIST Demand'!P495+'FR-16(7)(v)-12 DIST Energy'!P495+'FR-16(7)(v)-13 DIST Cust'!P495","v":5403},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q495+'FR-16(7)(v)-4 PROD Energy'!Q495+'FR-16(7)(v)-5 PROD Cust'!Q495+'FR-16(7)(v)-7 TRANS Demand'!Q495+'FR-16(7)(v)-8 TRANS Energy'!Q495+'FR-16(7)(v)-9 TRANS Cust'!Q495+'FR-16(7)(v)-11 DIST Demand'!Q495+'FR-16(7)(v)-12 DIST Energy'!Q495+'FR-16(7)(v)-13 DIST Cust'!Q495","v":93122},{"$f":"SUM(G495:Q495)","v":3335314},{"$f":"F495-R495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F496","v":1965498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G496+'FR-16(7)(v)-4 PROD Energy'!G496+'FR-16(7)(v)-5 PROD Cust'!G496+'FR-16(7)(v)-7 TRANS Demand'!G496+'FR-16(7)(v)-8 TRANS Energy'!G496+'FR-16(7)(v)-9 TRANS Cust'!G496+'FR-16(7)(v)-11 DIST Demand'!G496+'FR-16(7)(v)-12 DIST Energy'!G496+'FR-16(7)(v)-13 DIST Cust'!G496","v":1798508},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H496+'FR-16(7)(v)-4 PROD Energy'!H496+'FR-16(7)(v)-5 PROD Cust'!H496+'FR-16(7)(v)-7 TRANS Demand'!H496+'FR-16(7)(v)-8 TRANS Energy'!H496+'FR-16(7)(v)-9 TRANS Cust'!H496+'FR-16(7)(v)-11 DIST Demand'!H496+'FR-16(7)(v)-12 DIST Energy'!H496+'FR-16(7)(v)-13 DIST Cust'!H496","v":81706},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I496+'FR-16(7)(v)-4 PROD Energy'!I496+'FR-16(7)(v)-5 PROD Cust'!I496+'FR-16(7)(v)-7 TRANS Demand'!I496+'FR-16(7)(v)-8 TRANS Energy'!I496+'FR-16(7)(v)-9 TRANS Cust'!I496+'FR-16(7)(v)-11 DIST Demand'!I496+'FR-16(7)(v)-12 DIST Energy'!I496+'FR-16(7)(v)-13 DIST Cust'!I496","v":530},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J496+'FR-16(7)(v)-4 PROD Energy'!J496+'FR-16(7)(v)-5 PROD Cust'!J496+'FR-16(7)(v)-7 TRANS Demand'!J496+'FR-16(7)(v)-8 TRANS Energy'!J496+'FR-16(7)(v)-9 TRANS Cust'!J496+'FR-16(7)(v)-11 DIST Demand'!J496+'FR-16(7)(v)-12 DIST Energy'!J496+'FR-16(7)(v)-13 DIST Cust'!J496","v":570},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K496+'FR-16(7)(v)-4 PROD Energy'!K496+'FR-16(7)(v)-5 PROD Cust'!K496+'FR-16(7)(v)-7 TRANS Demand'!K496+'FR-16(7)(v)-8 TRANS Energy'!K496+'FR-16(7)(v)-9 TRANS Cust'!K496+'FR-16(7)(v)-11 DIST Demand'!K496+'FR-16(7)(v)-12 DIST Energy'!K496+'FR-16(7)(v)-13 DIST Cust'!K496","v":20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L496+'FR-16(7)(v)-4 PROD Energy'!L496+'FR-16(7)(v)-5 PROD Cust'!L496+'FR-16(7)(v)-7 TRANS Demand'!L496+'FR-16(7)(v)-8 TRANS Energy'!L496+'FR-16(7)(v)-9 TRANS Cust'!L496+'FR-16(7)(v)-11 DIST Demand'!L496+'FR-16(7)(v)-12 DIST Energy'!L496+'FR-16(7)(v)-13 DIST Cust'!L496","v":41689},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M496+'FR-16(7)(v)-4 PROD Energy'!M496+'FR-16(7)(v)-5 PROD Cust'!M496+'FR-16(7)(v)-7 TRANS Demand'!M496+'FR-16(7)(v)-8 TRANS Energy'!M496+'FR-16(7)(v)-9 TRANS Cust'!M496+'FR-16(7)(v)-11 DIST Demand'!M496+'FR-16(7)(v)-12 DIST Energy'!M496+'FR-16(7)(v)-13 DIST Cust'!M496","v":27911},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N496+'FR-16(7)(v)-4 PROD Energy'!N496+'FR-16(7)(v)-5 PROD Cust'!N496+'FR-16(7)(v)-7 TRANS Demand'!N496+'FR-16(7)(v)-8 TRANS Energy'!N496+'FR-16(7)(v)-9 TRANS Cust'!N496+'FR-16(7)(v)-11 DIST Demand'!N496+'FR-16(7)(v)-12 DIST Energy'!N496+'FR-16(7)(v)-13 DIST Cust'!N496","v":845},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O496+'FR-16(7)(v)-4 PROD Energy'!O496+'FR-16(7)(v)-5 PROD Cust'!O496+'FR-16(7)(v)-7 TRANS Demand'!O496+'FR-16(7)(v)-8 TRANS Energy'!O496+'FR-16(7)(v)-9 TRANS Cust'!O496+'FR-16(7)(v)-11 DIST Demand'!O496+'FR-16(7)(v)-12 DIST Energy'!O496+'FR-16(7)(v)-13 DIST Cust'!O496","v":12009},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P496+'FR-16(7)(v)-4 PROD Energy'!P496+'FR-16(7)(v)-5 PROD Cust'!P496+'FR-16(7)(v)-7 TRANS Demand'!P496+'FR-16(7)(v)-8 TRANS Energy'!P496+'FR-16(7)(v)-9 TRANS Cust'!P496+'FR-16(7)(v)-11 DIST Demand'!P496+'FR-16(7)(v)-12 DIST Energy'!P496+'FR-16(7)(v)-13 DIST Cust'!P496","v":1710},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q496+'FR-16(7)(v)-4 PROD Energy'!Q496+'FR-16(7)(v)-5 PROD Cust'!Q496+'FR-16(7)(v)-7 TRANS Demand'!Q496+'FR-16(7)(v)-8 TRANS Energy'!Q496+'FR-16(7)(v)-9 TRANS Cust'!Q496+'FR-16(7)(v)-11 DIST Demand'!Q496+'FR-16(7)(v)-12 DIST Energy'!Q496+'FR-16(7)(v)-13 DIST Cust'!Q496","v":0},1965498,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F497","v":448743},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G497+'FR-16(7)(v)-4 PROD Energy'!G497+'FR-16(7)(v)-5 PROD Cust'!G497+'FR-16(7)(v)-7 TRANS Demand'!G497+'FR-16(7)(v)-8 TRANS Energy'!G497+'FR-16(7)(v)-9 TRANS Cust'!G497+'FR-16(7)(v)-11 DIST Demand'!G497+'FR-16(7)(v)-12 DIST Energy'!G497+'FR-16(7)(v)-13 DIST Cust'!G497","v":233172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H497+'FR-16(7)(v)-4 PROD Energy'!H497+'FR-16(7)(v)-5 PROD Cust'!H497+'FR-16(7)(v)-7 TRANS Demand'!H497+'FR-16(7)(v)-8 TRANS Energy'!H497+'FR-16(7)(v)-9 TRANS Cust'!H497+'FR-16(7)(v)-11 DIST Demand'!H497+'FR-16(7)(v)-12 DIST Energy'!H497+'FR-16(7)(v)-13 DIST Cust'!H497","v":190550},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I497+'FR-16(7)(v)-4 PROD Energy'!I497+'FR-16(7)(v)-5 PROD Cust'!I497+'FR-16(7)(v)-7 TRANS Demand'!I497+'FR-16(7)(v)-8 TRANS Energy'!I497+'FR-16(7)(v)-9 TRANS Cust'!I497+'FR-16(7)(v)-11 DIST Demand'!I497+'FR-16(7)(v)-12 DIST Energy'!I497+'FR-16(7)(v)-13 DIST Cust'!I497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J497+'FR-16(7)(v)-4 PROD Energy'!J497+'FR-16(7)(v)-5 PROD Cust'!J497+'FR-16(7)(v)-7 TRANS Demand'!J497+'FR-16(7)(v)-8 TRANS Energy'!J497+'FR-16(7)(v)-9 TRANS Cust'!J497+'FR-16(7)(v)-11 DIST Demand'!J497+'FR-16(7)(v)-12 DIST Energy'!J497+'FR-16(7)(v)-13 DIST Cust'!J497","v":1602},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K497+'FR-16(7)(v)-4 PROD Energy'!K497+'FR-16(7)(v)-5 PROD Cust'!K497+'FR-16(7)(v)-7 TRANS Demand'!K497+'FR-16(7)(v)-8 TRANS Energy'!K497+'FR-16(7)(v)-9 TRANS Cust'!K497+'FR-16(7)(v)-11 DIST Demand'!K497+'FR-16(7)(v)-12 DIST Energy'!K497+'FR-16(7)(v)-13 DIST Cust'!K497","v":192},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L497+'FR-16(7)(v)-4 PROD Energy'!L497+'FR-16(7)(v)-5 PROD Cust'!L497+'FR-16(7)(v)-7 TRANS Demand'!L497+'FR-16(7)(v)-8 TRANS Energy'!L497+'FR-16(7)(v)-9 TRANS Cust'!L497+'FR-16(7)(v)-11 DIST Demand'!L497+'FR-16(7)(v)-12 DIST Energy'!L497+'FR-16(7)(v)-13 DIST Cust'!L497","v":8862},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M497+'FR-16(7)(v)-4 PROD Energy'!M497+'FR-16(7)(v)-5 PROD Cust'!M497+'FR-16(7)(v)-7 TRANS Demand'!M497+'FR-16(7)(v)-8 TRANS Energy'!M497+'FR-16(7)(v)-9 TRANS Cust'!M497+'FR-16(7)(v)-11 DIST Demand'!M497+'FR-16(7)(v)-12 DIST Energy'!M497+'FR-16(7)(v)-13 DIST Cust'!M497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N497+'FR-16(7)(v)-4 PROD Energy'!N497+'FR-16(7)(v)-5 PROD Cust'!N497+'FR-16(7)(v)-7 TRANS Demand'!N497+'FR-16(7)(v)-8 TRANS Energy'!N497+'FR-16(7)(v)-9 TRANS Cust'!N497+'FR-16(7)(v)-11 DIST Demand'!N497+'FR-16(7)(v)-12 DIST Energy'!N497+'FR-16(7)(v)-13 DIST Cust'!N497","v":754},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O497+'FR-16(7)(v)-4 PROD Energy'!O497+'FR-16(7)(v)-5 PROD Cust'!O497+'FR-16(7)(v)-7 TRANS Demand'!O497+'FR-16(7)(v)-8 TRANS Energy'!O497+'FR-16(7)(v)-9 TRANS Cust'!O497+'FR-16(7)(v)-11 DIST Demand'!O497+'FR-16(7)(v)-12 DIST Energy'!O497+'FR-16(7)(v)-13 DIST Cust'!O497","v":1135},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P497+'FR-16(7)(v)-4 PROD Energy'!P497+'FR-16(7)(v)-5 PROD Cust'!P497+'FR-16(7)(v)-7 TRANS Demand'!P497+'FR-16(7)(v)-8 TRANS Energy'!P497+'FR-16(7)(v)-9 TRANS Cust'!P497+'FR-16(7)(v)-11 DIST Demand'!P497+'FR-16(7)(v)-12 DIST Energy'!P497+'FR-16(7)(v)-13 DIST Cust'!P497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q497+'FR-16(7)(v)-4 PROD Energy'!Q497+'FR-16(7)(v)-5 PROD Cust'!Q497+'FR-16(7)(v)-7 TRANS Demand'!Q497+'FR-16(7)(v)-8 TRANS Energy'!Q497+'FR-16(7)(v)-9 TRANS Cust'!Q497+'FR-16(7)(v)-11 DIST Demand'!Q497+'FR-16(7)(v)-12 DIST Energy'!Q497+'FR-16(7)(v)-13 DIST Cust'!Q497","v":12476},448743,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F498","v":-1382218},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G498+'FR-16(7)(v)-4 PROD Energy'!G498+'FR-16(7)(v)-5 PROD Cust'!G498+'FR-16(7)(v)-7 TRANS Demand'!G498+'FR-16(7)(v)-8 TRANS Energy'!G498+'FR-16(7)(v)-9 TRANS Cust'!G498+'FR-16(7)(v)-11 DIST Demand'!G498+'FR-16(7)(v)-12 DIST Energy'!G498+'FR-16(7)(v)-13 DIST Cust'!G498","v":-1264784},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H498+'FR-16(7)(v)-4 PROD Energy'!H498+'FR-16(7)(v)-5 PROD Cust'!H498+'FR-16(7)(v)-7 TRANS Demand'!H498+'FR-16(7)(v)-8 TRANS Energy'!H498+'FR-16(7)(v)-9 TRANS Cust'!H498+'FR-16(7)(v)-11 DIST Demand'!H498+'FR-16(7)(v)-12 DIST Energy'!H498+'FR-16(7)(v)-13 DIST Cust'!H498","v":-57459},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I498+'FR-16(7)(v)-4 PROD Energy'!I498+'FR-16(7)(v)-5 PROD Cust'!I498+'FR-16(7)(v)-7 TRANS Demand'!I498+'FR-16(7)(v)-8 TRANS Energy'!I498+'FR-16(7)(v)-9 TRANS Cust'!I498+'FR-16(7)(v)-11 DIST Demand'!I498+'FR-16(7)(v)-12 DIST Energy'!I498+'FR-16(7)(v)-13 DIST Cust'!I498","v":-373},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J498+'FR-16(7)(v)-4 PROD Energy'!J498+'FR-16(7)(v)-5 PROD Cust'!J498+'FR-16(7)(v)-7 TRANS Demand'!J498+'FR-16(7)(v)-8 TRANS Energy'!J498+'FR-16(7)(v)-9 TRANS Cust'!J498+'FR-16(7)(v)-11 DIST Demand'!J498+'FR-16(7)(v)-12 DIST Energy'!J498+'FR-16(7)(v)-13 DIST Cust'!J498","v":-400},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K498+'FR-16(7)(v)-4 PROD Energy'!K498+'FR-16(7)(v)-5 PROD Cust'!K498+'FR-16(7)(v)-7 TRANS Demand'!K498+'FR-16(7)(v)-8 TRANS Energy'!K498+'FR-16(7)(v)-9 TRANS Cust'!K498+'FR-16(7)(v)-11 DIST Demand'!K498+'FR-16(7)(v)-12 DIST Energy'!K498+'FR-16(7)(v)-13 DIST Cust'!K498","v":-14},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L498+'FR-16(7)(v)-4 PROD Energy'!L498+'FR-16(7)(v)-5 PROD Cust'!L498+'FR-16(7)(v)-7 TRANS Demand'!L498+'FR-16(7)(v)-8 TRANS Energy'!L498+'FR-16(7)(v)-9 TRANS Cust'!L498+'FR-16(7)(v)-11 DIST Demand'!L498+'FR-16(7)(v)-12 DIST Energy'!L498+'FR-16(7)(v)-13 DIST Cust'!L498","v":-29317},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M498+'FR-16(7)(v)-4 PROD Energy'!M498+'FR-16(7)(v)-5 PROD Cust'!M498+'FR-16(7)(v)-7 TRANS Demand'!M498+'FR-16(7)(v)-8 TRANS Energy'!M498+'FR-16(7)(v)-9 TRANS Cust'!M498+'FR-16(7)(v)-11 DIST Demand'!M498+'FR-16(7)(v)-12 DIST Energy'!M498+'FR-16(7)(v)-13 DIST Cust'!M498","v":-19628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N498+'FR-16(7)(v)-4 PROD Energy'!N498+'FR-16(7)(v)-5 PROD Cust'!N498+'FR-16(7)(v)-7 TRANS Demand'!N498+'FR-16(7)(v)-8 TRANS Energy'!N498+'FR-16(7)(v)-9 TRANS Cust'!N498+'FR-16(7)(v)-11 DIST Demand'!N498+'FR-16(7)(v)-12 DIST Energy'!N498+'FR-16(7)(v)-13 DIST Cust'!N498","v":-595},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O498+'FR-16(7)(v)-4 PROD Energy'!O498+'FR-16(7)(v)-5 PROD Cust'!O498+'FR-16(7)(v)-7 TRANS Demand'!O498+'FR-16(7)(v)-8 TRANS Energy'!O498+'FR-16(7)(v)-9 TRANS Cust'!O498+'FR-16(7)(v)-11 DIST Demand'!O498+'FR-16(7)(v)-12 DIST Energy'!O498+'FR-16(7)(v)-13 DIST Cust'!O498","v":-8446},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P498+'FR-16(7)(v)-4 PROD Energy'!P498+'FR-16(7)(v)-5 PROD Cust'!P498+'FR-16(7)(v)-7 TRANS Demand'!P498+'FR-16(7)(v)-8 TRANS Energy'!P498+'FR-16(7)(v)-9 TRANS Cust'!P498+'FR-16(7)(v)-11 DIST Demand'!P498+'FR-16(7)(v)-12 DIST Energy'!P498+'FR-16(7)(v)-13 DIST Cust'!P498","v":-1202},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q498+'FR-16(7)(v)-4 PROD Energy'!Q498+'FR-16(7)(v)-5 PROD Cust'!Q498+'FR-16(7)(v)-7 TRANS Demand'!Q498+'FR-16(7)(v)-8 TRANS Energy'!Q498+'FR-16(7)(v)-9 TRANS Cust'!Q498+'FR-16(7)(v)-11 DIST Demand'!Q498+'FR-16(7)(v)-12 DIST Energy'!Q498+'FR-16(7)(v)-13 DIST Cust'!Q498","v":0},-1382218,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F499","v":-2321137},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G499+'FR-16(7)(v)-4 PROD Energy'!G499+'FR-16(7)(v)-5 PROD Cust'!G499+'FR-16(7)(v)-7 TRANS Demand'!G499+'FR-16(7)(v)-8 TRANS Energy'!G499+'FR-16(7)(v)-9 TRANS Cust'!G499+'FR-16(7)(v)-11 DIST Demand'!G499+'FR-16(7)(v)-12 DIST Energy'!G499+'FR-16(7)(v)-13 DIST Cust'!G499","v":-1206086},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H499+'FR-16(7)(v)-4 PROD Energy'!H499+'FR-16(7)(v)-5 PROD Cust'!H499+'FR-16(7)(v)-7 TRANS Demand'!H499+'FR-16(7)(v)-8 TRANS Energy'!H499+'FR-16(7)(v)-9 TRANS Cust'!H499+'FR-16(7)(v)-11 DIST Demand'!H499+'FR-16(7)(v)-12 DIST Energy'!H499+'FR-16(7)(v)-13 DIST Cust'!H499","v":-985624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I499+'FR-16(7)(v)-4 PROD Energy'!I499+'FR-16(7)(v)-5 PROD Cust'!I499+'FR-16(7)(v)-7 TRANS Demand'!I499+'FR-16(7)(v)-8 TRANS Energy'!I499+'FR-16(7)(v)-9 TRANS Cust'!I499+'FR-16(7)(v)-11 DIST Demand'!I499+'FR-16(7)(v)-12 DIST Energy'!I499+'FR-16(7)(v)-13 DIST Cust'!I499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J499+'FR-16(7)(v)-4 PROD Energy'!J499+'FR-16(7)(v)-5 PROD Cust'!J499+'FR-16(7)(v)-7 TRANS Demand'!J499+'FR-16(7)(v)-8 TRANS Energy'!J499+'FR-16(7)(v)-9 TRANS Cust'!J499+'FR-16(7)(v)-11 DIST Demand'!J499+'FR-16(7)(v)-12 DIST Energy'!J499+'FR-16(7)(v)-13 DIST Cust'!J499","v":-8286},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K499+'FR-16(7)(v)-4 PROD Energy'!K499+'FR-16(7)(v)-5 PROD Cust'!K499+'FR-16(7)(v)-7 TRANS Demand'!K499+'FR-16(7)(v)-8 TRANS Energy'!K499+'FR-16(7)(v)-9 TRANS Cust'!K499+'FR-16(7)(v)-11 DIST Demand'!K499+'FR-16(7)(v)-12 DIST Energy'!K499+'FR-16(7)(v)-13 DIST Cust'!K499","v":-999},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L499+'FR-16(7)(v)-4 PROD Energy'!L499+'FR-16(7)(v)-5 PROD Cust'!L499+'FR-16(7)(v)-7 TRANS Demand'!L499+'FR-16(7)(v)-8 TRANS Energy'!L499+'FR-16(7)(v)-9 TRANS Cust'!L499+'FR-16(7)(v)-11 DIST Demand'!L499+'FR-16(7)(v)-12 DIST Energy'!L499+'FR-16(7)(v)-13 DIST Cust'!L499","v":-45842},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M499+'FR-16(7)(v)-4 PROD Energy'!M499+'FR-16(7)(v)-5 PROD Cust'!M499+'FR-16(7)(v)-7 TRANS Demand'!M499+'FR-16(7)(v)-8 TRANS Energy'!M499+'FR-16(7)(v)-9 TRANS Cust'!M499+'FR-16(7)(v)-11 DIST Demand'!M499+'FR-16(7)(v)-12 DIST Energy'!M499+'FR-16(7)(v)-13 DIST Cust'!M499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N499+'FR-16(7)(v)-4 PROD Energy'!N499+'FR-16(7)(v)-5 PROD Cust'!N499+'FR-16(7)(v)-7 TRANS Demand'!N499+'FR-16(7)(v)-8 TRANS Energy'!N499+'FR-16(7)(v)-9 TRANS Cust'!N499+'FR-16(7)(v)-11 DIST Demand'!N499+'FR-16(7)(v)-12 DIST Energy'!N499+'FR-16(7)(v)-13 DIST Cust'!N499","v":-3900},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O499+'FR-16(7)(v)-4 PROD Energy'!O499+'FR-16(7)(v)-5 PROD Cust'!O499+'FR-16(7)(v)-7 TRANS Demand'!O499+'FR-16(7)(v)-8 TRANS Energy'!O499+'FR-16(7)(v)-9 TRANS Cust'!O499+'FR-16(7)(v)-11 DIST Demand'!O499+'FR-16(7)(v)-12 DIST Energy'!O499+'FR-16(7)(v)-13 DIST Cust'!O499","v":-5873},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P499+'FR-16(7)(v)-4 PROD Energy'!P499+'FR-16(7)(v)-5 PROD Cust'!P499+'FR-16(7)(v)-7 TRANS Demand'!P499+'FR-16(7)(v)-8 TRANS Energy'!P499+'FR-16(7)(v)-9 TRANS Cust'!P499+'FR-16(7)(v)-11 DIST Demand'!P499+'FR-16(7)(v)-12 DIST Energy'!P499+'FR-16(7)(v)-13 DIST Cust'!P499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q499+'FR-16(7)(v)-4 PROD Energy'!Q499+'FR-16(7)(v)-5 PROD Cust'!Q499+'FR-16(7)(v)-7 TRANS Demand'!Q499+'FR-16(7)(v)-8 TRANS Energy'!Q499+'FR-16(7)(v)-9 TRANS Cust'!Q499+'FR-16(7)(v)-11 DIST Demand'!Q499+'FR-16(7)(v)-12 DIST Energy'!Q499+'FR-16(7)(v)-13 DIST Cust'!Q499","v":-64527},-2321137,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F500","v":-3838},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G500+'FR-16(7)(v)-4 PROD Energy'!G500+'FR-16(7)(v)-5 PROD Cust'!G500+'FR-16(7)(v)-7 TRANS Demand'!G500+'FR-16(7)(v)-8 TRANS Energy'!G500+'FR-16(7)(v)-9 TRANS Cust'!G500+'FR-16(7)(v)-11 DIST Demand'!G500+'FR-16(7)(v)-12 DIST Energy'!G500+'FR-16(7)(v)-13 DIST Cust'!G500","v":-3462},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H500+'FR-16(7)(v)-4 PROD Energy'!H500+'FR-16(7)(v)-5 PROD Cust'!H500+'FR-16(7)(v)-7 TRANS Demand'!H500+'FR-16(7)(v)-8 TRANS Energy'!H500+'FR-16(7)(v)-9 TRANS Cust'!H500+'FR-16(7)(v)-11 DIST Demand'!H500+'FR-16(7)(v)-12 DIST Energy'!H500+'FR-16(7)(v)-13 DIST Cust'!H500","v":-352},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I500+'FR-16(7)(v)-4 PROD Energy'!I500+'FR-16(7)(v)-5 PROD Cust'!I500+'FR-16(7)(v)-7 TRANS Demand'!I500+'FR-16(7)(v)-8 TRANS Energy'!I500+'FR-16(7)(v)-9 TRANS Cust'!I500+'FR-16(7)(v)-11 DIST Demand'!I500+'FR-16(7)(v)-12 DIST Energy'!I500+'FR-16(7)(v)-13 DIST Cust'!I500","v":-5},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J500+'FR-16(7)(v)-4 PROD Energy'!J500+'FR-16(7)(v)-5 PROD Cust'!J500+'FR-16(7)(v)-7 TRANS Demand'!J500+'FR-16(7)(v)-8 TRANS Energy'!J500+'FR-16(7)(v)-9 TRANS Cust'!J500+'FR-16(7)(v)-11 DIST Demand'!J500+'FR-16(7)(v)-12 DIST Energy'!J500+'FR-16(7)(v)-13 DIST Cust'!J500","v":-3},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K500+'FR-16(7)(v)-4 PROD Energy'!K500+'FR-16(7)(v)-5 PROD Cust'!K500+'FR-16(7)(v)-7 TRANS Demand'!K500+'FR-16(7)(v)-8 TRANS Energy'!K500+'FR-16(7)(v)-9 TRANS Cust'!K500+'FR-16(7)(v)-11 DIST Demand'!K500+'FR-16(7)(v)-12 DIST Energy'!K500+'FR-16(7)(v)-13 DIST Cust'!K500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L500+'FR-16(7)(v)-4 PROD Energy'!L500+'FR-16(7)(v)-5 PROD Cust'!L500+'FR-16(7)(v)-7 TRANS Demand'!L500+'FR-16(7)(v)-8 TRANS Energy'!L500+'FR-16(7)(v)-9 TRANS Cust'!L500+'FR-16(7)(v)-11 DIST Demand'!L500+'FR-16(7)(v)-12 DIST Energy'!L500+'FR-16(7)(v)-13 DIST Cust'!L500","v":-4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M500+'FR-16(7)(v)-4 PROD Energy'!M500+'FR-16(7)(v)-5 PROD Cust'!M500+'FR-16(7)(v)-7 TRANS Demand'!M500+'FR-16(7)(v)-8 TRANS Energy'!M500+'FR-16(7)(v)-9 TRANS Cust'!M500+'FR-16(7)(v)-11 DIST Demand'!M500+'FR-16(7)(v)-12 DIST Energy'!M500+'FR-16(7)(v)-13 DIST Cust'!M500","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N500+'FR-16(7)(v)-4 PROD Energy'!N500+'FR-16(7)(v)-5 PROD Cust'!N500+'FR-16(7)(v)-7 TRANS Demand'!N500+'FR-16(7)(v)-8 TRANS Energy'!N500+'FR-16(7)(v)-9 TRANS Cust'!N500+'FR-16(7)(v)-11 DIST Demand'!N500+'FR-16(7)(v)-12 DIST Energy'!N500+'FR-16(7)(v)-13 DIST Cust'!N500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O500+'FR-16(7)(v)-4 PROD Energy'!O500+'FR-16(7)(v)-5 PROD Cust'!O500+'FR-16(7)(v)-7 TRANS Demand'!O500+'FR-16(7)(v)-8 TRANS Energy'!O500+'FR-16(7)(v)-9 TRANS Cust'!O500+'FR-16(7)(v)-11 DIST Demand'!O500+'FR-16(7)(v)-12 DIST Energy'!O500+'FR-16(7)(v)-13 DIST Cust'!O500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P500+'FR-16(7)(v)-4 PROD Energy'!P500+'FR-16(7)(v)-5 PROD Cust'!P500+'FR-16(7)(v)-7 TRANS Demand'!P500+'FR-16(7)(v)-8 TRANS Energy'!P500+'FR-16(7)(v)-9 TRANS Cust'!P500+'FR-16(7)(v)-11 DIST Demand'!P500+'FR-16(7)(v)-12 DIST Energy'!P500+'FR-16(7)(v)-13 DIST Cust'!P500","v":-11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q500+'FR-16(7)(v)-4 PROD Energy'!Q500+'FR-16(7)(v)-5 PROD Cust'!Q500+'FR-16(7)(v)-7 TRANS Demand'!Q500+'FR-16(7)(v)-8 TRANS Energy'!Q500+'FR-16(7)(v)-9 TRANS Cust'!Q500+'FR-16(7)(v)-11 DIST Demand'!Q500+'FR-16(7)(v)-12 DIST Energy'!Q500+'FR-16(7)(v)-13 DIST Cust'!Q500","v":0},-3838,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F501","v":999290},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G501+'FR-16(7)(v)-4 PROD Energy'!G501+'FR-16(7)(v)-5 PROD Cust'!G501+'FR-16(7)(v)-7 TRANS Demand'!G501+'FR-16(7)(v)-8 TRANS Energy'!G501+'FR-16(7)(v)-9 TRANS Cust'!G501+'FR-16(7)(v)-11 DIST Demand'!G501+'FR-16(7)(v)-12 DIST Energy'!G501+'FR-16(7)(v)-13 DIST Cust'!G501","v":914390},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H501+'FR-16(7)(v)-4 PROD Energy'!H501+'FR-16(7)(v)-5 PROD Cust'!H501+'FR-16(7)(v)-7 TRANS Demand'!H501+'FR-16(7)(v)-8 TRANS Energy'!H501+'FR-16(7)(v)-9 TRANS Cust'!H501+'FR-16(7)(v)-11 DIST Demand'!H501+'FR-16(7)(v)-12 DIST Energy'!H501+'FR-16(7)(v)-13 DIST Cust'!H501","v":41541},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I501+'FR-16(7)(v)-4 PROD Energy'!I501+'FR-16(7)(v)-5 PROD Cust'!I501+'FR-16(7)(v)-7 TRANS Demand'!I501+'FR-16(7)(v)-8 TRANS Energy'!I501+'FR-16(7)(v)-9 TRANS Cust'!I501+'FR-16(7)(v)-11 DIST Demand'!I501+'FR-16(7)(v)-12 DIST Energy'!I501+'FR-16(7)(v)-13 DIST Cust'!I501","v":270},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J501+'FR-16(7)(v)-4 PROD Energy'!J501+'FR-16(7)(v)-5 PROD Cust'!J501+'FR-16(7)(v)-7 TRANS Demand'!J501+'FR-16(7)(v)-8 TRANS Energy'!J501+'FR-16(7)(v)-9 TRANS Cust'!J501+'FR-16(7)(v)-11 DIST Demand'!J501+'FR-16(7)(v)-12 DIST Energy'!J501+'FR-16(7)(v)-13 DIST Cust'!J501","v":290},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K501+'FR-16(7)(v)-4 PROD Energy'!K501+'FR-16(7)(v)-5 PROD Cust'!K501+'FR-16(7)(v)-7 TRANS Demand'!K501+'FR-16(7)(v)-8 TRANS Energy'!K501+'FR-16(7)(v)-9 TRANS Cust'!K501+'FR-16(7)(v)-11 DIST Demand'!K501+'FR-16(7)(v)-12 DIST Energy'!K501+'FR-16(7)(v)-13 DIST Cust'!K501","v":10},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L501+'FR-16(7)(v)-4 PROD Energy'!L501+'FR-16(7)(v)-5 PROD Cust'!L501+'FR-16(7)(v)-7 TRANS Demand'!L501+'FR-16(7)(v)-8 TRANS Energy'!L501+'FR-16(7)(v)-9 TRANS Cust'!L501+'FR-16(7)(v)-11 DIST Demand'!L501+'FR-16(7)(v)-12 DIST Energy'!L501+'FR-16(7)(v)-13 DIST Cust'!L501","v":21195},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M501+'FR-16(7)(v)-4 PROD Energy'!M501+'FR-16(7)(v)-5 PROD Cust'!M501+'FR-16(7)(v)-7 TRANS Demand'!M501+'FR-16(7)(v)-8 TRANS Energy'!M501+'FR-16(7)(v)-9 TRANS Cust'!M501+'FR-16(7)(v)-11 DIST Demand'!M501+'FR-16(7)(v)-12 DIST Energy'!M501+'FR-16(7)(v)-13 DIST Cust'!M501","v":14190},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N501+'FR-16(7)(v)-4 PROD Energy'!N501+'FR-16(7)(v)-5 PROD Cust'!N501+'FR-16(7)(v)-7 TRANS Demand'!N501+'FR-16(7)(v)-8 TRANS Energy'!N501+'FR-16(7)(v)-9 TRANS Cust'!N501+'FR-16(7)(v)-11 DIST Demand'!N501+'FR-16(7)(v)-12 DIST Energy'!N501+'FR-16(7)(v)-13 DIST Cust'!N501","v":430},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O501+'FR-16(7)(v)-4 PROD Energy'!O501+'FR-16(7)(v)-5 PROD Cust'!O501+'FR-16(7)(v)-7 TRANS Demand'!O501+'FR-16(7)(v)-8 TRANS Energy'!O501+'FR-16(7)(v)-9 TRANS Cust'!O501+'FR-16(7)(v)-11 DIST Demand'!O501+'FR-16(7)(v)-12 DIST Energy'!O501+'FR-16(7)(v)-13 DIST Cust'!O501","v":6105},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P501+'FR-16(7)(v)-4 PROD Energy'!P501+'FR-16(7)(v)-5 PROD Cust'!P501+'FR-16(7)(v)-7 TRANS Demand'!P501+'FR-16(7)(v)-8 TRANS Energy'!P501+'FR-16(7)(v)-9 TRANS Cust'!P501+'FR-16(7)(v)-11 DIST Demand'!P501+'FR-16(7)(v)-12 DIST Energy'!P501+'FR-16(7)(v)-13 DIST Cust'!P501","v":869},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q501+'FR-16(7)(v)-4 PROD Energy'!Q501+'FR-16(7)(v)-5 PROD Cust'!Q501+'FR-16(7)(v)-7 TRANS Demand'!Q501+'FR-16(7)(v)-8 TRANS Energy'!Q501+'FR-16(7)(v)-9 TRANS Cust'!Q501+'FR-16(7)(v)-11 DIST Demand'!Q501+'FR-16(7)(v)-12 DIST Energy'!Q501+'FR-16(7)(v)-13 DIST Cust'!Q501","v":0},999290,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F502","v":-18293},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G502+'FR-16(7)(v)-4 PROD Energy'!G502+'FR-16(7)(v)-5 PROD Cust'!G502+'FR-16(7)(v)-7 TRANS Demand'!G502+'FR-16(7)(v)-8 TRANS Energy'!G502+'FR-16(7)(v)-9 TRANS Cust'!G502+'FR-16(7)(v)-11 DIST Demand'!G502+'FR-16(7)(v)-12 DIST Energy'!G502+'FR-16(7)(v)-13 DIST Cust'!G502","v":-16498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H502+'FR-16(7)(v)-4 PROD Energy'!H502+'FR-16(7)(v)-5 PROD Cust'!H502+'FR-16(7)(v)-7 TRANS Demand'!H502+'FR-16(7)(v)-8 TRANS Energy'!H502+'FR-16(7)(v)-9 TRANS Cust'!H502+'FR-16(7)(v)-11 DIST Demand'!H502+'FR-16(7)(v)-12 DIST Energy'!H502+'FR-16(7)(v)-13 DIST Cust'!H502","v":-1677},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I502+'FR-16(7)(v)-4 PROD Energy'!I502+'FR-16(7)(v)-5 PROD Cust'!I502+'FR-16(7)(v)-7 TRANS Demand'!I502+'FR-16(7)(v)-8 TRANS Energy'!I502+'FR-16(7)(v)-9 TRANS Cust'!I502+'FR-16(7)(v)-11 DIST Demand'!I502+'FR-16(7)(v)-12 DIST Energy'!I502+'FR-16(7)(v)-13 DIST Cust'!I502","v":-22},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J502+'FR-16(7)(v)-4 PROD Energy'!J502+'FR-16(7)(v)-5 PROD Cust'!J502+'FR-16(7)(v)-7 TRANS Demand'!J502+'FR-16(7)(v)-8 TRANS Energy'!J502+'FR-16(7)(v)-9 TRANS Cust'!J502+'FR-16(7)(v)-11 DIST Demand'!J502+'FR-16(7)(v)-12 DIST Energy'!J502+'FR-16(7)(v)-13 DIST Cust'!J502","v":-14},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K502+'FR-16(7)(v)-4 PROD Energy'!K502+'FR-16(7)(v)-5 PROD Cust'!K502+'FR-16(7)(v)-7 TRANS Demand'!K502+'FR-16(7)(v)-8 TRANS Energy'!K502+'FR-16(7)(v)-9 TRANS Cust'!K502+'FR-16(7)(v)-11 DIST Demand'!K502+'FR-16(7)(v)-12 DIST Energy'!K502+'FR-16(7)(v)-13 DIST Cust'!K502","v":-2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L502+'FR-16(7)(v)-4 PROD Energy'!L502+'FR-16(7)(v)-5 PROD Cust'!L502+'FR-16(7)(v)-7 TRANS Demand'!L502+'FR-16(7)(v)-8 TRANS Energy'!L502+'FR-16(7)(v)-9 TRANS Cust'!L502+'FR-16(7)(v)-11 DIST Demand'!L502+'FR-16(7)(v)-12 DIST Energy'!L502+'FR-16(7)(v)-13 DIST Cust'!L502","v":-20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M502+'FR-16(7)(v)-4 PROD Energy'!M502+'FR-16(7)(v)-5 PROD Cust'!M502+'FR-16(7)(v)-7 TRANS Demand'!M502+'FR-16(7)(v)-8 TRANS Energy'!M502+'FR-16(7)(v)-9 TRANS Cust'!M502+'FR-16(7)(v)-11 DIST Demand'!M502+'FR-16(7)(v)-12 DIST Energy'!M502+'FR-16(7)(v)-13 DIST Cust'!M502","v":-5},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N502+'FR-16(7)(v)-4 PROD Energy'!N502+'FR-16(7)(v)-5 PROD Cust'!N502+'FR-16(7)(v)-7 TRANS Demand'!N502+'FR-16(7)(v)-8 TRANS Energy'!N502+'FR-16(7)(v)-9 TRANS Cust'!N502+'FR-16(7)(v)-11 DIST Demand'!N502+'FR-16(7)(v)-12 DIST Energy'!N502+'FR-16(7)(v)-13 DIST Cust'!N502","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O502+'FR-16(7)(v)-4 PROD Energy'!O502+'FR-16(7)(v)-5 PROD Cust'!O502+'FR-16(7)(v)-7 TRANS Demand'!O502+'FR-16(7)(v)-8 TRANS Energy'!O502+'FR-16(7)(v)-9 TRANS Cust'!O502+'FR-16(7)(v)-11 DIST Demand'!O502+'FR-16(7)(v)-12 DIST Energy'!O502+'FR-16(7)(v)-13 DIST Cust'!O502","v":-2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P502+'FR-16(7)(v)-4 PROD Energy'!P502+'FR-16(7)(v)-5 PROD Cust'!P502+'FR-16(7)(v)-7 TRANS Demand'!P502+'FR-16(7)(v)-8 TRANS Energy'!P502+'FR-16(7)(v)-9 TRANS Cust'!P502+'FR-16(7)(v)-11 DIST Demand'!P502+'FR-16(7)(v)-12 DIST Energy'!P502+'FR-16(7)(v)-13 DIST Cust'!P502","v":-51},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q502+'FR-16(7)(v)-4 PROD Energy'!Q502+'FR-16(7)(v)-5 PROD Cust'!Q502+'FR-16(7)(v)-7 TRANS Demand'!Q502+'FR-16(7)(v)-8 TRANS Energy'!Q502+'FR-16(7)(v)-9 TRANS Cust'!Q502+'FR-16(7)(v)-11 DIST Demand'!Q502+'FR-16(7)(v)-12 DIST Energy'!Q502+'FR-16(7)(v)-13 DIST Cust'!Q502","v":-1},-18293,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":3023359},2188002,676888,2735,{"$f":"SUM(J494:J502)","v":5166},741,62469,22967,3170,13433,6718,41070,3023359,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 6.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F516","v":1081198},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G516+'FR-16(7)(v)-4 PROD Energy'!G516+'FR-16(7)(v)-5 PROD Cust'!G516+'FR-16(7)(v)-7 TRANS Demand'!G516+'FR-16(7)(v)-8 TRANS Energy'!G516+'FR-16(7)(v)-9 TRANS Cust'!G516+'FR-16(7)(v)-11 DIST Demand'!G516+'FR-16(7)(v)-12 DIST Energy'!G516+'FR-16(7)(v)-13 DIST Cust'!G516","v":975068},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H516+'FR-16(7)(v)-4 PROD Energy'!H516+'FR-16(7)(v)-5 PROD Cust'!H516+'FR-16(7)(v)-7 TRANS Demand'!H516+'FR-16(7)(v)-8 TRANS Energy'!H516+'FR-16(7)(v)-9 TRANS Cust'!H516+'FR-16(7)(v)-11 DIST Demand'!H516+'FR-16(7)(v)-12 DIST Energy'!H516+'FR-16(7)(v)-13 DIST Cust'!H516","v":99103},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I516+'FR-16(7)(v)-4 PROD Energy'!I516+'FR-16(7)(v)-5 PROD Cust'!I516+'FR-16(7)(v)-7 TRANS Demand'!I516+'FR-16(7)(v)-8 TRANS Energy'!I516+'FR-16(7)(v)-9 TRANS Cust'!I516+'FR-16(7)(v)-11 DIST Demand'!I516+'FR-16(7)(v)-12 DIST Energy'!I516+'FR-16(7)(v)-13 DIST Cust'!I516","v":1319},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J516+'FR-16(7)(v)-4 PROD Energy'!J516+'FR-16(7)(v)-5 PROD Cust'!J516+'FR-16(7)(v)-7 TRANS Demand'!J516+'FR-16(7)(v)-8 TRANS Energy'!J516+'FR-16(7)(v)-9 TRANS Cust'!J516+'FR-16(7)(v)-11 DIST Demand'!J516+'FR-16(7)(v)-12 DIST Energy'!J516+'FR-16(7)(v)-13 DIST Cust'!J516","v":800},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K516+'FR-16(7)(v)-4 PROD Energy'!K516+'FR-16(7)(v)-5 PROD Cust'!K516+'FR-16(7)(v)-7 TRANS Demand'!K516+'FR-16(7)(v)-8 TRANS Energy'!K516+'FR-16(7)(v)-9 TRANS Cust'!K516+'FR-16(7)(v)-11 DIST Demand'!K516+'FR-16(7)(v)-12 DIST Energy'!K516+'FR-16(7)(v)-13 DIST Cust'!K516","v":119},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L516+'FR-16(7)(v)-4 PROD Energy'!L516+'FR-16(7)(v)-5 PROD Cust'!L516+'FR-16(7)(v)-7 TRANS Demand'!L516+'FR-16(7)(v)-8 TRANS Energy'!L516+'FR-16(7)(v)-9 TRANS Cust'!L516+'FR-16(7)(v)-11 DIST Demand'!L516+'FR-16(7)(v)-12 DIST Energy'!L516+'FR-16(7)(v)-13 DIST Cust'!L516","v":1189},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M516+'FR-16(7)(v)-4 PROD Energy'!M516+'FR-16(7)(v)-5 PROD Cust'!M516+'FR-16(7)(v)-7 TRANS Demand'!M516+'FR-16(7)(v)-8 TRANS Energy'!M516+'FR-16(7)(v)-9 TRANS Cust'!M516+'FR-16(7)(v)-11 DIST Demand'!M516+'FR-16(7)(v)-12 DIST Energy'!M516+'FR-16(7)(v)-13 DIST Cust'!M516","v":281},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N516+'FR-16(7)(v)-4 PROD Energy'!N516+'FR-16(7)(v)-5 PROD Cust'!N516+'FR-16(7)(v)-7 TRANS Demand'!N516+'FR-16(7)(v)-8 TRANS Energy'!N516+'FR-16(7)(v)-9 TRANS Cust'!N516+'FR-16(7)(v)-11 DIST Demand'!N516+'FR-16(7)(v)-12 DIST Energy'!N516+'FR-16(7)(v)-13 DIST Cust'!N516","v":76},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O516+'FR-16(7)(v)-4 PROD Energy'!O516+'FR-16(7)(v)-5 PROD Cust'!O516+'FR-16(7)(v)-7 TRANS Demand'!O516+'FR-16(7)(v)-8 TRANS Energy'!O516+'FR-16(7)(v)-9 TRANS Cust'!O516+'FR-16(7)(v)-11 DIST Demand'!O516+'FR-16(7)(v)-12 DIST Energy'!O516+'FR-16(7)(v)-13 DIST Cust'!O516","v":119},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P516+'FR-16(7)(v)-4 PROD Energy'!P516+'FR-16(7)(v)-5 PROD Cust'!P516+'FR-16(7)(v)-7 TRANS Demand'!P516+'FR-16(7)(v)-8 TRANS Energy'!P516+'FR-16(7)(v)-9 TRANS Cust'!P516+'FR-16(7)(v)-11 DIST Demand'!P516+'FR-16(7)(v)-12 DIST Energy'!P516+'FR-16(7)(v)-13 DIST Cust'!P516","v":3038},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q516+'FR-16(7)(v)-4 PROD Energy'!Q516+'FR-16(7)(v)-5 PROD Cust'!Q516+'FR-16(7)(v)-7 TRANS Demand'!Q516+'FR-16(7)(v)-8 TRANS Energy'!Q516+'FR-16(7)(v)-9 TRANS Cust'!Q516+'FR-16(7)(v)-11 DIST Demand'!Q516+'FR-16(7)(v)-12 DIST Energy'!Q516+'FR-16(7)(v)-13 DIST Cust'!Q516","v":86},{"$f":"SUM(G516:Q516)","v":1081198},{"$f":"F516-R516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G517+'FR-16(7)(v)-4 PROD Energy'!G517+'FR-16(7)(v)-5 PROD Cust'!G517+'FR-16(7)(v)-7 TRANS Demand'!G517+'FR-16(7)(v)-8 TRANS Energy'!G517+'FR-16(7)(v)-9 TRANS Cust'!G517+'FR-16(7)(v)-11 DIST Demand'!G517+'FR-16(7)(v)-12 DIST Energy'!G517+'FR-16(7)(v)-13 DIST Cust'!G517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H517+'FR-16(7)(v)-4 PROD Energy'!H517+'FR-16(7)(v)-5 PROD Cust'!H517+'FR-16(7)(v)-7 TRANS Demand'!H517+'FR-16(7)(v)-8 TRANS Energy'!H517+'FR-16(7)(v)-9 TRANS Cust'!H517+'FR-16(7)(v)-11 DIST Demand'!H517+'FR-16(7)(v)-12 DIST Energy'!H517+'FR-16(7)(v)-13 DIST Cust'!H517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I517+'FR-16(7)(v)-4 PROD Energy'!I517+'FR-16(7)(v)-5 PROD Cust'!I517+'FR-16(7)(v)-7 TRANS Demand'!I517+'FR-16(7)(v)-8 TRANS Energy'!I517+'FR-16(7)(v)-9 TRANS Cust'!I517+'FR-16(7)(v)-11 DIST Demand'!I517+'FR-16(7)(v)-12 DIST Energy'!I517+'FR-16(7)(v)-13 DIST Cust'!I517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J517+'FR-16(7)(v)-4 PROD Energy'!J517+'FR-16(7)(v)-5 PROD Cust'!J517+'FR-16(7)(v)-7 TRANS Demand'!J517+'FR-16(7)(v)-8 TRANS Energy'!J517+'FR-16(7)(v)-9 TRANS Cust'!J517+'FR-16(7)(v)-11 DIST Demand'!J517+'FR-16(7)(v)-12 DIST Energy'!J517+'FR-16(7)(v)-13 DIST Cust'!J517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K517+'FR-16(7)(v)-4 PROD Energy'!K517+'FR-16(7)(v)-5 PROD Cust'!K517+'FR-16(7)(v)-7 TRANS Demand'!K517+'FR-16(7)(v)-8 TRANS Energy'!K517+'FR-16(7)(v)-9 TRANS Cust'!K517+'FR-16(7)(v)-11 DIST Demand'!K517+'FR-16(7)(v)-12 DIST Energy'!K517+'FR-16(7)(v)-13 DIST Cust'!K517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L517+'FR-16(7)(v)-4 PROD Energy'!L517+'FR-16(7)(v)-5 PROD Cust'!L517+'FR-16(7)(v)-7 TRANS Demand'!L517+'FR-16(7)(v)-8 TRANS Energy'!L517+'FR-16(7)(v)-9 TRANS Cust'!L517+'FR-16(7)(v)-11 DIST Demand'!L517+'FR-16(7)(v)-12 DIST Energy'!L517+'FR-16(7)(v)-13 DIST Cust'!L517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M517+'FR-16(7)(v)-4 PROD Energy'!M517+'FR-16(7)(v)-5 PROD Cust'!M517+'FR-16(7)(v)-7 TRANS Demand'!M517+'FR-16(7)(v)-8 TRANS Energy'!M517+'FR-16(7)(v)-9 TRANS Cust'!M517+'FR-16(7)(v)-11 DIST Demand'!M517+'FR-16(7)(v)-12 DIST Energy'!M517+'FR-16(7)(v)-13 DIST Cust'!M517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N517+'FR-16(7)(v)-4 PROD Energy'!N517+'FR-16(7)(v)-5 PROD Cust'!N517+'FR-16(7)(v)-7 TRANS Demand'!N517+'FR-16(7)(v)-8 TRANS Energy'!N517+'FR-16(7)(v)-9 TRANS Cust'!N517+'FR-16(7)(v)-11 DIST Demand'!N517+'FR-16(7)(v)-12 DIST Energy'!N517+'FR-16(7)(v)-13 DIST Cust'!N517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O517+'FR-16(7)(v)-4 PROD Energy'!O517+'FR-16(7)(v)-5 PROD Cust'!O517+'FR-16(7)(v)-7 TRANS Demand'!O517+'FR-16(7)(v)-8 TRANS Energy'!O517+'FR-16(7)(v)-9 TRANS Cust'!O517+'FR-16(7)(v)-11 DIST Demand'!O517+'FR-16(7)(v)-12 DIST Energy'!O517+'FR-16(7)(v)-13 DIST Cust'!O517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P517+'FR-16(7)(v)-4 PROD Energy'!P517+'FR-16(7)(v)-5 PROD Cust'!P517+'FR-16(7)(v)-7 TRANS Demand'!P517+'FR-16(7)(v)-8 TRANS Energy'!P517+'FR-16(7)(v)-9 TRANS Cust'!P517+'FR-16(7)(v)-11 DIST Demand'!P517+'FR-16(7)(v)-12 DIST Energy'!P517+'FR-16(7)(v)-13 DIST Cust'!P517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q517+'FR-16(7)(v)-4 PROD Energy'!Q517+'FR-16(7)(v)-5 PROD Cust'!Q517+'FR-16(7)(v)-7 TRANS Demand'!Q517+'FR-16(7)(v)-8 TRANS Energy'!Q517+'FR-16(7)(v)-9 TRANS Cust'!Q517+'FR-16(7)(v)-11 DIST Demand'!Q517+'FR-16(7)(v)-12 DIST Energy'!Q517+'FR-16(7)(v)-13 DIST Cust'!Q517","v":0},{"$f":"SUM(G517:Q517)","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":1081198},{"$f":"SUM(G516:G517)","v":975068},99103,1319,{"$f":"SUM(J516:J517)","v":800},119,1189,281,76,119,3038,86,1081198,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!F521","v":673076},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G521+'FR-16(7)(v)-4 PROD Energy'!G521+'FR-16(7)(v)-5 PROD Cust'!G521+'FR-16(7)(v)-7 TRANS Demand'!G521+'FR-16(7)(v)-8 TRANS Energy'!G521+'FR-16(7)(v)-9 TRANS Cust'!G521+'FR-16(7)(v)-11 DIST Demand'!G521+'FR-16(7)(v)-12 DIST Energy'!G521+'FR-16(7)(v)-13 DIST Cust'!G521","v":607008},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H521+'FR-16(7)(v)-4 PROD Energy'!H521+'FR-16(7)(v)-5 PROD Cust'!H521+'FR-16(7)(v)-7 TRANS Demand'!H521+'FR-16(7)(v)-8 TRANS Energy'!H521+'FR-16(7)(v)-9 TRANS Cust'!H521+'FR-16(7)(v)-11 DIST Demand'!H521+'FR-16(7)(v)-12 DIST Energy'!H521+'FR-16(7)(v)-13 DIST Cust'!H521","v":61694},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I521+'FR-16(7)(v)-4 PROD Energy'!I521+'FR-16(7)(v)-5 PROD Cust'!I521+'FR-16(7)(v)-7 TRANS Demand'!I521+'FR-16(7)(v)-8 TRANS Energy'!I521+'FR-16(7)(v)-9 TRANS Cust'!I521+'FR-16(7)(v)-11 DIST Demand'!I521+'FR-16(7)(v)-12 DIST Energy'!I521+'FR-16(7)(v)-13 DIST Cust'!I521","v":821},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J521+'FR-16(7)(v)-4 PROD Energy'!J521+'FR-16(7)(v)-5 PROD Cust'!J521+'FR-16(7)(v)-7 TRANS Demand'!J521+'FR-16(7)(v)-8 TRANS Energy'!J521+'FR-16(7)(v)-9 TRANS Cust'!J521+'FR-16(7)(v)-11 DIST Demand'!J521+'FR-16(7)(v)-12 DIST Energy'!J521+'FR-16(7)(v)-13 DIST Cust'!J521","v":498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K521+'FR-16(7)(v)-4 PROD Energy'!K521+'FR-16(7)(v)-5 PROD Cust'!K521+'FR-16(7)(v)-7 TRANS Demand'!K521+'FR-16(7)(v)-8 TRANS Energy'!K521+'FR-16(7)(v)-9 TRANS Cust'!K521+'FR-16(7)(v)-11 DIST Demand'!K521+'FR-16(7)(v)-12 DIST Energy'!K521+'FR-16(7)(v)-13 DIST Cust'!K521","v":74},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L521+'FR-16(7)(v)-4 PROD Energy'!L521+'FR-16(7)(v)-5 PROD Cust'!L521+'FR-16(7)(v)-7 TRANS Demand'!L521+'FR-16(7)(v)-8 TRANS Energy'!L521+'FR-16(7)(v)-9 TRANS Cust'!L521+'FR-16(7)(v)-11 DIST Demand'!L521+'FR-16(7)(v)-12 DIST Energy'!L521+'FR-16(7)(v)-13 DIST Cust'!L521","v":740},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M521+'FR-16(7)(v)-4 PROD Energy'!M521+'FR-16(7)(v)-5 PROD Cust'!M521+'FR-16(7)(v)-7 TRANS Demand'!M521+'FR-16(7)(v)-8 TRANS Energy'!M521+'FR-16(7)(v)-9 TRANS Cust'!M521+'FR-16(7)(v)-11 DIST Demand'!M521+'FR-16(7)(v)-12 DIST Energy'!M521+'FR-16(7)(v)-13 DIST Cust'!M521","v":175},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N521+'FR-16(7)(v)-4 PROD Energy'!N521+'FR-16(7)(v)-5 PROD Cust'!N521+'FR-16(7)(v)-7 TRANS Demand'!N521+'FR-16(7)(v)-8 TRANS Energy'!N521+'FR-16(7)(v)-9 TRANS Cust'!N521+'FR-16(7)(v)-11 DIST Demand'!N521+'FR-16(7)(v)-12 DIST Energy'!N521+'FR-16(7)(v)-13 DIST Cust'!N521","v":47},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O521+'FR-16(7)(v)-4 PROD Energy'!O521+'FR-16(7)(v)-5 PROD Cust'!O521+'FR-16(7)(v)-7 TRANS Demand'!O521+'FR-16(7)(v)-8 TRANS Energy'!O521+'FR-16(7)(v)-9 TRANS Cust'!O521+'FR-16(7)(v)-11 DIST Demand'!O521+'FR-16(7)(v)-12 DIST Energy'!O521+'FR-16(7)(v)-13 DIST Cust'!O521","v":74},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P521+'FR-16(7)(v)-4 PROD Energy'!P521+'FR-16(7)(v)-5 PROD Cust'!P521+'FR-16(7)(v)-7 TRANS Demand'!P521+'FR-16(7)(v)-8 TRANS Energy'!P521+'FR-16(7)(v)-9 TRANS Cust'!P521+'FR-16(7)(v)-11 DIST Demand'!P521+'FR-16(7)(v)-12 DIST Energy'!P521+'FR-16(7)(v)-13 DIST Cust'!P521","v":1891},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q521+'FR-16(7)(v)-4 PROD Energy'!Q521+'FR-16(7)(v)-5 PROD Cust'!Q521+'FR-16(7)(v)-7 TRANS Demand'!Q521+'FR-16(7)(v)-8 TRANS Energy'!Q521+'FR-16(7)(v)-9 TRANS Cust'!Q521+'FR-16(7)(v)-11 DIST Demand'!Q521+'FR-16(7)(v)-12 DIST Energy'!Q521+'FR-16(7)(v)-13 DIST Cust'!Q521","v":54},{"$f":"SUM(G521:Q521)","v":673076},{"$f":"F521-R521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":673076},607008,61694,821,{"$f":"SUM(J520:J521)","v":498},74,740,175,47,74,1891,54,673076,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F525","v":5601657},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G525+'FR-16(7)(v)-4 PROD Energy'!G525+'FR-16(7)(v)-5 PROD Cust'!G525+'FR-16(7)(v)-7 TRANS Demand'!G525+'FR-16(7)(v)-8 TRANS Energy'!G525+'FR-16(7)(v)-9 TRANS Cust'!G525+'FR-16(7)(v)-11 DIST Demand'!G525+'FR-16(7)(v)-12 DIST Energy'!G525+'FR-16(7)(v)-13 DIST Cust'!G525","v":5601657},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H525+'FR-16(7)(v)-4 PROD Energy'!H525+'FR-16(7)(v)-5 PROD Cust'!H525+'FR-16(7)(v)-7 TRANS Demand'!H525+'FR-16(7)(v)-8 TRANS Energy'!H525+'FR-16(7)(v)-9 TRANS Cust'!H525+'FR-16(7)(v)-11 DIST Demand'!H525+'FR-16(7)(v)-12 DIST Energy'!H525+'FR-16(7)(v)-13 DIST Cust'!H525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I525+'FR-16(7)(v)-4 PROD Energy'!I525+'FR-16(7)(v)-5 PROD Cust'!I525+'FR-16(7)(v)-7 TRANS Demand'!I525+'FR-16(7)(v)-8 TRANS Energy'!I525+'FR-16(7)(v)-9 TRANS Cust'!I525+'FR-16(7)(v)-11 DIST Demand'!I525+'FR-16(7)(v)-12 DIST Energy'!I525+'FR-16(7)(v)-13 DIST Cust'!I525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J525+'FR-16(7)(v)-4 PROD Energy'!J525+'FR-16(7)(v)-5 PROD Cust'!J525+'FR-16(7)(v)-7 TRANS Demand'!J525+'FR-16(7)(v)-8 TRANS Energy'!J525+'FR-16(7)(v)-9 TRANS Cust'!J525+'FR-16(7)(v)-11 DIST Demand'!J525+'FR-16(7)(v)-12 DIST Energy'!J525+'FR-16(7)(v)-13 DIST Cust'!J525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K525+'FR-16(7)(v)-4 PROD Energy'!K525+'FR-16(7)(v)-5 PROD Cust'!K525+'FR-16(7)(v)-7 TRANS Demand'!K525+'FR-16(7)(v)-8 TRANS Energy'!K525+'FR-16(7)(v)-9 TRANS Cust'!K525+'FR-16(7)(v)-11 DIST Demand'!K525+'FR-16(7)(v)-12 DIST Energy'!K525+'FR-16(7)(v)-13 DIST Cust'!K525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L525+'FR-16(7)(v)-4 PROD Energy'!L525+'FR-16(7)(v)-5 PROD Cust'!L525+'FR-16(7)(v)-7 TRANS Demand'!L525+'FR-16(7)(v)-8 TRANS Energy'!L525+'FR-16(7)(v)-9 TRANS Cust'!L525+'FR-16(7)(v)-11 DIST Demand'!L525+'FR-16(7)(v)-12 DIST Energy'!L525+'FR-16(7)(v)-13 DIST Cust'!L525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M525+'FR-16(7)(v)-4 PROD Energy'!M525+'FR-16(7)(v)-5 PROD Cust'!M525+'FR-16(7)(v)-7 TRANS Demand'!M525+'FR-16(7)(v)-8 TRANS Energy'!M525+'FR-16(7)(v)-9 TRANS Cust'!M525+'FR-16(7)(v)-11 DIST Demand'!M525+'FR-16(7)(v)-12 DIST Energy'!M525+'FR-16(7)(v)-13 DIST Cust'!M525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N525+'FR-16(7)(v)-4 PROD Energy'!N525+'FR-16(7)(v)-5 PROD Cust'!N525+'FR-16(7)(v)-7 TRANS Demand'!N525+'FR-16(7)(v)-8 TRANS Energy'!N525+'FR-16(7)(v)-9 TRANS Cust'!N525+'FR-16(7)(v)-11 DIST Demand'!N525+'FR-16(7)(v)-12 DIST Energy'!N525+'FR-16(7)(v)-13 DIST Cust'!N525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O525+'FR-16(7)(v)-4 PROD Energy'!O525+'FR-16(7)(v)-5 PROD Cust'!O525+'FR-16(7)(v)-7 TRANS Demand'!O525+'FR-16(7)(v)-8 TRANS Energy'!O525+'FR-16(7)(v)-9 TRANS Cust'!O525+'FR-16(7)(v)-11 DIST Demand'!O525+'FR-16(7)(v)-12 DIST Energy'!O525+'FR-16(7)(v)-13 DIST Cust'!O525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P525+'FR-16(7)(v)-4 PROD Energy'!P525+'FR-16(7)(v)-5 PROD Cust'!P525+'FR-16(7)(v)-7 TRANS Demand'!P525+'FR-16(7)(v)-8 TRANS Energy'!P525+'FR-16(7)(v)-9 TRANS Cust'!P525+'FR-16(7)(v)-11 DIST Demand'!P525+'FR-16(7)(v)-12 DIST Energy'!P525+'FR-16(7)(v)-13 DIST Cust'!P525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q525+'FR-16(7)(v)-4 PROD Energy'!Q525+'FR-16(7)(v)-5 PROD Cust'!Q525+'FR-16(7)(v)-7 TRANS Demand'!Q525+'FR-16(7)(v)-8 TRANS Energy'!Q525+'FR-16(7)(v)-9 TRANS Cust'!Q525+'FR-16(7)(v)-11 DIST Demand'!Q525+'FR-16(7)(v)-12 DIST Energy'!Q525+'FR-16(7)(v)-13 DIST Cust'!Q525","v":0},{"$f":"SUM(G525:Q525)","v":5601657},{"$f":"F525-R525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F526","v":4908732},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G526+'FR-16(7)(v)-4 PROD Energy'!G526+'FR-16(7)(v)-5 PROD Cust'!G526+'FR-16(7)(v)-7 TRANS Demand'!G526+'FR-16(7)(v)-8 TRANS Energy'!G526+'FR-16(7)(v)-9 TRANS Cust'!G526+'FR-16(7)(v)-11 DIST Demand'!G526+'FR-16(7)(v)-12 DIST Energy'!G526+'FR-16(7)(v)-13 DIST Cust'!G526","v":1769843},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H526+'FR-16(7)(v)-4 PROD Energy'!H526+'FR-16(7)(v)-5 PROD Cust'!H526+'FR-16(7)(v)-7 TRANS Demand'!H526+'FR-16(7)(v)-8 TRANS Energy'!H526+'FR-16(7)(v)-9 TRANS Cust'!H526+'FR-16(7)(v)-11 DIST Demand'!H526+'FR-16(7)(v)-12 DIST Energy'!H526+'FR-16(7)(v)-13 DIST Cust'!H526","v":1372825},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I526+'FR-16(7)(v)-4 PROD Energy'!I526+'FR-16(7)(v)-5 PROD Cust'!I526+'FR-16(7)(v)-7 TRANS Demand'!I526+'FR-16(7)(v)-8 TRANS Energy'!I526+'FR-16(7)(v)-9 TRANS Cust'!I526+'FR-16(7)(v)-11 DIST Demand'!I526+'FR-16(7)(v)-12 DIST Energy'!I526+'FR-16(7)(v)-13 DIST Cust'!I526","v":7609},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J526+'FR-16(7)(v)-4 PROD Energy'!J526+'FR-16(7)(v)-5 PROD Cust'!J526+'FR-16(7)(v)-7 TRANS Demand'!J526+'FR-16(7)(v)-8 TRANS Energy'!J526+'FR-16(7)(v)-9 TRANS Cust'!J526+'FR-16(7)(v)-11 DIST Demand'!J526+'FR-16(7)(v)-12 DIST Energy'!J526+'FR-16(7)(v)-13 DIST Cust'!J526","v":23218},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K526+'FR-16(7)(v)-4 PROD Energy'!K526+'FR-16(7)(v)-5 PROD Cust'!K526+'FR-16(7)(v)-7 TRANS Demand'!K526+'FR-16(7)(v)-8 TRANS Energy'!K526+'FR-16(7)(v)-9 TRANS Cust'!K526+'FR-16(7)(v)-11 DIST Demand'!K526+'FR-16(7)(v)-12 DIST Energy'!K526+'FR-16(7)(v)-13 DIST Cust'!K526","v":344},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L526+'FR-16(7)(v)-4 PROD Energy'!L526+'FR-16(7)(v)-5 PROD Cust'!L526+'FR-16(7)(v)-7 TRANS Demand'!L526+'FR-16(7)(v)-8 TRANS Energy'!L526+'FR-16(7)(v)-9 TRANS Cust'!L526+'FR-16(7)(v)-11 DIST Demand'!L526+'FR-16(7)(v)-12 DIST Energy'!L526+'FR-16(7)(v)-13 DIST Cust'!L526","v":827170},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M526+'FR-16(7)(v)-4 PROD Energy'!M526+'FR-16(7)(v)-5 PROD Cust'!M526+'FR-16(7)(v)-7 TRANS Demand'!M526+'FR-16(7)(v)-8 TRANS Energy'!M526+'FR-16(7)(v)-9 TRANS Cust'!M526+'FR-16(7)(v)-11 DIST Demand'!M526+'FR-16(7)(v)-12 DIST Energy'!M526+'FR-16(7)(v)-13 DIST Cust'!M526","v":603676},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N526+'FR-16(7)(v)-4 PROD Energy'!N526+'FR-16(7)(v)-5 PROD Cust'!N526+'FR-16(7)(v)-7 TRANS Demand'!N526+'FR-16(7)(v)-8 TRANS Energy'!N526+'FR-16(7)(v)-9 TRANS Cust'!N526+'FR-16(7)(v)-11 DIST Demand'!N526+'FR-16(7)(v)-12 DIST Energy'!N526+'FR-16(7)(v)-13 DIST Cust'!N526","v":19046},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O526+'FR-16(7)(v)-4 PROD Energy'!O526+'FR-16(7)(v)-5 PROD Cust'!O526+'FR-16(7)(v)-7 TRANS Demand'!O526+'FR-16(7)(v)-8 TRANS Energy'!O526+'FR-16(7)(v)-9 TRANS Cust'!O526+'FR-16(7)(v)-11 DIST Demand'!O526+'FR-16(7)(v)-12 DIST Energy'!O526+'FR-16(7)(v)-13 DIST Cust'!O526","v":261685},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P526+'FR-16(7)(v)-4 PROD Energy'!P526+'FR-16(7)(v)-5 PROD Cust'!P526+'FR-16(7)(v)-7 TRANS Demand'!P526+'FR-16(7)(v)-8 TRANS Energy'!P526+'FR-16(7)(v)-9 TRANS Cust'!P526+'FR-16(7)(v)-11 DIST Demand'!P526+'FR-16(7)(v)-12 DIST Energy'!P526+'FR-16(7)(v)-13 DIST Cust'!P526","v":23120},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q526+'FR-16(7)(v)-4 PROD Energy'!Q526+'FR-16(7)(v)-5 PROD Cust'!Q526+'FR-16(7)(v)-7 TRANS Demand'!Q526+'FR-16(7)(v)-8 TRANS Energy'!Q526+'FR-16(7)(v)-9 TRANS Cust'!Q526+'FR-16(7)(v)-11 DIST Demand'!Q526+'FR-16(7)(v)-12 DIST Energy'!Q526+'FR-16(7)(v)-13 DIST Cust'!Q526","v":196},4908732,0]
[13,null,"TRANSMISSION","T349",null,{"$f":"'FR-16(7)(v)-1 Functional'!F527","v":957066},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G527+'FR-16(7)(v)-4 PROD Energy'!G527+'FR-16(7)(v)-5 PROD Cust'!G527+'FR-16(7)(v)-7 TRANS Demand'!G527+'FR-16(7)(v)-8 TRANS Energy'!G527+'FR-16(7)(v)-9 TRANS Cust'!G527+'FR-16(7)(v)-11 DIST Demand'!G527+'FR-16(7)(v)-12 DIST Energy'!G527+'FR-16(7)(v)-13 DIST Cust'!G527","v":399852},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H527+'FR-16(7)(v)-4 PROD Energy'!H527+'FR-16(7)(v)-5 PROD Cust'!H527+'FR-16(7)(v)-7 TRANS Demand'!H527+'FR-16(7)(v)-8 TRANS Energy'!H527+'FR-16(7)(v)-9 TRANS Cust'!H527+'FR-16(7)(v)-11 DIST Demand'!H527+'FR-16(7)(v)-12 DIST Energy'!H527+'FR-16(7)(v)-13 DIST Cust'!H527","v":281598},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I527+'FR-16(7)(v)-4 PROD Energy'!I527+'FR-16(7)(v)-5 PROD Cust'!I527+'FR-16(7)(v)-7 TRANS Demand'!I527+'FR-16(7)(v)-8 TRANS Energy'!I527+'FR-16(7)(v)-9 TRANS Cust'!I527+'FR-16(7)(v)-11 DIST Demand'!I527+'FR-16(7)(v)-12 DIST Energy'!I527+'FR-16(7)(v)-13 DIST Cust'!I527","v":1302},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J527+'FR-16(7)(v)-4 PROD Energy'!J527+'FR-16(7)(v)-5 PROD Cust'!J527+'FR-16(7)(v)-7 TRANS Demand'!J527+'FR-16(7)(v)-8 TRANS Energy'!J527+'FR-16(7)(v)-9 TRANS Cust'!J527+'FR-16(7)(v)-11 DIST Demand'!J527+'FR-16(7)(v)-12 DIST Energy'!J527+'FR-16(7)(v)-13 DIST Cust'!J527","v":4584},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K527+'FR-16(7)(v)-4 PROD Energy'!K527+'FR-16(7)(v)-5 PROD Cust'!K527+'FR-16(7)(v)-7 TRANS Demand'!K527+'FR-16(7)(v)-8 TRANS Energy'!K527+'FR-16(7)(v)-9 TRANS Cust'!K527+'FR-16(7)(v)-11 DIST Demand'!K527+'FR-16(7)(v)-12 DIST Energy'!K527+'FR-16(7)(v)-13 DIST Cust'!K527","v":67},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L527+'FR-16(7)(v)-4 PROD Energy'!L527+'FR-16(7)(v)-5 PROD Cust'!L527+'FR-16(7)(v)-7 TRANS Demand'!L527+'FR-16(7)(v)-8 TRANS Energy'!L527+'FR-16(7)(v)-9 TRANS Cust'!L527+'FR-16(7)(v)-11 DIST Demand'!L527+'FR-16(7)(v)-12 DIST Energy'!L527+'FR-16(7)(v)-13 DIST Cust'!L527","v":133310},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M527+'FR-16(7)(v)-4 PROD Energy'!M527+'FR-16(7)(v)-5 PROD Cust'!M527+'FR-16(7)(v)-7 TRANS Demand'!M527+'FR-16(7)(v)-8 TRANS Energy'!M527+'FR-16(7)(v)-9 TRANS Cust'!M527+'FR-16(7)(v)-11 DIST Demand'!M527+'FR-16(7)(v)-12 DIST Energy'!M527+'FR-16(7)(v)-13 DIST Cust'!M527","v":91342},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N527+'FR-16(7)(v)-4 PROD Energy'!N527+'FR-16(7)(v)-5 PROD Cust'!N527+'FR-16(7)(v)-7 TRANS Demand'!N527+'FR-16(7)(v)-8 TRANS Energy'!N527+'FR-16(7)(v)-9 TRANS Cust'!N527+'FR-16(7)(v)-11 DIST Demand'!N527+'FR-16(7)(v)-12 DIST Energy'!N527+'FR-16(7)(v)-13 DIST Cust'!N527","v":3331},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O527+'FR-16(7)(v)-4 PROD Energy'!O527+'FR-16(7)(v)-5 PROD Cust'!O527+'FR-16(7)(v)-7 TRANS Demand'!O527+'FR-16(7)(v)-8 TRANS Energy'!O527+'FR-16(7)(v)-9 TRANS Cust'!O527+'FR-16(7)(v)-11 DIST Demand'!O527+'FR-16(7)(v)-12 DIST Energy'!O527+'FR-16(7)(v)-13 DIST Cust'!O527","v":40273},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P527+'FR-16(7)(v)-4 PROD Energy'!P527+'FR-16(7)(v)-5 PROD Cust'!P527+'FR-16(7)(v)-7 TRANS Demand'!P527+'FR-16(7)(v)-8 TRANS Energy'!P527+'FR-16(7)(v)-9 TRANS Cust'!P527+'FR-16(7)(v)-11 DIST Demand'!P527+'FR-16(7)(v)-12 DIST Energy'!P527+'FR-16(7)(v)-13 DIST Cust'!P527","v":1369},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q527+'FR-16(7)(v)-4 PROD Energy'!Q527+'FR-16(7)(v)-5 PROD Cust'!Q527+'FR-16(7)(v)-7 TRANS Demand'!Q527+'FR-16(7)(v)-8 TRANS Energy'!Q527+'FR-16(7)(v)-9 TRANS Cust'!Q527+'FR-16(7)(v)-11 DIST Demand'!Q527+'FR-16(7)(v)-12 DIST Energy'!Q527+'FR-16(7)(v)-13 DIST Cust'!Q527","v":38},{"$f":"SUM(G527:Q527)","v":957066},{"$f":"F527-R527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F528","v":4243834},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G528+'FR-16(7)(v)-4 PROD Energy'!G528+'FR-16(7)(v)-5 PROD Cust'!G528+'FR-16(7)(v)-7 TRANS Demand'!G528+'FR-16(7)(v)-8 TRANS Energy'!G528+'FR-16(7)(v)-9 TRANS Cust'!G528+'FR-16(7)(v)-11 DIST Demand'!G528+'FR-16(7)(v)-12 DIST Energy'!G528+'FR-16(7)(v)-13 DIST Cust'!G528","v":2244246},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H528+'FR-16(7)(v)-4 PROD Energy'!H528+'FR-16(7)(v)-5 PROD Cust'!H528+'FR-16(7)(v)-7 TRANS Demand'!H528+'FR-16(7)(v)-8 TRANS Energy'!H528+'FR-16(7)(v)-9 TRANS Cust'!H528+'FR-16(7)(v)-11 DIST Demand'!H528+'FR-16(7)(v)-12 DIST Energy'!H528+'FR-16(7)(v)-13 DIST Cust'!H528","v":1025445},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I528+'FR-16(7)(v)-4 PROD Energy'!I528+'FR-16(7)(v)-5 PROD Cust'!I528+'FR-16(7)(v)-7 TRANS Demand'!I528+'FR-16(7)(v)-8 TRANS Energy'!I528+'FR-16(7)(v)-9 TRANS Cust'!I528+'FR-16(7)(v)-11 DIST Demand'!I528+'FR-16(7)(v)-12 DIST Energy'!I528+'FR-16(7)(v)-13 DIST Cust'!I528","v":4376},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J528+'FR-16(7)(v)-4 PROD Energy'!J528+'FR-16(7)(v)-5 PROD Cust'!J528+'FR-16(7)(v)-7 TRANS Demand'!J528+'FR-16(7)(v)-8 TRANS Energy'!J528+'FR-16(7)(v)-9 TRANS Cust'!J528+'FR-16(7)(v)-11 DIST Demand'!J528+'FR-16(7)(v)-12 DIST Energy'!J528+'FR-16(7)(v)-13 DIST Cust'!J528","v":36545},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K528+'FR-16(7)(v)-4 PROD Energy'!K528+'FR-16(7)(v)-5 PROD Cust'!K528+'FR-16(7)(v)-7 TRANS Demand'!K528+'FR-16(7)(v)-8 TRANS Energy'!K528+'FR-16(7)(v)-9 TRANS Cust'!K528+'FR-16(7)(v)-11 DIST Demand'!K528+'FR-16(7)(v)-12 DIST Energy'!K528+'FR-16(7)(v)-13 DIST Cust'!K528","v":347},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L528+'FR-16(7)(v)-4 PROD Energy'!L528+'FR-16(7)(v)-5 PROD Cust'!L528+'FR-16(7)(v)-7 TRANS Demand'!L528+'FR-16(7)(v)-8 TRANS Energy'!L528+'FR-16(7)(v)-9 TRANS Cust'!L528+'FR-16(7)(v)-11 DIST Demand'!L528+'FR-16(7)(v)-12 DIST Energy'!L528+'FR-16(7)(v)-13 DIST Cust'!L528","v":432673},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M528+'FR-16(7)(v)-4 PROD Energy'!M528+'FR-16(7)(v)-5 PROD Cust'!M528+'FR-16(7)(v)-7 TRANS Demand'!M528+'FR-16(7)(v)-8 TRANS Energy'!M528+'FR-16(7)(v)-9 TRANS Cust'!M528+'FR-16(7)(v)-11 DIST Demand'!M528+'FR-16(7)(v)-12 DIST Energy'!M528+'FR-16(7)(v)-13 DIST Cust'!M528","v":289545},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N528+'FR-16(7)(v)-4 PROD Energy'!N528+'FR-16(7)(v)-5 PROD Cust'!N528+'FR-16(7)(v)-7 TRANS Demand'!N528+'FR-16(7)(v)-8 TRANS Energy'!N528+'FR-16(7)(v)-9 TRANS Cust'!N528+'FR-16(7)(v)-11 DIST Demand'!N528+'FR-16(7)(v)-12 DIST Energy'!N528+'FR-16(7)(v)-13 DIST Cust'!N528","v":10149},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O528+'FR-16(7)(v)-4 PROD Energy'!O528+'FR-16(7)(v)-5 PROD Cust'!O528+'FR-16(7)(v)-7 TRANS Demand'!O528+'FR-16(7)(v)-8 TRANS Energy'!O528+'FR-16(7)(v)-9 TRANS Cust'!O528+'FR-16(7)(v)-11 DIST Demand'!O528+'FR-16(7)(v)-12 DIST Energy'!O528+'FR-16(7)(v)-13 DIST Cust'!O528","v":53992},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P528+'FR-16(7)(v)-4 PROD Energy'!P528+'FR-16(7)(v)-5 PROD Cust'!P528+'FR-16(7)(v)-7 TRANS Demand'!P528+'FR-16(7)(v)-8 TRANS Energy'!P528+'FR-16(7)(v)-9 TRANS Cust'!P528+'FR-16(7)(v)-11 DIST Demand'!P528+'FR-16(7)(v)-12 DIST Energy'!P528+'FR-16(7)(v)-13 DIST Cust'!P528","v":143215},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q528+'FR-16(7)(v)-4 PROD Energy'!Q528+'FR-16(7)(v)-5 PROD Cust'!Q528+'FR-16(7)(v)-7 TRANS Demand'!Q528+'FR-16(7)(v)-8 TRANS Energy'!Q528+'FR-16(7)(v)-9 TRANS Cust'!Q528+'FR-16(7)(v)-11 DIST Demand'!Q528+'FR-16(7)(v)-12 DIST Energy'!Q528+'FR-16(7)(v)-13 DIST Cust'!Q528","v":3301},4243834,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F529","v":2291207},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G529+'FR-16(7)(v)-4 PROD Energy'!G529+'FR-16(7)(v)-5 PROD Cust'!G529+'FR-16(7)(v)-7 TRANS Demand'!G529+'FR-16(7)(v)-8 TRANS Energy'!G529+'FR-16(7)(v)-9 TRANS Cust'!G529+'FR-16(7)(v)-11 DIST Demand'!G529+'FR-16(7)(v)-12 DIST Energy'!G529+'FR-16(7)(v)-13 DIST Cust'!G529","v":1658107},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H529+'FR-16(7)(v)-4 PROD Energy'!H529+'FR-16(7)(v)-5 PROD Cust'!H529+'FR-16(7)(v)-7 TRANS Demand'!H529+'FR-16(7)(v)-8 TRANS Energy'!H529+'FR-16(7)(v)-9 TRANS Cust'!H529+'FR-16(7)(v)-11 DIST Demand'!H529+'FR-16(7)(v)-12 DIST Energy'!H529+'FR-16(7)(v)-13 DIST Cust'!H529","v":512983},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I529+'FR-16(7)(v)-4 PROD Energy'!I529+'FR-16(7)(v)-5 PROD Cust'!I529+'FR-16(7)(v)-7 TRANS Demand'!I529+'FR-16(7)(v)-8 TRANS Energy'!I529+'FR-16(7)(v)-9 TRANS Cust'!I529+'FR-16(7)(v)-11 DIST Demand'!I529+'FR-16(7)(v)-12 DIST Energy'!I529+'FR-16(7)(v)-13 DIST Cust'!I529","v":2084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J529+'FR-16(7)(v)-4 PROD Energy'!J529+'FR-16(7)(v)-5 PROD Cust'!J529+'FR-16(7)(v)-7 TRANS Demand'!J529+'FR-16(7)(v)-8 TRANS Energy'!J529+'FR-16(7)(v)-9 TRANS Cust'!J529+'FR-16(7)(v)-11 DIST Demand'!J529+'FR-16(7)(v)-12 DIST Energy'!J529+'FR-16(7)(v)-13 DIST Cust'!J529","v":3923},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K529+'FR-16(7)(v)-4 PROD Energy'!K529+'FR-16(7)(v)-5 PROD Cust'!K529+'FR-16(7)(v)-7 TRANS Demand'!K529+'FR-16(7)(v)-8 TRANS Energy'!K529+'FR-16(7)(v)-9 TRANS Cust'!K529+'FR-16(7)(v)-11 DIST Demand'!K529+'FR-16(7)(v)-12 DIST Energy'!K529+'FR-16(7)(v)-13 DIST Cust'!K529","v":570},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L529+'FR-16(7)(v)-4 PROD Energy'!L529+'FR-16(7)(v)-5 PROD Cust'!L529+'FR-16(7)(v)-7 TRANS Demand'!L529+'FR-16(7)(v)-8 TRANS Energy'!L529+'FR-16(7)(v)-9 TRANS Cust'!L529+'FR-16(7)(v)-11 DIST Demand'!L529+'FR-16(7)(v)-12 DIST Energy'!L529+'FR-16(7)(v)-13 DIST Cust'!L529","v":47344},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M529+'FR-16(7)(v)-4 PROD Energy'!M529+'FR-16(7)(v)-5 PROD Cust'!M529+'FR-16(7)(v)-7 TRANS Demand'!M529+'FR-16(7)(v)-8 TRANS Energy'!M529+'FR-16(7)(v)-9 TRANS Cust'!M529+'FR-16(7)(v)-11 DIST Demand'!M529+'FR-16(7)(v)-12 DIST Energy'!M529+'FR-16(7)(v)-13 DIST Cust'!M529","v":17397},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N529+'FR-16(7)(v)-4 PROD Energy'!N529+'FR-16(7)(v)-5 PROD Cust'!N529+'FR-16(7)(v)-7 TRANS Demand'!N529+'FR-16(7)(v)-8 TRANS Energy'!N529+'FR-16(7)(v)-9 TRANS Cust'!N529+'FR-16(7)(v)-11 DIST Demand'!N529+'FR-16(7)(v)-12 DIST Energy'!N529+'FR-16(7)(v)-13 DIST Cust'!N529","v":2399},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O529+'FR-16(7)(v)-4 PROD Energy'!O529+'FR-16(7)(v)-5 PROD Cust'!O529+'FR-16(7)(v)-7 TRANS Demand'!O529+'FR-16(7)(v)-8 TRANS Energy'!O529+'FR-16(7)(v)-9 TRANS Cust'!O529+'FR-16(7)(v)-11 DIST Demand'!O529+'FR-16(7)(v)-12 DIST Energy'!O529+'FR-16(7)(v)-13 DIST Cust'!O529","v":10191},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P529+'FR-16(7)(v)-4 PROD Energy'!P529+'FR-16(7)(v)-5 PROD Cust'!P529+'FR-16(7)(v)-7 TRANS Demand'!P529+'FR-16(7)(v)-8 TRANS Energy'!P529+'FR-16(7)(v)-9 TRANS Cust'!P529+'FR-16(7)(v)-11 DIST Demand'!P529+'FR-16(7)(v)-12 DIST Energy'!P529+'FR-16(7)(v)-13 DIST Cust'!P529","v":5084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q529+'FR-16(7)(v)-4 PROD Energy'!Q529+'FR-16(7)(v)-5 PROD Cust'!Q529+'FR-16(7)(v)-7 TRANS Demand'!Q529+'FR-16(7)(v)-8 TRANS Energy'!Q529+'FR-16(7)(v)-9 TRANS Cust'!Q529+'FR-16(7)(v)-11 DIST Demand'!Q529+'FR-16(7)(v)-12 DIST Energy'!Q529+'FR-16(7)(v)-13 DIST Cust'!Q529","v":31125},2291207,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F530","v":182203},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G530+'FR-16(7)(v)-4 PROD Energy'!G530+'FR-16(7)(v)-5 PROD Cust'!G530+'FR-16(7)(v)-7 TRANS Demand'!G530+'FR-16(7)(v)-8 TRANS Energy'!G530+'FR-16(7)(v)-9 TRANS Cust'!G530+'FR-16(7)(v)-11 DIST Demand'!G530+'FR-16(7)(v)-12 DIST Energy'!G530+'FR-16(7)(v)-13 DIST Cust'!G530","v":164318},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H530+'FR-16(7)(v)-4 PROD Energy'!H530+'FR-16(7)(v)-5 PROD Cust'!H530+'FR-16(7)(v)-7 TRANS Demand'!H530+'FR-16(7)(v)-8 TRANS Energy'!H530+'FR-16(7)(v)-9 TRANS Cust'!H530+'FR-16(7)(v)-11 DIST Demand'!H530+'FR-16(7)(v)-12 DIST Energy'!H530+'FR-16(7)(v)-13 DIST Cust'!H530","v":16701},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I530+'FR-16(7)(v)-4 PROD Energy'!I530+'FR-16(7)(v)-5 PROD Cust'!I530+'FR-16(7)(v)-7 TRANS Demand'!I530+'FR-16(7)(v)-8 TRANS Energy'!I530+'FR-16(7)(v)-9 TRANS Cust'!I530+'FR-16(7)(v)-11 DIST Demand'!I530+'FR-16(7)(v)-12 DIST Energy'!I530+'FR-16(7)(v)-13 DIST Cust'!I530","v":222},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J530+'FR-16(7)(v)-4 PROD Energy'!J530+'FR-16(7)(v)-5 PROD Cust'!J530+'FR-16(7)(v)-7 TRANS Demand'!J530+'FR-16(7)(v)-8 TRANS Energy'!J530+'FR-16(7)(v)-9 TRANS Cust'!J530+'FR-16(7)(v)-11 DIST Demand'!J530+'FR-16(7)(v)-12 DIST Energy'!J530+'FR-16(7)(v)-13 DIST Cust'!J530","v":135},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K530+'FR-16(7)(v)-4 PROD Energy'!K530+'FR-16(7)(v)-5 PROD Cust'!K530+'FR-16(7)(v)-7 TRANS Demand'!K530+'FR-16(7)(v)-8 TRANS Energy'!K530+'FR-16(7)(v)-9 TRANS Cust'!K530+'FR-16(7)(v)-11 DIST Demand'!K530+'FR-16(7)(v)-12 DIST Energy'!K530+'FR-16(7)(v)-13 DIST Cust'!K530","v":20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L530+'FR-16(7)(v)-4 PROD Energy'!L530+'FR-16(7)(v)-5 PROD Cust'!L530+'FR-16(7)(v)-7 TRANS Demand'!L530+'FR-16(7)(v)-8 TRANS Energy'!L530+'FR-16(7)(v)-9 TRANS Cust'!L530+'FR-16(7)(v)-11 DIST Demand'!L530+'FR-16(7)(v)-12 DIST Energy'!L530+'FR-16(7)(v)-13 DIST Cust'!L530","v":200},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M530+'FR-16(7)(v)-4 PROD Energy'!M530+'FR-16(7)(v)-5 PROD Cust'!M530+'FR-16(7)(v)-7 TRANS Demand'!M530+'FR-16(7)(v)-8 TRANS Energy'!M530+'FR-16(7)(v)-9 TRANS Cust'!M530+'FR-16(7)(v)-11 DIST Demand'!M530+'FR-16(7)(v)-12 DIST Energy'!M530+'FR-16(7)(v)-13 DIST Cust'!M530","v":47},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N530+'FR-16(7)(v)-4 PROD Energy'!N530+'FR-16(7)(v)-5 PROD Cust'!N530+'FR-16(7)(v)-7 TRANS Demand'!N530+'FR-16(7)(v)-8 TRANS Energy'!N530+'FR-16(7)(v)-9 TRANS Cust'!N530+'FR-16(7)(v)-11 DIST Demand'!N530+'FR-16(7)(v)-12 DIST Energy'!N530+'FR-16(7)(v)-13 DIST Cust'!N530","v":13},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O530+'FR-16(7)(v)-4 PROD Energy'!O530+'FR-16(7)(v)-5 PROD Cust'!O530+'FR-16(7)(v)-7 TRANS Demand'!O530+'FR-16(7)(v)-8 TRANS Energy'!O530+'FR-16(7)(v)-9 TRANS Cust'!O530+'FR-16(7)(v)-11 DIST Demand'!O530+'FR-16(7)(v)-12 DIST Energy'!O530+'FR-16(7)(v)-13 DIST Cust'!O530","v":20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P530+'FR-16(7)(v)-4 PROD Energy'!P530+'FR-16(7)(v)-5 PROD Cust'!P530+'FR-16(7)(v)-7 TRANS Demand'!P530+'FR-16(7)(v)-8 TRANS Energy'!P530+'FR-16(7)(v)-9 TRANS Cust'!P530+'FR-16(7)(v)-11 DIST Demand'!P530+'FR-16(7)(v)-12 DIST Energy'!P530+'FR-16(7)(v)-13 DIST Cust'!P530","v":512},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q530+'FR-16(7)(v)-4 PROD Energy'!Q530+'FR-16(7)(v)-5 PROD Cust'!Q530+'FR-16(7)(v)-7 TRANS Demand'!Q530+'FR-16(7)(v)-8 TRANS Energy'!Q530+'FR-16(7)(v)-9 TRANS Cust'!Q530+'FR-16(7)(v)-11 DIST Demand'!Q530+'FR-16(7)(v)-12 DIST Energy'!Q530+'FR-16(7)(v)-13 DIST Cust'!Q530","v":15},182203,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G531+'FR-16(7)(v)-4 PROD Energy'!G531+'FR-16(7)(v)-5 PROD Cust'!G531+'FR-16(7)(v)-7 TRANS Demand'!G531+'FR-16(7)(v)-8 TRANS Energy'!G531+'FR-16(7)(v)-9 TRANS Cust'!G531+'FR-16(7)(v)-11 DIST Demand'!G531+'FR-16(7)(v)-12 DIST Energy'!G531+'FR-16(7)(v)-13 DIST Cust'!G531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H531+'FR-16(7)(v)-4 PROD Energy'!H531+'FR-16(7)(v)-5 PROD Cust'!H531+'FR-16(7)(v)-7 TRANS Demand'!H531+'FR-16(7)(v)-8 TRANS Energy'!H531+'FR-16(7)(v)-9 TRANS Cust'!H531+'FR-16(7)(v)-11 DIST Demand'!H531+'FR-16(7)(v)-12 DIST Energy'!H531+'FR-16(7)(v)-13 DIST Cust'!H531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I531+'FR-16(7)(v)-4 PROD Energy'!I531+'FR-16(7)(v)-5 PROD Cust'!I531+'FR-16(7)(v)-7 TRANS Demand'!I531+'FR-16(7)(v)-8 TRANS Energy'!I531+'FR-16(7)(v)-9 TRANS Cust'!I531+'FR-16(7)(v)-11 DIST Demand'!I531+'FR-16(7)(v)-12 DIST Energy'!I531+'FR-16(7)(v)-13 DIST Cust'!I531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J531+'FR-16(7)(v)-4 PROD Energy'!J531+'FR-16(7)(v)-5 PROD Cust'!J531+'FR-16(7)(v)-7 TRANS Demand'!J531+'FR-16(7)(v)-8 TRANS Energy'!J531+'FR-16(7)(v)-9 TRANS Cust'!J531+'FR-16(7)(v)-11 DIST Demand'!J531+'FR-16(7)(v)-12 DIST Energy'!J531+'FR-16(7)(v)-13 DIST Cust'!J531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K531+'FR-16(7)(v)-4 PROD Energy'!K531+'FR-16(7)(v)-5 PROD Cust'!K531+'FR-16(7)(v)-7 TRANS Demand'!K531+'FR-16(7)(v)-8 TRANS Energy'!K531+'FR-16(7)(v)-9 TRANS Cust'!K531+'FR-16(7)(v)-11 DIST Demand'!K531+'FR-16(7)(v)-12 DIST Energy'!K531+'FR-16(7)(v)-13 DIST Cust'!K531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L531+'FR-16(7)(v)-4 PROD Energy'!L531+'FR-16(7)(v)-5 PROD Cust'!L531+'FR-16(7)(v)-7 TRANS Demand'!L531+'FR-16(7)(v)-8 TRANS Energy'!L531+'FR-16(7)(v)-9 TRANS Cust'!L531+'FR-16(7)(v)-11 DIST Demand'!L531+'FR-16(7)(v)-12 DIST Energy'!L531+'FR-16(7)(v)-13 DIST Cust'!L531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M531+'FR-16(7)(v)-4 PROD Energy'!M531+'FR-16(7)(v)-5 PROD Cust'!M531+'FR-16(7)(v)-7 TRANS Demand'!M531+'FR-16(7)(v)-8 TRANS Energy'!M531+'FR-16(7)(v)-9 TRANS Cust'!M531+'FR-16(7)(v)-11 DIST Demand'!M531+'FR-16(7)(v)-12 DIST Energy'!M531+'FR-16(7)(v)-13 DIST Cust'!M531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N531+'FR-16(7)(v)-4 PROD Energy'!N531+'FR-16(7)(v)-5 PROD Cust'!N531+'FR-16(7)(v)-7 TRANS Demand'!N531+'FR-16(7)(v)-8 TRANS Energy'!N531+'FR-16(7)(v)-9 TRANS Cust'!N531+'FR-16(7)(v)-11 DIST Demand'!N531+'FR-16(7)(v)-12 DIST Energy'!N531+'FR-16(7)(v)-13 DIST Cust'!N531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O531+'FR-16(7)(v)-4 PROD Energy'!O531+'FR-16(7)(v)-5 PROD Cust'!O531+'FR-16(7)(v)-7 TRANS Demand'!O531+'FR-16(7)(v)-8 TRANS Energy'!O531+'FR-16(7)(v)-9 TRANS Cust'!O531+'FR-16(7)(v)-11 DIST Demand'!O531+'FR-16(7)(v)-12 DIST Energy'!O531+'FR-16(7)(v)-13 DIST Cust'!O531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P531+'FR-16(7)(v)-4 PROD Energy'!P531+'FR-16(7)(v)-5 PROD Cust'!P531+'FR-16(7)(v)-7 TRANS Demand'!P531+'FR-16(7)(v)-8 TRANS Energy'!P531+'FR-16(7)(v)-9 TRANS Cust'!P531+'FR-16(7)(v)-11 DIST Demand'!P531+'FR-16(7)(v)-12 DIST Energy'!P531+'FR-16(7)(v)-13 DIST Cust'!P531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q531+'FR-16(7)(v)-4 PROD Energy'!Q531+'FR-16(7)(v)-5 PROD Cust'!Q531+'FR-16(7)(v)-7 TRANS Demand'!Q531+'FR-16(7)(v)-8 TRANS Energy'!Q531+'FR-16(7)(v)-9 TRANS Cust'!Q531+'FR-16(7)(v)-11 DIST Demand'!Q531+'FR-16(7)(v)-12 DIST Energy'!Q531+'FR-16(7)(v)-13 DIST Cust'!Q531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":18184699},11838023,3209552,15593,{"$f":"SUM(J525:J531)","v":68405},1348,1440697,1002007,34938,366161,173300,34675,18184699,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F533","v":120538},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G533+'FR-16(7)(v)-4 PROD Energy'!G533+'FR-16(7)(v)-5 PROD Cust'!G533+'FR-16(7)(v)-7 TRANS Demand'!G533+'FR-16(7)(v)-8 TRANS Energy'!G533+'FR-16(7)(v)-9 TRANS Cust'!G533+'FR-16(7)(v)-11 DIST Demand'!G533+'FR-16(7)(v)-12 DIST Energy'!G533+'FR-16(7)(v)-13 DIST Cust'!G533","v":78469},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H533+'FR-16(7)(v)-4 PROD Energy'!H533+'FR-16(7)(v)-5 PROD Cust'!H533+'FR-16(7)(v)-7 TRANS Demand'!H533+'FR-16(7)(v)-8 TRANS Energy'!H533+'FR-16(7)(v)-9 TRANS Cust'!H533+'FR-16(7)(v)-11 DIST Demand'!H533+'FR-16(7)(v)-12 DIST Energy'!H533+'FR-16(7)(v)-13 DIST Cust'!H533","v":21274},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I533+'FR-16(7)(v)-4 PROD Energy'!I533+'FR-16(7)(v)-5 PROD Cust'!I533+'FR-16(7)(v)-7 TRANS Demand'!I533+'FR-16(7)(v)-8 TRANS Energy'!I533+'FR-16(7)(v)-9 TRANS Cust'!I533+'FR-16(7)(v)-11 DIST Demand'!I533+'FR-16(7)(v)-12 DIST Energy'!I533+'FR-16(7)(v)-13 DIST Cust'!I533","v":104},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J533+'FR-16(7)(v)-4 PROD Energy'!J533+'FR-16(7)(v)-5 PROD Cust'!J533+'FR-16(7)(v)-7 TRANS Demand'!J533+'FR-16(7)(v)-8 TRANS Energy'!J533+'FR-16(7)(v)-9 TRANS Cust'!J533+'FR-16(7)(v)-11 DIST Demand'!J533+'FR-16(7)(v)-12 DIST Energy'!J533+'FR-16(7)(v)-13 DIST Cust'!J533","v":453},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K533+'FR-16(7)(v)-4 PROD Energy'!K533+'FR-16(7)(v)-5 PROD Cust'!K533+'FR-16(7)(v)-7 TRANS Demand'!K533+'FR-16(7)(v)-8 TRANS Energy'!K533+'FR-16(7)(v)-9 TRANS Cust'!K533+'FR-16(7)(v)-11 DIST Demand'!K533+'FR-16(7)(v)-12 DIST Energy'!K533+'FR-16(7)(v)-13 DIST Cust'!K533","v":9},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L533+'FR-16(7)(v)-4 PROD Energy'!L533+'FR-16(7)(v)-5 PROD Cust'!L533+'FR-16(7)(v)-7 TRANS Demand'!L533+'FR-16(7)(v)-8 TRANS Energy'!L533+'FR-16(7)(v)-9 TRANS Cust'!L533+'FR-16(7)(v)-11 DIST Demand'!L533+'FR-16(7)(v)-12 DIST Energy'!L533+'FR-16(7)(v)-13 DIST Cust'!L533","v":9550},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M533+'FR-16(7)(v)-4 PROD Energy'!M533+'FR-16(7)(v)-5 PROD Cust'!M533+'FR-16(7)(v)-7 TRANS Demand'!M533+'FR-16(7)(v)-8 TRANS Energy'!M533+'FR-16(7)(v)-9 TRANS Cust'!M533+'FR-16(7)(v)-11 DIST Demand'!M533+'FR-16(7)(v)-12 DIST Energy'!M533+'FR-16(7)(v)-13 DIST Cust'!M533","v":6643},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N533+'FR-16(7)(v)-4 PROD Energy'!N533+'FR-16(7)(v)-5 PROD Cust'!N533+'FR-16(7)(v)-7 TRANS Demand'!N533+'FR-16(7)(v)-8 TRANS Energy'!N533+'FR-16(7)(v)-9 TRANS Cust'!N533+'FR-16(7)(v)-11 DIST Demand'!N533+'FR-16(7)(v)-12 DIST Energy'!N533+'FR-16(7)(v)-13 DIST Cust'!N533","v":232},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O533+'FR-16(7)(v)-4 PROD Energy'!O533+'FR-16(7)(v)-5 PROD Cust'!O533+'FR-16(7)(v)-7 TRANS Demand'!O533+'FR-16(7)(v)-8 TRANS Energy'!O533+'FR-16(7)(v)-9 TRANS Cust'!O533+'FR-16(7)(v)-11 DIST Demand'!O533+'FR-16(7)(v)-12 DIST Energy'!O533+'FR-16(7)(v)-13 DIST Cust'!O533","v":2427},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P533+'FR-16(7)(v)-4 PROD Energy'!P533+'FR-16(7)(v)-5 PROD Cust'!P533+'FR-16(7)(v)-7 TRANS Demand'!P533+'FR-16(7)(v)-8 TRANS Energy'!P533+'FR-16(7)(v)-9 TRANS Cust'!P533+'FR-16(7)(v)-11 DIST Demand'!P533+'FR-16(7)(v)-12 DIST Energy'!P533+'FR-16(7)(v)-13 DIST Cust'!P533","v":1148},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q533+'FR-16(7)(v)-4 PROD Energy'!Q533+'FR-16(7)(v)-5 PROD Cust'!Q533+'FR-16(7)(v)-7 TRANS Demand'!Q533+'FR-16(7)(v)-8 TRANS Energy'!Q533+'FR-16(7)(v)-9 TRANS Cust'!Q533+'FR-16(7)(v)-11 DIST Demand'!Q533+'FR-16(7)(v)-12 DIST Energy'!Q533+'FR-16(7)(v)-13 DIST Cust'!Q533","v":229},{"$f":"SUM(G533:Q533)","v":120538},{"$f":"F533-R533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G534+'FR-16(7)(v)-4 PROD Energy'!G534+'FR-16(7)(v)-5 PROD Cust'!G534+'FR-16(7)(v)-7 TRANS Demand'!G534+'FR-16(7)(v)-8 TRANS Energy'!G534+'FR-16(7)(v)-9 TRANS Cust'!G534+'FR-16(7)(v)-11 DIST Demand'!G534+'FR-16(7)(v)-12 DIST Energy'!G534+'FR-16(7)(v)-13 DIST Cust'!G534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H534+'FR-16(7)(v)-4 PROD Energy'!H534+'FR-16(7)(v)-5 PROD Cust'!H534+'FR-16(7)(v)-7 TRANS Demand'!H534+'FR-16(7)(v)-8 TRANS Energy'!H534+'FR-16(7)(v)-9 TRANS Cust'!H534+'FR-16(7)(v)-11 DIST Demand'!H534+'FR-16(7)(v)-12 DIST Energy'!H534+'FR-16(7)(v)-13 DIST Cust'!H534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I534+'FR-16(7)(v)-4 PROD Energy'!I534+'FR-16(7)(v)-5 PROD Cust'!I534+'FR-16(7)(v)-7 TRANS Demand'!I534+'FR-16(7)(v)-8 TRANS Energy'!I534+'FR-16(7)(v)-9 TRANS Cust'!I534+'FR-16(7)(v)-11 DIST Demand'!I534+'FR-16(7)(v)-12 DIST Energy'!I534+'FR-16(7)(v)-13 DIST Cust'!I534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J534+'FR-16(7)(v)-4 PROD Energy'!J534+'FR-16(7)(v)-5 PROD Cust'!J534+'FR-16(7)(v)-7 TRANS Demand'!J534+'FR-16(7)(v)-8 TRANS Energy'!J534+'FR-16(7)(v)-9 TRANS Cust'!J534+'FR-16(7)(v)-11 DIST Demand'!J534+'FR-16(7)(v)-12 DIST Energy'!J534+'FR-16(7)(v)-13 DIST Cust'!J534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K534+'FR-16(7)(v)-4 PROD Energy'!K534+'FR-16(7)(v)-5 PROD Cust'!K534+'FR-16(7)(v)-7 TRANS Demand'!K534+'FR-16(7)(v)-8 TRANS Energy'!K534+'FR-16(7)(v)-9 TRANS Cust'!K534+'FR-16(7)(v)-11 DIST Demand'!K534+'FR-16(7)(v)-12 DIST Energy'!K534+'FR-16(7)(v)-13 DIST Cust'!K534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L534+'FR-16(7)(v)-4 PROD Energy'!L534+'FR-16(7)(v)-5 PROD Cust'!L534+'FR-16(7)(v)-7 TRANS Demand'!L534+'FR-16(7)(v)-8 TRANS Energy'!L534+'FR-16(7)(v)-9 TRANS Cust'!L534+'FR-16(7)(v)-11 DIST Demand'!L534+'FR-16(7)(v)-12 DIST Energy'!L534+'FR-16(7)(v)-13 DIST Cust'!L534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M534+'FR-16(7)(v)-4 PROD Energy'!M534+'FR-16(7)(v)-5 PROD Cust'!M534+'FR-16(7)(v)-7 TRANS Demand'!M534+'FR-16(7)(v)-8 TRANS Energy'!M534+'FR-16(7)(v)-9 TRANS Cust'!M534+'FR-16(7)(v)-11 DIST Demand'!M534+'FR-16(7)(v)-12 DIST Energy'!M534+'FR-16(7)(v)-13 DIST Cust'!M534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N534+'FR-16(7)(v)-4 PROD Energy'!N534+'FR-16(7)(v)-5 PROD Cust'!N534+'FR-16(7)(v)-7 TRANS Demand'!N534+'FR-16(7)(v)-8 TRANS Energy'!N534+'FR-16(7)(v)-9 TRANS Cust'!N534+'FR-16(7)(v)-11 DIST Demand'!N534+'FR-16(7)(v)-12 DIST Energy'!N534+'FR-16(7)(v)-13 DIST Cust'!N534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O534+'FR-16(7)(v)-4 PROD Energy'!O534+'FR-16(7)(v)-5 PROD Cust'!O534+'FR-16(7)(v)-7 TRANS Demand'!O534+'FR-16(7)(v)-8 TRANS Energy'!O534+'FR-16(7)(v)-9 TRANS Cust'!O534+'FR-16(7)(v)-11 DIST Demand'!O534+'FR-16(7)(v)-12 DIST Energy'!O534+'FR-16(7)(v)-13 DIST Cust'!O534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P534+'FR-16(7)(v)-4 PROD Energy'!P534+'FR-16(7)(v)-5 PROD Cust'!P534+'FR-16(7)(v)-7 TRANS Demand'!P534+'FR-16(7)(v)-8 TRANS Energy'!P534+'FR-16(7)(v)-9 TRANS Cust'!P534+'FR-16(7)(v)-11 DIST Demand'!P534+'FR-16(7)(v)-12 DIST Energy'!P534+'FR-16(7)(v)-13 DIST Cust'!P534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q534+'FR-16(7)(v)-4 PROD Energy'!Q534+'FR-16(7)(v)-5 PROD Cust'!Q534+'FR-16(7)(v)-7 TRANS Demand'!Q534+'FR-16(7)(v)-8 TRANS Energy'!Q534+'FR-16(7)(v)-9 TRANS Cust'!Q534+'FR-16(7)(v)-11 DIST Demand'!Q534+'FR-16(7)(v)-12 DIST Energy'!Q534+'FR-16(7)(v)-13 DIST Cust'!Q534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G535+'FR-16(7)(v)-4 PROD Energy'!G535+'FR-16(7)(v)-5 PROD Cust'!G535+'FR-16(7)(v)-7 TRANS Demand'!G535+'FR-16(7)(v)-8 TRANS Energy'!G535+'FR-16(7)(v)-9 TRANS Cust'!G535+'FR-16(7)(v)-11 DIST Demand'!G535+'FR-16(7)(v)-12 DIST Energy'!G535+'FR-16(7)(v)-13 DIST Cust'!G535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H535+'FR-16(7)(v)-4 PROD Energy'!H535+'FR-16(7)(v)-5 PROD Cust'!H535+'FR-16(7)(v)-7 TRANS Demand'!H535+'FR-16(7)(v)-8 TRANS Energy'!H535+'FR-16(7)(v)-9 TRANS Cust'!H535+'FR-16(7)(v)-11 DIST Demand'!H535+'FR-16(7)(v)-12 DIST Energy'!H535+'FR-16(7)(v)-13 DIST Cust'!H535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I535+'FR-16(7)(v)-4 PROD Energy'!I535+'FR-16(7)(v)-5 PROD Cust'!I535+'FR-16(7)(v)-7 TRANS Demand'!I535+'FR-16(7)(v)-8 TRANS Energy'!I535+'FR-16(7)(v)-9 TRANS Cust'!I535+'FR-16(7)(v)-11 DIST Demand'!I535+'FR-16(7)(v)-12 DIST Energy'!I535+'FR-16(7)(v)-13 DIST Cust'!I535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J535+'FR-16(7)(v)-4 PROD Energy'!J535+'FR-16(7)(v)-5 PROD Cust'!J535+'FR-16(7)(v)-7 TRANS Demand'!J535+'FR-16(7)(v)-8 TRANS Energy'!J535+'FR-16(7)(v)-9 TRANS Cust'!J535+'FR-16(7)(v)-11 DIST Demand'!J535+'FR-16(7)(v)-12 DIST Energy'!J535+'FR-16(7)(v)-13 DIST Cust'!J535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K535+'FR-16(7)(v)-4 PROD Energy'!K535+'FR-16(7)(v)-5 PROD Cust'!K535+'FR-16(7)(v)-7 TRANS Demand'!K535+'FR-16(7)(v)-8 TRANS Energy'!K535+'FR-16(7)(v)-9 TRANS Cust'!K535+'FR-16(7)(v)-11 DIST Demand'!K535+'FR-16(7)(v)-12 DIST Energy'!K535+'FR-16(7)(v)-13 DIST Cust'!K535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L535+'FR-16(7)(v)-4 PROD Energy'!L535+'FR-16(7)(v)-5 PROD Cust'!L535+'FR-16(7)(v)-7 TRANS Demand'!L535+'FR-16(7)(v)-8 TRANS Energy'!L535+'FR-16(7)(v)-9 TRANS Cust'!L535+'FR-16(7)(v)-11 DIST Demand'!L535+'FR-16(7)(v)-12 DIST Energy'!L535+'FR-16(7)(v)-13 DIST Cust'!L535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M535+'FR-16(7)(v)-4 PROD Energy'!M535+'FR-16(7)(v)-5 PROD Cust'!M535+'FR-16(7)(v)-7 TRANS Demand'!M535+'FR-16(7)(v)-8 TRANS Energy'!M535+'FR-16(7)(v)-9 TRANS Cust'!M535+'FR-16(7)(v)-11 DIST Demand'!M535+'FR-16(7)(v)-12 DIST Energy'!M535+'FR-16(7)(v)-13 DIST Cust'!M535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N535+'FR-16(7)(v)-4 PROD Energy'!N535+'FR-16(7)(v)-5 PROD Cust'!N535+'FR-16(7)(v)-7 TRANS Demand'!N535+'FR-16(7)(v)-8 TRANS Energy'!N535+'FR-16(7)(v)-9 TRANS Cust'!N535+'FR-16(7)(v)-11 DIST Demand'!N535+'FR-16(7)(v)-12 DIST Energy'!N535+'FR-16(7)(v)-13 DIST Cust'!N535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O535+'FR-16(7)(v)-4 PROD Energy'!O535+'FR-16(7)(v)-5 PROD Cust'!O535+'FR-16(7)(v)-7 TRANS Demand'!O535+'FR-16(7)(v)-8 TRANS Energy'!O535+'FR-16(7)(v)-9 TRANS Cust'!O535+'FR-16(7)(v)-11 DIST Demand'!O535+'FR-16(7)(v)-12 DIST Energy'!O535+'FR-16(7)(v)-13 DIST Cust'!O535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P535+'FR-16(7)(v)-4 PROD Energy'!P535+'FR-16(7)(v)-5 PROD Cust'!P535+'FR-16(7)(v)-7 TRANS Demand'!P535+'FR-16(7)(v)-8 TRANS Energy'!P535+'FR-16(7)(v)-9 TRANS Cust'!P535+'FR-16(7)(v)-11 DIST Demand'!P535+'FR-16(7)(v)-12 DIST Energy'!P535+'FR-16(7)(v)-13 DIST Cust'!P535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q535+'FR-16(7)(v)-4 PROD Energy'!Q535+'FR-16(7)(v)-5 PROD Cust'!Q535+'FR-16(7)(v)-7 TRANS Demand'!Q535+'FR-16(7)(v)-8 TRANS Energy'!Q535+'FR-16(7)(v)-9 TRANS Cust'!Q535+'FR-16(7)(v)-11 DIST Demand'!Q535+'FR-16(7)(v)-12 DIST Energy'!Q535+'FR-16(7)(v)-13 DIST Cust'!Q535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G536+'FR-16(7)(v)-4 PROD Energy'!G536+'FR-16(7)(v)-5 PROD Cust'!G536+'FR-16(7)(v)-7 TRANS Demand'!G536+'FR-16(7)(v)-8 TRANS Energy'!G536+'FR-16(7)(v)-9 TRANS Cust'!G536+'FR-16(7)(v)-11 DIST Demand'!G536+'FR-16(7)(v)-12 DIST Energy'!G536+'FR-16(7)(v)-13 DIST Cust'!G536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H536+'FR-16(7)(v)-4 PROD Energy'!H536+'FR-16(7)(v)-5 PROD Cust'!H536+'FR-16(7)(v)-7 TRANS Demand'!H536+'FR-16(7)(v)-8 TRANS Energy'!H536+'FR-16(7)(v)-9 TRANS Cust'!H536+'FR-16(7)(v)-11 DIST Demand'!H536+'FR-16(7)(v)-12 DIST Energy'!H536+'FR-16(7)(v)-13 DIST Cust'!H536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I536+'FR-16(7)(v)-4 PROD Energy'!I536+'FR-16(7)(v)-5 PROD Cust'!I536+'FR-16(7)(v)-7 TRANS Demand'!I536+'FR-16(7)(v)-8 TRANS Energy'!I536+'FR-16(7)(v)-9 TRANS Cust'!I536+'FR-16(7)(v)-11 DIST Demand'!I536+'FR-16(7)(v)-12 DIST Energy'!I536+'FR-16(7)(v)-13 DIST Cust'!I536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J536+'FR-16(7)(v)-4 PROD Energy'!J536+'FR-16(7)(v)-5 PROD Cust'!J536+'FR-16(7)(v)-7 TRANS Demand'!J536+'FR-16(7)(v)-8 TRANS Energy'!J536+'FR-16(7)(v)-9 TRANS Cust'!J536+'FR-16(7)(v)-11 DIST Demand'!J536+'FR-16(7)(v)-12 DIST Energy'!J536+'FR-16(7)(v)-13 DIST Cust'!J536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K536+'FR-16(7)(v)-4 PROD Energy'!K536+'FR-16(7)(v)-5 PROD Cust'!K536+'FR-16(7)(v)-7 TRANS Demand'!K536+'FR-16(7)(v)-8 TRANS Energy'!K536+'FR-16(7)(v)-9 TRANS Cust'!K536+'FR-16(7)(v)-11 DIST Demand'!K536+'FR-16(7)(v)-12 DIST Energy'!K536+'FR-16(7)(v)-13 DIST Cust'!K536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L536+'FR-16(7)(v)-4 PROD Energy'!L536+'FR-16(7)(v)-5 PROD Cust'!L536+'FR-16(7)(v)-7 TRANS Demand'!L536+'FR-16(7)(v)-8 TRANS Energy'!L536+'FR-16(7)(v)-9 TRANS Cust'!L536+'FR-16(7)(v)-11 DIST Demand'!L536+'FR-16(7)(v)-12 DIST Energy'!L536+'FR-16(7)(v)-13 DIST Cust'!L536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M536+'FR-16(7)(v)-4 PROD Energy'!M536+'FR-16(7)(v)-5 PROD Cust'!M536+'FR-16(7)(v)-7 TRANS Demand'!M536+'FR-16(7)(v)-8 TRANS Energy'!M536+'FR-16(7)(v)-9 TRANS Cust'!M536+'FR-16(7)(v)-11 DIST Demand'!M536+'FR-16(7)(v)-12 DIST Energy'!M536+'FR-16(7)(v)-13 DIST Cust'!M536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N536+'FR-16(7)(v)-4 PROD Energy'!N536+'FR-16(7)(v)-5 PROD Cust'!N536+'FR-16(7)(v)-7 TRANS Demand'!N536+'FR-16(7)(v)-8 TRANS Energy'!N536+'FR-16(7)(v)-9 TRANS Cust'!N536+'FR-16(7)(v)-11 DIST Demand'!N536+'FR-16(7)(v)-12 DIST Energy'!N536+'FR-16(7)(v)-13 DIST Cust'!N536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O536+'FR-16(7)(v)-4 PROD Energy'!O536+'FR-16(7)(v)-5 PROD Cust'!O536+'FR-16(7)(v)-7 TRANS Demand'!O536+'FR-16(7)(v)-8 TRANS Energy'!O536+'FR-16(7)(v)-9 TRANS Cust'!O536+'FR-16(7)(v)-11 DIST Demand'!O536+'FR-16(7)(v)-12 DIST Energy'!O536+'FR-16(7)(v)-13 DIST Cust'!O536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P536+'FR-16(7)(v)-4 PROD Energy'!P536+'FR-16(7)(v)-5 PROD Cust'!P536+'FR-16(7)(v)-7 TRANS Demand'!P536+'FR-16(7)(v)-8 TRANS Energy'!P536+'FR-16(7)(v)-9 TRANS Cust'!P536+'FR-16(7)(v)-11 DIST Demand'!P536+'FR-16(7)(v)-12 DIST Energy'!P536+'FR-16(7)(v)-13 DIST Cust'!P536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q536+'FR-16(7)(v)-4 PROD Energy'!Q536+'FR-16(7)(v)-5 PROD Cust'!Q536+'FR-16(7)(v)-7 TRANS Demand'!Q536+'FR-16(7)(v)-8 TRANS Energy'!Q536+'FR-16(7)(v)-9 TRANS Cust'!Q536+'FR-16(7)(v)-11 DIST Demand'!Q536+'FR-16(7)(v)-12 DIST Energy'!Q536+'FR-16(7)(v)-13 DIST Cust'!Q536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F537","v":-82500},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G537+'FR-16(7)(v)-4 PROD Energy'!G537+'FR-16(7)(v)-5 PROD Cust'!G537+'FR-16(7)(v)-7 TRANS Demand'!G537+'FR-16(7)(v)-8 TRANS Energy'!G537+'FR-16(7)(v)-9 TRANS Cust'!G537+'FR-16(7)(v)-11 DIST Demand'!G537+'FR-16(7)(v)-12 DIST Energy'!G537+'FR-16(7)(v)-13 DIST Cust'!G537","v":-53707},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H537+'FR-16(7)(v)-4 PROD Energy'!H537+'FR-16(7)(v)-5 PROD Cust'!H537+'FR-16(7)(v)-7 TRANS Demand'!H537+'FR-16(7)(v)-8 TRANS Energy'!H537+'FR-16(7)(v)-9 TRANS Cust'!H537+'FR-16(7)(v)-11 DIST Demand'!H537+'FR-16(7)(v)-12 DIST Energy'!H537+'FR-16(7)(v)-13 DIST Cust'!H537","v":-14561},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I537+'FR-16(7)(v)-4 PROD Energy'!I537+'FR-16(7)(v)-5 PROD Cust'!I537+'FR-16(7)(v)-7 TRANS Demand'!I537+'FR-16(7)(v)-8 TRANS Energy'!I537+'FR-16(7)(v)-9 TRANS Cust'!I537+'FR-16(7)(v)-11 DIST Demand'!I537+'FR-16(7)(v)-12 DIST Energy'!I537+'FR-16(7)(v)-13 DIST Cust'!I537","v":-71},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J537+'FR-16(7)(v)-4 PROD Energy'!J537+'FR-16(7)(v)-5 PROD Cust'!J537+'FR-16(7)(v)-7 TRANS Demand'!J537+'FR-16(7)(v)-8 TRANS Energy'!J537+'FR-16(7)(v)-9 TRANS Cust'!J537+'FR-16(7)(v)-11 DIST Demand'!J537+'FR-16(7)(v)-12 DIST Energy'!J537+'FR-16(7)(v)-13 DIST Cust'!J537","v":-311},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K537+'FR-16(7)(v)-4 PROD Energy'!K537+'FR-16(7)(v)-5 PROD Cust'!K537+'FR-16(7)(v)-7 TRANS Demand'!K537+'FR-16(7)(v)-8 TRANS Energy'!K537+'FR-16(7)(v)-9 TRANS Cust'!K537+'FR-16(7)(v)-11 DIST Demand'!K537+'FR-16(7)(v)-12 DIST Energy'!K537+'FR-16(7)(v)-13 DIST Cust'!K537","v":-6},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L537+'FR-16(7)(v)-4 PROD Energy'!L537+'FR-16(7)(v)-5 PROD Cust'!L537+'FR-16(7)(v)-7 TRANS Demand'!L537+'FR-16(7)(v)-8 TRANS Energy'!L537+'FR-16(7)(v)-9 TRANS Cust'!L537+'FR-16(7)(v)-11 DIST Demand'!L537+'FR-16(7)(v)-12 DIST Energy'!L537+'FR-16(7)(v)-13 DIST Cust'!L537","v":-6536},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M537+'FR-16(7)(v)-4 PROD Energy'!M537+'FR-16(7)(v)-5 PROD Cust'!M537+'FR-16(7)(v)-7 TRANS Demand'!M537+'FR-16(7)(v)-8 TRANS Energy'!M537+'FR-16(7)(v)-9 TRANS Cust'!M537+'FR-16(7)(v)-11 DIST Demand'!M537+'FR-16(7)(v)-12 DIST Energy'!M537+'FR-16(7)(v)-13 DIST Cust'!M537","v":-4545},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N537+'FR-16(7)(v)-4 PROD Energy'!N537+'FR-16(7)(v)-5 PROD Cust'!N537+'FR-16(7)(v)-7 TRANS Demand'!N537+'FR-16(7)(v)-8 TRANS Energy'!N537+'FR-16(7)(v)-9 TRANS Cust'!N537+'FR-16(7)(v)-11 DIST Demand'!N537+'FR-16(7)(v)-12 DIST Energy'!N537+'FR-16(7)(v)-13 DIST Cust'!N537","v":-158},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O537+'FR-16(7)(v)-4 PROD Energy'!O537+'FR-16(7)(v)-5 PROD Cust'!O537+'FR-16(7)(v)-7 TRANS Demand'!O537+'FR-16(7)(v)-8 TRANS Energy'!O537+'FR-16(7)(v)-9 TRANS Cust'!O537+'FR-16(7)(v)-11 DIST Demand'!O537+'FR-16(7)(v)-12 DIST Energy'!O537+'FR-16(7)(v)-13 DIST Cust'!O537","v":-1661},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P537+'FR-16(7)(v)-4 PROD Energy'!P537+'FR-16(7)(v)-5 PROD Cust'!P537+'FR-16(7)(v)-7 TRANS Demand'!P537+'FR-16(7)(v)-8 TRANS Energy'!P537+'FR-16(7)(v)-9 TRANS Cust'!P537+'FR-16(7)(v)-11 DIST Demand'!P537+'FR-16(7)(v)-12 DIST Energy'!P537+'FR-16(7)(v)-13 DIST Cust'!P537","v":-786},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q537+'FR-16(7)(v)-4 PROD Energy'!Q537+'FR-16(7)(v)-5 PROD Cust'!Q537+'FR-16(7)(v)-7 TRANS Demand'!Q537+'FR-16(7)(v)-8 TRANS Energy'!Q537+'FR-16(7)(v)-9 TRANS Cust'!Q537+'FR-16(7)(v)-11 DIST Demand'!Q537+'FR-16(7)(v)-12 DIST Energy'!Q537+'FR-16(7)(v)-13 DIST Cust'!Q537","v":-158},-82500,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G538+'FR-16(7)(v)-4 PROD Energy'!G538+'FR-16(7)(v)-5 PROD Cust'!G538+'FR-16(7)(v)-7 TRANS Demand'!G538+'FR-16(7)(v)-8 TRANS Energy'!G538+'FR-16(7)(v)-9 TRANS Cust'!G538+'FR-16(7)(v)-11 DIST Demand'!G538+'FR-16(7)(v)-12 DIST Energy'!G538+'FR-16(7)(v)-13 DIST Cust'!G538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H538+'FR-16(7)(v)-4 PROD Energy'!H538+'FR-16(7)(v)-5 PROD Cust'!H538+'FR-16(7)(v)-7 TRANS Demand'!H538+'FR-16(7)(v)-8 TRANS Energy'!H538+'FR-16(7)(v)-9 TRANS Cust'!H538+'FR-16(7)(v)-11 DIST Demand'!H538+'FR-16(7)(v)-12 DIST Energy'!H538+'FR-16(7)(v)-13 DIST Cust'!H538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I538+'FR-16(7)(v)-4 PROD Energy'!I538+'FR-16(7)(v)-5 PROD Cust'!I538+'FR-16(7)(v)-7 TRANS Demand'!I538+'FR-16(7)(v)-8 TRANS Energy'!I538+'FR-16(7)(v)-9 TRANS Cust'!I538+'FR-16(7)(v)-11 DIST Demand'!I538+'FR-16(7)(v)-12 DIST Energy'!I538+'FR-16(7)(v)-13 DIST Cust'!I538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J538+'FR-16(7)(v)-4 PROD Energy'!J538+'FR-16(7)(v)-5 PROD Cust'!J538+'FR-16(7)(v)-7 TRANS Demand'!J538+'FR-16(7)(v)-8 TRANS Energy'!J538+'FR-16(7)(v)-9 TRANS Cust'!J538+'FR-16(7)(v)-11 DIST Demand'!J538+'FR-16(7)(v)-12 DIST Energy'!J538+'FR-16(7)(v)-13 DIST Cust'!J538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K538+'FR-16(7)(v)-4 PROD Energy'!K538+'FR-16(7)(v)-5 PROD Cust'!K538+'FR-16(7)(v)-7 TRANS Demand'!K538+'FR-16(7)(v)-8 TRANS Energy'!K538+'FR-16(7)(v)-9 TRANS Cust'!K538+'FR-16(7)(v)-11 DIST Demand'!K538+'FR-16(7)(v)-12 DIST Energy'!K538+'FR-16(7)(v)-13 DIST Cust'!K538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L538+'FR-16(7)(v)-4 PROD Energy'!L538+'FR-16(7)(v)-5 PROD Cust'!L538+'FR-16(7)(v)-7 TRANS Demand'!L538+'FR-16(7)(v)-8 TRANS Energy'!L538+'FR-16(7)(v)-9 TRANS Cust'!L538+'FR-16(7)(v)-11 DIST Demand'!L538+'FR-16(7)(v)-12 DIST Energy'!L538+'FR-16(7)(v)-13 DIST Cust'!L538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M538+'FR-16(7)(v)-4 PROD Energy'!M538+'FR-16(7)(v)-5 PROD Cust'!M538+'FR-16(7)(v)-7 TRANS Demand'!M538+'FR-16(7)(v)-8 TRANS Energy'!M538+'FR-16(7)(v)-9 TRANS Cust'!M538+'FR-16(7)(v)-11 DIST Demand'!M538+'FR-16(7)(v)-12 DIST Energy'!M538+'FR-16(7)(v)-13 DIST Cust'!M538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N538+'FR-16(7)(v)-4 PROD Energy'!N538+'FR-16(7)(v)-5 PROD Cust'!N538+'FR-16(7)(v)-7 TRANS Demand'!N538+'FR-16(7)(v)-8 TRANS Energy'!N538+'FR-16(7)(v)-9 TRANS Cust'!N538+'FR-16(7)(v)-11 DIST Demand'!N538+'FR-16(7)(v)-12 DIST Energy'!N538+'FR-16(7)(v)-13 DIST Cust'!N538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O538+'FR-16(7)(v)-4 PROD Energy'!O538+'FR-16(7)(v)-5 PROD Cust'!O538+'FR-16(7)(v)-7 TRANS Demand'!O538+'FR-16(7)(v)-8 TRANS Energy'!O538+'FR-16(7)(v)-9 TRANS Cust'!O538+'FR-16(7)(v)-11 DIST Demand'!O538+'FR-16(7)(v)-12 DIST Energy'!O538+'FR-16(7)(v)-13 DIST Cust'!O538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P538+'FR-16(7)(v)-4 PROD Energy'!P538+'FR-16(7)(v)-5 PROD Cust'!P538+'FR-16(7)(v)-7 TRANS Demand'!P538+'FR-16(7)(v)-8 TRANS Energy'!P538+'FR-16(7)(v)-9 TRANS Cust'!P538+'FR-16(7)(v)-11 DIST Demand'!P538+'FR-16(7)(v)-12 DIST Energy'!P538+'FR-16(7)(v)-13 DIST Cust'!P538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q538+'FR-16(7)(v)-4 PROD Energy'!Q538+'FR-16(7)(v)-5 PROD Cust'!Q538+'FR-16(7)(v)-7 TRANS Demand'!Q538+'FR-16(7)(v)-8 TRANS Energy'!Q538+'FR-16(7)(v)-9 TRANS Cust'!Q538+'FR-16(7)(v)-11 DIST Demand'!Q538+'FR-16(7)(v)-12 DIST Energy'!Q538+'FR-16(7)(v)-13 DIST Cust'!Q538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G539+'FR-16(7)(v)-4 PROD Energy'!G539+'FR-16(7)(v)-5 PROD Cust'!G539+'FR-16(7)(v)-7 TRANS Demand'!G539+'FR-16(7)(v)-8 TRANS Energy'!G539+'FR-16(7)(v)-9 TRANS Cust'!G539+'FR-16(7)(v)-11 DIST Demand'!G539+'FR-16(7)(v)-12 DIST Energy'!G539+'FR-16(7)(v)-13 DIST Cust'!G539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H539+'FR-16(7)(v)-4 PROD Energy'!H539+'FR-16(7)(v)-5 PROD Cust'!H539+'FR-16(7)(v)-7 TRANS Demand'!H539+'FR-16(7)(v)-8 TRANS Energy'!H539+'FR-16(7)(v)-9 TRANS Cust'!H539+'FR-16(7)(v)-11 DIST Demand'!H539+'FR-16(7)(v)-12 DIST Energy'!H539+'FR-16(7)(v)-13 DIST Cust'!H539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I539+'FR-16(7)(v)-4 PROD Energy'!I539+'FR-16(7)(v)-5 PROD Cust'!I539+'FR-16(7)(v)-7 TRANS Demand'!I539+'FR-16(7)(v)-8 TRANS Energy'!I539+'FR-16(7)(v)-9 TRANS Cust'!I539+'FR-16(7)(v)-11 DIST Demand'!I539+'FR-16(7)(v)-12 DIST Energy'!I539+'FR-16(7)(v)-13 DIST Cust'!I539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J539+'FR-16(7)(v)-4 PROD Energy'!J539+'FR-16(7)(v)-5 PROD Cust'!J539+'FR-16(7)(v)-7 TRANS Demand'!J539+'FR-16(7)(v)-8 TRANS Energy'!J539+'FR-16(7)(v)-9 TRANS Cust'!J539+'FR-16(7)(v)-11 DIST Demand'!J539+'FR-16(7)(v)-12 DIST Energy'!J539+'FR-16(7)(v)-13 DIST Cust'!J539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K539+'FR-16(7)(v)-4 PROD Energy'!K539+'FR-16(7)(v)-5 PROD Cust'!K539+'FR-16(7)(v)-7 TRANS Demand'!K539+'FR-16(7)(v)-8 TRANS Energy'!K539+'FR-16(7)(v)-9 TRANS Cust'!K539+'FR-16(7)(v)-11 DIST Demand'!K539+'FR-16(7)(v)-12 DIST Energy'!K539+'FR-16(7)(v)-13 DIST Cust'!K539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L539+'FR-16(7)(v)-4 PROD Energy'!L539+'FR-16(7)(v)-5 PROD Cust'!L539+'FR-16(7)(v)-7 TRANS Demand'!L539+'FR-16(7)(v)-8 TRANS Energy'!L539+'FR-16(7)(v)-9 TRANS Cust'!L539+'FR-16(7)(v)-11 DIST Demand'!L539+'FR-16(7)(v)-12 DIST Energy'!L539+'FR-16(7)(v)-13 DIST Cust'!L539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M539+'FR-16(7)(v)-4 PROD Energy'!M539+'FR-16(7)(v)-5 PROD Cust'!M539+'FR-16(7)(v)-7 TRANS Demand'!M539+'FR-16(7)(v)-8 TRANS Energy'!M539+'FR-16(7)(v)-9 TRANS Cust'!M539+'FR-16(7)(v)-11 DIST Demand'!M539+'FR-16(7)(v)-12 DIST Energy'!M539+'FR-16(7)(v)-13 DIST Cust'!M539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N539+'FR-16(7)(v)-4 PROD Energy'!N539+'FR-16(7)(v)-5 PROD Cust'!N539+'FR-16(7)(v)-7 TRANS Demand'!N539+'FR-16(7)(v)-8 TRANS Energy'!N539+'FR-16(7)(v)-9 TRANS Cust'!N539+'FR-16(7)(v)-11 DIST Demand'!N539+'FR-16(7)(v)-12 DIST Energy'!N539+'FR-16(7)(v)-13 DIST Cust'!N539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O539+'FR-16(7)(v)-4 PROD Energy'!O539+'FR-16(7)(v)-5 PROD Cust'!O539+'FR-16(7)(v)-7 TRANS Demand'!O539+'FR-16(7)(v)-8 TRANS Energy'!O539+'FR-16(7)(v)-9 TRANS Cust'!O539+'FR-16(7)(v)-11 DIST Demand'!O539+'FR-16(7)(v)-12 DIST Energy'!O539+'FR-16(7)(v)-13 DIST Cust'!O539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P539+'FR-16(7)(v)-4 PROD Energy'!P539+'FR-16(7)(v)-5 PROD Cust'!P539+'FR-16(7)(v)-7 TRANS Demand'!P539+'FR-16(7)(v)-8 TRANS Energy'!P539+'FR-16(7)(v)-9 TRANS Cust'!P539+'FR-16(7)(v)-11 DIST Demand'!P539+'FR-16(7)(v)-12 DIST Energy'!P539+'FR-16(7)(v)-13 DIST Cust'!P539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q539+'FR-16(7)(v)-4 PROD Energy'!Q539+'FR-16(7)(v)-5 PROD Cust'!Q539+'FR-16(7)(v)-7 TRANS Demand'!Q539+'FR-16(7)(v)-8 TRANS Energy'!Q539+'FR-16(7)(v)-9 TRANS Cust'!Q539+'FR-16(7)(v)-11 DIST Demand'!Q539+'FR-16(7)(v)-12 DIST Energy'!Q539+'FR-16(7)(v)-13 DIST Cust'!Q539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G540+'FR-16(7)(v)-4 PROD Energy'!G540+'FR-16(7)(v)-5 PROD Cust'!G540+'FR-16(7)(v)-7 TRANS Demand'!G540+'FR-16(7)(v)-8 TRANS Energy'!G540+'FR-16(7)(v)-9 TRANS Cust'!G540+'FR-16(7)(v)-11 DIST Demand'!G540+'FR-16(7)(v)-12 DIST Energy'!G540+'FR-16(7)(v)-13 DIST Cust'!G540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H540+'FR-16(7)(v)-4 PROD Energy'!H540+'FR-16(7)(v)-5 PROD Cust'!H540+'FR-16(7)(v)-7 TRANS Demand'!H540+'FR-16(7)(v)-8 TRANS Energy'!H540+'FR-16(7)(v)-9 TRANS Cust'!H540+'FR-16(7)(v)-11 DIST Demand'!H540+'FR-16(7)(v)-12 DIST Energy'!H540+'FR-16(7)(v)-13 DIST Cust'!H540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I540+'FR-16(7)(v)-4 PROD Energy'!I540+'FR-16(7)(v)-5 PROD Cust'!I540+'FR-16(7)(v)-7 TRANS Demand'!I540+'FR-16(7)(v)-8 TRANS Energy'!I540+'FR-16(7)(v)-9 TRANS Cust'!I540+'FR-16(7)(v)-11 DIST Demand'!I540+'FR-16(7)(v)-12 DIST Energy'!I540+'FR-16(7)(v)-13 DIST Cust'!I540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J540+'FR-16(7)(v)-4 PROD Energy'!J540+'FR-16(7)(v)-5 PROD Cust'!J540+'FR-16(7)(v)-7 TRANS Demand'!J540+'FR-16(7)(v)-8 TRANS Energy'!J540+'FR-16(7)(v)-9 TRANS Cust'!J540+'FR-16(7)(v)-11 DIST Demand'!J540+'FR-16(7)(v)-12 DIST Energy'!J540+'FR-16(7)(v)-13 DIST Cust'!J540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K540+'FR-16(7)(v)-4 PROD Energy'!K540+'FR-16(7)(v)-5 PROD Cust'!K540+'FR-16(7)(v)-7 TRANS Demand'!K540+'FR-16(7)(v)-8 TRANS Energy'!K540+'FR-16(7)(v)-9 TRANS Cust'!K540+'FR-16(7)(v)-11 DIST Demand'!K540+'FR-16(7)(v)-12 DIST Energy'!K540+'FR-16(7)(v)-13 DIST Cust'!K540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L540+'FR-16(7)(v)-4 PROD Energy'!L540+'FR-16(7)(v)-5 PROD Cust'!L540+'FR-16(7)(v)-7 TRANS Demand'!L540+'FR-16(7)(v)-8 TRANS Energy'!L540+'FR-16(7)(v)-9 TRANS Cust'!L540+'FR-16(7)(v)-11 DIST Demand'!L540+'FR-16(7)(v)-12 DIST Energy'!L540+'FR-16(7)(v)-13 DIST Cust'!L540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M540+'FR-16(7)(v)-4 PROD Energy'!M540+'FR-16(7)(v)-5 PROD Cust'!M540+'FR-16(7)(v)-7 TRANS Demand'!M540+'FR-16(7)(v)-8 TRANS Energy'!M540+'FR-16(7)(v)-9 TRANS Cust'!M540+'FR-16(7)(v)-11 DIST Demand'!M540+'FR-16(7)(v)-12 DIST Energy'!M540+'FR-16(7)(v)-13 DIST Cust'!M540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N540+'FR-16(7)(v)-4 PROD Energy'!N540+'FR-16(7)(v)-5 PROD Cust'!N540+'FR-16(7)(v)-7 TRANS Demand'!N540+'FR-16(7)(v)-8 TRANS Energy'!N540+'FR-16(7)(v)-9 TRANS Cust'!N540+'FR-16(7)(v)-11 DIST Demand'!N540+'FR-16(7)(v)-12 DIST Energy'!N540+'FR-16(7)(v)-13 DIST Cust'!N540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O540+'FR-16(7)(v)-4 PROD Energy'!O540+'FR-16(7)(v)-5 PROD Cust'!O540+'FR-16(7)(v)-7 TRANS Demand'!O540+'FR-16(7)(v)-8 TRANS Energy'!O540+'FR-16(7)(v)-9 TRANS Cust'!O540+'FR-16(7)(v)-11 DIST Demand'!O540+'FR-16(7)(v)-12 DIST Energy'!O540+'FR-16(7)(v)-13 DIST Cust'!O540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P540+'FR-16(7)(v)-4 PROD Energy'!P540+'FR-16(7)(v)-5 PROD Cust'!P540+'FR-16(7)(v)-7 TRANS Demand'!P540+'FR-16(7)(v)-8 TRANS Energy'!P540+'FR-16(7)(v)-9 TRANS Cust'!P540+'FR-16(7)(v)-11 DIST Demand'!P540+'FR-16(7)(v)-12 DIST Energy'!P540+'FR-16(7)(v)-13 DIST Cust'!P540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q540+'FR-16(7)(v)-4 PROD Energy'!Q540+'FR-16(7)(v)-5 PROD Cust'!Q540+'FR-16(7)(v)-7 TRANS Demand'!Q540+'FR-16(7)(v)-8 TRANS Energy'!Q540+'FR-16(7)(v)-9 TRANS Cust'!Q540+'FR-16(7)(v)-11 DIST Demand'!Q540+'FR-16(7)(v)-12 DIST Energy'!Q540+'FR-16(7)(v)-13 DIST Cust'!Q540","v":0},{"$f":"SUM(G540:Q540)","v":0},0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G541+'FR-16(7)(v)-4 PROD Energy'!G541+'FR-16(7)(v)-5 PROD Cust'!G541+'FR-16(7)(v)-7 TRANS Demand'!G541+'FR-16(7)(v)-8 TRANS Energy'!G541+'FR-16(7)(v)-9 TRANS Cust'!G541+'FR-16(7)(v)-11 DIST Demand'!G541+'FR-16(7)(v)-12 DIST Energy'!G541+'FR-16(7)(v)-13 DIST Cust'!G541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H541+'FR-16(7)(v)-4 PROD Energy'!H541+'FR-16(7)(v)-5 PROD Cust'!H541+'FR-16(7)(v)-7 TRANS Demand'!H541+'FR-16(7)(v)-8 TRANS Energy'!H541+'FR-16(7)(v)-9 TRANS Cust'!H541+'FR-16(7)(v)-11 DIST Demand'!H541+'FR-16(7)(v)-12 DIST Energy'!H541+'FR-16(7)(v)-13 DIST Cust'!H541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I541+'FR-16(7)(v)-4 PROD Energy'!I541+'FR-16(7)(v)-5 PROD Cust'!I541+'FR-16(7)(v)-7 TRANS Demand'!I541+'FR-16(7)(v)-8 TRANS Energy'!I541+'FR-16(7)(v)-9 TRANS Cust'!I541+'FR-16(7)(v)-11 DIST Demand'!I541+'FR-16(7)(v)-12 DIST Energy'!I541+'FR-16(7)(v)-13 DIST Cust'!I541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J541+'FR-16(7)(v)-4 PROD Energy'!J541+'FR-16(7)(v)-5 PROD Cust'!J541+'FR-16(7)(v)-7 TRANS Demand'!J541+'FR-16(7)(v)-8 TRANS Energy'!J541+'FR-16(7)(v)-9 TRANS Cust'!J541+'FR-16(7)(v)-11 DIST Demand'!J541+'FR-16(7)(v)-12 DIST Energy'!J541+'FR-16(7)(v)-13 DIST Cust'!J541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K541+'FR-16(7)(v)-4 PROD Energy'!K541+'FR-16(7)(v)-5 PROD Cust'!K541+'FR-16(7)(v)-7 TRANS Demand'!K541+'FR-16(7)(v)-8 TRANS Energy'!K541+'FR-16(7)(v)-9 TRANS Cust'!K541+'FR-16(7)(v)-11 DIST Demand'!K541+'FR-16(7)(v)-12 DIST Energy'!K541+'FR-16(7)(v)-13 DIST Cust'!K541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L541+'FR-16(7)(v)-4 PROD Energy'!L541+'FR-16(7)(v)-5 PROD Cust'!L541+'FR-16(7)(v)-7 TRANS Demand'!L541+'FR-16(7)(v)-8 TRANS Energy'!L541+'FR-16(7)(v)-9 TRANS Cust'!L541+'FR-16(7)(v)-11 DIST Demand'!L541+'FR-16(7)(v)-12 DIST Energy'!L541+'FR-16(7)(v)-13 DIST Cust'!L541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M541+'FR-16(7)(v)-4 PROD Energy'!M541+'FR-16(7)(v)-5 PROD Cust'!M541+'FR-16(7)(v)-7 TRANS Demand'!M541+'FR-16(7)(v)-8 TRANS Energy'!M541+'FR-16(7)(v)-9 TRANS Cust'!M541+'FR-16(7)(v)-11 DIST Demand'!M541+'FR-16(7)(v)-12 DIST Energy'!M541+'FR-16(7)(v)-13 DIST Cust'!M541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N541+'FR-16(7)(v)-4 PROD Energy'!N541+'FR-16(7)(v)-5 PROD Cust'!N541+'FR-16(7)(v)-7 TRANS Demand'!N541+'FR-16(7)(v)-8 TRANS Energy'!N541+'FR-16(7)(v)-9 TRANS Cust'!N541+'FR-16(7)(v)-11 DIST Demand'!N541+'FR-16(7)(v)-12 DIST Energy'!N541+'FR-16(7)(v)-13 DIST Cust'!N541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O541+'FR-16(7)(v)-4 PROD Energy'!O541+'FR-16(7)(v)-5 PROD Cust'!O541+'FR-16(7)(v)-7 TRANS Demand'!O541+'FR-16(7)(v)-8 TRANS Energy'!O541+'FR-16(7)(v)-9 TRANS Cust'!O541+'FR-16(7)(v)-11 DIST Demand'!O541+'FR-16(7)(v)-12 DIST Energy'!O541+'FR-16(7)(v)-13 DIST Cust'!O541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P541+'FR-16(7)(v)-4 PROD Energy'!P541+'FR-16(7)(v)-5 PROD Cust'!P541+'FR-16(7)(v)-7 TRANS Demand'!P541+'FR-16(7)(v)-8 TRANS Energy'!P541+'FR-16(7)(v)-9 TRANS Cust'!P541+'FR-16(7)(v)-11 DIST Demand'!P541+'FR-16(7)(v)-12 DIST Energy'!P541+'FR-16(7)(v)-13 DIST Cust'!P541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q541+'FR-16(7)(v)-4 PROD Energy'!Q541+'FR-16(7)(v)-5 PROD Cust'!Q541+'FR-16(7)(v)-7 TRANS Demand'!Q541+'FR-16(7)(v)-8 TRANS Energy'!Q541+'FR-16(7)(v)-9 TRANS Cust'!Q541+'FR-16(7)(v)-11 DIST Demand'!Q541+'FR-16(7)(v)-12 DIST Energy'!Q541+'FR-16(7)(v)-13 DIST Cust'!Q541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G542+'FR-16(7)(v)-4 PROD Energy'!G542+'FR-16(7)(v)-5 PROD Cust'!G542+'FR-16(7)(v)-7 TRANS Demand'!G542+'FR-16(7)(v)-8 TRANS Energy'!G542+'FR-16(7)(v)-9 TRANS Cust'!G542+'FR-16(7)(v)-11 DIST Demand'!G542+'FR-16(7)(v)-12 DIST Energy'!G542+'FR-16(7)(v)-13 DIST Cust'!G542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H542+'FR-16(7)(v)-4 PROD Energy'!H542+'FR-16(7)(v)-5 PROD Cust'!H542+'FR-16(7)(v)-7 TRANS Demand'!H542+'FR-16(7)(v)-8 TRANS Energy'!H542+'FR-16(7)(v)-9 TRANS Cust'!H542+'FR-16(7)(v)-11 DIST Demand'!H542+'FR-16(7)(v)-12 DIST Energy'!H542+'FR-16(7)(v)-13 DIST Cust'!H542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I542+'FR-16(7)(v)-4 PROD Energy'!I542+'FR-16(7)(v)-5 PROD Cust'!I542+'FR-16(7)(v)-7 TRANS Demand'!I542+'FR-16(7)(v)-8 TRANS Energy'!I542+'FR-16(7)(v)-9 TRANS Cust'!I542+'FR-16(7)(v)-11 DIST Demand'!I542+'FR-16(7)(v)-12 DIST Energy'!I542+'FR-16(7)(v)-13 DIST Cust'!I542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J542+'FR-16(7)(v)-4 PROD Energy'!J542+'FR-16(7)(v)-5 PROD Cust'!J542+'FR-16(7)(v)-7 TRANS Demand'!J542+'FR-16(7)(v)-8 TRANS Energy'!J542+'FR-16(7)(v)-9 TRANS Cust'!J542+'FR-16(7)(v)-11 DIST Demand'!J542+'FR-16(7)(v)-12 DIST Energy'!J542+'FR-16(7)(v)-13 DIST Cust'!J542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K542+'FR-16(7)(v)-4 PROD Energy'!K542+'FR-16(7)(v)-5 PROD Cust'!K542+'FR-16(7)(v)-7 TRANS Demand'!K542+'FR-16(7)(v)-8 TRANS Energy'!K542+'FR-16(7)(v)-9 TRANS Cust'!K542+'FR-16(7)(v)-11 DIST Demand'!K542+'FR-16(7)(v)-12 DIST Energy'!K542+'FR-16(7)(v)-13 DIST Cust'!K542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L542+'FR-16(7)(v)-4 PROD Energy'!L542+'FR-16(7)(v)-5 PROD Cust'!L542+'FR-16(7)(v)-7 TRANS Demand'!L542+'FR-16(7)(v)-8 TRANS Energy'!L542+'FR-16(7)(v)-9 TRANS Cust'!L542+'FR-16(7)(v)-11 DIST Demand'!L542+'FR-16(7)(v)-12 DIST Energy'!L542+'FR-16(7)(v)-13 DIST Cust'!L542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M542+'FR-16(7)(v)-4 PROD Energy'!M542+'FR-16(7)(v)-5 PROD Cust'!M542+'FR-16(7)(v)-7 TRANS Demand'!M542+'FR-16(7)(v)-8 TRANS Energy'!M542+'FR-16(7)(v)-9 TRANS Cust'!M542+'FR-16(7)(v)-11 DIST Demand'!M542+'FR-16(7)(v)-12 DIST Energy'!M542+'FR-16(7)(v)-13 DIST Cust'!M542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N542+'FR-16(7)(v)-4 PROD Energy'!N542+'FR-16(7)(v)-5 PROD Cust'!N542+'FR-16(7)(v)-7 TRANS Demand'!N542+'FR-16(7)(v)-8 TRANS Energy'!N542+'FR-16(7)(v)-9 TRANS Cust'!N542+'FR-16(7)(v)-11 DIST Demand'!N542+'FR-16(7)(v)-12 DIST Energy'!N542+'FR-16(7)(v)-13 DIST Cust'!N542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O542+'FR-16(7)(v)-4 PROD Energy'!O542+'FR-16(7)(v)-5 PROD Cust'!O542+'FR-16(7)(v)-7 TRANS Demand'!O542+'FR-16(7)(v)-8 TRANS Energy'!O542+'FR-16(7)(v)-9 TRANS Cust'!O542+'FR-16(7)(v)-11 DIST Demand'!O542+'FR-16(7)(v)-12 DIST Energy'!O542+'FR-16(7)(v)-13 DIST Cust'!O542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P542+'FR-16(7)(v)-4 PROD Energy'!P542+'FR-16(7)(v)-5 PROD Cust'!P542+'FR-16(7)(v)-7 TRANS Demand'!P542+'FR-16(7)(v)-8 TRANS Energy'!P542+'FR-16(7)(v)-9 TRANS Cust'!P542+'FR-16(7)(v)-11 DIST Demand'!P542+'FR-16(7)(v)-12 DIST Energy'!P542+'FR-16(7)(v)-13 DIST Cust'!P542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q542+'FR-16(7)(v)-4 PROD Energy'!Q542+'FR-16(7)(v)-5 PROD Cust'!Q542+'FR-16(7)(v)-7 TRANS Demand'!Q542+'FR-16(7)(v)-8 TRANS Energy'!Q542+'FR-16(7)(v)-9 TRANS Cust'!Q542+'FR-16(7)(v)-11 DIST Demand'!Q542+'FR-16(7)(v)-12 DIST Energy'!Q542+'FR-16(7)(v)-13 DIST Cust'!Q542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G543+'FR-16(7)(v)-4 PROD Energy'!G543+'FR-16(7)(v)-5 PROD Cust'!G543+'FR-16(7)(v)-7 TRANS Demand'!G543+'FR-16(7)(v)-8 TRANS Energy'!G543+'FR-16(7)(v)-9 TRANS Cust'!G543+'FR-16(7)(v)-11 DIST Demand'!G543+'FR-16(7)(v)-12 DIST Energy'!G543+'FR-16(7)(v)-13 DIST Cust'!G543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H543+'FR-16(7)(v)-4 PROD Energy'!H543+'FR-16(7)(v)-5 PROD Cust'!H543+'FR-16(7)(v)-7 TRANS Demand'!H543+'FR-16(7)(v)-8 TRANS Energy'!H543+'FR-16(7)(v)-9 TRANS Cust'!H543+'FR-16(7)(v)-11 DIST Demand'!H543+'FR-16(7)(v)-12 DIST Energy'!H543+'FR-16(7)(v)-13 DIST Cust'!H543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I543+'FR-16(7)(v)-4 PROD Energy'!I543+'FR-16(7)(v)-5 PROD Cust'!I543+'FR-16(7)(v)-7 TRANS Demand'!I543+'FR-16(7)(v)-8 TRANS Energy'!I543+'FR-16(7)(v)-9 TRANS Cust'!I543+'FR-16(7)(v)-11 DIST Demand'!I543+'FR-16(7)(v)-12 DIST Energy'!I543+'FR-16(7)(v)-13 DIST Cust'!I543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J543+'FR-16(7)(v)-4 PROD Energy'!J543+'FR-16(7)(v)-5 PROD Cust'!J543+'FR-16(7)(v)-7 TRANS Demand'!J543+'FR-16(7)(v)-8 TRANS Energy'!J543+'FR-16(7)(v)-9 TRANS Cust'!J543+'FR-16(7)(v)-11 DIST Demand'!J543+'FR-16(7)(v)-12 DIST Energy'!J543+'FR-16(7)(v)-13 DIST Cust'!J543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K543+'FR-16(7)(v)-4 PROD Energy'!K543+'FR-16(7)(v)-5 PROD Cust'!K543+'FR-16(7)(v)-7 TRANS Demand'!K543+'FR-16(7)(v)-8 TRANS Energy'!K543+'FR-16(7)(v)-9 TRANS Cust'!K543+'FR-16(7)(v)-11 DIST Demand'!K543+'FR-16(7)(v)-12 DIST Energy'!K543+'FR-16(7)(v)-13 DIST Cust'!K543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L543+'FR-16(7)(v)-4 PROD Energy'!L543+'FR-16(7)(v)-5 PROD Cust'!L543+'FR-16(7)(v)-7 TRANS Demand'!L543+'FR-16(7)(v)-8 TRANS Energy'!L543+'FR-16(7)(v)-9 TRANS Cust'!L543+'FR-16(7)(v)-11 DIST Demand'!L543+'FR-16(7)(v)-12 DIST Energy'!L543+'FR-16(7)(v)-13 DIST Cust'!L543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M543+'FR-16(7)(v)-4 PROD Energy'!M543+'FR-16(7)(v)-5 PROD Cust'!M543+'FR-16(7)(v)-7 TRANS Demand'!M543+'FR-16(7)(v)-8 TRANS Energy'!M543+'FR-16(7)(v)-9 TRANS Cust'!M543+'FR-16(7)(v)-11 DIST Demand'!M543+'FR-16(7)(v)-12 DIST Energy'!M543+'FR-16(7)(v)-13 DIST Cust'!M543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N543+'FR-16(7)(v)-4 PROD Energy'!N543+'FR-16(7)(v)-5 PROD Cust'!N543+'FR-16(7)(v)-7 TRANS Demand'!N543+'FR-16(7)(v)-8 TRANS Energy'!N543+'FR-16(7)(v)-9 TRANS Cust'!N543+'FR-16(7)(v)-11 DIST Demand'!N543+'FR-16(7)(v)-12 DIST Energy'!N543+'FR-16(7)(v)-13 DIST Cust'!N543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O543+'FR-16(7)(v)-4 PROD Energy'!O543+'FR-16(7)(v)-5 PROD Cust'!O543+'FR-16(7)(v)-7 TRANS Demand'!O543+'FR-16(7)(v)-8 TRANS Energy'!O543+'FR-16(7)(v)-9 TRANS Cust'!O543+'FR-16(7)(v)-11 DIST Demand'!O543+'FR-16(7)(v)-12 DIST Energy'!O543+'FR-16(7)(v)-13 DIST Cust'!O543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P543+'FR-16(7)(v)-4 PROD Energy'!P543+'FR-16(7)(v)-5 PROD Cust'!P543+'FR-16(7)(v)-7 TRANS Demand'!P543+'FR-16(7)(v)-8 TRANS Energy'!P543+'FR-16(7)(v)-9 TRANS Cust'!P543+'FR-16(7)(v)-11 DIST Demand'!P543+'FR-16(7)(v)-12 DIST Energy'!P543+'FR-16(7)(v)-13 DIST Cust'!P543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q543+'FR-16(7)(v)-4 PROD Energy'!Q543+'FR-16(7)(v)-5 PROD Cust'!Q543+'FR-16(7)(v)-7 TRANS Demand'!Q543+'FR-16(7)(v)-8 TRANS Energy'!Q543+'FR-16(7)(v)-9 TRANS Cust'!Q543+'FR-16(7)(v)-11 DIST Demand'!Q543+'FR-16(7)(v)-12 DIST Energy'!Q543+'FR-16(7)(v)-13 DIST Cust'!Q543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G544+'FR-16(7)(v)-4 PROD Energy'!G544+'FR-16(7)(v)-5 PROD Cust'!G544+'FR-16(7)(v)-7 TRANS Demand'!G544+'FR-16(7)(v)-8 TRANS Energy'!G544+'FR-16(7)(v)-9 TRANS Cust'!G544+'FR-16(7)(v)-11 DIST Demand'!G544+'FR-16(7)(v)-12 DIST Energy'!G544+'FR-16(7)(v)-13 DIST Cust'!G544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H544+'FR-16(7)(v)-4 PROD Energy'!H544+'FR-16(7)(v)-5 PROD Cust'!H544+'FR-16(7)(v)-7 TRANS Demand'!H544+'FR-16(7)(v)-8 TRANS Energy'!H544+'FR-16(7)(v)-9 TRANS Cust'!H544+'FR-16(7)(v)-11 DIST Demand'!H544+'FR-16(7)(v)-12 DIST Energy'!H544+'FR-16(7)(v)-13 DIST Cust'!H544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I544+'FR-16(7)(v)-4 PROD Energy'!I544+'FR-16(7)(v)-5 PROD Cust'!I544+'FR-16(7)(v)-7 TRANS Demand'!I544+'FR-16(7)(v)-8 TRANS Energy'!I544+'FR-16(7)(v)-9 TRANS Cust'!I544+'FR-16(7)(v)-11 DIST Demand'!I544+'FR-16(7)(v)-12 DIST Energy'!I544+'FR-16(7)(v)-13 DIST Cust'!I544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J544+'FR-16(7)(v)-4 PROD Energy'!J544+'FR-16(7)(v)-5 PROD Cust'!J544+'FR-16(7)(v)-7 TRANS Demand'!J544+'FR-16(7)(v)-8 TRANS Energy'!J544+'FR-16(7)(v)-9 TRANS Cust'!J544+'FR-16(7)(v)-11 DIST Demand'!J544+'FR-16(7)(v)-12 DIST Energy'!J544+'FR-16(7)(v)-13 DIST Cust'!J544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K544+'FR-16(7)(v)-4 PROD Energy'!K544+'FR-16(7)(v)-5 PROD Cust'!K544+'FR-16(7)(v)-7 TRANS Demand'!K544+'FR-16(7)(v)-8 TRANS Energy'!K544+'FR-16(7)(v)-9 TRANS Cust'!K544+'FR-16(7)(v)-11 DIST Demand'!K544+'FR-16(7)(v)-12 DIST Energy'!K544+'FR-16(7)(v)-13 DIST Cust'!K544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L544+'FR-16(7)(v)-4 PROD Energy'!L544+'FR-16(7)(v)-5 PROD Cust'!L544+'FR-16(7)(v)-7 TRANS Demand'!L544+'FR-16(7)(v)-8 TRANS Energy'!L544+'FR-16(7)(v)-9 TRANS Cust'!L544+'FR-16(7)(v)-11 DIST Demand'!L544+'FR-16(7)(v)-12 DIST Energy'!L544+'FR-16(7)(v)-13 DIST Cust'!L544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M544+'FR-16(7)(v)-4 PROD Energy'!M544+'FR-16(7)(v)-5 PROD Cust'!M544+'FR-16(7)(v)-7 TRANS Demand'!M544+'FR-16(7)(v)-8 TRANS Energy'!M544+'FR-16(7)(v)-9 TRANS Cust'!M544+'FR-16(7)(v)-11 DIST Demand'!M544+'FR-16(7)(v)-12 DIST Energy'!M544+'FR-16(7)(v)-13 DIST Cust'!M544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N544+'FR-16(7)(v)-4 PROD Energy'!N544+'FR-16(7)(v)-5 PROD Cust'!N544+'FR-16(7)(v)-7 TRANS Demand'!N544+'FR-16(7)(v)-8 TRANS Energy'!N544+'FR-16(7)(v)-9 TRANS Cust'!N544+'FR-16(7)(v)-11 DIST Demand'!N544+'FR-16(7)(v)-12 DIST Energy'!N544+'FR-16(7)(v)-13 DIST Cust'!N544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O544+'FR-16(7)(v)-4 PROD Energy'!O544+'FR-16(7)(v)-5 PROD Cust'!O544+'FR-16(7)(v)-7 TRANS Demand'!O544+'FR-16(7)(v)-8 TRANS Energy'!O544+'FR-16(7)(v)-9 TRANS Cust'!O544+'FR-16(7)(v)-11 DIST Demand'!O544+'FR-16(7)(v)-12 DIST Energy'!O544+'FR-16(7)(v)-13 DIST Cust'!O544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P544+'FR-16(7)(v)-4 PROD Energy'!P544+'FR-16(7)(v)-5 PROD Cust'!P544+'FR-16(7)(v)-7 TRANS Demand'!P544+'FR-16(7)(v)-8 TRANS Energy'!P544+'FR-16(7)(v)-9 TRANS Cust'!P544+'FR-16(7)(v)-11 DIST Demand'!P544+'FR-16(7)(v)-12 DIST Energy'!P544+'FR-16(7)(v)-13 DIST Cust'!P544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q544+'FR-16(7)(v)-4 PROD Energy'!Q544+'FR-16(7)(v)-5 PROD Cust'!Q544+'FR-16(7)(v)-7 TRANS Demand'!Q544+'FR-16(7)(v)-8 TRANS Energy'!Q544+'FR-16(7)(v)-9 TRANS Cust'!Q544+'FR-16(7)(v)-11 DIST Demand'!Q544+'FR-16(7)(v)-12 DIST Energy'!Q544+'FR-16(7)(v)-13 DIST Cust'!Q544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F545","v":463931},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G545+'FR-16(7)(v)-4 PROD Energy'!G545+'FR-16(7)(v)-5 PROD Cust'!G545+'FR-16(7)(v)-7 TRANS Demand'!G545+'FR-16(7)(v)-8 TRANS Energy'!G545+'FR-16(7)(v)-9 TRANS Cust'!G545+'FR-16(7)(v)-11 DIST Demand'!G545+'FR-16(7)(v)-12 DIST Energy'!G545+'FR-16(7)(v)-13 DIST Cust'!G545","v":302012},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H545+'FR-16(7)(v)-4 PROD Energy'!H545+'FR-16(7)(v)-5 PROD Cust'!H545+'FR-16(7)(v)-7 TRANS Demand'!H545+'FR-16(7)(v)-8 TRANS Energy'!H545+'FR-16(7)(v)-9 TRANS Cust'!H545+'FR-16(7)(v)-11 DIST Demand'!H545+'FR-16(7)(v)-12 DIST Energy'!H545+'FR-16(7)(v)-13 DIST Cust'!H545","v":81882},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I545+'FR-16(7)(v)-4 PROD Energy'!I545+'FR-16(7)(v)-5 PROD Cust'!I545+'FR-16(7)(v)-7 TRANS Demand'!I545+'FR-16(7)(v)-8 TRANS Energy'!I545+'FR-16(7)(v)-9 TRANS Cust'!I545+'FR-16(7)(v)-11 DIST Demand'!I545+'FR-16(7)(v)-12 DIST Energy'!I545+'FR-16(7)(v)-13 DIST Cust'!I545","v":398},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J545+'FR-16(7)(v)-4 PROD Energy'!J545+'FR-16(7)(v)-5 PROD Cust'!J545+'FR-16(7)(v)-7 TRANS Demand'!J545+'FR-16(7)(v)-8 TRANS Energy'!J545+'FR-16(7)(v)-9 TRANS Cust'!J545+'FR-16(7)(v)-11 DIST Demand'!J545+'FR-16(7)(v)-12 DIST Energy'!J545+'FR-16(7)(v)-13 DIST Cust'!J545","v":1746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K545+'FR-16(7)(v)-4 PROD Energy'!K545+'FR-16(7)(v)-5 PROD Cust'!K545+'FR-16(7)(v)-7 TRANS Demand'!K545+'FR-16(7)(v)-8 TRANS Energy'!K545+'FR-16(7)(v)-9 TRANS Cust'!K545+'FR-16(7)(v)-11 DIST Demand'!K545+'FR-16(7)(v)-12 DIST Energy'!K545+'FR-16(7)(v)-13 DIST Cust'!K545","v":35},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L545+'FR-16(7)(v)-4 PROD Energy'!L545+'FR-16(7)(v)-5 PROD Cust'!L545+'FR-16(7)(v)-7 TRANS Demand'!L545+'FR-16(7)(v)-8 TRANS Energy'!L545+'FR-16(7)(v)-9 TRANS Cust'!L545+'FR-16(7)(v)-11 DIST Demand'!L545+'FR-16(7)(v)-12 DIST Energy'!L545+'FR-16(7)(v)-13 DIST Cust'!L545","v":36755},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M545+'FR-16(7)(v)-4 PROD Energy'!M545+'FR-16(7)(v)-5 PROD Cust'!M545+'FR-16(7)(v)-7 TRANS Demand'!M545+'FR-16(7)(v)-8 TRANS Energy'!M545+'FR-16(7)(v)-9 TRANS Cust'!M545+'FR-16(7)(v)-11 DIST Demand'!M545+'FR-16(7)(v)-12 DIST Energy'!M545+'FR-16(7)(v)-13 DIST Cust'!M545","v":25563},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N545+'FR-16(7)(v)-4 PROD Energy'!N545+'FR-16(7)(v)-5 PROD Cust'!N545+'FR-16(7)(v)-7 TRANS Demand'!N545+'FR-16(7)(v)-8 TRANS Energy'!N545+'FR-16(7)(v)-9 TRANS Cust'!N545+'FR-16(7)(v)-11 DIST Demand'!N545+'FR-16(7)(v)-12 DIST Energy'!N545+'FR-16(7)(v)-13 DIST Cust'!N545","v":891},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O545+'FR-16(7)(v)-4 PROD Energy'!O545+'FR-16(7)(v)-5 PROD Cust'!O545+'FR-16(7)(v)-7 TRANS Demand'!O545+'FR-16(7)(v)-8 TRANS Energy'!O545+'FR-16(7)(v)-9 TRANS Cust'!O545+'FR-16(7)(v)-11 DIST Demand'!O545+'FR-16(7)(v)-12 DIST Energy'!O545+'FR-16(7)(v)-13 DIST Cust'!O545","v":9342},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P545+'FR-16(7)(v)-4 PROD Energy'!P545+'FR-16(7)(v)-5 PROD Cust'!P545+'FR-16(7)(v)-7 TRANS Demand'!P545+'FR-16(7)(v)-8 TRANS Energy'!P545+'FR-16(7)(v)-9 TRANS Cust'!P545+'FR-16(7)(v)-11 DIST Demand'!P545+'FR-16(7)(v)-12 DIST Energy'!P545+'FR-16(7)(v)-13 DIST Cust'!P545","v":4422},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q545+'FR-16(7)(v)-4 PROD Energy'!Q545+'FR-16(7)(v)-5 PROD Cust'!Q545+'FR-16(7)(v)-7 TRANS Demand'!Q545+'FR-16(7)(v)-8 TRANS Energy'!Q545+'FR-16(7)(v)-9 TRANS Cust'!Q545+'FR-16(7)(v)-11 DIST Demand'!Q545+'FR-16(7)(v)-12 DIST Energy'!Q545+'FR-16(7)(v)-13 DIST Cust'!Q545","v":885},463931,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F546","v":6247623},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G546+'FR-16(7)(v)-4 PROD Energy'!G546+'FR-16(7)(v)-5 PROD Cust'!G546+'FR-16(7)(v)-7 TRANS Demand'!G546+'FR-16(7)(v)-8 TRANS Energy'!G546+'FR-16(7)(v)-9 TRANS Cust'!G546+'FR-16(7)(v)-11 DIST Demand'!G546+'FR-16(7)(v)-12 DIST Energy'!G546+'FR-16(7)(v)-13 DIST Cust'!G546","v":4067132},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H546+'FR-16(7)(v)-4 PROD Energy'!H546+'FR-16(7)(v)-5 PROD Cust'!H546+'FR-16(7)(v)-7 TRANS Demand'!H546+'FR-16(7)(v)-8 TRANS Energy'!H546+'FR-16(7)(v)-9 TRANS Cust'!H546+'FR-16(7)(v)-11 DIST Demand'!H546+'FR-16(7)(v)-12 DIST Energy'!H546+'FR-16(7)(v)-13 DIST Cust'!H546","v":1102681},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I546+'FR-16(7)(v)-4 PROD Energy'!I546+'FR-16(7)(v)-5 PROD Cust'!I546+'FR-16(7)(v)-7 TRANS Demand'!I546+'FR-16(7)(v)-8 TRANS Energy'!I546+'FR-16(7)(v)-9 TRANS Cust'!I546+'FR-16(7)(v)-11 DIST Demand'!I546+'FR-16(7)(v)-12 DIST Energy'!I546+'FR-16(7)(v)-13 DIST Cust'!I546","v":5361},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J546+'FR-16(7)(v)-4 PROD Energy'!J546+'FR-16(7)(v)-5 PROD Cust'!J546+'FR-16(7)(v)-7 TRANS Demand'!J546+'FR-16(7)(v)-8 TRANS Energy'!J546+'FR-16(7)(v)-9 TRANS Cust'!J546+'FR-16(7)(v)-11 DIST Demand'!J546+'FR-16(7)(v)-12 DIST Energy'!J546+'FR-16(7)(v)-13 DIST Cust'!J546","v":23500},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K546+'FR-16(7)(v)-4 PROD Energy'!K546+'FR-16(7)(v)-5 PROD Cust'!K546+'FR-16(7)(v)-7 TRANS Demand'!K546+'FR-16(7)(v)-8 TRANS Energy'!K546+'FR-16(7)(v)-9 TRANS Cust'!K546+'FR-16(7)(v)-11 DIST Demand'!K546+'FR-16(7)(v)-12 DIST Energy'!K546+'FR-16(7)(v)-13 DIST Cust'!K546","v":462},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L546+'FR-16(7)(v)-4 PROD Energy'!L546+'FR-16(7)(v)-5 PROD Cust'!L546+'FR-16(7)(v)-7 TRANS Demand'!L546+'FR-16(7)(v)-8 TRANS Energy'!L546+'FR-16(7)(v)-9 TRANS Cust'!L546+'FR-16(7)(v)-11 DIST Demand'!L546+'FR-16(7)(v)-12 DIST Energy'!L546+'FR-16(7)(v)-13 DIST Cust'!L546","v":494970},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M546+'FR-16(7)(v)-4 PROD Energy'!M546+'FR-16(7)(v)-5 PROD Cust'!M546+'FR-16(7)(v)-7 TRANS Demand'!M546+'FR-16(7)(v)-8 TRANS Energy'!M546+'FR-16(7)(v)-9 TRANS Cust'!M546+'FR-16(7)(v)-11 DIST Demand'!M546+'FR-16(7)(v)-12 DIST Energy'!M546+'FR-16(7)(v)-13 DIST Cust'!M546","v":344259},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N546+'FR-16(7)(v)-4 PROD Energy'!N546+'FR-16(7)(v)-5 PROD Cust'!N546+'FR-16(7)(v)-7 TRANS Demand'!N546+'FR-16(7)(v)-8 TRANS Energy'!N546+'FR-16(7)(v)-9 TRANS Cust'!N546+'FR-16(7)(v)-11 DIST Demand'!N546+'FR-16(7)(v)-12 DIST Energy'!N546+'FR-16(7)(v)-13 DIST Cust'!N546","v":12004},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O546+'FR-16(7)(v)-4 PROD Energy'!O546+'FR-16(7)(v)-5 PROD Cust'!O546+'FR-16(7)(v)-7 TRANS Demand'!O546+'FR-16(7)(v)-8 TRANS Energy'!O546+'FR-16(7)(v)-9 TRANS Cust'!O546+'FR-16(7)(v)-11 DIST Demand'!O546+'FR-16(7)(v)-12 DIST Energy'!O546+'FR-16(7)(v)-13 DIST Cust'!O546","v":125803},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P546+'FR-16(7)(v)-4 PROD Energy'!P546+'FR-16(7)(v)-5 PROD Cust'!P546+'FR-16(7)(v)-7 TRANS Demand'!P546+'FR-16(7)(v)-8 TRANS Energy'!P546+'FR-16(7)(v)-9 TRANS Cust'!P546+'FR-16(7)(v)-11 DIST Demand'!P546+'FR-16(7)(v)-12 DIST Energy'!P546+'FR-16(7)(v)-13 DIST Cust'!P546","v":59538},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q546+'FR-16(7)(v)-4 PROD Energy'!Q546+'FR-16(7)(v)-5 PROD Cust'!Q546+'FR-16(7)(v)-7 TRANS Demand'!Q546+'FR-16(7)(v)-8 TRANS Energy'!Q546+'FR-16(7)(v)-9 TRANS Cust'!Q546+'FR-16(7)(v)-11 DIST Demand'!Q546+'FR-16(7)(v)-12 DIST Energy'!Q546+'FR-16(7)(v)-13 DIST Cust'!Q546","v":11913},6247623,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":24934291},16231929,4400828,21385,{"$f":"SUM(J532:J546)","v":93793},1848,1975436,1373927,47907,502072,237622,47544,24934291,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":220652209},{"$f":"G547+G522+G518+G503+G492+G470+G466+G459","v":92465451},{"$f":"H547+H522+H518+H503+H492+H470+H466+H459","v":58414981},{"$f":"I547+I522+I518+I503+I492+I470+I466+I459","v":310310},{"$f":"J547+J522+J518+J503+J492+J470+J466+J459","v":1060226},16263,32641166,23507424,762947,9877496,1489075,{"$f":"Q547+Q522+Q518+Q503+Q492+Q470+Q466+Q459","v":106870},{"$f":"R547+R522+R518+R503+R492+R470+R466+R459","v":220652209},{"$f":"S547+S522+S518+S503+S492+S466+S459","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 7",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F562","v":31631617},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G562+'FR-16(7)(v)-4 PROD Energy'!G562+'FR-16(7)(v)-5 PROD Cust'!G562+'FR-16(7)(v)-7 TRANS Demand'!G562+'FR-16(7)(v)-8 TRANS Energy'!G562+'FR-16(7)(v)-9 TRANS Cust'!G562+'FR-16(7)(v)-11 DIST Demand'!G562+'FR-16(7)(v)-12 DIST Energy'!G562+'FR-16(7)(v)-13 DIST Cust'!G562","v":13215374},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H562+'FR-16(7)(v)-4 PROD Energy'!H562+'FR-16(7)(v)-5 PROD Cust'!H562+'FR-16(7)(v)-7 TRANS Demand'!H562+'FR-16(7)(v)-8 TRANS Energy'!H562+'FR-16(7)(v)-9 TRANS Cust'!H562+'FR-16(7)(v)-11 DIST Demand'!H562+'FR-16(7)(v)-12 DIST Energy'!H562+'FR-16(7)(v)-13 DIST Cust'!H562","v":9306971},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I562+'FR-16(7)(v)-4 PROD Energy'!I562+'FR-16(7)(v)-5 PROD Cust'!I562+'FR-16(7)(v)-7 TRANS Demand'!I562+'FR-16(7)(v)-8 TRANS Energy'!I562+'FR-16(7)(v)-9 TRANS Cust'!I562+'FR-16(7)(v)-11 DIST Demand'!I562+'FR-16(7)(v)-12 DIST Energy'!I562+'FR-16(7)(v)-13 DIST Cust'!I562","v":43019},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J562+'FR-16(7)(v)-4 PROD Energy'!J562+'FR-16(7)(v)-5 PROD Cust'!J562+'FR-16(7)(v)-7 TRANS Demand'!J562+'FR-16(7)(v)-8 TRANS Energy'!J562+'FR-16(7)(v)-9 TRANS Cust'!J562+'FR-16(7)(v)-11 DIST Demand'!J562+'FR-16(7)(v)-12 DIST Energy'!J562+'FR-16(7)(v)-13 DIST Cust'!J562","v":151515},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K562+'FR-16(7)(v)-4 PROD Energy'!K562+'FR-16(7)(v)-5 PROD Cust'!K562+'FR-16(7)(v)-7 TRANS Demand'!K562+'FR-16(7)(v)-8 TRANS Energy'!K562+'FR-16(7)(v)-9 TRANS Cust'!K562+'FR-16(7)(v)-11 DIST Demand'!K562+'FR-16(7)(v)-12 DIST Energy'!K562+'FR-16(7)(v)-13 DIST Cust'!K562","v":2214},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L562+'FR-16(7)(v)-4 PROD Energy'!L562+'FR-16(7)(v)-5 PROD Cust'!L562+'FR-16(7)(v)-7 TRANS Demand'!L562+'FR-16(7)(v)-8 TRANS Energy'!L562+'FR-16(7)(v)-9 TRANS Cust'!L562+'FR-16(7)(v)-11 DIST Demand'!L562+'FR-16(7)(v)-12 DIST Energy'!L562+'FR-16(7)(v)-13 DIST Cust'!L562","v":4405968},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M562+'FR-16(7)(v)-4 PROD Energy'!M562+'FR-16(7)(v)-5 PROD Cust'!M562+'FR-16(7)(v)-7 TRANS Demand'!M562+'FR-16(7)(v)-8 TRANS Energy'!M562+'FR-16(7)(v)-9 TRANS Cust'!M562+'FR-16(7)(v)-11 DIST Demand'!M562+'FR-16(7)(v)-12 DIST Energy'!M562+'FR-16(7)(v)-13 DIST Cust'!M562","v":3018922},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N562+'FR-16(7)(v)-4 PROD Energy'!N562+'FR-16(7)(v)-5 PROD Cust'!N562+'FR-16(7)(v)-7 TRANS Demand'!N562+'FR-16(7)(v)-8 TRANS Energy'!N562+'FR-16(7)(v)-9 TRANS Cust'!N562+'FR-16(7)(v)-11 DIST Demand'!N562+'FR-16(7)(v)-12 DIST Energy'!N562+'FR-16(7)(v)-13 DIST Cust'!N562","v":110078},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O562+'FR-16(7)(v)-4 PROD Energy'!O562+'FR-16(7)(v)-5 PROD Cust'!O562+'FR-16(7)(v)-7 TRANS Demand'!O562+'FR-16(7)(v)-8 TRANS Energy'!O562+'FR-16(7)(v)-9 TRANS Cust'!O562+'FR-16(7)(v)-11 DIST Demand'!O562+'FR-16(7)(v)-12 DIST Energy'!O562+'FR-16(7)(v)-13 DIST Cust'!O562","v":1331058},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P562+'FR-16(7)(v)-4 PROD Energy'!P562+'FR-16(7)(v)-5 PROD Cust'!P562+'FR-16(7)(v)-7 TRANS Demand'!P562+'FR-16(7)(v)-8 TRANS Energy'!P562+'FR-16(7)(v)-9 TRANS Cust'!P562+'FR-16(7)(v)-11 DIST Demand'!P562+'FR-16(7)(v)-12 DIST Energy'!P562+'FR-16(7)(v)-13 DIST Cust'!P562","v":45233},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q562+'FR-16(7)(v)-4 PROD Energy'!Q562+'FR-16(7)(v)-5 PROD Cust'!Q562+'FR-16(7)(v)-7 TRANS Demand'!Q562+'FR-16(7)(v)-8 TRANS Energy'!Q562+'FR-16(7)(v)-9 TRANS Cust'!Q562+'FR-16(7)(v)-11 DIST Demand'!Q562+'FR-16(7)(v)-12 DIST Energy'!Q562+'FR-16(7)(v)-13 DIST Cust'!Q562","v":1265},{"$f":"SUM(G562:Q562)","v":31631617},{"$f":"F562-R562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":31631617},13215374,9306971,43019,{"$f":"SUM(J562:J562)","v":151515},2214,4405968,3018922,110078,1331058,45233,1265,31631617,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION","T229",null,{"$f":"'FR-16(7)(v)-1 Functional'!F566","v":1829174},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G566+'FR-16(7)(v)-4 PROD Energy'!G566+'FR-16(7)(v)-5 PROD Cust'!G566+'FR-16(7)(v)-7 TRANS Demand'!G566+'FR-16(7)(v)-8 TRANS Energy'!G566+'FR-16(7)(v)-9 TRANS Cust'!G566+'FR-16(7)(v)-11 DIST Demand'!G566+'FR-16(7)(v)-12 DIST Energy'!G566+'FR-16(7)(v)-13 DIST Cust'!G566","v":764209},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H566+'FR-16(7)(v)-4 PROD Energy'!H566+'FR-16(7)(v)-5 PROD Cust'!H566+'FR-16(7)(v)-7 TRANS Demand'!H566+'FR-16(7)(v)-8 TRANS Energy'!H566+'FR-16(7)(v)-9 TRANS Cust'!H566+'FR-16(7)(v)-11 DIST Demand'!H566+'FR-16(7)(v)-12 DIST Energy'!H566+'FR-16(7)(v)-13 DIST Cust'!H566","v":538198},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I566+'FR-16(7)(v)-4 PROD Energy'!I566+'FR-16(7)(v)-5 PROD Cust'!I566+'FR-16(7)(v)-7 TRANS Demand'!I566+'FR-16(7)(v)-8 TRANS Energy'!I566+'FR-16(7)(v)-9 TRANS Cust'!I566+'FR-16(7)(v)-11 DIST Demand'!I566+'FR-16(7)(v)-12 DIST Energy'!I566+'FR-16(7)(v)-13 DIST Cust'!I566","v":2488},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J566+'FR-16(7)(v)-4 PROD Energy'!J566+'FR-16(7)(v)-5 PROD Cust'!J566+'FR-16(7)(v)-7 TRANS Demand'!J566+'FR-16(7)(v)-8 TRANS Energy'!J566+'FR-16(7)(v)-9 TRANS Cust'!J566+'FR-16(7)(v)-11 DIST Demand'!J566+'FR-16(7)(v)-12 DIST Energy'!J566+'FR-16(7)(v)-13 DIST Cust'!J566","v":8762},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K566+'FR-16(7)(v)-4 PROD Energy'!K566+'FR-16(7)(v)-5 PROD Cust'!K566+'FR-16(7)(v)-7 TRANS Demand'!K566+'FR-16(7)(v)-8 TRANS Energy'!K566+'FR-16(7)(v)-9 TRANS Cust'!K566+'FR-16(7)(v)-11 DIST Demand'!K566+'FR-16(7)(v)-12 DIST Energy'!K566+'FR-16(7)(v)-13 DIST Cust'!K566","v":128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L566+'FR-16(7)(v)-4 PROD Energy'!L566+'FR-16(7)(v)-5 PROD Cust'!L566+'FR-16(7)(v)-7 TRANS Demand'!L566+'FR-16(7)(v)-8 TRANS Energy'!L566+'FR-16(7)(v)-9 TRANS Cust'!L566+'FR-16(7)(v)-11 DIST Demand'!L566+'FR-16(7)(v)-12 DIST Energy'!L566+'FR-16(7)(v)-13 DIST Cust'!L566","v":254786},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M566+'FR-16(7)(v)-4 PROD Energy'!M566+'FR-16(7)(v)-5 PROD Cust'!M566+'FR-16(7)(v)-7 TRANS Demand'!M566+'FR-16(7)(v)-8 TRANS Energy'!M566+'FR-16(7)(v)-9 TRANS Cust'!M566+'FR-16(7)(v)-11 DIST Demand'!M566+'FR-16(7)(v)-12 DIST Energy'!M566+'FR-16(7)(v)-13 DIST Cust'!M566","v":174576},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N566+'FR-16(7)(v)-4 PROD Energy'!N566+'FR-16(7)(v)-5 PROD Cust'!N566+'FR-16(7)(v)-7 TRANS Demand'!N566+'FR-16(7)(v)-8 TRANS Energy'!N566+'FR-16(7)(v)-9 TRANS Cust'!N566+'FR-16(7)(v)-11 DIST Demand'!N566+'FR-16(7)(v)-12 DIST Energy'!N566+'FR-16(7)(v)-13 DIST Cust'!N566","v":6366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O566+'FR-16(7)(v)-4 PROD Energy'!O566+'FR-16(7)(v)-5 PROD Cust'!O566+'FR-16(7)(v)-7 TRANS Demand'!O566+'FR-16(7)(v)-8 TRANS Energy'!O566+'FR-16(7)(v)-9 TRANS Cust'!O566+'FR-16(7)(v)-11 DIST Demand'!O566+'FR-16(7)(v)-12 DIST Energy'!O566+'FR-16(7)(v)-13 DIST Cust'!O566","v":76972},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P566+'FR-16(7)(v)-4 PROD Energy'!P566+'FR-16(7)(v)-5 PROD Cust'!P566+'FR-16(7)(v)-7 TRANS Demand'!P566+'FR-16(7)(v)-8 TRANS Energy'!P566+'FR-16(7)(v)-9 TRANS Cust'!P566+'FR-16(7)(v)-11 DIST Demand'!P566+'FR-16(7)(v)-12 DIST Energy'!P566+'FR-16(7)(v)-13 DIST Cust'!P566","v":2616},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q566+'FR-16(7)(v)-4 PROD Energy'!Q566+'FR-16(7)(v)-5 PROD Cust'!Q566+'FR-16(7)(v)-7 TRANS Demand'!Q566+'FR-16(7)(v)-8 TRANS Energy'!Q566+'FR-16(7)(v)-9 TRANS Cust'!Q566+'FR-16(7)(v)-11 DIST Demand'!Q566+'FR-16(7)(v)-12 DIST Energy'!Q566+'FR-16(7)(v)-13 DIST Cust'!Q566","v":73},{"$f":"SUM(G566:Q566)","v":1829174},{"$f":"F566-R566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":1829174},764209,538198,2488,{"$f":"SUM(J566:J566)","v":8762},128,254786,174576,6366,76972,2616,73,1829174,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F570","v":14391125},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G570+'FR-16(7)(v)-4 PROD Energy'!G570+'FR-16(7)(v)-5 PROD Cust'!G570+'FR-16(7)(v)-7 TRANS Demand'!G570+'FR-16(7)(v)-8 TRANS Energy'!G570+'FR-16(7)(v)-9 TRANS Cust'!G570+'FR-16(7)(v)-11 DIST Demand'!G570+'FR-16(7)(v)-12 DIST Energy'!G570+'FR-16(7)(v)-13 DIST Cust'!G570","v":7766947},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H570+'FR-16(7)(v)-4 PROD Energy'!H570+'FR-16(7)(v)-5 PROD Cust'!H570+'FR-16(7)(v)-7 TRANS Demand'!H570+'FR-16(7)(v)-8 TRANS Energy'!H570+'FR-16(7)(v)-9 TRANS Cust'!H570+'FR-16(7)(v)-11 DIST Demand'!H570+'FR-16(7)(v)-12 DIST Energy'!H570+'FR-16(7)(v)-13 DIST Cust'!H570","v":3759612},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I570+'FR-16(7)(v)-4 PROD Energy'!I570+'FR-16(7)(v)-5 PROD Cust'!I570+'FR-16(7)(v)-7 TRANS Demand'!I570+'FR-16(7)(v)-8 TRANS Energy'!I570+'FR-16(7)(v)-9 TRANS Cust'!I570+'FR-16(7)(v)-11 DIST Demand'!I570+'FR-16(7)(v)-12 DIST Energy'!I570+'FR-16(7)(v)-13 DIST Cust'!I570","v":17152},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J570+'FR-16(7)(v)-4 PROD Energy'!J570+'FR-16(7)(v)-5 PROD Cust'!J570+'FR-16(7)(v)-7 TRANS Demand'!J570+'FR-16(7)(v)-8 TRANS Energy'!J570+'FR-16(7)(v)-9 TRANS Cust'!J570+'FR-16(7)(v)-11 DIST Demand'!J570+'FR-16(7)(v)-12 DIST Energy'!J570+'FR-16(7)(v)-13 DIST Cust'!J570","v":77709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K570+'FR-16(7)(v)-4 PROD Energy'!K570+'FR-16(7)(v)-5 PROD Cust'!K570+'FR-16(7)(v)-7 TRANS Demand'!K570+'FR-16(7)(v)-8 TRANS Energy'!K570+'FR-16(7)(v)-9 TRANS Cust'!K570+'FR-16(7)(v)-11 DIST Demand'!K570+'FR-16(7)(v)-12 DIST Energy'!K570+'FR-16(7)(v)-13 DIST Cust'!K570","v":1515},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L570+'FR-16(7)(v)-4 PROD Energy'!L570+'FR-16(7)(v)-5 PROD Cust'!L570+'FR-16(7)(v)-7 TRANS Demand'!L570+'FR-16(7)(v)-8 TRANS Energy'!L570+'FR-16(7)(v)-9 TRANS Cust'!L570+'FR-16(7)(v)-11 DIST Demand'!L570+'FR-16(7)(v)-12 DIST Energy'!L570+'FR-16(7)(v)-13 DIST Cust'!L570","v":1505761},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M570+'FR-16(7)(v)-4 PROD Energy'!M570+'FR-16(7)(v)-5 PROD Cust'!M570+'FR-16(7)(v)-7 TRANS Demand'!M570+'FR-16(7)(v)-8 TRANS Energy'!M570+'FR-16(7)(v)-9 TRANS Cust'!M570+'FR-16(7)(v)-11 DIST Demand'!M570+'FR-16(7)(v)-12 DIST Energy'!M570+'FR-16(7)(v)-13 DIST Cust'!M570","v":1015092},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N570+'FR-16(7)(v)-4 PROD Energy'!N570+'FR-16(7)(v)-5 PROD Cust'!N570+'FR-16(7)(v)-7 TRANS Demand'!N570+'FR-16(7)(v)-8 TRANS Energy'!N570+'FR-16(7)(v)-9 TRANS Cust'!N570+'FR-16(7)(v)-11 DIST Demand'!N570+'FR-16(7)(v)-12 DIST Energy'!N570+'FR-16(7)(v)-13 DIST Cust'!N570","v":36382},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O570+'FR-16(7)(v)-4 PROD Energy'!O570+'FR-16(7)(v)-5 PROD Cust'!O570+'FR-16(7)(v)-7 TRANS Demand'!O570+'FR-16(7)(v)-8 TRANS Energy'!O570+'FR-16(7)(v)-9 TRANS Cust'!O570+'FR-16(7)(v)-11 DIST Demand'!O570+'FR-16(7)(v)-12 DIST Energy'!O570+'FR-16(7)(v)-13 DIST Cust'!O570","v":3132},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P570+'FR-16(7)(v)-4 PROD Energy'!P570+'FR-16(7)(v)-5 PROD Cust'!P570+'FR-16(7)(v)-7 TRANS Demand'!P570+'FR-16(7)(v)-8 TRANS Energy'!P570+'FR-16(7)(v)-9 TRANS Cust'!P570+'FR-16(7)(v)-11 DIST Demand'!P570+'FR-16(7)(v)-12 DIST Energy'!P570+'FR-16(7)(v)-13 DIST Cust'!P570","v":175184},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q570+'FR-16(7)(v)-4 PROD Energy'!Q570+'FR-16(7)(v)-5 PROD Cust'!Q570+'FR-16(7)(v)-7 TRANS Demand'!Q570+'FR-16(7)(v)-8 TRANS Energy'!Q570+'FR-16(7)(v)-9 TRANS Cust'!Q570+'FR-16(7)(v)-11 DIST Demand'!Q570+'FR-16(7)(v)-12 DIST Energy'!Q570+'FR-16(7)(v)-13 DIST Cust'!Q570","v":32639},{"$f":"SUM(G570:Q570)","v":14391125},{"$f":"F570-R570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":14391125},7766947,3759612,17152,{"$f":"SUM(J570:J570)","v":77709},1515,1505761,1015092,36382,3132,175184,32639,14391125,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F574","v":2845247},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G574+'FR-16(7)(v)-4 PROD Energy'!G574+'FR-16(7)(v)-5 PROD Cust'!G574+'FR-16(7)(v)-7 TRANS Demand'!G574+'FR-16(7)(v)-8 TRANS Energy'!G574+'FR-16(7)(v)-9 TRANS Cust'!G574+'FR-16(7)(v)-11 DIST Demand'!G574+'FR-16(7)(v)-12 DIST Energy'!G574+'FR-16(7)(v)-13 DIST Cust'!G574","v":1482759},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H574+'FR-16(7)(v)-4 PROD Energy'!H574+'FR-16(7)(v)-5 PROD Cust'!H574+'FR-16(7)(v)-7 TRANS Demand'!H574+'FR-16(7)(v)-8 TRANS Energy'!H574+'FR-16(7)(v)-9 TRANS Cust'!H574+'FR-16(7)(v)-11 DIST Demand'!H574+'FR-16(7)(v)-12 DIST Energy'!H574+'FR-16(7)(v)-13 DIST Cust'!H574","v":689243},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I574+'FR-16(7)(v)-4 PROD Energy'!I574+'FR-16(7)(v)-5 PROD Cust'!I574+'FR-16(7)(v)-7 TRANS Demand'!I574+'FR-16(7)(v)-8 TRANS Energy'!I574+'FR-16(7)(v)-9 TRANS Cust'!I574+'FR-16(7)(v)-11 DIST Demand'!I574+'FR-16(7)(v)-12 DIST Energy'!I574+'FR-16(7)(v)-13 DIST Cust'!I574","v":3462},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J574+'FR-16(7)(v)-4 PROD Energy'!J574+'FR-16(7)(v)-5 PROD Cust'!J574+'FR-16(7)(v)-7 TRANS Demand'!J574+'FR-16(7)(v)-8 TRANS Energy'!J574+'FR-16(7)(v)-9 TRANS Cust'!J574+'FR-16(7)(v)-11 DIST Demand'!J574+'FR-16(7)(v)-12 DIST Energy'!J574+'FR-16(7)(v)-13 DIST Cust'!J574","v":10554},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K574+'FR-16(7)(v)-4 PROD Energy'!K574+'FR-16(7)(v)-5 PROD Cust'!K574+'FR-16(7)(v)-7 TRANS Demand'!K574+'FR-16(7)(v)-8 TRANS Energy'!K574+'FR-16(7)(v)-9 TRANS Cust'!K574+'FR-16(7)(v)-11 DIST Demand'!K574+'FR-16(7)(v)-12 DIST Energy'!K574+'FR-16(7)(v)-13 DIST Cust'!K574","v":246},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L574+'FR-16(7)(v)-4 PROD Energy'!L574+'FR-16(7)(v)-5 PROD Cust'!L574+'FR-16(7)(v)-7 TRANS Demand'!L574+'FR-16(7)(v)-8 TRANS Energy'!L574+'FR-16(7)(v)-9 TRANS Cust'!L574+'FR-16(7)(v)-11 DIST Demand'!L574+'FR-16(7)(v)-12 DIST Energy'!L574+'FR-16(7)(v)-13 DIST Cust'!L574","v":317504},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M574+'FR-16(7)(v)-4 PROD Energy'!M574+'FR-16(7)(v)-5 PROD Cust'!M574+'FR-16(7)(v)-7 TRANS Demand'!M574+'FR-16(7)(v)-8 TRANS Energy'!M574+'FR-16(7)(v)-9 TRANS Cust'!M574+'FR-16(7)(v)-11 DIST Demand'!M574+'FR-16(7)(v)-12 DIST Energy'!M574+'FR-16(7)(v)-13 DIST Cust'!M574","v":220616},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N574+'FR-16(7)(v)-4 PROD Energy'!N574+'FR-16(7)(v)-5 PROD Cust'!N574+'FR-16(7)(v)-7 TRANS Demand'!N574+'FR-16(7)(v)-8 TRANS Energy'!N574+'FR-16(7)(v)-9 TRANS Cust'!N574+'FR-16(7)(v)-11 DIST Demand'!N574+'FR-16(7)(v)-12 DIST Energy'!N574+'FR-16(7)(v)-13 DIST Cust'!N574","v":7863},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O574+'FR-16(7)(v)-4 PROD Energy'!O574+'FR-16(7)(v)-5 PROD Cust'!O574+'FR-16(7)(v)-7 TRANS Demand'!O574+'FR-16(7)(v)-8 TRANS Energy'!O574+'FR-16(7)(v)-9 TRANS Cust'!O574+'FR-16(7)(v)-11 DIST Demand'!O574+'FR-16(7)(v)-12 DIST Energy'!O574+'FR-16(7)(v)-13 DIST Cust'!O574","v":98337},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P574+'FR-16(7)(v)-4 PROD Energy'!P574+'FR-16(7)(v)-5 PROD Cust'!P574+'FR-16(7)(v)-7 TRANS Demand'!P574+'FR-16(7)(v)-8 TRANS Energy'!P574+'FR-16(7)(v)-9 TRANS Cust'!P574+'FR-16(7)(v)-11 DIST Demand'!P574+'FR-16(7)(v)-12 DIST Energy'!P574+'FR-16(7)(v)-13 DIST Cust'!P574","v":9838},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q574+'FR-16(7)(v)-4 PROD Energy'!Q574+'FR-16(7)(v)-5 PROD Cust'!Q574+'FR-16(7)(v)-7 TRANS Demand'!Q574+'FR-16(7)(v)-8 TRANS Energy'!Q574+'FR-16(7)(v)-9 TRANS Cust'!Q574+'FR-16(7)(v)-11 DIST Demand'!Q574+'FR-16(7)(v)-12 DIST Energy'!Q574+'FR-16(7)(v)-13 DIST Cust'!Q574","v":4825},{"$f":"SUM(G574:Q574)","v":2845247},{"$f":"F574-R574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":2845247},1482759,689243,3462,{"$f":"SUM(J574:J574)","v":10554},246,317504,220616,7863,98337,9838,4825,2845247,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F578","v":272151},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G578+'FR-16(7)(v)-4 PROD Energy'!G578+'FR-16(7)(v)-5 PROD Cust'!G578+'FR-16(7)(v)-7 TRANS Demand'!G578+'FR-16(7)(v)-8 TRANS Energy'!G578+'FR-16(7)(v)-9 TRANS Cust'!G578+'FR-16(7)(v)-11 DIST Demand'!G578+'FR-16(7)(v)-12 DIST Energy'!G578+'FR-16(7)(v)-13 DIST Cust'!G578","v":150977},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H578+'FR-16(7)(v)-4 PROD Energy'!H578+'FR-16(7)(v)-5 PROD Cust'!H578+'FR-16(7)(v)-7 TRANS Demand'!H578+'FR-16(7)(v)-8 TRANS Energy'!H578+'FR-16(7)(v)-9 TRANS Cust'!H578+'FR-16(7)(v)-11 DIST Demand'!H578+'FR-16(7)(v)-12 DIST Energy'!H578+'FR-16(7)(v)-13 DIST Cust'!H578","v":61153},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I578+'FR-16(7)(v)-4 PROD Energy'!I578+'FR-16(7)(v)-5 PROD Cust'!I578+'FR-16(7)(v)-7 TRANS Demand'!I578+'FR-16(7)(v)-8 TRANS Energy'!I578+'FR-16(7)(v)-9 TRANS Cust'!I578+'FR-16(7)(v)-11 DIST Demand'!I578+'FR-16(7)(v)-12 DIST Energy'!I578+'FR-16(7)(v)-13 DIST Cust'!I578","v":309},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J578+'FR-16(7)(v)-4 PROD Energy'!J578+'FR-16(7)(v)-5 PROD Cust'!J578+'FR-16(7)(v)-7 TRANS Demand'!J578+'FR-16(7)(v)-8 TRANS Energy'!J578+'FR-16(7)(v)-9 TRANS Cust'!J578+'FR-16(7)(v)-11 DIST Demand'!J578+'FR-16(7)(v)-12 DIST Energy'!J578+'FR-16(7)(v)-13 DIST Cust'!J578","v":934},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K578+'FR-16(7)(v)-4 PROD Energy'!K578+'FR-16(7)(v)-5 PROD Cust'!K578+'FR-16(7)(v)-7 TRANS Demand'!K578+'FR-16(7)(v)-8 TRANS Energy'!K578+'FR-16(7)(v)-9 TRANS Cust'!K578+'FR-16(7)(v)-11 DIST Demand'!K578+'FR-16(7)(v)-12 DIST Energy'!K578+'FR-16(7)(v)-13 DIST Cust'!K578","v":22},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L578+'FR-16(7)(v)-4 PROD Energy'!L578+'FR-16(7)(v)-5 PROD Cust'!L578+'FR-16(7)(v)-7 TRANS Demand'!L578+'FR-16(7)(v)-8 TRANS Energy'!L578+'FR-16(7)(v)-9 TRANS Cust'!L578+'FR-16(7)(v)-11 DIST Demand'!L578+'FR-16(7)(v)-12 DIST Energy'!L578+'FR-16(7)(v)-13 DIST Cust'!L578","v":28159},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M578+'FR-16(7)(v)-4 PROD Energy'!M578+'FR-16(7)(v)-5 PROD Cust'!M578+'FR-16(7)(v)-7 TRANS Demand'!M578+'FR-16(7)(v)-8 TRANS Energy'!M578+'FR-16(7)(v)-9 TRANS Cust'!M578+'FR-16(7)(v)-11 DIST Demand'!M578+'FR-16(7)(v)-12 DIST Energy'!M578+'FR-16(7)(v)-13 DIST Cust'!M578","v":19594},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N578+'FR-16(7)(v)-4 PROD Energy'!N578+'FR-16(7)(v)-5 PROD Cust'!N578+'FR-16(7)(v)-7 TRANS Demand'!N578+'FR-16(7)(v)-8 TRANS Energy'!N578+'FR-16(7)(v)-9 TRANS Cust'!N578+'FR-16(7)(v)-11 DIST Demand'!N578+'FR-16(7)(v)-12 DIST Energy'!N578+'FR-16(7)(v)-13 DIST Cust'!N578","v":697},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O578+'FR-16(7)(v)-4 PROD Energy'!O578+'FR-16(7)(v)-5 PROD Cust'!O578+'FR-16(7)(v)-7 TRANS Demand'!O578+'FR-16(7)(v)-8 TRANS Energy'!O578+'FR-16(7)(v)-9 TRANS Cust'!O578+'FR-16(7)(v)-11 DIST Demand'!O578+'FR-16(7)(v)-12 DIST Energy'!O578+'FR-16(7)(v)-13 DIST Cust'!O578","v":8722},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P578+'FR-16(7)(v)-4 PROD Energy'!P578+'FR-16(7)(v)-5 PROD Cust'!P578+'FR-16(7)(v)-7 TRANS Demand'!P578+'FR-16(7)(v)-8 TRANS Energy'!P578+'FR-16(7)(v)-9 TRANS Cust'!P578+'FR-16(7)(v)-11 DIST Demand'!P578+'FR-16(7)(v)-12 DIST Energy'!P578+'FR-16(7)(v)-13 DIST Cust'!P578","v":1125},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q578+'FR-16(7)(v)-4 PROD Energy'!Q578+'FR-16(7)(v)-5 PROD Cust'!Q578+'FR-16(7)(v)-7 TRANS Demand'!Q578+'FR-16(7)(v)-8 TRANS Energy'!Q578+'FR-16(7)(v)-9 TRANS Cust'!Q578+'FR-16(7)(v)-11 DIST Demand'!Q578+'FR-16(7)(v)-12 DIST Energy'!Q578+'FR-16(7)(v)-13 DIST Cust'!Q578","v":459},{"$f":"SUM(G578:Q578)","v":272151},{"$f":"F578-R578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":272151},150977,61153,309,{"$f":"SUM(J578:J578)","v":934},22,28159,19594,697,8722,1125,459,272151,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":50969314},23380266,14355177,66430,{"$f":"J579+J575+J571+J567+J563","v":249474},4125,6512178,4448800,161386,1518221,233996,39261,50969314,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 8",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F596","v":10714923},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G596+'FR-16(7)(v)-4 PROD Energy'!G596+'FR-16(7)(v)-5 PROD Cust'!G596+'FR-16(7)(v)-7 TRANS Demand'!G596+'FR-16(7)(v)-8 TRANS Energy'!G596+'FR-16(7)(v)-9 TRANS Cust'!G596+'FR-16(7)(v)-11 DIST Demand'!G596+'FR-16(7)(v)-12 DIST Energy'!G596+'FR-16(7)(v)-13 DIST Cust'!G596","v":4959991},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H596+'FR-16(7)(v)-4 PROD Energy'!H596+'FR-16(7)(v)-5 PROD Cust'!H596+'FR-16(7)(v)-7 TRANS Demand'!H596+'FR-16(7)(v)-8 TRANS Energy'!H596+'FR-16(7)(v)-9 TRANS Cust'!H596+'FR-16(7)(v)-11 DIST Demand'!H596+'FR-16(7)(v)-12 DIST Energy'!H596+'FR-16(7)(v)-13 DIST Cust'!H596","v":3017489},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I596+'FR-16(7)(v)-4 PROD Energy'!I596+'FR-16(7)(v)-5 PROD Cust'!I596+'FR-16(7)(v)-7 TRANS Demand'!I596+'FR-16(7)(v)-8 TRANS Energy'!I596+'FR-16(7)(v)-9 TRANS Cust'!I596+'FR-16(7)(v)-11 DIST Demand'!I596+'FR-16(7)(v)-12 DIST Energy'!I596+'FR-16(7)(v)-13 DIST Cust'!I596","v":13924},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J596+'FR-16(7)(v)-4 PROD Energy'!J596+'FR-16(7)(v)-5 PROD Cust'!J596+'FR-16(7)(v)-7 TRANS Demand'!J596+'FR-16(7)(v)-8 TRANS Energy'!J596+'FR-16(7)(v)-9 TRANS Cust'!J596+'FR-16(7)(v)-11 DIST Demand'!J596+'FR-16(7)(v)-12 DIST Energy'!J596+'FR-16(7)(v)-13 DIST Cust'!J596","v":53458},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K596+'FR-16(7)(v)-4 PROD Energy'!K596+'FR-16(7)(v)-5 PROD Cust'!K596+'FR-16(7)(v)-7 TRANS Demand'!K596+'FR-16(7)(v)-8 TRANS Energy'!K596+'FR-16(7)(v)-9 TRANS Cust'!K596+'FR-16(7)(v)-11 DIST Demand'!K596+'FR-16(7)(v)-12 DIST Energy'!K596+'FR-16(7)(v)-13 DIST Cust'!K596","v":889},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L596+'FR-16(7)(v)-4 PROD Energy'!L596+'FR-16(7)(v)-5 PROD Cust'!L596+'FR-16(7)(v)-7 TRANS Demand'!L596+'FR-16(7)(v)-8 TRANS Energy'!L596+'FR-16(7)(v)-9 TRANS Cust'!L596+'FR-16(7)(v)-11 DIST Demand'!L596+'FR-16(7)(v)-12 DIST Energy'!L596+'FR-16(7)(v)-13 DIST Cust'!L596","v":1355562},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M596+'FR-16(7)(v)-4 PROD Energy'!M596+'FR-16(7)(v)-5 PROD Cust'!M596+'FR-16(7)(v)-7 TRANS Demand'!M596+'FR-16(7)(v)-8 TRANS Energy'!M596+'FR-16(7)(v)-9 TRANS Cust'!M596+'FR-16(7)(v)-11 DIST Demand'!M596+'FR-16(7)(v)-12 DIST Energy'!M596+'FR-16(7)(v)-13 DIST Cust'!M596","v":924675},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N596+'FR-16(7)(v)-4 PROD Energy'!N596+'FR-16(7)(v)-5 PROD Cust'!N596+'FR-16(7)(v)-7 TRANS Demand'!N596+'FR-16(7)(v)-8 TRANS Energy'!N596+'FR-16(7)(v)-9 TRANS Cust'!N596+'FR-16(7)(v)-11 DIST Demand'!N596+'FR-16(7)(v)-12 DIST Energy'!N596+'FR-16(7)(v)-13 DIST Cust'!N596","v":33493},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O596+'FR-16(7)(v)-4 PROD Energy'!O596+'FR-16(7)(v)-5 PROD Cust'!O596+'FR-16(7)(v)-7 TRANS Demand'!O596+'FR-16(7)(v)-8 TRANS Energy'!O596+'FR-16(7)(v)-9 TRANS Cust'!O596+'FR-16(7)(v)-11 DIST Demand'!O596+'FR-16(7)(v)-12 DIST Energy'!O596+'FR-16(7)(v)-13 DIST Cust'!O596","v":289595},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P596+'FR-16(7)(v)-4 PROD Energy'!P596+'FR-16(7)(v)-5 PROD Cust'!P596+'FR-16(7)(v)-7 TRANS Demand'!P596+'FR-16(7)(v)-8 TRANS Energy'!P596+'FR-16(7)(v)-9 TRANS Cust'!P596+'FR-16(7)(v)-11 DIST Demand'!P596+'FR-16(7)(v)-12 DIST Energy'!P596+'FR-16(7)(v)-13 DIST Cust'!P596","v":56625},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q596+'FR-16(7)(v)-4 PROD Energy'!Q596+'FR-16(7)(v)-5 PROD Cust'!Q596+'FR-16(7)(v)-7 TRANS Demand'!Q596+'FR-16(7)(v)-8 TRANS Energy'!Q596+'FR-16(7)(v)-9 TRANS Cust'!Q596+'FR-16(7)(v)-11 DIST Demand'!Q596+'FR-16(7)(v)-12 DIST Energy'!Q596+'FR-16(7)(v)-13 DIST Cust'!Q596","v":9222},{"$f":"SUM(G596:Q596)","v":10714923},{"$f":"F596-R596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-1 Functional'!F597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G597+'FR-16(7)(v)-4 PROD Energy'!G597+'FR-16(7)(v)-5 PROD Cust'!G597+'FR-16(7)(v)-7 TRANS Demand'!G597+'FR-16(7)(v)-8 TRANS Energy'!G597+'FR-16(7)(v)-9 TRANS Cust'!G597+'FR-16(7)(v)-11 DIST Demand'!G597+'FR-16(7)(v)-12 DIST Energy'!G597+'FR-16(7)(v)-13 DIST Cust'!G597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H597+'FR-16(7)(v)-4 PROD Energy'!H597+'FR-16(7)(v)-5 PROD Cust'!H597+'FR-16(7)(v)-7 TRANS Demand'!H597+'FR-16(7)(v)-8 TRANS Energy'!H597+'FR-16(7)(v)-9 TRANS Cust'!H597+'FR-16(7)(v)-11 DIST Demand'!H597+'FR-16(7)(v)-12 DIST Energy'!H597+'FR-16(7)(v)-13 DIST Cust'!H597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I597+'FR-16(7)(v)-4 PROD Energy'!I597+'FR-16(7)(v)-5 PROD Cust'!I597+'FR-16(7)(v)-7 TRANS Demand'!I597+'FR-16(7)(v)-8 TRANS Energy'!I597+'FR-16(7)(v)-9 TRANS Cust'!I597+'FR-16(7)(v)-11 DIST Demand'!I597+'FR-16(7)(v)-12 DIST Energy'!I597+'FR-16(7)(v)-13 DIST Cust'!I597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J597+'FR-16(7)(v)-4 PROD Energy'!J597+'FR-16(7)(v)-5 PROD Cust'!J597+'FR-16(7)(v)-7 TRANS Demand'!J597+'FR-16(7)(v)-8 TRANS Energy'!J597+'FR-16(7)(v)-9 TRANS Cust'!J597+'FR-16(7)(v)-11 DIST Demand'!J597+'FR-16(7)(v)-12 DIST Energy'!J597+'FR-16(7)(v)-13 DIST Cust'!J597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K597+'FR-16(7)(v)-4 PROD Energy'!K597+'FR-16(7)(v)-5 PROD Cust'!K597+'FR-16(7)(v)-7 TRANS Demand'!K597+'FR-16(7)(v)-8 TRANS Energy'!K597+'FR-16(7)(v)-9 TRANS Cust'!K597+'FR-16(7)(v)-11 DIST Demand'!K597+'FR-16(7)(v)-12 DIST Energy'!K597+'FR-16(7)(v)-13 DIST Cust'!K597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L597+'FR-16(7)(v)-4 PROD Energy'!L597+'FR-16(7)(v)-5 PROD Cust'!L597+'FR-16(7)(v)-7 TRANS Demand'!L597+'FR-16(7)(v)-8 TRANS Energy'!L597+'FR-16(7)(v)-9 TRANS Cust'!L597+'FR-16(7)(v)-11 DIST Demand'!L597+'FR-16(7)(v)-12 DIST Energy'!L597+'FR-16(7)(v)-13 DIST Cust'!L597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M597+'FR-16(7)(v)-4 PROD Energy'!M597+'FR-16(7)(v)-5 PROD Cust'!M597+'FR-16(7)(v)-7 TRANS Demand'!M597+'FR-16(7)(v)-8 TRANS Energy'!M597+'FR-16(7)(v)-9 TRANS Cust'!M597+'FR-16(7)(v)-11 DIST Demand'!M597+'FR-16(7)(v)-12 DIST Energy'!M597+'FR-16(7)(v)-13 DIST Cust'!M597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N597+'FR-16(7)(v)-4 PROD Energy'!N597+'FR-16(7)(v)-5 PROD Cust'!N597+'FR-16(7)(v)-7 TRANS Demand'!N597+'FR-16(7)(v)-8 TRANS Energy'!N597+'FR-16(7)(v)-9 TRANS Cust'!N597+'FR-16(7)(v)-11 DIST Demand'!N597+'FR-16(7)(v)-12 DIST Energy'!N597+'FR-16(7)(v)-13 DIST Cust'!N597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O597+'FR-16(7)(v)-4 PROD Energy'!O597+'FR-16(7)(v)-5 PROD Cust'!O597+'FR-16(7)(v)-7 TRANS Demand'!O597+'FR-16(7)(v)-8 TRANS Energy'!O597+'FR-16(7)(v)-9 TRANS Cust'!O597+'FR-16(7)(v)-11 DIST Demand'!O597+'FR-16(7)(v)-12 DIST Energy'!O597+'FR-16(7)(v)-13 DIST Cust'!O597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P597+'FR-16(7)(v)-4 PROD Energy'!P597+'FR-16(7)(v)-5 PROD Cust'!P597+'FR-16(7)(v)-7 TRANS Demand'!P597+'FR-16(7)(v)-8 TRANS Energy'!P597+'FR-16(7)(v)-9 TRANS Cust'!P597+'FR-16(7)(v)-11 DIST Demand'!P597+'FR-16(7)(v)-12 DIST Energy'!P597+'FR-16(7)(v)-13 DIST Cust'!P597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q597+'FR-16(7)(v)-4 PROD Energy'!Q597+'FR-16(7)(v)-5 PROD Cust'!Q597+'FR-16(7)(v)-7 TRANS Demand'!Q597+'FR-16(7)(v)-8 TRANS Energy'!Q597+'FR-16(7)(v)-9 TRANS Cust'!Q597+'FR-16(7)(v)-11 DIST Demand'!Q597+'FR-16(7)(v)-12 DIST Energy'!Q597+'FR-16(7)(v)-13 DIST Cust'!Q597","v":0},{"$f":"SUM(G597:Q597)","v":0},{"$f":"F597-R597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":10714923},{"$f":"SUM(G596:G597)","v":4959991},{"$f":"SUM(H596:H597)","v":3017489},{"$f":"SUM(I596:I597)","v":13924},{"$f":"SUM(J596:J597)","v":53458},889,1355562,924675,33493,289595,56625,{"$f":"SUM($Q$596:$Q$597)","v":9222},{"$f":"SUM(R596:R597)","v":10714923},{"$f":"SUM(S596:S597)","v":0}]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F601","v":2066143},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G601+'FR-16(7)(v)-4 PROD Energy'!G601+'FR-16(7)(v)-5 PROD Cust'!G601+'FR-16(7)(v)-7 TRANS Demand'!G601+'FR-16(7)(v)-8 TRANS Energy'!G601+'FR-16(7)(v)-9 TRANS Cust'!G601+'FR-16(7)(v)-11 DIST Demand'!G601+'FR-16(7)(v)-12 DIST Energy'!G601+'FR-16(7)(v)-13 DIST Cust'!G601","v":1345035},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H601+'FR-16(7)(v)-4 PROD Energy'!H601+'FR-16(7)(v)-5 PROD Cust'!H601+'FR-16(7)(v)-7 TRANS Demand'!H601+'FR-16(7)(v)-8 TRANS Energy'!H601+'FR-16(7)(v)-9 TRANS Cust'!H601+'FR-16(7)(v)-11 DIST Demand'!H601+'FR-16(7)(v)-12 DIST Energy'!H601+'FR-16(7)(v)-13 DIST Cust'!H601","v":364667},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I601+'FR-16(7)(v)-4 PROD Energy'!I601+'FR-16(7)(v)-5 PROD Cust'!I601+'FR-16(7)(v)-7 TRANS Demand'!I601+'FR-16(7)(v)-8 TRANS Energy'!I601+'FR-16(7)(v)-9 TRANS Cust'!I601+'FR-16(7)(v)-11 DIST Demand'!I601+'FR-16(7)(v)-12 DIST Energy'!I601+'FR-16(7)(v)-13 DIST Cust'!I601","v":1772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J601+'FR-16(7)(v)-4 PROD Energy'!J601+'FR-16(7)(v)-5 PROD Cust'!J601+'FR-16(7)(v)-7 TRANS Demand'!J601+'FR-16(7)(v)-8 TRANS Energy'!J601+'FR-16(7)(v)-9 TRANS Cust'!J601+'FR-16(7)(v)-11 DIST Demand'!J601+'FR-16(7)(v)-12 DIST Energy'!J601+'FR-16(7)(v)-13 DIST Cust'!J601","v":7772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K601+'FR-16(7)(v)-4 PROD Energy'!K601+'FR-16(7)(v)-5 PROD Cust'!K601+'FR-16(7)(v)-7 TRANS Demand'!K601+'FR-16(7)(v)-8 TRANS Energy'!K601+'FR-16(7)(v)-9 TRANS Cust'!K601+'FR-16(7)(v)-11 DIST Demand'!K601+'FR-16(7)(v)-12 DIST Energy'!K601+'FR-16(7)(v)-13 DIST Cust'!K601","v":154},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L601+'FR-16(7)(v)-4 PROD Energy'!L601+'FR-16(7)(v)-5 PROD Cust'!L601+'FR-16(7)(v)-7 TRANS Demand'!L601+'FR-16(7)(v)-8 TRANS Energy'!L601+'FR-16(7)(v)-9 TRANS Cust'!L601+'FR-16(7)(v)-11 DIST Demand'!L601+'FR-16(7)(v)-12 DIST Energy'!L601+'FR-16(7)(v)-13 DIST Cust'!L601","v":163690},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M601+'FR-16(7)(v)-4 PROD Energy'!M601+'FR-16(7)(v)-5 PROD Cust'!M601+'FR-16(7)(v)-7 TRANS Demand'!M601+'FR-16(7)(v)-8 TRANS Energy'!M601+'FR-16(7)(v)-9 TRANS Cust'!M601+'FR-16(7)(v)-11 DIST Demand'!M601+'FR-16(7)(v)-12 DIST Energy'!M601+'FR-16(7)(v)-13 DIST Cust'!M601","v":113850},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N601+'FR-16(7)(v)-4 PROD Energy'!N601+'FR-16(7)(v)-5 PROD Cust'!N601+'FR-16(7)(v)-7 TRANS Demand'!N601+'FR-16(7)(v)-8 TRANS Energy'!N601+'FR-16(7)(v)-9 TRANS Cust'!N601+'FR-16(7)(v)-11 DIST Demand'!N601+'FR-16(7)(v)-12 DIST Energy'!N601+'FR-16(7)(v)-13 DIST Cust'!N601","v":3970},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O601+'FR-16(7)(v)-4 PROD Energy'!O601+'FR-16(7)(v)-5 PROD Cust'!O601+'FR-16(7)(v)-7 TRANS Demand'!O601+'FR-16(7)(v)-8 TRANS Energy'!O601+'FR-16(7)(v)-9 TRANS Cust'!O601+'FR-16(7)(v)-11 DIST Demand'!O601+'FR-16(7)(v)-12 DIST Energy'!O601+'FR-16(7)(v)-13 DIST Cust'!O601","v":41605},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P601+'FR-16(7)(v)-4 PROD Energy'!P601+'FR-16(7)(v)-5 PROD Cust'!P601+'FR-16(7)(v)-7 TRANS Demand'!P601+'FR-16(7)(v)-8 TRANS Energy'!P601+'FR-16(7)(v)-9 TRANS Cust'!P601+'FR-16(7)(v)-11 DIST Demand'!P601+'FR-16(7)(v)-12 DIST Energy'!P601+'FR-16(7)(v)-13 DIST Cust'!P601","v":19689},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q601+'FR-16(7)(v)-4 PROD Energy'!Q601+'FR-16(7)(v)-5 PROD Cust'!Q601+'FR-16(7)(v)-7 TRANS Demand'!Q601+'FR-16(7)(v)-8 TRANS Energy'!Q601+'FR-16(7)(v)-9 TRANS Cust'!Q601+'FR-16(7)(v)-11 DIST Demand'!Q601+'FR-16(7)(v)-12 DIST Energy'!Q601+'FR-16(7)(v)-13 DIST Cust'!Q601","v":3939},{"$f":"SUM(G601:Q601)","v":2066143},{"$f":"F601-R601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F602","v":-34680},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G602+'FR-16(7)(v)-4 PROD Energy'!G602+'FR-16(7)(v)-5 PROD Cust'!G602+'FR-16(7)(v)-7 TRANS Demand'!G602+'FR-16(7)(v)-8 TRANS Energy'!G602+'FR-16(7)(v)-9 TRANS Cust'!G602+'FR-16(7)(v)-11 DIST Demand'!G602+'FR-16(7)(v)-12 DIST Energy'!G602+'FR-16(7)(v)-13 DIST Cust'!G602","v":-22577},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H602+'FR-16(7)(v)-4 PROD Energy'!H602+'FR-16(7)(v)-5 PROD Cust'!H602+'FR-16(7)(v)-7 TRANS Demand'!H602+'FR-16(7)(v)-8 TRANS Energy'!H602+'FR-16(7)(v)-9 TRANS Cust'!H602+'FR-16(7)(v)-11 DIST Demand'!H602+'FR-16(7)(v)-12 DIST Energy'!H602+'FR-16(7)(v)-13 DIST Cust'!H602","v":-6121},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I602+'FR-16(7)(v)-4 PROD Energy'!I602+'FR-16(7)(v)-5 PROD Cust'!I602+'FR-16(7)(v)-7 TRANS Demand'!I602+'FR-16(7)(v)-8 TRANS Energy'!I602+'FR-16(7)(v)-9 TRANS Cust'!I602+'FR-16(7)(v)-11 DIST Demand'!I602+'FR-16(7)(v)-12 DIST Energy'!I602+'FR-16(7)(v)-13 DIST Cust'!I602","v":-30},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J602+'FR-16(7)(v)-4 PROD Energy'!J602+'FR-16(7)(v)-5 PROD Cust'!J602+'FR-16(7)(v)-7 TRANS Demand'!J602+'FR-16(7)(v)-8 TRANS Energy'!J602+'FR-16(7)(v)-9 TRANS Cust'!J602+'FR-16(7)(v)-11 DIST Demand'!J602+'FR-16(7)(v)-12 DIST Energy'!J602+'FR-16(7)(v)-13 DIST Cust'!J602","v":-131},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K602+'FR-16(7)(v)-4 PROD Energy'!K602+'FR-16(7)(v)-5 PROD Cust'!K602+'FR-16(7)(v)-7 TRANS Demand'!K602+'FR-16(7)(v)-8 TRANS Energy'!K602+'FR-16(7)(v)-9 TRANS Cust'!K602+'FR-16(7)(v)-11 DIST Demand'!K602+'FR-16(7)(v)-12 DIST Energy'!K602+'FR-16(7)(v)-13 DIST Cust'!K602","v":-2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L602+'FR-16(7)(v)-4 PROD Energy'!L602+'FR-16(7)(v)-5 PROD Cust'!L602+'FR-16(7)(v)-7 TRANS Demand'!L602+'FR-16(7)(v)-8 TRANS Energy'!L602+'FR-16(7)(v)-9 TRANS Cust'!L602+'FR-16(7)(v)-11 DIST Demand'!L602+'FR-16(7)(v)-12 DIST Energy'!L602+'FR-16(7)(v)-13 DIST Cust'!L602","v":-2748},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M602+'FR-16(7)(v)-4 PROD Energy'!M602+'FR-16(7)(v)-5 PROD Cust'!M602+'FR-16(7)(v)-7 TRANS Demand'!M602+'FR-16(7)(v)-8 TRANS Energy'!M602+'FR-16(7)(v)-9 TRANS Cust'!M602+'FR-16(7)(v)-11 DIST Demand'!M602+'FR-16(7)(v)-12 DIST Energy'!M602+'FR-16(7)(v)-13 DIST Cust'!M602","v":-1910},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N602+'FR-16(7)(v)-4 PROD Energy'!N602+'FR-16(7)(v)-5 PROD Cust'!N602+'FR-16(7)(v)-7 TRANS Demand'!N602+'FR-16(7)(v)-8 TRANS Energy'!N602+'FR-16(7)(v)-9 TRANS Cust'!N602+'FR-16(7)(v)-11 DIST Demand'!N602+'FR-16(7)(v)-12 DIST Energy'!N602+'FR-16(7)(v)-13 DIST Cust'!N602","v":-66},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O602+'FR-16(7)(v)-4 PROD Energy'!O602+'FR-16(7)(v)-5 PROD Cust'!O602+'FR-16(7)(v)-7 TRANS Demand'!O602+'FR-16(7)(v)-8 TRANS Energy'!O602+'FR-16(7)(v)-9 TRANS Cust'!O602+'FR-16(7)(v)-11 DIST Demand'!O602+'FR-16(7)(v)-12 DIST Energy'!O602+'FR-16(7)(v)-13 DIST Cust'!O602","v":-698},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P602+'FR-16(7)(v)-4 PROD Energy'!P602+'FR-16(7)(v)-5 PROD Cust'!P602+'FR-16(7)(v)-7 TRANS Demand'!P602+'FR-16(7)(v)-8 TRANS Energy'!P602+'FR-16(7)(v)-9 TRANS Cust'!P602+'FR-16(7)(v)-11 DIST Demand'!P602+'FR-16(7)(v)-12 DIST Energy'!P602+'FR-16(7)(v)-13 DIST Cust'!P602","v":-331},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q602+'FR-16(7)(v)-4 PROD Energy'!Q602+'FR-16(7)(v)-5 PROD Cust'!Q602+'FR-16(7)(v)-7 TRANS Demand'!Q602+'FR-16(7)(v)-8 TRANS Energy'!Q602+'FR-16(7)(v)-9 TRANS Cust'!Q602+'FR-16(7)(v)-11 DIST Demand'!Q602+'FR-16(7)(v)-12 DIST Energy'!Q602+'FR-16(7)(v)-13 DIST Cust'!Q602","v":-66},{"$f":"SUM(G602:Q602)","v":-34680},{"$f":"F602-R602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G603+'FR-16(7)(v)-4 PROD Energy'!G603+'FR-16(7)(v)-5 PROD Cust'!G603+'FR-16(7)(v)-7 TRANS Demand'!G603+'FR-16(7)(v)-8 TRANS Energy'!G603+'FR-16(7)(v)-9 TRANS Cust'!G603+'FR-16(7)(v)-11 DIST Demand'!G603+'FR-16(7)(v)-12 DIST Energy'!G603+'FR-16(7)(v)-13 DIST Cust'!G603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H603+'FR-16(7)(v)-4 PROD Energy'!H603+'FR-16(7)(v)-5 PROD Cust'!H603+'FR-16(7)(v)-7 TRANS Demand'!H603+'FR-16(7)(v)-8 TRANS Energy'!H603+'FR-16(7)(v)-9 TRANS Cust'!H603+'FR-16(7)(v)-11 DIST Demand'!H603+'FR-16(7)(v)-12 DIST Energy'!H603+'FR-16(7)(v)-13 DIST Cust'!H603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I603+'FR-16(7)(v)-4 PROD Energy'!I603+'FR-16(7)(v)-5 PROD Cust'!I603+'FR-16(7)(v)-7 TRANS Demand'!I603+'FR-16(7)(v)-8 TRANS Energy'!I603+'FR-16(7)(v)-9 TRANS Cust'!I603+'FR-16(7)(v)-11 DIST Demand'!I603+'FR-16(7)(v)-12 DIST Energy'!I603+'FR-16(7)(v)-13 DIST Cust'!I603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J603+'FR-16(7)(v)-4 PROD Energy'!J603+'FR-16(7)(v)-5 PROD Cust'!J603+'FR-16(7)(v)-7 TRANS Demand'!J603+'FR-16(7)(v)-8 TRANS Energy'!J603+'FR-16(7)(v)-9 TRANS Cust'!J603+'FR-16(7)(v)-11 DIST Demand'!J603+'FR-16(7)(v)-12 DIST Energy'!J603+'FR-16(7)(v)-13 DIST Cust'!J603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K603+'FR-16(7)(v)-4 PROD Energy'!K603+'FR-16(7)(v)-5 PROD Cust'!K603+'FR-16(7)(v)-7 TRANS Demand'!K603+'FR-16(7)(v)-8 TRANS Energy'!K603+'FR-16(7)(v)-9 TRANS Cust'!K603+'FR-16(7)(v)-11 DIST Demand'!K603+'FR-16(7)(v)-12 DIST Energy'!K603+'FR-16(7)(v)-13 DIST Cust'!K603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L603+'FR-16(7)(v)-4 PROD Energy'!L603+'FR-16(7)(v)-5 PROD Cust'!L603+'FR-16(7)(v)-7 TRANS Demand'!L603+'FR-16(7)(v)-8 TRANS Energy'!L603+'FR-16(7)(v)-9 TRANS Cust'!L603+'FR-16(7)(v)-11 DIST Demand'!L603+'FR-16(7)(v)-12 DIST Energy'!L603+'FR-16(7)(v)-13 DIST Cust'!L603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M603+'FR-16(7)(v)-4 PROD Energy'!M603+'FR-16(7)(v)-5 PROD Cust'!M603+'FR-16(7)(v)-7 TRANS Demand'!M603+'FR-16(7)(v)-8 TRANS Energy'!M603+'FR-16(7)(v)-9 TRANS Cust'!M603+'FR-16(7)(v)-11 DIST Demand'!M603+'FR-16(7)(v)-12 DIST Energy'!M603+'FR-16(7)(v)-13 DIST Cust'!M603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N603+'FR-16(7)(v)-4 PROD Energy'!N603+'FR-16(7)(v)-5 PROD Cust'!N603+'FR-16(7)(v)-7 TRANS Demand'!N603+'FR-16(7)(v)-8 TRANS Energy'!N603+'FR-16(7)(v)-9 TRANS Cust'!N603+'FR-16(7)(v)-11 DIST Demand'!N603+'FR-16(7)(v)-12 DIST Energy'!N603+'FR-16(7)(v)-13 DIST Cust'!N603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O603+'FR-16(7)(v)-4 PROD Energy'!O603+'FR-16(7)(v)-5 PROD Cust'!O603+'FR-16(7)(v)-7 TRANS Demand'!O603+'FR-16(7)(v)-8 TRANS Energy'!O603+'FR-16(7)(v)-9 TRANS Cust'!O603+'FR-16(7)(v)-11 DIST Demand'!O603+'FR-16(7)(v)-12 DIST Energy'!O603+'FR-16(7)(v)-13 DIST Cust'!O603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P603+'FR-16(7)(v)-4 PROD Energy'!P603+'FR-16(7)(v)-5 PROD Cust'!P603+'FR-16(7)(v)-7 TRANS Demand'!P603+'FR-16(7)(v)-8 TRANS Energy'!P603+'FR-16(7)(v)-9 TRANS Cust'!P603+'FR-16(7)(v)-11 DIST Demand'!P603+'FR-16(7)(v)-12 DIST Energy'!P603+'FR-16(7)(v)-13 DIST Cust'!P603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q603+'FR-16(7)(v)-4 PROD Energy'!Q603+'FR-16(7)(v)-5 PROD Cust'!Q603+'FR-16(7)(v)-7 TRANS Demand'!Q603+'FR-16(7)(v)-8 TRANS Energy'!Q603+'FR-16(7)(v)-9 TRANS Cust'!Q603+'FR-16(7)(v)-11 DIST Demand'!Q603+'FR-16(7)(v)-12 DIST Energy'!Q603+'FR-16(7)(v)-13 DIST Cust'!Q603","v":0},{"$f":"SUM(G603:Q603)","v":0},{"$f":"F603-R603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F604","v":-16879},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G604+'FR-16(7)(v)-4 PROD Energy'!G604+'FR-16(7)(v)-5 PROD Cust'!G604+'FR-16(7)(v)-7 TRANS Demand'!G604+'FR-16(7)(v)-8 TRANS Energy'!G604+'FR-16(7)(v)-9 TRANS Cust'!G604+'FR-16(7)(v)-11 DIST Demand'!G604+'FR-16(7)(v)-12 DIST Energy'!G604+'FR-16(7)(v)-13 DIST Cust'!G604","v":-4085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H604+'FR-16(7)(v)-4 PROD Energy'!H604+'FR-16(7)(v)-5 PROD Cust'!H604+'FR-16(7)(v)-7 TRANS Demand'!H604+'FR-16(7)(v)-8 TRANS Energy'!H604+'FR-16(7)(v)-9 TRANS Cust'!H604+'FR-16(7)(v)-11 DIST Demand'!H604+'FR-16(7)(v)-12 DIST Energy'!H604+'FR-16(7)(v)-13 DIST Cust'!H604","v":-1658},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I604+'FR-16(7)(v)-4 PROD Energy'!I604+'FR-16(7)(v)-5 PROD Cust'!I604+'FR-16(7)(v)-7 TRANS Demand'!I604+'FR-16(7)(v)-8 TRANS Energy'!I604+'FR-16(7)(v)-9 TRANS Cust'!I604+'FR-16(7)(v)-11 DIST Demand'!I604+'FR-16(7)(v)-12 DIST Energy'!I604+'FR-16(7)(v)-13 DIST Cust'!I604","v":-7},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J604+'FR-16(7)(v)-4 PROD Energy'!J604+'FR-16(7)(v)-5 PROD Cust'!J604+'FR-16(7)(v)-7 TRANS Demand'!J604+'FR-16(7)(v)-8 TRANS Energy'!J604+'FR-16(7)(v)-9 TRANS Cust'!J604+'FR-16(7)(v)-11 DIST Demand'!J604+'FR-16(7)(v)-12 DIST Energy'!J604+'FR-16(7)(v)-13 DIST Cust'!J604","v":-40},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K604+'FR-16(7)(v)-4 PROD Energy'!K604+'FR-16(7)(v)-5 PROD Cust'!K604+'FR-16(7)(v)-7 TRANS Demand'!K604+'FR-16(7)(v)-8 TRANS Energy'!K604+'FR-16(7)(v)-9 TRANS Cust'!K604+'FR-16(7)(v)-11 DIST Demand'!K604+'FR-16(7)(v)-12 DIST Energy'!K604+'FR-16(7)(v)-13 DIST Cust'!K604","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L604+'FR-16(7)(v)-4 PROD Energy'!L604+'FR-16(7)(v)-5 PROD Cust'!L604+'FR-16(7)(v)-7 TRANS Demand'!L604+'FR-16(7)(v)-8 TRANS Energy'!L604+'FR-16(7)(v)-9 TRANS Cust'!L604+'FR-16(7)(v)-11 DIST Demand'!L604+'FR-16(7)(v)-12 DIST Energy'!L604+'FR-16(7)(v)-13 DIST Cust'!L604","v":-548},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M604+'FR-16(7)(v)-4 PROD Energy'!M604+'FR-16(7)(v)-5 PROD Cust'!M604+'FR-16(7)(v)-7 TRANS Demand'!M604+'FR-16(7)(v)-8 TRANS Energy'!M604+'FR-16(7)(v)-9 TRANS Cust'!M604+'FR-16(7)(v)-11 DIST Demand'!M604+'FR-16(7)(v)-12 DIST Energy'!M604+'FR-16(7)(v)-13 DIST Cust'!M604","v":-355},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N604+'FR-16(7)(v)-4 PROD Energy'!N604+'FR-16(7)(v)-5 PROD Cust'!N604+'FR-16(7)(v)-7 TRANS Demand'!N604+'FR-16(7)(v)-8 TRANS Energy'!N604+'FR-16(7)(v)-9 TRANS Cust'!N604+'FR-16(7)(v)-11 DIST Demand'!N604+'FR-16(7)(v)-12 DIST Energy'!N604+'FR-16(7)(v)-13 DIST Cust'!N604","v":-14},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O604+'FR-16(7)(v)-4 PROD Energy'!O604+'FR-16(7)(v)-5 PROD Cust'!O604+'FR-16(7)(v)-7 TRANS Demand'!O604+'FR-16(7)(v)-8 TRANS Energy'!O604+'FR-16(7)(v)-9 TRANS Cust'!O604+'FR-16(7)(v)-11 DIST Demand'!O604+'FR-16(7)(v)-12 DIST Energy'!O604+'FR-16(7)(v)-13 DIST Cust'!O604","v":-90},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P604+'FR-16(7)(v)-4 PROD Energy'!P604+'FR-16(7)(v)-5 PROD Cust'!P604+'FR-16(7)(v)-7 TRANS Demand'!P604+'FR-16(7)(v)-8 TRANS Energy'!P604+'FR-16(7)(v)-9 TRANS Cust'!P604+'FR-16(7)(v)-11 DIST Demand'!P604+'FR-16(7)(v)-12 DIST Energy'!P604+'FR-16(7)(v)-13 DIST Cust'!P604","v":-138},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q604+'FR-16(7)(v)-4 PROD Energy'!Q604+'FR-16(7)(v)-5 PROD Cust'!Q604+'FR-16(7)(v)-7 TRANS Demand'!Q604+'FR-16(7)(v)-8 TRANS Energy'!Q604+'FR-16(7)(v)-9 TRANS Cust'!Q604+'FR-16(7)(v)-11 DIST Demand'!Q604+'FR-16(7)(v)-12 DIST Energy'!Q604+'FR-16(7)(v)-13 DIST Cust'!Q604","v":-32},{"$f":"SUM(G604:Q604)","v":-6968},{"$f":"F604-R604","v":-9911}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":2014584},{"$f":"SUM(G601:G604)","v":1318373},{"$f":"SUM(H601:H604)","v":356888},{"$f":"SUM(I601:I604)","v":1735},{"$f":"SUM(J601:J604)","v":7601},151,160394,111585,3890,40817,19220,{"$f":"SUM($Q$601:$Q$604)","v":3841},{"$f":"SUM(R601:R604)","v":2024495},{"$f":"SUM(S601:S604)","v":-9911}]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F608","v":97098},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G608+'FR-16(7)(v)-4 PROD Energy'!G608+'FR-16(7)(v)-5 PROD Cust'!G608+'FR-16(7)(v)-7 TRANS Demand'!G608+'FR-16(7)(v)-8 TRANS Energy'!G608+'FR-16(7)(v)-9 TRANS Cust'!G608+'FR-16(7)(v)-11 DIST Demand'!G608+'FR-16(7)(v)-12 DIST Energy'!G608+'FR-16(7)(v)-13 DIST Cust'!G608","v":38426},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H608+'FR-16(7)(v)-4 PROD Energy'!H608+'FR-16(7)(v)-5 PROD Cust'!H608+'FR-16(7)(v)-7 TRANS Demand'!H608+'FR-16(7)(v)-8 TRANS Energy'!H608+'FR-16(7)(v)-9 TRANS Cust'!H608+'FR-16(7)(v)-11 DIST Demand'!H608+'FR-16(7)(v)-12 DIST Energy'!H608+'FR-16(7)(v)-13 DIST Cust'!H608","v":28705},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I608+'FR-16(7)(v)-4 PROD Energy'!I608+'FR-16(7)(v)-5 PROD Cust'!I608+'FR-16(7)(v)-7 TRANS Demand'!I608+'FR-16(7)(v)-8 TRANS Energy'!I608+'FR-16(7)(v)-9 TRANS Cust'!I608+'FR-16(7)(v)-11 DIST Demand'!I608+'FR-16(7)(v)-12 DIST Energy'!I608+'FR-16(7)(v)-13 DIST Cust'!I608","v":189},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J608+'FR-16(7)(v)-4 PROD Energy'!J608+'FR-16(7)(v)-5 PROD Cust'!J608+'FR-16(7)(v)-7 TRANS Demand'!J608+'FR-16(7)(v)-8 TRANS Energy'!J608+'FR-16(7)(v)-9 TRANS Cust'!J608+'FR-16(7)(v)-11 DIST Demand'!J608+'FR-16(7)(v)-12 DIST Energy'!J608+'FR-16(7)(v)-13 DIST Cust'!J608","v":199},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K608+'FR-16(7)(v)-4 PROD Energy'!K608+'FR-16(7)(v)-5 PROD Cust'!K608+'FR-16(7)(v)-7 TRANS Demand'!K608+'FR-16(7)(v)-8 TRANS Energy'!K608+'FR-16(7)(v)-9 TRANS Cust'!K608+'FR-16(7)(v)-11 DIST Demand'!K608+'FR-16(7)(v)-12 DIST Energy'!K608+'FR-16(7)(v)-13 DIST Cust'!K608","v":9},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L608+'FR-16(7)(v)-4 PROD Energy'!L608+'FR-16(7)(v)-5 PROD Cust'!L608+'FR-16(7)(v)-7 TRANS Demand'!L608+'FR-16(7)(v)-8 TRANS Energy'!L608+'FR-16(7)(v)-9 TRANS Cust'!L608+'FR-16(7)(v)-11 DIST Demand'!L608+'FR-16(7)(v)-12 DIST Energy'!L608+'FR-16(7)(v)-13 DIST Cust'!L608","v":14646},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M608+'FR-16(7)(v)-4 PROD Energy'!M608+'FR-16(7)(v)-5 PROD Cust'!M608+'FR-16(7)(v)-7 TRANS Demand'!M608+'FR-16(7)(v)-8 TRANS Energy'!M608+'FR-16(7)(v)-9 TRANS Cust'!M608+'FR-16(7)(v)-11 DIST Demand'!M608+'FR-16(7)(v)-12 DIST Energy'!M608+'FR-16(7)(v)-13 DIST Cust'!M608","v":9803},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N608+'FR-16(7)(v)-4 PROD Energy'!N608+'FR-16(7)(v)-5 PROD Cust'!N608+'FR-16(7)(v)-7 TRANS Demand'!N608+'FR-16(7)(v)-8 TRANS Energy'!N608+'FR-16(7)(v)-9 TRANS Cust'!N608+'FR-16(7)(v)-11 DIST Demand'!N608+'FR-16(7)(v)-12 DIST Energy'!N608+'FR-16(7)(v)-13 DIST Cust'!N608","v":297},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O608+'FR-16(7)(v)-4 PROD Energy'!O608+'FR-16(7)(v)-5 PROD Cust'!O608+'FR-16(7)(v)-7 TRANS Demand'!O608+'FR-16(7)(v)-8 TRANS Energy'!O608+'FR-16(7)(v)-9 TRANS Cust'!O608+'FR-16(7)(v)-11 DIST Demand'!O608+'FR-16(7)(v)-12 DIST Energy'!O608+'FR-16(7)(v)-13 DIST Cust'!O608","v":4219},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P608+'FR-16(7)(v)-4 PROD Energy'!P608+'FR-16(7)(v)-5 PROD Cust'!P608+'FR-16(7)(v)-7 TRANS Demand'!P608+'FR-16(7)(v)-8 TRANS Energy'!P608+'FR-16(7)(v)-9 TRANS Cust'!P608+'FR-16(7)(v)-11 DIST Demand'!P608+'FR-16(7)(v)-12 DIST Energy'!P608+'FR-16(7)(v)-13 DIST Cust'!P608","v":603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q608+'FR-16(7)(v)-4 PROD Energy'!Q608+'FR-16(7)(v)-5 PROD Cust'!Q608+'FR-16(7)(v)-7 TRANS Demand'!Q608+'FR-16(7)(v)-8 TRANS Energy'!Q608+'FR-16(7)(v)-9 TRANS Cust'!Q608+'FR-16(7)(v)-11 DIST Demand'!Q608+'FR-16(7)(v)-12 DIST Energy'!Q608+'FR-16(7)(v)-13 DIST Cust'!Q608","v":2},{"$f":"SUM(G608:Q608)","v":97098},{"$f":"F608-R608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G609+'FR-16(7)(v)-4 PROD Energy'!G609+'FR-16(7)(v)-5 PROD Cust'!G609+'FR-16(7)(v)-7 TRANS Demand'!G609+'FR-16(7)(v)-8 TRANS Energy'!G609+'FR-16(7)(v)-9 TRANS Cust'!G609+'FR-16(7)(v)-11 DIST Demand'!G609+'FR-16(7)(v)-12 DIST Energy'!G609+'FR-16(7)(v)-13 DIST Cust'!G609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H609+'FR-16(7)(v)-4 PROD Energy'!H609+'FR-16(7)(v)-5 PROD Cust'!H609+'FR-16(7)(v)-7 TRANS Demand'!H609+'FR-16(7)(v)-8 TRANS Energy'!H609+'FR-16(7)(v)-9 TRANS Cust'!H609+'FR-16(7)(v)-11 DIST Demand'!H609+'FR-16(7)(v)-12 DIST Energy'!H609+'FR-16(7)(v)-13 DIST Cust'!H609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I609+'FR-16(7)(v)-4 PROD Energy'!I609+'FR-16(7)(v)-5 PROD Cust'!I609+'FR-16(7)(v)-7 TRANS Demand'!I609+'FR-16(7)(v)-8 TRANS Energy'!I609+'FR-16(7)(v)-9 TRANS Cust'!I609+'FR-16(7)(v)-11 DIST Demand'!I609+'FR-16(7)(v)-12 DIST Energy'!I609+'FR-16(7)(v)-13 DIST Cust'!I609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J609+'FR-16(7)(v)-4 PROD Energy'!J609+'FR-16(7)(v)-5 PROD Cust'!J609+'FR-16(7)(v)-7 TRANS Demand'!J609+'FR-16(7)(v)-8 TRANS Energy'!J609+'FR-16(7)(v)-9 TRANS Cust'!J609+'FR-16(7)(v)-11 DIST Demand'!J609+'FR-16(7)(v)-12 DIST Energy'!J609+'FR-16(7)(v)-13 DIST Cust'!J609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K609+'FR-16(7)(v)-4 PROD Energy'!K609+'FR-16(7)(v)-5 PROD Cust'!K609+'FR-16(7)(v)-7 TRANS Demand'!K609+'FR-16(7)(v)-8 TRANS Energy'!K609+'FR-16(7)(v)-9 TRANS Cust'!K609+'FR-16(7)(v)-11 DIST Demand'!K609+'FR-16(7)(v)-12 DIST Energy'!K609+'FR-16(7)(v)-13 DIST Cust'!K609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L609+'FR-16(7)(v)-4 PROD Energy'!L609+'FR-16(7)(v)-5 PROD Cust'!L609+'FR-16(7)(v)-7 TRANS Demand'!L609+'FR-16(7)(v)-8 TRANS Energy'!L609+'FR-16(7)(v)-9 TRANS Cust'!L609+'FR-16(7)(v)-11 DIST Demand'!L609+'FR-16(7)(v)-12 DIST Energy'!L609+'FR-16(7)(v)-13 DIST Cust'!L609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M609+'FR-16(7)(v)-4 PROD Energy'!M609+'FR-16(7)(v)-5 PROD Cust'!M609+'FR-16(7)(v)-7 TRANS Demand'!M609+'FR-16(7)(v)-8 TRANS Energy'!M609+'FR-16(7)(v)-9 TRANS Cust'!M609+'FR-16(7)(v)-11 DIST Demand'!M609+'FR-16(7)(v)-12 DIST Energy'!M609+'FR-16(7)(v)-13 DIST Cust'!M609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N609+'FR-16(7)(v)-4 PROD Energy'!N609+'FR-16(7)(v)-5 PROD Cust'!N609+'FR-16(7)(v)-7 TRANS Demand'!N609+'FR-16(7)(v)-8 TRANS Energy'!N609+'FR-16(7)(v)-9 TRANS Cust'!N609+'FR-16(7)(v)-11 DIST Demand'!N609+'FR-16(7)(v)-12 DIST Energy'!N609+'FR-16(7)(v)-13 DIST Cust'!N609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O609+'FR-16(7)(v)-4 PROD Energy'!O609+'FR-16(7)(v)-5 PROD Cust'!O609+'FR-16(7)(v)-7 TRANS Demand'!O609+'FR-16(7)(v)-8 TRANS Energy'!O609+'FR-16(7)(v)-9 TRANS Cust'!O609+'FR-16(7)(v)-11 DIST Demand'!O609+'FR-16(7)(v)-12 DIST Energy'!O609+'FR-16(7)(v)-13 DIST Cust'!O609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P609+'FR-16(7)(v)-4 PROD Energy'!P609+'FR-16(7)(v)-5 PROD Cust'!P609+'FR-16(7)(v)-7 TRANS Demand'!P609+'FR-16(7)(v)-8 TRANS Energy'!P609+'FR-16(7)(v)-9 TRANS Cust'!P609+'FR-16(7)(v)-11 DIST Demand'!P609+'FR-16(7)(v)-12 DIST Energy'!P609+'FR-16(7)(v)-13 DIST Cust'!P609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q609+'FR-16(7)(v)-4 PROD Energy'!Q609+'FR-16(7)(v)-5 PROD Cust'!Q609+'FR-16(7)(v)-7 TRANS Demand'!Q609+'FR-16(7)(v)-8 TRANS Energy'!Q609+'FR-16(7)(v)-9 TRANS Cust'!Q609+'FR-16(7)(v)-11 DIST Demand'!Q609+'FR-16(7)(v)-12 DIST Energy'!Q609+'FR-16(7)(v)-13 DIST Cust'!Q609","v":0},{"$f":"SUM(G609:Q609)","v":0},{"$f":"F609-R609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":97098},{"$f":"SUM(G608:G609)","v":38426},{"$f":"SUM(H608:H609)","v":28705},{"$f":"SUM(I608:I609)","v":189},{"$f":"SUM(J608:J609)","v":199},9,14646,9803,297,4219,603,{"$f":"SUM($Q$608:$Q$609)","v":2},{"$f":"SUM(R608:R609)","v":97098},{"$f":"SUM(S608:S609)","v":0}]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":12826605},{"$f":"G605+G598+G610","v":6316790},{"$f":"H605+H598+H610","v":3403082},{"$f":"I605+I598+I610","v":15848},{"$f":"J605+J598+J610","v":61258},1049,1530602,1046063,37680,334631,76448,{"$f":"$Q$605+$Q$598+$Q$610","v":13065},{"$f":"R605+R598+R610","v":12836516},{"$f":"S605+S598+S610","v":-9911}]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":220652209},92465451,58414981,310310,{"$f":"J549","v":1060226},16263,32641166,23507424,762947,9877496,1489075,106870,220652209,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":50969314},23380266,14355177,66430,{"$f":"J582","v":249474},4125,6512178,4448800,161386,1518221,233996,39261,50969314,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":12826605},{"$f":"G612","v":6316790},{"$f":"H612","v":3403082},{"$f":"I612","v":15848},{"$f":"J612","v":61258},1049,1530602,1046063,37680,334631,76448,{"$f":"$Q$612","v":13065},{"$f":"R612","v":12836516},{"$f":"S612","v":-9911}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":284448128},{"$f":"SUM(G615:G617)","v":122162507},{"$f":"SUM(H615:H617)","v":76173240},{"$f":"SUM(I615:I617)","v":392588},{"$f":"SUM(J615:J617)","v":1370958},21437,40683946,29002287,962013,11730348,1799519,{"$f":"SUM($Q$615:$Q$617)","v":159196},{"$f":"SUM(R615:R617)","v":284458039},{"$f":"SUM(S615:S617)","v":-9911}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F632","v":14435959},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G632+'FR-16(7)(v)-4 PROD Energy'!G632+'FR-16(7)(v)-5 PROD Cust'!G632+'FR-16(7)(v)-7 TRANS Demand'!G632+'FR-16(7)(v)-8 TRANS Energy'!G632+'FR-16(7)(v)-9 TRANS Cust'!G632+'FR-16(7)(v)-11 DIST Demand'!G632+'FR-16(7)(v)-12 DIST Energy'!G632+'FR-16(7)(v)-13 DIST Cust'!G632","v":6499307},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H632+'FR-16(7)(v)-4 PROD Energy'!H632+'FR-16(7)(v)-5 PROD Cust'!H632+'FR-16(7)(v)-7 TRANS Demand'!H632+'FR-16(7)(v)-8 TRANS Energy'!H632+'FR-16(7)(v)-9 TRANS Cust'!H632+'FR-16(7)(v)-11 DIST Demand'!H632+'FR-16(7)(v)-12 DIST Energy'!H632+'FR-16(7)(v)-13 DIST Cust'!H632","v":4110523},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I632+'FR-16(7)(v)-4 PROD Energy'!I632+'FR-16(7)(v)-5 PROD Cust'!I632+'FR-16(7)(v)-7 TRANS Demand'!I632+'FR-16(7)(v)-8 TRANS Energy'!I632+'FR-16(7)(v)-9 TRANS Cust'!I632+'FR-16(7)(v)-11 DIST Demand'!I632+'FR-16(7)(v)-12 DIST Energy'!I632+'FR-16(7)(v)-13 DIST Cust'!I632","v":19085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J632+'FR-16(7)(v)-4 PROD Energy'!J632+'FR-16(7)(v)-5 PROD Cust'!J632+'FR-16(7)(v)-7 TRANS Demand'!J632+'FR-16(7)(v)-8 TRANS Energy'!J632+'FR-16(7)(v)-9 TRANS Cust'!J632+'FR-16(7)(v)-11 DIST Demand'!J632+'FR-16(7)(v)-12 DIST Energy'!J632+'FR-16(7)(v)-13 DIST Cust'!J632","v":71107},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K632+'FR-16(7)(v)-4 PROD Energy'!K632+'FR-16(7)(v)-5 PROD Cust'!K632+'FR-16(7)(v)-7 TRANS Demand'!K632+'FR-16(7)(v)-8 TRANS Energy'!K632+'FR-16(7)(v)-9 TRANS Cust'!K632+'FR-16(7)(v)-11 DIST Demand'!K632+'FR-16(7)(v)-12 DIST Energy'!K632+'FR-16(7)(v)-13 DIST Cust'!K632","v":1170},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L632+'FR-16(7)(v)-4 PROD Energy'!L632+'FR-16(7)(v)-5 PROD Cust'!L632+'FR-16(7)(v)-7 TRANS Demand'!L632+'FR-16(7)(v)-8 TRANS Energy'!L632+'FR-16(7)(v)-9 TRANS Cust'!L632+'FR-16(7)(v)-11 DIST Demand'!L632+'FR-16(7)(v)-12 DIST Energy'!L632+'FR-16(7)(v)-13 DIST Cust'!L632","v":1881265},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M632+'FR-16(7)(v)-4 PROD Energy'!M632+'FR-16(7)(v)-5 PROD Cust'!M632+'FR-16(7)(v)-7 TRANS Demand'!M632+'FR-16(7)(v)-8 TRANS Energy'!M632+'FR-16(7)(v)-9 TRANS Cust'!M632+'FR-16(7)(v)-11 DIST Demand'!M632+'FR-16(7)(v)-12 DIST Energy'!M632+'FR-16(7)(v)-13 DIST Cust'!M632","v":1287736},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N632+'FR-16(7)(v)-4 PROD Energy'!N632+'FR-16(7)(v)-5 PROD Cust'!N632+'FR-16(7)(v)-7 TRANS Demand'!N632+'FR-16(7)(v)-8 TRANS Energy'!N632+'FR-16(7)(v)-9 TRANS Cust'!N632+'FR-16(7)(v)-11 DIST Demand'!N632+'FR-16(7)(v)-12 DIST Energy'!N632+'FR-16(7)(v)-13 DIST Cust'!N632","v":46553},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O632+'FR-16(7)(v)-4 PROD Energy'!O632+'FR-16(7)(v)-5 PROD Cust'!O632+'FR-16(7)(v)-7 TRANS Demand'!O632+'FR-16(7)(v)-8 TRANS Energy'!O632+'FR-16(7)(v)-9 TRANS Cust'!O632+'FR-16(7)(v)-11 DIST Demand'!O632+'FR-16(7)(v)-12 DIST Energy'!O632+'FR-16(7)(v)-13 DIST Cust'!O632","v":445065},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P632+'FR-16(7)(v)-4 PROD Energy'!P632+'FR-16(7)(v)-5 PROD Cust'!P632+'FR-16(7)(v)-7 TRANS Demand'!P632+'FR-16(7)(v)-8 TRANS Energy'!P632+'FR-16(7)(v)-9 TRANS Cust'!P632+'FR-16(7)(v)-11 DIST Demand'!P632+'FR-16(7)(v)-12 DIST Energy'!P632+'FR-16(7)(v)-13 DIST Cust'!P632","v":63618},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q632+'FR-16(7)(v)-4 PROD Energy'!Q632+'FR-16(7)(v)-5 PROD Cust'!Q632+'FR-16(7)(v)-7 TRANS Demand'!Q632+'FR-16(7)(v)-8 TRANS Energy'!Q632+'FR-16(7)(v)-9 TRANS Cust'!Q632+'FR-16(7)(v)-11 DIST Demand'!Q632+'FR-16(7)(v)-12 DIST Energy'!Q632+'FR-16(7)(v)-13 DIST Cust'!Q632","v":10530},{"$f":"SUM(G632:Q632)","v":14435959},{"$f":"F632-R632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":14435959},{"$f":"G632","v":6499307},{"$f":"H632","v":4110523},{"$f":"I632","v":19085},{"$f":"J632","v":71107},1170,1881265,1287736,46553,445065,63618,{"$f":"$Q$632","v":10530},{"$f":"R632","v":14435959},{"$f":"S632","v":0}]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F636","v":38648262},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G636+'FR-16(7)(v)-4 PROD Energy'!G636+'FR-16(7)(v)-5 PROD Cust'!G636+'FR-16(7)(v)-7 TRANS Demand'!G636+'FR-16(7)(v)-8 TRANS Energy'!G636+'FR-16(7)(v)-9 TRANS Cust'!G636+'FR-16(7)(v)-11 DIST Demand'!G636+'FR-16(7)(v)-12 DIST Energy'!G636+'FR-16(7)(v)-13 DIST Cust'!G636","v":17728681},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H636+'FR-16(7)(v)-4 PROD Energy'!H636+'FR-16(7)(v)-5 PROD Cust'!H636+'FR-16(7)(v)-7 TRANS Demand'!H636+'FR-16(7)(v)-8 TRANS Energy'!H636+'FR-16(7)(v)-9 TRANS Cust'!H636+'FR-16(7)(v)-11 DIST Demand'!H636+'FR-16(7)(v)-12 DIST Energy'!H636+'FR-16(7)(v)-13 DIST Cust'!H636","v":10884950},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I636+'FR-16(7)(v)-4 PROD Energy'!I636+'FR-16(7)(v)-5 PROD Cust'!I636+'FR-16(7)(v)-7 TRANS Demand'!I636+'FR-16(7)(v)-8 TRANS Energy'!I636+'FR-16(7)(v)-9 TRANS Cust'!I636+'FR-16(7)(v)-11 DIST Demand'!I636+'FR-16(7)(v)-12 DIST Energy'!I636+'FR-16(7)(v)-13 DIST Cust'!I636","v":50289},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J636+'FR-16(7)(v)-4 PROD Energy'!J636+'FR-16(7)(v)-5 PROD Cust'!J636+'FR-16(7)(v)-7 TRANS Demand'!J636+'FR-16(7)(v)-8 TRANS Energy'!J636+'FR-16(7)(v)-9 TRANS Cust'!J636+'FR-16(7)(v)-11 DIST Demand'!J636+'FR-16(7)(v)-12 DIST Energy'!J636+'FR-16(7)(v)-13 DIST Cust'!J636","v":189028},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K636+'FR-16(7)(v)-4 PROD Energy'!K636+'FR-16(7)(v)-5 PROD Cust'!K636+'FR-16(7)(v)-7 TRANS Demand'!K636+'FR-16(7)(v)-8 TRANS Energy'!K636+'FR-16(7)(v)-9 TRANS Cust'!K636+'FR-16(7)(v)-11 DIST Demand'!K636+'FR-16(7)(v)-12 DIST Energy'!K636+'FR-16(7)(v)-13 DIST Cust'!K636","v":3143},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L636+'FR-16(7)(v)-4 PROD Energy'!L636+'FR-16(7)(v)-5 PROD Cust'!L636+'FR-16(7)(v)-7 TRANS Demand'!L636+'FR-16(7)(v)-8 TRANS Energy'!L636+'FR-16(7)(v)-9 TRANS Cust'!L636+'FR-16(7)(v)-11 DIST Demand'!L636+'FR-16(7)(v)-12 DIST Energy'!L636+'FR-16(7)(v)-13 DIST Cust'!L636","v":4937901},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M636+'FR-16(7)(v)-4 PROD Energy'!M636+'FR-16(7)(v)-5 PROD Cust'!M636+'FR-16(7)(v)-7 TRANS Demand'!M636+'FR-16(7)(v)-8 TRANS Energy'!M636+'FR-16(7)(v)-9 TRANS Cust'!M636+'FR-16(7)(v)-11 DIST Demand'!M636+'FR-16(7)(v)-12 DIST Energy'!M636+'FR-16(7)(v)-13 DIST Cust'!M636","v":3373501},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N636+'FR-16(7)(v)-4 PROD Energy'!N636+'FR-16(7)(v)-5 PROD Cust'!N636+'FR-16(7)(v)-7 TRANS Demand'!N636+'FR-16(7)(v)-8 TRANS Energy'!N636+'FR-16(7)(v)-9 TRANS Cust'!N636+'FR-16(7)(v)-11 DIST Demand'!N636+'FR-16(7)(v)-12 DIST Energy'!N636+'FR-16(7)(v)-13 DIST Cust'!N636","v":122343},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O636+'FR-16(7)(v)-4 PROD Energy'!O636+'FR-16(7)(v)-5 PROD Cust'!O636+'FR-16(7)(v)-7 TRANS Demand'!O636+'FR-16(7)(v)-8 TRANS Energy'!O636+'FR-16(7)(v)-9 TRANS Cust'!O636+'FR-16(7)(v)-11 DIST Demand'!O636+'FR-16(7)(v)-12 DIST Energy'!O636+'FR-16(7)(v)-13 DIST Cust'!O636","v":1151300},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P636+'FR-16(7)(v)-4 PROD Energy'!P636+'FR-16(7)(v)-5 PROD Cust'!P636+'FR-16(7)(v)-7 TRANS Demand'!P636+'FR-16(7)(v)-8 TRANS Energy'!P636+'FR-16(7)(v)-9 TRANS Cust'!P636+'FR-16(7)(v)-11 DIST Demand'!P636+'FR-16(7)(v)-12 DIST Energy'!P636+'FR-16(7)(v)-13 DIST Cust'!P636","v":177346},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q636+'FR-16(7)(v)-4 PROD Energy'!Q636+'FR-16(7)(v)-5 PROD Cust'!Q636+'FR-16(7)(v)-7 TRANS Demand'!Q636+'FR-16(7)(v)-8 TRANS Energy'!Q636+'FR-16(7)(v)-9 TRANS Cust'!Q636+'FR-16(7)(v)-11 DIST Demand'!Q636+'FR-16(7)(v)-12 DIST Energy'!Q636+'FR-16(7)(v)-13 DIST Cust'!Q636","v":29780},{"$f":"SUM(G636:Q636)","v":38648262},{"$f":"F636-R636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F637","v":-1158877},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G637+'FR-16(7)(v)-4 PROD Energy'!G637+'FR-16(7)(v)-5 PROD Cust'!G637+'FR-16(7)(v)-7 TRANS Demand'!G637+'FR-16(7)(v)-8 TRANS Energy'!G637+'FR-16(7)(v)-9 TRANS Cust'!G637+'FR-16(7)(v)-11 DIST Demand'!G637+'FR-16(7)(v)-12 DIST Energy'!G637+'FR-16(7)(v)-13 DIST Cust'!G637","v":-754415},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H637+'FR-16(7)(v)-4 PROD Energy'!H637+'FR-16(7)(v)-5 PROD Cust'!H637+'FR-16(7)(v)-7 TRANS Demand'!H637+'FR-16(7)(v)-8 TRANS Energy'!H637+'FR-16(7)(v)-9 TRANS Cust'!H637+'FR-16(7)(v)-11 DIST Demand'!H637+'FR-16(7)(v)-12 DIST Energy'!H637+'FR-16(7)(v)-13 DIST Cust'!H637","v":-204537},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I637+'FR-16(7)(v)-4 PROD Energy'!I637+'FR-16(7)(v)-5 PROD Cust'!I637+'FR-16(7)(v)-7 TRANS Demand'!I637+'FR-16(7)(v)-8 TRANS Energy'!I637+'FR-16(7)(v)-9 TRANS Cust'!I637+'FR-16(7)(v)-11 DIST Demand'!I637+'FR-16(7)(v)-12 DIST Energy'!I637+'FR-16(7)(v)-13 DIST Cust'!I637","v":-995},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J637+'FR-16(7)(v)-4 PROD Energy'!J637+'FR-16(7)(v)-5 PROD Cust'!J637+'FR-16(7)(v)-7 TRANS Demand'!J637+'FR-16(7)(v)-8 TRANS Energy'!J637+'FR-16(7)(v)-9 TRANS Cust'!J637+'FR-16(7)(v)-11 DIST Demand'!J637+'FR-16(7)(v)-12 DIST Energy'!J637+'FR-16(7)(v)-13 DIST Cust'!J637","v":-4358},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K637+'FR-16(7)(v)-4 PROD Energy'!K637+'FR-16(7)(v)-5 PROD Cust'!K637+'FR-16(7)(v)-7 TRANS Demand'!K637+'FR-16(7)(v)-8 TRANS Energy'!K637+'FR-16(7)(v)-9 TRANS Cust'!K637+'FR-16(7)(v)-11 DIST Demand'!K637+'FR-16(7)(v)-12 DIST Energy'!K637+'FR-16(7)(v)-13 DIST Cust'!K637","v":-86},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L637+'FR-16(7)(v)-4 PROD Energy'!L637+'FR-16(7)(v)-5 PROD Cust'!L637+'FR-16(7)(v)-7 TRANS Demand'!L637+'FR-16(7)(v)-8 TRANS Energy'!L637+'FR-16(7)(v)-9 TRANS Cust'!L637+'FR-16(7)(v)-11 DIST Demand'!L637+'FR-16(7)(v)-12 DIST Energy'!L637+'FR-16(7)(v)-13 DIST Cust'!L637","v":-91813},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M637+'FR-16(7)(v)-4 PROD Energy'!M637+'FR-16(7)(v)-5 PROD Cust'!M637+'FR-16(7)(v)-7 TRANS Demand'!M637+'FR-16(7)(v)-8 TRANS Energy'!M637+'FR-16(7)(v)-9 TRANS Cust'!M637+'FR-16(7)(v)-11 DIST Demand'!M637+'FR-16(7)(v)-12 DIST Energy'!M637+'FR-16(7)(v)-13 DIST Cust'!M637","v":-63858},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N637+'FR-16(7)(v)-4 PROD Energy'!N637+'FR-16(7)(v)-5 PROD Cust'!N637+'FR-16(7)(v)-7 TRANS Demand'!N637+'FR-16(7)(v)-8 TRANS Energy'!N637+'FR-16(7)(v)-9 TRANS Cust'!N637+'FR-16(7)(v)-11 DIST Demand'!N637+'FR-16(7)(v)-12 DIST Energy'!N637+'FR-16(7)(v)-13 DIST Cust'!N637","v":-2227},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O637+'FR-16(7)(v)-4 PROD Energy'!O637+'FR-16(7)(v)-5 PROD Cust'!O637+'FR-16(7)(v)-7 TRANS Demand'!O637+'FR-16(7)(v)-8 TRANS Energy'!O637+'FR-16(7)(v)-9 TRANS Cust'!O637+'FR-16(7)(v)-11 DIST Demand'!O637+'FR-16(7)(v)-12 DIST Energy'!O637+'FR-16(7)(v)-13 DIST Cust'!O637","v":-23335},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P637+'FR-16(7)(v)-4 PROD Energy'!P637+'FR-16(7)(v)-5 PROD Cust'!P637+'FR-16(7)(v)-7 TRANS Demand'!P637+'FR-16(7)(v)-8 TRANS Energy'!P637+'FR-16(7)(v)-9 TRANS Cust'!P637+'FR-16(7)(v)-11 DIST Demand'!P637+'FR-16(7)(v)-12 DIST Energy'!P637+'FR-16(7)(v)-13 DIST Cust'!P637","v":-11043},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q637+'FR-16(7)(v)-4 PROD Energy'!Q637+'FR-16(7)(v)-5 PROD Cust'!Q637+'FR-16(7)(v)-7 TRANS Demand'!Q637+'FR-16(7)(v)-8 TRANS Energy'!Q637+'FR-16(7)(v)-9 TRANS Cust'!Q637+'FR-16(7)(v)-11 DIST Demand'!Q637+'FR-16(7)(v)-12 DIST Energy'!Q637+'FR-16(7)(v)-13 DIST Cust'!Q637","v":-2210},{"$f":"SUM(G637:Q637)","v":-1158877},{"$f":"F637-R637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F638","v":26140183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G638+'FR-16(7)(v)-4 PROD Energy'!G638+'FR-16(7)(v)-5 PROD Cust'!G638+'FR-16(7)(v)-7 TRANS Demand'!G638+'FR-16(7)(v)-8 TRANS Energy'!G638+'FR-16(7)(v)-9 TRANS Cust'!G638+'FR-16(7)(v)-11 DIST Demand'!G638+'FR-16(7)(v)-12 DIST Energy'!G638+'FR-16(7)(v)-13 DIST Cust'!G638","v":11990989},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H638+'FR-16(7)(v)-4 PROD Energy'!H638+'FR-16(7)(v)-5 PROD Cust'!H638+'FR-16(7)(v)-7 TRANS Demand'!H638+'FR-16(7)(v)-8 TRANS Energy'!H638+'FR-16(7)(v)-9 TRANS Cust'!H638+'FR-16(7)(v)-11 DIST Demand'!H638+'FR-16(7)(v)-12 DIST Energy'!H638+'FR-16(7)(v)-13 DIST Cust'!H638","v":7362158},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I638+'FR-16(7)(v)-4 PROD Energy'!I638+'FR-16(7)(v)-5 PROD Cust'!I638+'FR-16(7)(v)-7 TRANS Demand'!I638+'FR-16(7)(v)-8 TRANS Energy'!I638+'FR-16(7)(v)-9 TRANS Cust'!I638+'FR-16(7)(v)-11 DIST Demand'!I638+'FR-16(7)(v)-12 DIST Energy'!I638+'FR-16(7)(v)-13 DIST Cust'!I638","v":34013},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J638+'FR-16(7)(v)-4 PROD Energy'!J638+'FR-16(7)(v)-5 PROD Cust'!J638+'FR-16(7)(v)-7 TRANS Demand'!J638+'FR-16(7)(v)-8 TRANS Energy'!J638+'FR-16(7)(v)-9 TRANS Cust'!J638+'FR-16(7)(v)-11 DIST Demand'!J638+'FR-16(7)(v)-12 DIST Energy'!J638+'FR-16(7)(v)-13 DIST Cust'!J638","v":127853},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K638+'FR-16(7)(v)-4 PROD Energy'!K638+'FR-16(7)(v)-5 PROD Cust'!K638+'FR-16(7)(v)-7 TRANS Demand'!K638+'FR-16(7)(v)-8 TRANS Energy'!K638+'FR-16(7)(v)-9 TRANS Cust'!K638+'FR-16(7)(v)-11 DIST Demand'!K638+'FR-16(7)(v)-12 DIST Energy'!K638+'FR-16(7)(v)-13 DIST Cust'!K638","v":2126},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L638+'FR-16(7)(v)-4 PROD Energy'!L638+'FR-16(7)(v)-5 PROD Cust'!L638+'FR-16(7)(v)-7 TRANS Demand'!L638+'FR-16(7)(v)-8 TRANS Energy'!L638+'FR-16(7)(v)-9 TRANS Cust'!L638+'FR-16(7)(v)-11 DIST Demand'!L638+'FR-16(7)(v)-12 DIST Energy'!L638+'FR-16(7)(v)-13 DIST Cust'!L638","v":3339803},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M638+'FR-16(7)(v)-4 PROD Energy'!M638+'FR-16(7)(v)-5 PROD Cust'!M638+'FR-16(7)(v)-7 TRANS Demand'!M638+'FR-16(7)(v)-8 TRANS Energy'!M638+'FR-16(7)(v)-9 TRANS Cust'!M638+'FR-16(7)(v)-11 DIST Demand'!M638+'FR-16(7)(v)-12 DIST Energy'!M638+'FR-16(7)(v)-13 DIST Cust'!M638","v":2281706},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N638+'FR-16(7)(v)-4 PROD Energy'!N638+'FR-16(7)(v)-5 PROD Cust'!N638+'FR-16(7)(v)-7 TRANS Demand'!N638+'FR-16(7)(v)-8 TRANS Energy'!N638+'FR-16(7)(v)-9 TRANS Cust'!N638+'FR-16(7)(v)-11 DIST Demand'!N638+'FR-16(7)(v)-12 DIST Energy'!N638+'FR-16(7)(v)-13 DIST Cust'!N638","v":82749},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O638+'FR-16(7)(v)-4 PROD Energy'!O638+'FR-16(7)(v)-5 PROD Cust'!O638+'FR-16(7)(v)-7 TRANS Demand'!O638+'FR-16(7)(v)-8 TRANS Energy'!O638+'FR-16(7)(v)-9 TRANS Cust'!O638+'FR-16(7)(v)-11 DIST Demand'!O638+'FR-16(7)(v)-12 DIST Energy'!O638+'FR-16(7)(v)-13 DIST Cust'!O638","v":778695},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P638+'FR-16(7)(v)-4 PROD Energy'!P638+'FR-16(7)(v)-5 PROD Cust'!P638+'FR-16(7)(v)-7 TRANS Demand'!P638+'FR-16(7)(v)-8 TRANS Energy'!P638+'FR-16(7)(v)-9 TRANS Cust'!P638+'FR-16(7)(v)-11 DIST Demand'!P638+'FR-16(7)(v)-12 DIST Energy'!P638+'FR-16(7)(v)-13 DIST Cust'!P638","v":119949},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q638+'FR-16(7)(v)-4 PROD Energy'!Q638+'FR-16(7)(v)-5 PROD Cust'!Q638+'FR-16(7)(v)-7 TRANS Demand'!Q638+'FR-16(7)(v)-8 TRANS Energy'!Q638+'FR-16(7)(v)-9 TRANS Cust'!Q638+'FR-16(7)(v)-11 DIST Demand'!Q638+'FR-16(7)(v)-12 DIST Energy'!Q638+'FR-16(7)(v)-13 DIST Cust'!Q638","v":20142},{"$f":"SUM(G638:Q638)","v":26140183},{"$f":"F638-R638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":63629568},{"$f":"SUM(G636:G638)","v":28965255},{"$f":"SUM(H636:H638)","v":18042571},{"$f":"SUM(I636:I638)","v":83307},{"$f":"SUM(J636:J638)","v":312523},5183,8185891,5591349,202865,1906660,286252,{"$f":"SUM($Q$636:$Q$638)","v":47712},{"$f":"SUM(R636:R638)","v":63629568},{"$f":"SUM(S636:S638)","v":0}]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":78065527},{"$f":"G639+G633","v":35464562},{"$f":"H639+H633","v":22153094},{"$f":"I639+I633","v":102392},{"$f":"J639+J633","v":383630},6353,10067156,6879085,249418,2351725,349870,{"$f":"$Q$639+$Q$633","v":58242},{"$f":"R639+R633","v":78065527},{"$f":"S639+S633","v":0}]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F644","v":22505538},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G644+'FR-16(7)(v)-4 PROD Energy'!G644+'FR-16(7)(v)-5 PROD Cust'!G644+'FR-16(7)(v)-7 TRANS Demand'!G644+'FR-16(7)(v)-8 TRANS Energy'!G644+'FR-16(7)(v)-9 TRANS Cust'!G644+'FR-16(7)(v)-11 DIST Demand'!G644+'FR-16(7)(v)-12 DIST Energy'!G644+'FR-16(7)(v)-13 DIST Cust'!G644","v":9431004},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H644+'FR-16(7)(v)-4 PROD Energy'!H644+'FR-16(7)(v)-5 PROD Cust'!H644+'FR-16(7)(v)-7 TRANS Demand'!H644+'FR-16(7)(v)-8 TRANS Energy'!H644+'FR-16(7)(v)-9 TRANS Cust'!H644+'FR-16(7)(v)-11 DIST Demand'!H644+'FR-16(7)(v)-12 DIST Energy'!H644+'FR-16(7)(v)-13 DIST Cust'!H644","v":5958095},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I644+'FR-16(7)(v)-4 PROD Energy'!I644+'FR-16(7)(v)-5 PROD Cust'!I644+'FR-16(7)(v)-7 TRANS Demand'!I644+'FR-16(7)(v)-8 TRANS Energy'!I644+'FR-16(7)(v)-9 TRANS Cust'!I644+'FR-16(7)(v)-11 DIST Demand'!I644+'FR-16(7)(v)-12 DIST Energy'!I644+'FR-16(7)(v)-13 DIST Cust'!I644","v":31703},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J644+'FR-16(7)(v)-4 PROD Energy'!J644+'FR-16(7)(v)-5 PROD Cust'!J644+'FR-16(7)(v)-7 TRANS Demand'!J644+'FR-16(7)(v)-8 TRANS Energy'!J644+'FR-16(7)(v)-9 TRANS Cust'!J644+'FR-16(7)(v)-11 DIST Demand'!J644+'FR-16(7)(v)-12 DIST Energy'!J644+'FR-16(7)(v)-13 DIST Cust'!J644","v":108070},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K644+'FR-16(7)(v)-4 PROD Energy'!K644+'FR-16(7)(v)-5 PROD Cust'!K644+'FR-16(7)(v)-7 TRANS Demand'!K644+'FR-16(7)(v)-8 TRANS Energy'!K644+'FR-16(7)(v)-9 TRANS Cust'!K644+'FR-16(7)(v)-11 DIST Demand'!K644+'FR-16(7)(v)-12 DIST Energy'!K644+'FR-16(7)(v)-13 DIST Cust'!K644","v":1664},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L644+'FR-16(7)(v)-4 PROD Energy'!L644+'FR-16(7)(v)-5 PROD Cust'!L644+'FR-16(7)(v)-7 TRANS Demand'!L644+'FR-16(7)(v)-8 TRANS Energy'!L644+'FR-16(7)(v)-9 TRANS Cust'!L644+'FR-16(7)(v)-11 DIST Demand'!L644+'FR-16(7)(v)-12 DIST Energy'!L644+'FR-16(7)(v)-13 DIST Cust'!L644","v":3329182},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M644+'FR-16(7)(v)-4 PROD Energy'!M644+'FR-16(7)(v)-5 PROD Cust'!M644+'FR-16(7)(v)-7 TRANS Demand'!M644+'FR-16(7)(v)-8 TRANS Energy'!M644+'FR-16(7)(v)-9 TRANS Cust'!M644+'FR-16(7)(v)-11 DIST Demand'!M644+'FR-16(7)(v)-12 DIST Energy'!M644+'FR-16(7)(v)-13 DIST Cust'!M644","v":2397713},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N644+'FR-16(7)(v)-4 PROD Energy'!N644+'FR-16(7)(v)-5 PROD Cust'!N644+'FR-16(7)(v)-7 TRANS Demand'!N644+'FR-16(7)(v)-8 TRANS Energy'!N644+'FR-16(7)(v)-9 TRANS Cust'!N644+'FR-16(7)(v)-11 DIST Demand'!N644+'FR-16(7)(v)-12 DIST Energy'!N644+'FR-16(7)(v)-13 DIST Cust'!N644","v":77745},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O644+'FR-16(7)(v)-4 PROD Energy'!O644+'FR-16(7)(v)-5 PROD Cust'!O644+'FR-16(7)(v)-7 TRANS Demand'!O644+'FR-16(7)(v)-8 TRANS Energy'!O644+'FR-16(7)(v)-9 TRANS Cust'!O644+'FR-16(7)(v)-11 DIST Demand'!O644+'FR-16(7)(v)-12 DIST Energy'!O644+'FR-16(7)(v)-13 DIST Cust'!O644","v":1007423},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P644+'FR-16(7)(v)-4 PROD Energy'!P644+'FR-16(7)(v)-5 PROD Cust'!P644+'FR-16(7)(v)-7 TRANS Demand'!P644+'FR-16(7)(v)-8 TRANS Energy'!P644+'FR-16(7)(v)-9 TRANS Cust'!P644+'FR-16(7)(v)-11 DIST Demand'!P644+'FR-16(7)(v)-12 DIST Energy'!P644+'FR-16(7)(v)-13 DIST Cust'!P644","v":151818},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q644+'FR-16(7)(v)-4 PROD Energy'!Q644+'FR-16(7)(v)-5 PROD Cust'!Q644+'FR-16(7)(v)-7 TRANS Demand'!Q644+'FR-16(7)(v)-8 TRANS Energy'!Q644+'FR-16(7)(v)-9 TRANS Cust'!Q644+'FR-16(7)(v)-11 DIST Demand'!Q644+'FR-16(7)(v)-12 DIST Energy'!Q644+'FR-16(7)(v)-13 DIST Cust'!Q644","v":10896},{"$f":"SUM(G644:Q644)","v":22505313},{"$f":"F644-R644","v":225}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G645+'FR-16(7)(v)-4 PROD Energy'!G645+'FR-16(7)(v)-5 PROD Cust'!G645+'FR-16(7)(v)-7 TRANS Demand'!G645+'FR-16(7)(v)-8 TRANS Energy'!G645+'FR-16(7)(v)-9 TRANS Cust'!G645+'FR-16(7)(v)-11 DIST Demand'!G645+'FR-16(7)(v)-12 DIST Energy'!G645+'FR-16(7)(v)-13 DIST Cust'!G645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H645+'FR-16(7)(v)-4 PROD Energy'!H645+'FR-16(7)(v)-5 PROD Cust'!H645+'FR-16(7)(v)-7 TRANS Demand'!H645+'FR-16(7)(v)-8 TRANS Energy'!H645+'FR-16(7)(v)-9 TRANS Cust'!H645+'FR-16(7)(v)-11 DIST Demand'!H645+'FR-16(7)(v)-12 DIST Energy'!H645+'FR-16(7)(v)-13 DIST Cust'!H645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I645+'FR-16(7)(v)-4 PROD Energy'!I645+'FR-16(7)(v)-5 PROD Cust'!I645+'FR-16(7)(v)-7 TRANS Demand'!I645+'FR-16(7)(v)-8 TRANS Energy'!I645+'FR-16(7)(v)-9 TRANS Cust'!I645+'FR-16(7)(v)-11 DIST Demand'!I645+'FR-16(7)(v)-12 DIST Energy'!I645+'FR-16(7)(v)-13 DIST Cust'!I645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J645+'FR-16(7)(v)-4 PROD Energy'!J645+'FR-16(7)(v)-5 PROD Cust'!J645+'FR-16(7)(v)-7 TRANS Demand'!J645+'FR-16(7)(v)-8 TRANS Energy'!J645+'FR-16(7)(v)-9 TRANS Cust'!J645+'FR-16(7)(v)-11 DIST Demand'!J645+'FR-16(7)(v)-12 DIST Energy'!J645+'FR-16(7)(v)-13 DIST Cust'!J645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K645+'FR-16(7)(v)-4 PROD Energy'!K645+'FR-16(7)(v)-5 PROD Cust'!K645+'FR-16(7)(v)-7 TRANS Demand'!K645+'FR-16(7)(v)-8 TRANS Energy'!K645+'FR-16(7)(v)-9 TRANS Cust'!K645+'FR-16(7)(v)-11 DIST Demand'!K645+'FR-16(7)(v)-12 DIST Energy'!K645+'FR-16(7)(v)-13 DIST Cust'!K645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L645+'FR-16(7)(v)-4 PROD Energy'!L645+'FR-16(7)(v)-5 PROD Cust'!L645+'FR-16(7)(v)-7 TRANS Demand'!L645+'FR-16(7)(v)-8 TRANS Energy'!L645+'FR-16(7)(v)-9 TRANS Cust'!L645+'FR-16(7)(v)-11 DIST Demand'!L645+'FR-16(7)(v)-12 DIST Energy'!L645+'FR-16(7)(v)-13 DIST Cust'!L645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M645+'FR-16(7)(v)-4 PROD Energy'!M645+'FR-16(7)(v)-5 PROD Cust'!M645+'FR-16(7)(v)-7 TRANS Demand'!M645+'FR-16(7)(v)-8 TRANS Energy'!M645+'FR-16(7)(v)-9 TRANS Cust'!M645+'FR-16(7)(v)-11 DIST Demand'!M645+'FR-16(7)(v)-12 DIST Energy'!M645+'FR-16(7)(v)-13 DIST Cust'!M645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N645+'FR-16(7)(v)-4 PROD Energy'!N645+'FR-16(7)(v)-5 PROD Cust'!N645+'FR-16(7)(v)-7 TRANS Demand'!N645+'FR-16(7)(v)-8 TRANS Energy'!N645+'FR-16(7)(v)-9 TRANS Cust'!N645+'FR-16(7)(v)-11 DIST Demand'!N645+'FR-16(7)(v)-12 DIST Energy'!N645+'FR-16(7)(v)-13 DIST Cust'!N645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O645+'FR-16(7)(v)-4 PROD Energy'!O645+'FR-16(7)(v)-5 PROD Cust'!O645+'FR-16(7)(v)-7 TRANS Demand'!O645+'FR-16(7)(v)-8 TRANS Energy'!O645+'FR-16(7)(v)-9 TRANS Cust'!O645+'FR-16(7)(v)-11 DIST Demand'!O645+'FR-16(7)(v)-12 DIST Energy'!O645+'FR-16(7)(v)-13 DIST Cust'!O645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P645+'FR-16(7)(v)-4 PROD Energy'!P645+'FR-16(7)(v)-5 PROD Cust'!P645+'FR-16(7)(v)-7 TRANS Demand'!P645+'FR-16(7)(v)-8 TRANS Energy'!P645+'FR-16(7)(v)-9 TRANS Cust'!P645+'FR-16(7)(v)-11 DIST Demand'!P645+'FR-16(7)(v)-12 DIST Energy'!P645+'FR-16(7)(v)-13 DIST Cust'!P645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q645+'FR-16(7)(v)-4 PROD Energy'!Q645+'FR-16(7)(v)-5 PROD Cust'!Q645+'FR-16(7)(v)-7 TRANS Demand'!Q645+'FR-16(7)(v)-8 TRANS Energy'!Q645+'FR-16(7)(v)-9 TRANS Cust'!Q645+'FR-16(7)(v)-11 DIST Demand'!Q645+'FR-16(7)(v)-12 DIST Energy'!Q645+'FR-16(7)(v)-13 DIST Cust'!Q645","v":0},{"$f":"SUM(G645:Q645)","v":0},{"$f":"F645-R645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G646+'FR-16(7)(v)-4 PROD Energy'!G646+'FR-16(7)(v)-5 PROD Cust'!G646+'FR-16(7)(v)-7 TRANS Demand'!G646+'FR-16(7)(v)-8 TRANS Energy'!G646+'FR-16(7)(v)-9 TRANS Cust'!G646+'FR-16(7)(v)-11 DIST Demand'!G646+'FR-16(7)(v)-12 DIST Energy'!G646+'FR-16(7)(v)-13 DIST Cust'!G646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H646+'FR-16(7)(v)-4 PROD Energy'!H646+'FR-16(7)(v)-5 PROD Cust'!H646+'FR-16(7)(v)-7 TRANS Demand'!H646+'FR-16(7)(v)-8 TRANS Energy'!H646+'FR-16(7)(v)-9 TRANS Cust'!H646+'FR-16(7)(v)-11 DIST Demand'!H646+'FR-16(7)(v)-12 DIST Energy'!H646+'FR-16(7)(v)-13 DIST Cust'!H646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I646+'FR-16(7)(v)-4 PROD Energy'!I646+'FR-16(7)(v)-5 PROD Cust'!I646+'FR-16(7)(v)-7 TRANS Demand'!I646+'FR-16(7)(v)-8 TRANS Energy'!I646+'FR-16(7)(v)-9 TRANS Cust'!I646+'FR-16(7)(v)-11 DIST Demand'!I646+'FR-16(7)(v)-12 DIST Energy'!I646+'FR-16(7)(v)-13 DIST Cust'!I646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J646+'FR-16(7)(v)-4 PROD Energy'!J646+'FR-16(7)(v)-5 PROD Cust'!J646+'FR-16(7)(v)-7 TRANS Demand'!J646+'FR-16(7)(v)-8 TRANS Energy'!J646+'FR-16(7)(v)-9 TRANS Cust'!J646+'FR-16(7)(v)-11 DIST Demand'!J646+'FR-16(7)(v)-12 DIST Energy'!J646+'FR-16(7)(v)-13 DIST Cust'!J646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K646+'FR-16(7)(v)-4 PROD Energy'!K646+'FR-16(7)(v)-5 PROD Cust'!K646+'FR-16(7)(v)-7 TRANS Demand'!K646+'FR-16(7)(v)-8 TRANS Energy'!K646+'FR-16(7)(v)-9 TRANS Cust'!K646+'FR-16(7)(v)-11 DIST Demand'!K646+'FR-16(7)(v)-12 DIST Energy'!K646+'FR-16(7)(v)-13 DIST Cust'!K646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L646+'FR-16(7)(v)-4 PROD Energy'!L646+'FR-16(7)(v)-5 PROD Cust'!L646+'FR-16(7)(v)-7 TRANS Demand'!L646+'FR-16(7)(v)-8 TRANS Energy'!L646+'FR-16(7)(v)-9 TRANS Cust'!L646+'FR-16(7)(v)-11 DIST Demand'!L646+'FR-16(7)(v)-12 DIST Energy'!L646+'FR-16(7)(v)-13 DIST Cust'!L646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M646+'FR-16(7)(v)-4 PROD Energy'!M646+'FR-16(7)(v)-5 PROD Cust'!M646+'FR-16(7)(v)-7 TRANS Demand'!M646+'FR-16(7)(v)-8 TRANS Energy'!M646+'FR-16(7)(v)-9 TRANS Cust'!M646+'FR-16(7)(v)-11 DIST Demand'!M646+'FR-16(7)(v)-12 DIST Energy'!M646+'FR-16(7)(v)-13 DIST Cust'!M646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N646+'FR-16(7)(v)-4 PROD Energy'!N646+'FR-16(7)(v)-5 PROD Cust'!N646+'FR-16(7)(v)-7 TRANS Demand'!N646+'FR-16(7)(v)-8 TRANS Energy'!N646+'FR-16(7)(v)-9 TRANS Cust'!N646+'FR-16(7)(v)-11 DIST Demand'!N646+'FR-16(7)(v)-12 DIST Energy'!N646+'FR-16(7)(v)-13 DIST Cust'!N646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O646+'FR-16(7)(v)-4 PROD Energy'!O646+'FR-16(7)(v)-5 PROD Cust'!O646+'FR-16(7)(v)-7 TRANS Demand'!O646+'FR-16(7)(v)-8 TRANS Energy'!O646+'FR-16(7)(v)-9 TRANS Cust'!O646+'FR-16(7)(v)-11 DIST Demand'!O646+'FR-16(7)(v)-12 DIST Energy'!O646+'FR-16(7)(v)-13 DIST Cust'!O646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P646+'FR-16(7)(v)-4 PROD Energy'!P646+'FR-16(7)(v)-5 PROD Cust'!P646+'FR-16(7)(v)-7 TRANS Demand'!P646+'FR-16(7)(v)-8 TRANS Energy'!P646+'FR-16(7)(v)-9 TRANS Cust'!P646+'FR-16(7)(v)-11 DIST Demand'!P646+'FR-16(7)(v)-12 DIST Energy'!P646+'FR-16(7)(v)-13 DIST Cust'!P646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q646+'FR-16(7)(v)-4 PROD Energy'!Q646+'FR-16(7)(v)-5 PROD Cust'!Q646+'FR-16(7)(v)-7 TRANS Demand'!Q646+'FR-16(7)(v)-8 TRANS Energy'!Q646+'FR-16(7)(v)-9 TRANS Cust'!Q646+'FR-16(7)(v)-11 DIST Demand'!Q646+'FR-16(7)(v)-12 DIST Energy'!Q646+'FR-16(7)(v)-13 DIST Cust'!Q646","v":0},{"$f":"SUM(G646:Q646)","v":0},{"$f":"F646-R646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F647","v":38306.308984884527},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G647+'FR-16(7)(v)-4 PROD Energy'!G647+'FR-16(7)(v)-5 PROD Cust'!G647+'FR-16(7)(v)-7 TRANS Demand'!G647+'FR-16(7)(v)-8 TRANS Energy'!G647+'FR-16(7)(v)-9 TRANS Cust'!G647+'FR-16(7)(v)-11 DIST Demand'!G647+'FR-16(7)(v)-12 DIST Energy'!G647+'FR-16(7)(v)-13 DIST Cust'!G647","v":16003},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H647+'FR-16(7)(v)-4 PROD Energy'!H647+'FR-16(7)(v)-5 PROD Cust'!H647+'FR-16(7)(v)-7 TRANS Demand'!H647+'FR-16(7)(v)-8 TRANS Energy'!H647+'FR-16(7)(v)-9 TRANS Cust'!H647+'FR-16(7)(v)-11 DIST Demand'!H647+'FR-16(7)(v)-12 DIST Energy'!H647+'FR-16(7)(v)-13 DIST Cust'!H647","v":11271},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I647+'FR-16(7)(v)-4 PROD Energy'!I647+'FR-16(7)(v)-5 PROD Cust'!I647+'FR-16(7)(v)-7 TRANS Demand'!I647+'FR-16(7)(v)-8 TRANS Energy'!I647+'FR-16(7)(v)-9 TRANS Cust'!I647+'FR-16(7)(v)-11 DIST Demand'!I647+'FR-16(7)(v)-12 DIST Energy'!I647+'FR-16(7)(v)-13 DIST Cust'!I647","v":52},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J647+'FR-16(7)(v)-4 PROD Energy'!J647+'FR-16(7)(v)-5 PROD Cust'!J647+'FR-16(7)(v)-7 TRANS Demand'!J647+'FR-16(7)(v)-8 TRANS Energy'!J647+'FR-16(7)(v)-9 TRANS Cust'!J647+'FR-16(7)(v)-11 DIST Demand'!J647+'FR-16(7)(v)-12 DIST Energy'!J647+'FR-16(7)(v)-13 DIST Cust'!J647","v":183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K647+'FR-16(7)(v)-4 PROD Energy'!K647+'FR-16(7)(v)-5 PROD Cust'!K647+'FR-16(7)(v)-7 TRANS Demand'!K647+'FR-16(7)(v)-8 TRANS Energy'!K647+'FR-16(7)(v)-9 TRANS Cust'!K647+'FR-16(7)(v)-11 DIST Demand'!K647+'FR-16(7)(v)-12 DIST Energy'!K647+'FR-16(7)(v)-13 DIST Cust'!K647","v":3},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L647+'FR-16(7)(v)-4 PROD Energy'!L647+'FR-16(7)(v)-5 PROD Cust'!L647+'FR-16(7)(v)-7 TRANS Demand'!L647+'FR-16(7)(v)-8 TRANS Energy'!L647+'FR-16(7)(v)-9 TRANS Cust'!L647+'FR-16(7)(v)-11 DIST Demand'!L647+'FR-16(7)(v)-12 DIST Energy'!L647+'FR-16(7)(v)-13 DIST Cust'!L647","v":5336},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M647+'FR-16(7)(v)-4 PROD Energy'!M647+'FR-16(7)(v)-5 PROD Cust'!M647+'FR-16(7)(v)-7 TRANS Demand'!M647+'FR-16(7)(v)-8 TRANS Energy'!M647+'FR-16(7)(v)-9 TRANS Cust'!M647+'FR-16(7)(v)-11 DIST Demand'!M647+'FR-16(7)(v)-12 DIST Energy'!M647+'FR-16(7)(v)-13 DIST Cust'!M647","v":3656},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N647+'FR-16(7)(v)-4 PROD Energy'!N647+'FR-16(7)(v)-5 PROD Cust'!N647+'FR-16(7)(v)-7 TRANS Demand'!N647+'FR-16(7)(v)-8 TRANS Energy'!N647+'FR-16(7)(v)-9 TRANS Cust'!N647+'FR-16(7)(v)-11 DIST Demand'!N647+'FR-16(7)(v)-12 DIST Energy'!N647+'FR-16(7)(v)-13 DIST Cust'!N647","v":133},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O647+'FR-16(7)(v)-4 PROD Energy'!O647+'FR-16(7)(v)-5 PROD Cust'!O647+'FR-16(7)(v)-7 TRANS Demand'!O647+'FR-16(7)(v)-8 TRANS Energy'!O647+'FR-16(7)(v)-9 TRANS Cust'!O647+'FR-16(7)(v)-11 DIST Demand'!O647+'FR-16(7)(v)-12 DIST Energy'!O647+'FR-16(7)(v)-13 DIST Cust'!O647","v":1612},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P647+'FR-16(7)(v)-4 PROD Energy'!P647+'FR-16(7)(v)-5 PROD Cust'!P647+'FR-16(7)(v)-7 TRANS Demand'!P647+'FR-16(7)(v)-8 TRANS Energy'!P647+'FR-16(7)(v)-9 TRANS Cust'!P647+'FR-16(7)(v)-11 DIST Demand'!P647+'FR-16(7)(v)-12 DIST Energy'!P647+'FR-16(7)(v)-13 DIST Cust'!P647","v":55},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q647+'FR-16(7)(v)-4 PROD Energy'!Q647+'FR-16(7)(v)-5 PROD Cust'!Q647+'FR-16(7)(v)-7 TRANS Demand'!Q647+'FR-16(7)(v)-8 TRANS Energy'!Q647+'FR-16(7)(v)-9 TRANS Cust'!Q647+'FR-16(7)(v)-11 DIST Demand'!Q647+'FR-16(7)(v)-12 DIST Energy'!Q647+'FR-16(7)(v)-13 DIST Cust'!Q647","v":2},{"$f":"SUM(G647:Q647)","v":38306},{"$f":"F647-R647","v":0.30898488452658057}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G648+'FR-16(7)(v)-4 PROD Energy'!G648+'FR-16(7)(v)-5 PROD Cust'!G648+'FR-16(7)(v)-7 TRANS Demand'!G648+'FR-16(7)(v)-8 TRANS Energy'!G648+'FR-16(7)(v)-9 TRANS Cust'!G648+'FR-16(7)(v)-11 DIST Demand'!G648+'FR-16(7)(v)-12 DIST Energy'!G648+'FR-16(7)(v)-13 DIST Cust'!G648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H648+'FR-16(7)(v)-4 PROD Energy'!H648+'FR-16(7)(v)-5 PROD Cust'!H648+'FR-16(7)(v)-7 TRANS Demand'!H648+'FR-16(7)(v)-8 TRANS Energy'!H648+'FR-16(7)(v)-9 TRANS Cust'!H648+'FR-16(7)(v)-11 DIST Demand'!H648+'FR-16(7)(v)-12 DIST Energy'!H648+'FR-16(7)(v)-13 DIST Cust'!H648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I648+'FR-16(7)(v)-4 PROD Energy'!I648+'FR-16(7)(v)-5 PROD Cust'!I648+'FR-16(7)(v)-7 TRANS Demand'!I648+'FR-16(7)(v)-8 TRANS Energy'!I648+'FR-16(7)(v)-9 TRANS Cust'!I648+'FR-16(7)(v)-11 DIST Demand'!I648+'FR-16(7)(v)-12 DIST Energy'!I648+'FR-16(7)(v)-13 DIST Cust'!I648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J648+'FR-16(7)(v)-4 PROD Energy'!J648+'FR-16(7)(v)-5 PROD Cust'!J648+'FR-16(7)(v)-7 TRANS Demand'!J648+'FR-16(7)(v)-8 TRANS Energy'!J648+'FR-16(7)(v)-9 TRANS Cust'!J648+'FR-16(7)(v)-11 DIST Demand'!J648+'FR-16(7)(v)-12 DIST Energy'!J648+'FR-16(7)(v)-13 DIST Cust'!J648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K648+'FR-16(7)(v)-4 PROD Energy'!K648+'FR-16(7)(v)-5 PROD Cust'!K648+'FR-16(7)(v)-7 TRANS Demand'!K648+'FR-16(7)(v)-8 TRANS Energy'!K648+'FR-16(7)(v)-9 TRANS Cust'!K648+'FR-16(7)(v)-11 DIST Demand'!K648+'FR-16(7)(v)-12 DIST Energy'!K648+'FR-16(7)(v)-13 DIST Cust'!K648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L648+'FR-16(7)(v)-4 PROD Energy'!L648+'FR-16(7)(v)-5 PROD Cust'!L648+'FR-16(7)(v)-7 TRANS Demand'!L648+'FR-16(7)(v)-8 TRANS Energy'!L648+'FR-16(7)(v)-9 TRANS Cust'!L648+'FR-16(7)(v)-11 DIST Demand'!L648+'FR-16(7)(v)-12 DIST Energy'!L648+'FR-16(7)(v)-13 DIST Cust'!L648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M648+'FR-16(7)(v)-4 PROD Energy'!M648+'FR-16(7)(v)-5 PROD Cust'!M648+'FR-16(7)(v)-7 TRANS Demand'!M648+'FR-16(7)(v)-8 TRANS Energy'!M648+'FR-16(7)(v)-9 TRANS Cust'!M648+'FR-16(7)(v)-11 DIST Demand'!M648+'FR-16(7)(v)-12 DIST Energy'!M648+'FR-16(7)(v)-13 DIST Cust'!M648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N648+'FR-16(7)(v)-4 PROD Energy'!N648+'FR-16(7)(v)-5 PROD Cust'!N648+'FR-16(7)(v)-7 TRANS Demand'!N648+'FR-16(7)(v)-8 TRANS Energy'!N648+'FR-16(7)(v)-9 TRANS Cust'!N648+'FR-16(7)(v)-11 DIST Demand'!N648+'FR-16(7)(v)-12 DIST Energy'!N648+'FR-16(7)(v)-13 DIST Cust'!N648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O648+'FR-16(7)(v)-4 PROD Energy'!O648+'FR-16(7)(v)-5 PROD Cust'!O648+'FR-16(7)(v)-7 TRANS Demand'!O648+'FR-16(7)(v)-8 TRANS Energy'!O648+'FR-16(7)(v)-9 TRANS Cust'!O648+'FR-16(7)(v)-11 DIST Demand'!O648+'FR-16(7)(v)-12 DIST Energy'!O648+'FR-16(7)(v)-13 DIST Cust'!O648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P648+'FR-16(7)(v)-4 PROD Energy'!P648+'FR-16(7)(v)-5 PROD Cust'!P648+'FR-16(7)(v)-7 TRANS Demand'!P648+'FR-16(7)(v)-8 TRANS Energy'!P648+'FR-16(7)(v)-9 TRANS Cust'!P648+'FR-16(7)(v)-11 DIST Demand'!P648+'FR-16(7)(v)-12 DIST Energy'!P648+'FR-16(7)(v)-13 DIST Cust'!P648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q648+'FR-16(7)(v)-4 PROD Energy'!Q648+'FR-16(7)(v)-5 PROD Cust'!Q648+'FR-16(7)(v)-7 TRANS Demand'!Q648+'FR-16(7)(v)-8 TRANS Energy'!Q648+'FR-16(7)(v)-9 TRANS Cust'!Q648+'FR-16(7)(v)-11 DIST Demand'!Q648+'FR-16(7)(v)-12 DIST Energy'!Q648+'FR-16(7)(v)-13 DIST Cust'!Q648","v":0},{"$f":"SUM(G648:Q648)","v":0},{"$f":"F648-R648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":22543844.308984883},{"$f":"SUM(G644:G648)","v":9447007},{"$f":"SUM(H644:H648)","v":5969366},{"$f":"SUM(I644:I648)","v":31755},{"$f":"SUM(J644:J648)","v":108253},1667,3334518,2401369,77878,1009035,151873,{"$f":"SUM($Q$644:$Q$648)","v":10898},{"$f":"SUM(R644:R648)","v":22543619},{"$f":"SUM(S644:S648)","v":225.30898488452658}]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F652","v":11316},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G652+'FR-16(7)(v)-4 PROD Energy'!G652+'FR-16(7)(v)-5 PROD Cust'!G652+'FR-16(7)(v)-7 TRANS Demand'!G652+'FR-16(7)(v)-8 TRANS Energy'!G652+'FR-16(7)(v)-9 TRANS Cust'!G652+'FR-16(7)(v)-11 DIST Demand'!G652+'FR-16(7)(v)-12 DIST Energy'!G652+'FR-16(7)(v)-13 DIST Cust'!G652","v":5241},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H652+'FR-16(7)(v)-4 PROD Energy'!H652+'FR-16(7)(v)-5 PROD Cust'!H652+'FR-16(7)(v)-7 TRANS Demand'!H652+'FR-16(7)(v)-8 TRANS Energy'!H652+'FR-16(7)(v)-9 TRANS Cust'!H652+'FR-16(7)(v)-11 DIST Demand'!H652+'FR-16(7)(v)-12 DIST Energy'!H652+'FR-16(7)(v)-13 DIST Cust'!H652","v":3186},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I652+'FR-16(7)(v)-4 PROD Energy'!I652+'FR-16(7)(v)-5 PROD Cust'!I652+'FR-16(7)(v)-7 TRANS Demand'!I652+'FR-16(7)(v)-8 TRANS Energy'!I652+'FR-16(7)(v)-9 TRANS Cust'!I652+'FR-16(7)(v)-11 DIST Demand'!I652+'FR-16(7)(v)-12 DIST Energy'!I652+'FR-16(7)(v)-13 DIST Cust'!I652","v":15},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J652+'FR-16(7)(v)-4 PROD Energy'!J652+'FR-16(7)(v)-5 PROD Cust'!J652+'FR-16(7)(v)-7 TRANS Demand'!J652+'FR-16(7)(v)-8 TRANS Energy'!J652+'FR-16(7)(v)-9 TRANS Cust'!J652+'FR-16(7)(v)-11 DIST Demand'!J652+'FR-16(7)(v)-12 DIST Energy'!J652+'FR-16(7)(v)-13 DIST Cust'!J652","v":56},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K652+'FR-16(7)(v)-4 PROD Energy'!K652+'FR-16(7)(v)-5 PROD Cust'!K652+'FR-16(7)(v)-7 TRANS Demand'!K652+'FR-16(7)(v)-8 TRANS Energy'!K652+'FR-16(7)(v)-9 TRANS Cust'!K652+'FR-16(7)(v)-11 DIST Demand'!K652+'FR-16(7)(v)-12 DIST Energy'!K652+'FR-16(7)(v)-13 DIST Cust'!K652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L652+'FR-16(7)(v)-4 PROD Energy'!L652+'FR-16(7)(v)-5 PROD Cust'!L652+'FR-16(7)(v)-7 TRANS Demand'!L652+'FR-16(7)(v)-8 TRANS Energy'!L652+'FR-16(7)(v)-9 TRANS Cust'!L652+'FR-16(7)(v)-11 DIST Demand'!L652+'FR-16(7)(v)-12 DIST Energy'!L652+'FR-16(7)(v)-13 DIST Cust'!L652","v":1431},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M652+'FR-16(7)(v)-4 PROD Energy'!M652+'FR-16(7)(v)-5 PROD Cust'!M652+'FR-16(7)(v)-7 TRANS Demand'!M652+'FR-16(7)(v)-8 TRANS Energy'!M652+'FR-16(7)(v)-9 TRANS Cust'!M652+'FR-16(7)(v)-11 DIST Demand'!M652+'FR-16(7)(v)-12 DIST Energy'!M652+'FR-16(7)(v)-13 DIST Cust'!M652","v":978},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N652+'FR-16(7)(v)-4 PROD Energy'!N652+'FR-16(7)(v)-5 PROD Cust'!N652+'FR-16(7)(v)-7 TRANS Demand'!N652+'FR-16(7)(v)-8 TRANS Energy'!N652+'FR-16(7)(v)-9 TRANS Cust'!N652+'FR-16(7)(v)-11 DIST Demand'!N652+'FR-16(7)(v)-12 DIST Energy'!N652+'FR-16(7)(v)-13 DIST Cust'!N652","v":36},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O652+'FR-16(7)(v)-4 PROD Energy'!O652+'FR-16(7)(v)-5 PROD Cust'!O652+'FR-16(7)(v)-7 TRANS Demand'!O652+'FR-16(7)(v)-8 TRANS Energy'!O652+'FR-16(7)(v)-9 TRANS Cust'!O652+'FR-16(7)(v)-11 DIST Demand'!O652+'FR-16(7)(v)-12 DIST Energy'!O652+'FR-16(7)(v)-13 DIST Cust'!O652","v":305},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P652+'FR-16(7)(v)-4 PROD Energy'!P652+'FR-16(7)(v)-5 PROD Cust'!P652+'FR-16(7)(v)-7 TRANS Demand'!P652+'FR-16(7)(v)-8 TRANS Energy'!P652+'FR-16(7)(v)-9 TRANS Cust'!P652+'FR-16(7)(v)-11 DIST Demand'!P652+'FR-16(7)(v)-12 DIST Energy'!P652+'FR-16(7)(v)-13 DIST Cust'!P652","v":59},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q652+'FR-16(7)(v)-4 PROD Energy'!Q652+'FR-16(7)(v)-5 PROD Cust'!Q652+'FR-16(7)(v)-7 TRANS Demand'!Q652+'FR-16(7)(v)-8 TRANS Energy'!Q652+'FR-16(7)(v)-9 TRANS Cust'!Q652+'FR-16(7)(v)-11 DIST Demand'!Q652+'FR-16(7)(v)-12 DIST Energy'!Q652+'FR-16(7)(v)-13 DIST Cust'!Q652","v":9},{"$f":"SUM(G652:Q652)","v":11316},{"$f":"F652-R652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":11316},{"$f":"SUM(G652:G652)","v":5241},{"$f":"SUM(H652:H652)","v":3186},{"$f":"SUM(I652:I652)","v":15},{"$f":"SUM(J652:J652)","v":56},0,1431,978,36,305,59,{"$f":"SUM($Q$652:$Q$652)","v":9},{"$f":"SUM(R652:R652)","v":11316},{"$f":"SUM(S652:S652)","v":0}]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},"K301",null,{"$f":"'FR-16(7)(v)-1 Functional'!F656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G656+'FR-16(7)(v)-4 PROD Energy'!G656+'FR-16(7)(v)-5 PROD Cust'!G656+'FR-16(7)(v)-7 TRANS Demand'!G656+'FR-16(7)(v)-8 TRANS Energy'!G656+'FR-16(7)(v)-9 TRANS Cust'!G656+'FR-16(7)(v)-11 DIST Demand'!G656+'FR-16(7)(v)-12 DIST Energy'!G656+'FR-16(7)(v)-13 DIST Cust'!G656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H656+'FR-16(7)(v)-4 PROD Energy'!H656+'FR-16(7)(v)-5 PROD Cust'!H656+'FR-16(7)(v)-7 TRANS Demand'!H656+'FR-16(7)(v)-8 TRANS Energy'!H656+'FR-16(7)(v)-9 TRANS Cust'!H656+'FR-16(7)(v)-11 DIST Demand'!H656+'FR-16(7)(v)-12 DIST Energy'!H656+'FR-16(7)(v)-13 DIST Cust'!H656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I656+'FR-16(7)(v)-4 PROD Energy'!I656+'FR-16(7)(v)-5 PROD Cust'!I656+'FR-16(7)(v)-7 TRANS Demand'!I656+'FR-16(7)(v)-8 TRANS Energy'!I656+'FR-16(7)(v)-9 TRANS Cust'!I656+'FR-16(7)(v)-11 DIST Demand'!I656+'FR-16(7)(v)-12 DIST Energy'!I656+'FR-16(7)(v)-13 DIST Cust'!I656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J656+'FR-16(7)(v)-4 PROD Energy'!J656+'FR-16(7)(v)-5 PROD Cust'!J656+'FR-16(7)(v)-7 TRANS Demand'!J656+'FR-16(7)(v)-8 TRANS Energy'!J656+'FR-16(7)(v)-9 TRANS Cust'!J656+'FR-16(7)(v)-11 DIST Demand'!J656+'FR-16(7)(v)-12 DIST Energy'!J656+'FR-16(7)(v)-13 DIST Cust'!J656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K656+'FR-16(7)(v)-4 PROD Energy'!K656+'FR-16(7)(v)-5 PROD Cust'!K656+'FR-16(7)(v)-7 TRANS Demand'!K656+'FR-16(7)(v)-8 TRANS Energy'!K656+'FR-16(7)(v)-9 TRANS Cust'!K656+'FR-16(7)(v)-11 DIST Demand'!K656+'FR-16(7)(v)-12 DIST Energy'!K656+'FR-16(7)(v)-13 DIST Cust'!K656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L656+'FR-16(7)(v)-4 PROD Energy'!L656+'FR-16(7)(v)-5 PROD Cust'!L656+'FR-16(7)(v)-7 TRANS Demand'!L656+'FR-16(7)(v)-8 TRANS Energy'!L656+'FR-16(7)(v)-9 TRANS Cust'!L656+'FR-16(7)(v)-11 DIST Demand'!L656+'FR-16(7)(v)-12 DIST Energy'!L656+'FR-16(7)(v)-13 DIST Cust'!L656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M656+'FR-16(7)(v)-4 PROD Energy'!M656+'FR-16(7)(v)-5 PROD Cust'!M656+'FR-16(7)(v)-7 TRANS Demand'!M656+'FR-16(7)(v)-8 TRANS Energy'!M656+'FR-16(7)(v)-9 TRANS Cust'!M656+'FR-16(7)(v)-11 DIST Demand'!M656+'FR-16(7)(v)-12 DIST Energy'!M656+'FR-16(7)(v)-13 DIST Cust'!M656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N656+'FR-16(7)(v)-4 PROD Energy'!N656+'FR-16(7)(v)-5 PROD Cust'!N656+'FR-16(7)(v)-7 TRANS Demand'!N656+'FR-16(7)(v)-8 TRANS Energy'!N656+'FR-16(7)(v)-9 TRANS Cust'!N656+'FR-16(7)(v)-11 DIST Demand'!N656+'FR-16(7)(v)-12 DIST Energy'!N656+'FR-16(7)(v)-13 DIST Cust'!N656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O656+'FR-16(7)(v)-4 PROD Energy'!O656+'FR-16(7)(v)-5 PROD Cust'!O656+'FR-16(7)(v)-7 TRANS Demand'!O656+'FR-16(7)(v)-8 TRANS Energy'!O656+'FR-16(7)(v)-9 TRANS Cust'!O656+'FR-16(7)(v)-11 DIST Demand'!O656+'FR-16(7)(v)-12 DIST Energy'!O656+'FR-16(7)(v)-13 DIST Cust'!O656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P656+'FR-16(7)(v)-4 PROD Energy'!P656+'FR-16(7)(v)-5 PROD Cust'!P656+'FR-16(7)(v)-7 TRANS Demand'!P656+'FR-16(7)(v)-8 TRANS Energy'!P656+'FR-16(7)(v)-9 TRANS Cust'!P656+'FR-16(7)(v)-11 DIST Demand'!P656+'FR-16(7)(v)-12 DIST Energy'!P656+'FR-16(7)(v)-13 DIST Cust'!P656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q656+'FR-16(7)(v)-4 PROD Energy'!Q656+'FR-16(7)(v)-5 PROD Cust'!Q656+'FR-16(7)(v)-7 TRANS Demand'!Q656+'FR-16(7)(v)-8 TRANS Energy'!Q656+'FR-16(7)(v)-9 TRANS Cust'!Q656+'FR-16(7)(v)-11 DIST Demand'!Q656+'FR-16(7)(v)-12 DIST Energy'!Q656+'FR-16(7)(v)-13 DIST Cust'!Q656","v":0},{"$f":"SUM(G656:Q656)","v":0},{"$f":"F656-R656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},"A315",null,{"$f":"'FR-16(7)(v)-1 Functional'!F657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G657+'FR-16(7)(v)-4 PROD Energy'!G657+'FR-16(7)(v)-5 PROD Cust'!G657+'FR-16(7)(v)-7 TRANS Demand'!G657+'FR-16(7)(v)-8 TRANS Energy'!G657+'FR-16(7)(v)-9 TRANS Cust'!G657+'FR-16(7)(v)-11 DIST Demand'!G657+'FR-16(7)(v)-12 DIST Energy'!G657+'FR-16(7)(v)-13 DIST Cust'!G657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H657+'FR-16(7)(v)-4 PROD Energy'!H657+'FR-16(7)(v)-5 PROD Cust'!H657+'FR-16(7)(v)-7 TRANS Demand'!H657+'FR-16(7)(v)-8 TRANS Energy'!H657+'FR-16(7)(v)-9 TRANS Cust'!H657+'FR-16(7)(v)-11 DIST Demand'!H657+'FR-16(7)(v)-12 DIST Energy'!H657+'FR-16(7)(v)-13 DIST Cust'!H657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I657+'FR-16(7)(v)-4 PROD Energy'!I657+'FR-16(7)(v)-5 PROD Cust'!I657+'FR-16(7)(v)-7 TRANS Demand'!I657+'FR-16(7)(v)-8 TRANS Energy'!I657+'FR-16(7)(v)-9 TRANS Cust'!I657+'FR-16(7)(v)-11 DIST Demand'!I657+'FR-16(7)(v)-12 DIST Energy'!I657+'FR-16(7)(v)-13 DIST Cust'!I657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J657+'FR-16(7)(v)-4 PROD Energy'!J657+'FR-16(7)(v)-5 PROD Cust'!J657+'FR-16(7)(v)-7 TRANS Demand'!J657+'FR-16(7)(v)-8 TRANS Energy'!J657+'FR-16(7)(v)-9 TRANS Cust'!J657+'FR-16(7)(v)-11 DIST Demand'!J657+'FR-16(7)(v)-12 DIST Energy'!J657+'FR-16(7)(v)-13 DIST Cust'!J657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K657+'FR-16(7)(v)-4 PROD Energy'!K657+'FR-16(7)(v)-5 PROD Cust'!K657+'FR-16(7)(v)-7 TRANS Demand'!K657+'FR-16(7)(v)-8 TRANS Energy'!K657+'FR-16(7)(v)-9 TRANS Cust'!K657+'FR-16(7)(v)-11 DIST Demand'!K657+'FR-16(7)(v)-12 DIST Energy'!K657+'FR-16(7)(v)-13 DIST Cust'!K657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L657+'FR-16(7)(v)-4 PROD Energy'!L657+'FR-16(7)(v)-5 PROD Cust'!L657+'FR-16(7)(v)-7 TRANS Demand'!L657+'FR-16(7)(v)-8 TRANS Energy'!L657+'FR-16(7)(v)-9 TRANS Cust'!L657+'FR-16(7)(v)-11 DIST Demand'!L657+'FR-16(7)(v)-12 DIST Energy'!L657+'FR-16(7)(v)-13 DIST Cust'!L657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M657+'FR-16(7)(v)-4 PROD Energy'!M657+'FR-16(7)(v)-5 PROD Cust'!M657+'FR-16(7)(v)-7 TRANS Demand'!M657+'FR-16(7)(v)-8 TRANS Energy'!M657+'FR-16(7)(v)-9 TRANS Cust'!M657+'FR-16(7)(v)-11 DIST Demand'!M657+'FR-16(7)(v)-12 DIST Energy'!M657+'FR-16(7)(v)-13 DIST Cust'!M657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N657+'FR-16(7)(v)-4 PROD Energy'!N657+'FR-16(7)(v)-5 PROD Cust'!N657+'FR-16(7)(v)-7 TRANS Demand'!N657+'FR-16(7)(v)-8 TRANS Energy'!N657+'FR-16(7)(v)-9 TRANS Cust'!N657+'FR-16(7)(v)-11 DIST Demand'!N657+'FR-16(7)(v)-12 DIST Energy'!N657+'FR-16(7)(v)-13 DIST Cust'!N657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O657+'FR-16(7)(v)-4 PROD Energy'!O657+'FR-16(7)(v)-5 PROD Cust'!O657+'FR-16(7)(v)-7 TRANS Demand'!O657+'FR-16(7)(v)-8 TRANS Energy'!O657+'FR-16(7)(v)-9 TRANS Cust'!O657+'FR-16(7)(v)-11 DIST Demand'!O657+'FR-16(7)(v)-12 DIST Energy'!O657+'FR-16(7)(v)-13 DIST Cust'!O657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P657+'FR-16(7)(v)-4 PROD Energy'!P657+'FR-16(7)(v)-5 PROD Cust'!P657+'FR-16(7)(v)-7 TRANS Demand'!P657+'FR-16(7)(v)-8 TRANS Energy'!P657+'FR-16(7)(v)-9 TRANS Cust'!P657+'FR-16(7)(v)-11 DIST Demand'!P657+'FR-16(7)(v)-12 DIST Energy'!P657+'FR-16(7)(v)-13 DIST Cust'!P657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q657+'FR-16(7)(v)-4 PROD Energy'!Q657+'FR-16(7)(v)-5 PROD Cust'!Q657+'FR-16(7)(v)-7 TRANS Demand'!Q657+'FR-16(7)(v)-8 TRANS Energy'!Q657+'FR-16(7)(v)-9 TRANS Cust'!Q657+'FR-16(7)(v)-11 DIST Demand'!Q657+'FR-16(7)(v)-12 DIST Energy'!Q657+'FR-16(7)(v)-13 DIST Cust'!Q657","v":0},{"$f":"SUM(G657:Q657)","v":0},{"$f":"F657-R657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},{"$f":"SUM(G656:G657)","v":0},{"$f":"SUM(H656:H657)","v":0},{"$f":"SUM(I656:I657)","v":0},{"$f":"SUM(J656:J657)","v":0},0,0,0,0,0,0,{"$f":"SUM($Q$656:$Q$657)","v":0},{"$f":"SUM(R656:R657)","v":0},{"$f":"SUM(S656:S657)","v":0}]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":22543844.308984883},{"$f":"G649","v":9447007},{"$f":"H649","v":5969366},{"$f":"I649","v":31755},{"$f":"J649","v":108253},1667,3334518,2401369,77878,1009035,151873,{"$f":"$Q$649","v":10898},{"$f":"R649","v":22543619},{"$f":"S649","v":225.30898488452658}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-11316},{"$f":"-G653-G658","v":-5241},-3186,-15,{"$f":"-J653-J658","v":-56},0,-1431,-978,-36,-305,-59,-9,-11316,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":22532528.308984883},{"$f":"SUM(G661:G662)","v":9441766},{"$f":"SUM(H661:H662)","v":5966180},{"$f":"SUM(I661:I662)","v":31740},{"$f":"SUM(J661:J662)","v":108197},1667,3333087,2400391,77842,1008730,151814,{"$f":"SUM($Q$661:$Q$662)","v":10889},{"$f":"SUM(R661:R662)","v":22532303},{"$f":"SUM(S661:S662)","v":225.30898488452658}]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":49938772},{"$f":"G433","v":22483263},{"$f":"H433","v":14219663},{"$f":"I433","v":66018},{"$f":"J433","v":245981},4046,6507922,4454702,161047,1539628,220076,{"$f":"Q433","v":36428},{"$f":"R433","v":49938774},{"$f":"F666-R666","v":-2}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-78065527},{"$f":"-G641","v":-35464562},{"$f":"-H641","v":-22153094},{"$f":"-I641","v":-102392},{"$f":"-J641","v":-383630},-6353,-10067156,-6879085,-249418,-2351725,-349870,{"$f":"-$Q$641","v":-58242},{"$f":"-R641","v":-78065527},{"$f":"F667-R667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":22532528.308984883},{"$f":"G663","v":9441766},{"$f":"H663","v":5966180},{"$f":"I663","v":31740},{"$f":"J663","v":108197},1667,3333087,2400391,77842,1008730,151814,{"$f":"$Q$663","v":10889},{"$f":"R663","v":22532303},{"$f":"F668-R668","v":225.3089848831296}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":577601.69101511547},{"$f":"G707","v":376014.69101511547},{"$f":"H707","v":101945},{"$f":"I707","v":495},{"$f":"J707","v":2173},42,45760,31827,1110,11631,5503,{"$f":"Q707","v":1101},{"$f":"R707","v":577601.69101511547},{"$f":"F669-R669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"F670-R670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-5016625.0000000019},{"$f":"SUM(G666:G670)","v":-3163518.3089848845},{"$f":"SUM(H666:H670)","v":-1865306},{"$f":"SUM(I666:I670)","v":-4139},{"$f":"SUM(J666:J670)","v":-27279},-598,-180387,7835,-9419,208264,27523,{"$f":"SUM($Q$666:$Q$670)","v":-9824},{"$f":"SUM(R666:R670)","v":-5016848.308984885},{"$f":"SUM(S666:S670)","v":223.3089848831296}]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,0.53846153799999996,null,{"$f":"ROUND(R815/(1-R815),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!F674","v":-2701260},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G674+'FR-16(7)(v)-4 PROD Energy'!G674+'FR-16(7)(v)-5 PROD Cust'!G674+'FR-16(7)(v)-7 TRANS Demand'!G674+'FR-16(7)(v)-8 TRANS Energy'!G674+'FR-16(7)(v)-9 TRANS Cust'!G674+'FR-16(7)(v)-11 DIST Demand'!G674+'FR-16(7)(v)-12 DIST Energy'!G674+'FR-16(7)(v)-13 DIST Cust'!G674","v":-1703433},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H674+'FR-16(7)(v)-4 PROD Energy'!H674+'FR-16(7)(v)-5 PROD Cust'!H674+'FR-16(7)(v)-7 TRANS Demand'!H674+'FR-16(7)(v)-8 TRANS Energy'!H674+'FR-16(7)(v)-9 TRANS Cust'!H674+'FR-16(7)(v)-11 DIST Demand'!H674+'FR-16(7)(v)-12 DIST Energy'!H674+'FR-16(7)(v)-13 DIST Cust'!H674","v":-1004396},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I674+'FR-16(7)(v)-4 PROD Energy'!I674+'FR-16(7)(v)-5 PROD Cust'!I674+'FR-16(7)(v)-7 TRANS Demand'!I674+'FR-16(7)(v)-8 TRANS Energy'!I674+'FR-16(7)(v)-9 TRANS Cust'!I674+'FR-16(7)(v)-11 DIST Demand'!I674+'FR-16(7)(v)-12 DIST Energy'!I674+'FR-16(7)(v)-13 DIST Cust'!I674","v":-2229},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J674+'FR-16(7)(v)-4 PROD Energy'!J674+'FR-16(7)(v)-5 PROD Cust'!J674+'FR-16(7)(v)-7 TRANS Demand'!J674+'FR-16(7)(v)-8 TRANS Energy'!J674+'FR-16(7)(v)-9 TRANS Cust'!J674+'FR-16(7)(v)-11 DIST Demand'!J674+'FR-16(7)(v)-12 DIST Energy'!J674+'FR-16(7)(v)-13 DIST Cust'!J674","v":-14689},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K674+'FR-16(7)(v)-4 PROD Energy'!K674+'FR-16(7)(v)-5 PROD Cust'!K674+'FR-16(7)(v)-7 TRANS Demand'!K674+'FR-16(7)(v)-8 TRANS Energy'!K674+'FR-16(7)(v)-9 TRANS Cust'!K674+'FR-16(7)(v)-11 DIST Demand'!K674+'FR-16(7)(v)-12 DIST Energy'!K674+'FR-16(7)(v)-13 DIST Cust'!K674","v":-323},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L674+'FR-16(7)(v)-4 PROD Energy'!L674+'FR-16(7)(v)-5 PROD Cust'!L674+'FR-16(7)(v)-7 TRANS Demand'!L674+'FR-16(7)(v)-8 TRANS Energy'!L674+'FR-16(7)(v)-9 TRANS Cust'!L674+'FR-16(7)(v)-11 DIST Demand'!L674+'FR-16(7)(v)-12 DIST Energy'!L674+'FR-16(7)(v)-13 DIST Cust'!L674","v":-97131},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M674+'FR-16(7)(v)-4 PROD Energy'!M674+'FR-16(7)(v)-5 PROD Cust'!M674+'FR-16(7)(v)-7 TRANS Demand'!M674+'FR-16(7)(v)-8 TRANS Energy'!M674+'FR-16(7)(v)-9 TRANS Cust'!M674+'FR-16(7)(v)-11 DIST Demand'!M674+'FR-16(7)(v)-12 DIST Energy'!M674+'FR-16(7)(v)-13 DIST Cust'!M674","v":4220},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N674+'FR-16(7)(v)-4 PROD Energy'!N674+'FR-16(7)(v)-5 PROD Cust'!N674+'FR-16(7)(v)-7 TRANS Demand'!N674+'FR-16(7)(v)-8 TRANS Energy'!N674+'FR-16(7)(v)-9 TRANS Cust'!N674+'FR-16(7)(v)-11 DIST Demand'!N674+'FR-16(7)(v)-12 DIST Energy'!N674+'FR-16(7)(v)-13 DIST Cust'!N674","v":-5071},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O674+'FR-16(7)(v)-4 PROD Energy'!O674+'FR-16(7)(v)-5 PROD Cust'!O674+'FR-16(7)(v)-7 TRANS Demand'!O674+'FR-16(7)(v)-8 TRANS Energy'!O674+'FR-16(7)(v)-9 TRANS Cust'!O674+'FR-16(7)(v)-11 DIST Demand'!O674+'FR-16(7)(v)-12 DIST Energy'!O674+'FR-16(7)(v)-13 DIST Cust'!O674","v":112141},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P674+'FR-16(7)(v)-4 PROD Energy'!P674+'FR-16(7)(v)-5 PROD Cust'!P674+'FR-16(7)(v)-7 TRANS Demand'!P674+'FR-16(7)(v)-8 TRANS Energy'!P674+'FR-16(7)(v)-9 TRANS Cust'!P674+'FR-16(7)(v)-11 DIST Demand'!P674+'FR-16(7)(v)-12 DIST Energy'!P674+'FR-16(7)(v)-13 DIST Cust'!P674","v":14820},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q674+'FR-16(7)(v)-4 PROD Energy'!Q674+'FR-16(7)(v)-5 PROD Cust'!Q674+'FR-16(7)(v)-7 TRANS Demand'!Q674+'FR-16(7)(v)-8 TRANS Energy'!Q674+'FR-16(7)(v)-9 TRANS Cust'!Q674+'FR-16(7)(v)-11 DIST Demand'!Q674+'FR-16(7)(v)-12 DIST Energy'!Q674+'FR-16(7)(v)-13 DIST Cust'!Q674","v":-5290},{"$f":"SUM(G674:Q674)","v":-2701381},{"$f":"F674-R674","v":121}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":22532528.308984883},{"$f":"G663","v":9441766},{"$f":"H663","v":5966180},{"$f":"I663","v":31740},{"$f":"J663","v":108197},1667,3333087,2400391,77842,1008730,151814,{"$f":"$Q$663","v":10889},{"$f":"R663","v":22532303},{"$f":"F675-R675","v":225.3089848831296}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":19831268.308984883},{"$f":"SUM(G674:G675)","v":7738333},{"$f":"SUM(H674:H675)","v":4961784},{"$f":"SUM(I674:I675)","v":29511},{"$f":"SUM(J674:J675)","v":93508},1344,3235956,2404611,72771,1120871,166634,{"$f":"SUM($Q$674:$Q$675)","v":5599},{"$f":"SUM(R674:R675)","v":19830922},{"$f":"SUM(S674:S675)","v":346.3089848831296}]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-2701260},{"$f":"G674","v":-1703433},{"$f":"H674","v":-1004396},{"$f":"I674","v":-2229},{"$f":"J674","v":-14689},-323,-97131,4220,-5071,112141,14820,{"$f":"$Q$674","v":-5290},{"$f":"R674","v":-2701381},{"$f":"S674","v":121}]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-2701260},{"$f":"SUM(G680:G680)","v":-1703433},{"$f":"SUM(H680:H680)","v":-1004396},{"$f":"SUM(I680:I680)","v":-2229},{"$f":"SUM(J680:J680)","v":-14689},-323,-97131,4220,-5071,112141,14820,{"$f":"SUM($Q$680:$Q$680)","v":-5290},{"$f":"SUM(R680:R680)","v":-2701381},{"$f":"SUM(S680:S680)","v":121}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,"NP29",null,{"$f":"'FR-16(7)(v)-1 Functional'!F694","v":-55679195.225511841},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G694+'FR-16(7)(v)-4 PROD Energy'!G694+'FR-16(7)(v)-5 PROD Cust'!G694+'FR-16(7)(v)-7 TRANS Demand'!G694+'FR-16(7)(v)-8 TRANS Energy'!G694+'FR-16(7)(v)-9 TRANS Cust'!G694+'FR-16(7)(v)-11 DIST Demand'!G694+'FR-16(7)(v)-12 DIST Energy'!G694+'FR-16(7)(v)-13 DIST Cust'!G694","v":-25774172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H694+'FR-16(7)(v)-4 PROD Energy'!H694+'FR-16(7)(v)-5 PROD Cust'!H694+'FR-16(7)(v)-7 TRANS Demand'!H694+'FR-16(7)(v)-8 TRANS Energy'!H694+'FR-16(7)(v)-9 TRANS Cust'!H694+'FR-16(7)(v)-11 DIST Demand'!H694+'FR-16(7)(v)-12 DIST Energy'!H694+'FR-16(7)(v)-13 DIST Cust'!H694","v":-15680131},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I694+'FR-16(7)(v)-4 PROD Energy'!I694+'FR-16(7)(v)-5 PROD Cust'!I694+'FR-16(7)(v)-7 TRANS Demand'!I694+'FR-16(7)(v)-8 TRANS Energy'!I694+'FR-16(7)(v)-9 TRANS Cust'!I694+'FR-16(7)(v)-11 DIST Demand'!I694+'FR-16(7)(v)-12 DIST Energy'!I694+'FR-16(7)(v)-13 DIST Cust'!I694","v":-72355},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J694+'FR-16(7)(v)-4 PROD Energy'!J694+'FR-16(7)(v)-5 PROD Cust'!J694+'FR-16(7)(v)-7 TRANS Demand'!J694+'FR-16(7)(v)-8 TRANS Energy'!J694+'FR-16(7)(v)-9 TRANS Cust'!J694+'FR-16(7)(v)-11 DIST Demand'!J694+'FR-16(7)(v)-12 DIST Energy'!J694+'FR-16(7)(v)-13 DIST Cust'!J694","v":-277786},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K694+'FR-16(7)(v)-4 PROD Energy'!K694+'FR-16(7)(v)-5 PROD Cust'!K694+'FR-16(7)(v)-7 TRANS Demand'!K694+'FR-16(7)(v)-8 TRANS Energy'!K694+'FR-16(7)(v)-9 TRANS Cust'!K694+'FR-16(7)(v)-11 DIST Demand'!K694+'FR-16(7)(v)-12 DIST Energy'!K694+'FR-16(7)(v)-13 DIST Cust'!K694","v":-4616},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L694+'FR-16(7)(v)-4 PROD Energy'!L694+'FR-16(7)(v)-5 PROD Cust'!L694+'FR-16(7)(v)-7 TRANS Demand'!L694+'FR-16(7)(v)-8 TRANS Energy'!L694+'FR-16(7)(v)-9 TRANS Cust'!L694+'FR-16(7)(v)-11 DIST Demand'!L694+'FR-16(7)(v)-12 DIST Energy'!L694+'FR-16(7)(v)-13 DIST Cust'!L694","v":-7044069},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M694+'FR-16(7)(v)-4 PROD Energy'!M694+'FR-16(7)(v)-5 PROD Cust'!M694+'FR-16(7)(v)-7 TRANS Demand'!M694+'FR-16(7)(v)-8 TRANS Energy'!M694+'FR-16(7)(v)-9 TRANS Cust'!M694+'FR-16(7)(v)-11 DIST Demand'!M694+'FR-16(7)(v)-12 DIST Energy'!M694+'FR-16(7)(v)-13 DIST Cust'!M694","v":-4804993},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N694+'FR-16(7)(v)-4 PROD Energy'!N694+'FR-16(7)(v)-5 PROD Cust'!N694+'FR-16(7)(v)-7 TRANS Demand'!N694+'FR-16(7)(v)-8 TRANS Energy'!N694+'FR-16(7)(v)-9 TRANS Cust'!N694+'FR-16(7)(v)-11 DIST Demand'!N694+'FR-16(7)(v)-12 DIST Energy'!N694+'FR-16(7)(v)-13 DIST Cust'!N694","v":-174043},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O694+'FR-16(7)(v)-4 PROD Energy'!O694+'FR-16(7)(v)-5 PROD Cust'!O694+'FR-16(7)(v)-7 TRANS Demand'!O694+'FR-16(7)(v)-8 TRANS Energy'!O694+'FR-16(7)(v)-9 TRANS Cust'!O694+'FR-16(7)(v)-11 DIST Demand'!O694+'FR-16(7)(v)-12 DIST Energy'!O694+'FR-16(7)(v)-13 DIST Cust'!O694","v":-1504858},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P694+'FR-16(7)(v)-4 PROD Energy'!P694+'FR-16(7)(v)-5 PROD Cust'!P694+'FR-16(7)(v)-7 TRANS Demand'!P694+'FR-16(7)(v)-8 TRANS Energy'!P694+'FR-16(7)(v)-9 TRANS Cust'!P694+'FR-16(7)(v)-11 DIST Demand'!P694+'FR-16(7)(v)-12 DIST Energy'!P694+'FR-16(7)(v)-13 DIST Cust'!P694","v":-294247},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q694+'FR-16(7)(v)-4 PROD Energy'!Q694+'FR-16(7)(v)-5 PROD Cust'!Q694+'FR-16(7)(v)-7 TRANS Demand'!Q694+'FR-16(7)(v)-8 TRANS Energy'!Q694+'FR-16(7)(v)-9 TRANS Cust'!Q694+'FR-16(7)(v)-11 DIST Demand'!Q694+'FR-16(7)(v)-12 DIST Energy'!Q694+'FR-16(7)(v)-13 DIST Cust'!Q694","v":-47925},{"$f":"SUM(G694:Q694)","v":-55679195},{"$f":"F694-R694","v":-0.22551184147596359}]
[3,"RESERVED FOR FUTURE USE",null,"NP29",null,{"$f":"'FR-16(7)(v)-1 Functional'!F695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G695+'FR-16(7)(v)-4 PROD Energy'!G695+'FR-16(7)(v)-5 PROD Cust'!G695+'FR-16(7)(v)-7 TRANS Demand'!G695+'FR-16(7)(v)-8 TRANS Energy'!G695+'FR-16(7)(v)-9 TRANS Cust'!G695+'FR-16(7)(v)-11 DIST Demand'!G695+'FR-16(7)(v)-12 DIST Energy'!G695+'FR-16(7)(v)-13 DIST Cust'!G695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H695+'FR-16(7)(v)-4 PROD Energy'!H695+'FR-16(7)(v)-5 PROD Cust'!H695+'FR-16(7)(v)-7 TRANS Demand'!H695+'FR-16(7)(v)-8 TRANS Energy'!H695+'FR-16(7)(v)-9 TRANS Cust'!H695+'FR-16(7)(v)-11 DIST Demand'!H695+'FR-16(7)(v)-12 DIST Energy'!H695+'FR-16(7)(v)-13 DIST Cust'!H695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I695+'FR-16(7)(v)-4 PROD Energy'!I695+'FR-16(7)(v)-5 PROD Cust'!I695+'FR-16(7)(v)-7 TRANS Demand'!I695+'FR-16(7)(v)-8 TRANS Energy'!I695+'FR-16(7)(v)-9 TRANS Cust'!I695+'FR-16(7)(v)-11 DIST Demand'!I695+'FR-16(7)(v)-12 DIST Energy'!I695+'FR-16(7)(v)-13 DIST Cust'!I695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J695+'FR-16(7)(v)-4 PROD Energy'!J695+'FR-16(7)(v)-5 PROD Cust'!J695+'FR-16(7)(v)-7 TRANS Demand'!J695+'FR-16(7)(v)-8 TRANS Energy'!J695+'FR-16(7)(v)-9 TRANS Cust'!J695+'FR-16(7)(v)-11 DIST Demand'!J695+'FR-16(7)(v)-12 DIST Energy'!J695+'FR-16(7)(v)-13 DIST Cust'!J695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K695+'FR-16(7)(v)-4 PROD Energy'!K695+'FR-16(7)(v)-5 PROD Cust'!K695+'FR-16(7)(v)-7 TRANS Demand'!K695+'FR-16(7)(v)-8 TRANS Energy'!K695+'FR-16(7)(v)-9 TRANS Cust'!K695+'FR-16(7)(v)-11 DIST Demand'!K695+'FR-16(7)(v)-12 DIST Energy'!K695+'FR-16(7)(v)-13 DIST Cust'!K695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L695+'FR-16(7)(v)-4 PROD Energy'!L695+'FR-16(7)(v)-5 PROD Cust'!L695+'FR-16(7)(v)-7 TRANS Demand'!L695+'FR-16(7)(v)-8 TRANS Energy'!L695+'FR-16(7)(v)-9 TRANS Cust'!L695+'FR-16(7)(v)-11 DIST Demand'!L695+'FR-16(7)(v)-12 DIST Energy'!L695+'FR-16(7)(v)-13 DIST Cust'!L695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M695+'FR-16(7)(v)-4 PROD Energy'!M695+'FR-16(7)(v)-5 PROD Cust'!M695+'FR-16(7)(v)-7 TRANS Demand'!M695+'FR-16(7)(v)-8 TRANS Energy'!M695+'FR-16(7)(v)-9 TRANS Cust'!M695+'FR-16(7)(v)-11 DIST Demand'!M695+'FR-16(7)(v)-12 DIST Energy'!M695+'FR-16(7)(v)-13 DIST Cust'!M695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N695+'FR-16(7)(v)-4 PROD Energy'!N695+'FR-16(7)(v)-5 PROD Cust'!N695+'FR-16(7)(v)-7 TRANS Demand'!N695+'FR-16(7)(v)-8 TRANS Energy'!N695+'FR-16(7)(v)-9 TRANS Cust'!N695+'FR-16(7)(v)-11 DIST Demand'!N695+'FR-16(7)(v)-12 DIST Energy'!N695+'FR-16(7)(v)-13 DIST Cust'!N695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O695+'FR-16(7)(v)-4 PROD Energy'!O695+'FR-16(7)(v)-5 PROD Cust'!O695+'FR-16(7)(v)-7 TRANS Demand'!O695+'FR-16(7)(v)-8 TRANS Energy'!O695+'FR-16(7)(v)-9 TRANS Cust'!O695+'FR-16(7)(v)-11 DIST Demand'!O695+'FR-16(7)(v)-12 DIST Energy'!O695+'FR-16(7)(v)-13 DIST Cust'!O695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P695+'FR-16(7)(v)-4 PROD Energy'!P695+'FR-16(7)(v)-5 PROD Cust'!P695+'FR-16(7)(v)-7 TRANS Demand'!P695+'FR-16(7)(v)-8 TRANS Energy'!P695+'FR-16(7)(v)-9 TRANS Cust'!P695+'FR-16(7)(v)-11 DIST Demand'!P695+'FR-16(7)(v)-12 DIST Energy'!P695+'FR-16(7)(v)-13 DIST Cust'!P695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q695+'FR-16(7)(v)-4 PROD Energy'!Q695+'FR-16(7)(v)-5 PROD Cust'!Q695+'FR-16(7)(v)-7 TRANS Demand'!Q695+'FR-16(7)(v)-8 TRANS Energy'!Q695+'FR-16(7)(v)-9 TRANS Cust'!Q695+'FR-16(7)(v)-11 DIST Demand'!Q695+'FR-16(7)(v)-12 DIST Energy'!Q695+'FR-16(7)(v)-13 DIST Cust'!Q695","v":0},{"$f":"SUM(G695:Q695)","v":0},{"$f":"F695-R695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-55679195.225511841},{"$f":"SUM(G694:G695)","v":-25774172},-15680131,-72355,{"$f":"SUM(J694:J695)","v":-277786},-4616,-7044069,-4804993,-174043,-1504858,-294247,-47925,-55679195,-0.22551184147596359]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,"AG39",null,{"$f":"'FR-16(7)(v)-1 Functional'!F700","v":577601.69101511547},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G700+'FR-16(7)(v)-4 PROD Energy'!G700+'FR-16(7)(v)-5 PROD Cust'!G700+'FR-16(7)(v)-7 TRANS Demand'!G700+'FR-16(7)(v)-8 TRANS Energy'!G700+'FR-16(7)(v)-9 TRANS Cust'!G700+'FR-16(7)(v)-11 DIST Demand'!G700+'FR-16(7)(v)-12 DIST Energy'!G700+'FR-16(7)(v)-13 DIST Cust'!G700","v":376014.69101511547},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H700+'FR-16(7)(v)-4 PROD Energy'!H700+'FR-16(7)(v)-5 PROD Cust'!H700+'FR-16(7)(v)-7 TRANS Demand'!H700+'FR-16(7)(v)-8 TRANS Energy'!H700+'FR-16(7)(v)-9 TRANS Cust'!H700+'FR-16(7)(v)-11 DIST Demand'!H700+'FR-16(7)(v)-12 DIST Energy'!H700+'FR-16(7)(v)-13 DIST Cust'!H700","v":101945},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I700+'FR-16(7)(v)-4 PROD Energy'!I700+'FR-16(7)(v)-5 PROD Cust'!I700+'FR-16(7)(v)-7 TRANS Demand'!I700+'FR-16(7)(v)-8 TRANS Energy'!I700+'FR-16(7)(v)-9 TRANS Cust'!I700+'FR-16(7)(v)-11 DIST Demand'!I700+'FR-16(7)(v)-12 DIST Energy'!I700+'FR-16(7)(v)-13 DIST Cust'!I700","v":495},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J700+'FR-16(7)(v)-4 PROD Energy'!J700+'FR-16(7)(v)-5 PROD Cust'!J700+'FR-16(7)(v)-7 TRANS Demand'!J700+'FR-16(7)(v)-8 TRANS Energy'!J700+'FR-16(7)(v)-9 TRANS Cust'!J700+'FR-16(7)(v)-11 DIST Demand'!J700+'FR-16(7)(v)-12 DIST Energy'!J700+'FR-16(7)(v)-13 DIST Cust'!J700","v":2173},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K700+'FR-16(7)(v)-4 PROD Energy'!K700+'FR-16(7)(v)-5 PROD Cust'!K700+'FR-16(7)(v)-7 TRANS Demand'!K700+'FR-16(7)(v)-8 TRANS Energy'!K700+'FR-16(7)(v)-9 TRANS Cust'!K700+'FR-16(7)(v)-11 DIST Demand'!K700+'FR-16(7)(v)-12 DIST Energy'!K700+'FR-16(7)(v)-13 DIST Cust'!K700","v":42},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L700+'FR-16(7)(v)-4 PROD Energy'!L700+'FR-16(7)(v)-5 PROD Cust'!L700+'FR-16(7)(v)-7 TRANS Demand'!L700+'FR-16(7)(v)-8 TRANS Energy'!L700+'FR-16(7)(v)-9 TRANS Cust'!L700+'FR-16(7)(v)-11 DIST Demand'!L700+'FR-16(7)(v)-12 DIST Energy'!L700+'FR-16(7)(v)-13 DIST Cust'!L700","v":45760},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M700+'FR-16(7)(v)-4 PROD Energy'!M700+'FR-16(7)(v)-5 PROD Cust'!M700+'FR-16(7)(v)-7 TRANS Demand'!M700+'FR-16(7)(v)-8 TRANS Energy'!M700+'FR-16(7)(v)-9 TRANS Cust'!M700+'FR-16(7)(v)-11 DIST Demand'!M700+'FR-16(7)(v)-12 DIST Energy'!M700+'FR-16(7)(v)-13 DIST Cust'!M700","v":31827},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N700+'FR-16(7)(v)-4 PROD Energy'!N700+'FR-16(7)(v)-5 PROD Cust'!N700+'FR-16(7)(v)-7 TRANS Demand'!N700+'FR-16(7)(v)-8 TRANS Energy'!N700+'FR-16(7)(v)-9 TRANS Cust'!N700+'FR-16(7)(v)-11 DIST Demand'!N700+'FR-16(7)(v)-12 DIST Energy'!N700+'FR-16(7)(v)-13 DIST Cust'!N700","v":1110},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O700+'FR-16(7)(v)-4 PROD Energy'!O700+'FR-16(7)(v)-5 PROD Cust'!O700+'FR-16(7)(v)-7 TRANS Demand'!O700+'FR-16(7)(v)-8 TRANS Energy'!O700+'FR-16(7)(v)-9 TRANS Cust'!O700+'FR-16(7)(v)-11 DIST Demand'!O700+'FR-16(7)(v)-12 DIST Energy'!O700+'FR-16(7)(v)-13 DIST Cust'!O700","v":11631},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P700+'FR-16(7)(v)-4 PROD Energy'!P700+'FR-16(7)(v)-5 PROD Cust'!P700+'FR-16(7)(v)-7 TRANS Demand'!P700+'FR-16(7)(v)-8 TRANS Energy'!P700+'FR-16(7)(v)-9 TRANS Cust'!P700+'FR-16(7)(v)-11 DIST Demand'!P700+'FR-16(7)(v)-12 DIST Energy'!P700+'FR-16(7)(v)-13 DIST Cust'!P700","v":5503},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q700+'FR-16(7)(v)-4 PROD Energy'!Q700+'FR-16(7)(v)-5 PROD Cust'!Q700+'FR-16(7)(v)-7 TRANS Demand'!Q700+'FR-16(7)(v)-8 TRANS Energy'!Q700+'FR-16(7)(v)-9 TRANS Cust'!Q700+'FR-16(7)(v)-11 DIST Demand'!Q700+'FR-16(7)(v)-12 DIST Energy'!Q700+'FR-16(7)(v)-13 DIST Cust'!Q700","v":1101},{"$f":"SUM(G700:Q700)","v":577601.69101511547},{"$f":"F700-R700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":577601.69101511547},{"$f":"SUM(G700)","v":376014.69101511547},101945,495,{"$f":"SUM(J700)","v":2173},42,45760,31827,1110,11631,5503,1101,577601.69101511547,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,"NP29",null,{"$f":"'FR-16(7)(v)-1 Functional'!F704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G704+'FR-16(7)(v)-4 PROD Energy'!G704+'FR-16(7)(v)-5 PROD Cust'!G704+'FR-16(7)(v)-7 TRANS Demand'!G704+'FR-16(7)(v)-8 TRANS Energy'!G704+'FR-16(7)(v)-9 TRANS Cust'!G704+'FR-16(7)(v)-11 DIST Demand'!G704+'FR-16(7)(v)-12 DIST Energy'!G704+'FR-16(7)(v)-13 DIST Cust'!G704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H704+'FR-16(7)(v)-4 PROD Energy'!H704+'FR-16(7)(v)-5 PROD Cust'!H704+'FR-16(7)(v)-7 TRANS Demand'!H704+'FR-16(7)(v)-8 TRANS Energy'!H704+'FR-16(7)(v)-9 TRANS Cust'!H704+'FR-16(7)(v)-11 DIST Demand'!H704+'FR-16(7)(v)-12 DIST Energy'!H704+'FR-16(7)(v)-13 DIST Cust'!H704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I704+'FR-16(7)(v)-4 PROD Energy'!I704+'FR-16(7)(v)-5 PROD Cust'!I704+'FR-16(7)(v)-7 TRANS Demand'!I704+'FR-16(7)(v)-8 TRANS Energy'!I704+'FR-16(7)(v)-9 TRANS Cust'!I704+'FR-16(7)(v)-11 DIST Demand'!I704+'FR-16(7)(v)-12 DIST Energy'!I704+'FR-16(7)(v)-13 DIST Cust'!I704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J704+'FR-16(7)(v)-4 PROD Energy'!J704+'FR-16(7)(v)-5 PROD Cust'!J704+'FR-16(7)(v)-7 TRANS Demand'!J704+'FR-16(7)(v)-8 TRANS Energy'!J704+'FR-16(7)(v)-9 TRANS Cust'!J704+'FR-16(7)(v)-11 DIST Demand'!J704+'FR-16(7)(v)-12 DIST Energy'!J704+'FR-16(7)(v)-13 DIST Cust'!J704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K704+'FR-16(7)(v)-4 PROD Energy'!K704+'FR-16(7)(v)-5 PROD Cust'!K704+'FR-16(7)(v)-7 TRANS Demand'!K704+'FR-16(7)(v)-8 TRANS Energy'!K704+'FR-16(7)(v)-9 TRANS Cust'!K704+'FR-16(7)(v)-11 DIST Demand'!K704+'FR-16(7)(v)-12 DIST Energy'!K704+'FR-16(7)(v)-13 DIST Cust'!K704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L704+'FR-16(7)(v)-4 PROD Energy'!L704+'FR-16(7)(v)-5 PROD Cust'!L704+'FR-16(7)(v)-7 TRANS Demand'!L704+'FR-16(7)(v)-8 TRANS Energy'!L704+'FR-16(7)(v)-9 TRANS Cust'!L704+'FR-16(7)(v)-11 DIST Demand'!L704+'FR-16(7)(v)-12 DIST Energy'!L704+'FR-16(7)(v)-13 DIST Cust'!L704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M704+'FR-16(7)(v)-4 PROD Energy'!M704+'FR-16(7)(v)-5 PROD Cust'!M704+'FR-16(7)(v)-7 TRANS Demand'!M704+'FR-16(7)(v)-8 TRANS Energy'!M704+'FR-16(7)(v)-9 TRANS Cust'!M704+'FR-16(7)(v)-11 DIST Demand'!M704+'FR-16(7)(v)-12 DIST Energy'!M704+'FR-16(7)(v)-13 DIST Cust'!M704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N704+'FR-16(7)(v)-4 PROD Energy'!N704+'FR-16(7)(v)-5 PROD Cust'!N704+'FR-16(7)(v)-7 TRANS Demand'!N704+'FR-16(7)(v)-8 TRANS Energy'!N704+'FR-16(7)(v)-9 TRANS Cust'!N704+'FR-16(7)(v)-11 DIST Demand'!N704+'FR-16(7)(v)-12 DIST Energy'!N704+'FR-16(7)(v)-13 DIST Cust'!N704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O704+'FR-16(7)(v)-4 PROD Energy'!O704+'FR-16(7)(v)-5 PROD Cust'!O704+'FR-16(7)(v)-7 TRANS Demand'!O704+'FR-16(7)(v)-8 TRANS Energy'!O704+'FR-16(7)(v)-9 TRANS Cust'!O704+'FR-16(7)(v)-11 DIST Demand'!O704+'FR-16(7)(v)-12 DIST Energy'!O704+'FR-16(7)(v)-13 DIST Cust'!O704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P704+'FR-16(7)(v)-4 PROD Energy'!P704+'FR-16(7)(v)-5 PROD Cust'!P704+'FR-16(7)(v)-7 TRANS Demand'!P704+'FR-16(7)(v)-8 TRANS Energy'!P704+'FR-16(7)(v)-9 TRANS Cust'!P704+'FR-16(7)(v)-11 DIST Demand'!P704+'FR-16(7)(v)-12 DIST Energy'!P704+'FR-16(7)(v)-13 DIST Cust'!P704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q704+'FR-16(7)(v)-4 PROD Energy'!Q704+'FR-16(7)(v)-5 PROD Cust'!Q704+'FR-16(7)(v)-7 TRANS Demand'!Q704+'FR-16(7)(v)-8 TRANS Energy'!Q704+'FR-16(7)(v)-9 TRANS Cust'!Q704+'FR-16(7)(v)-11 DIST Demand'!Q704+'FR-16(7)(v)-12 DIST Energy'!Q704+'FR-16(7)(v)-13 DIST Cust'!Q704","v":0},{"$f":"SUM(G704:Q704)","v":0},{"$f":"F704-R704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},{"$f":"SUM(G704)","v":0},{"$f":"SUM(H704)","v":0},{"$f":"SUM(I704)","v":0},{"$f":"SUM(J704)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704)","v":0},{"$f":"SUM(R704)","v":0},{"$f":"SUM(S704)","v":0}]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":577601.69101511547},{"$f":"G705+G701","v":376014.69101511547},{"$f":"H705+H701","v":101945},{"$f":"I705+I701","v":495},{"$f":"J705+J701","v":2173},42,45760,31827,1110,11631,5503,{"$f":"Q705+Q701","v":1101},{"$f":"R705+R701","v":577601.69101511547},{"$f":"S705+S701","v":0}]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":49938772},{"$f":"G433","v":22483263},{"$f":"H433","v":14219663},{"$f":"I433","v":66018},{"$f":"J433","v":245981},4046,6507922,4454702,161047,1539628,220076,{"$f":"Q433","v":36428},{"$f":"R433","v":49938774},{"$f":"S433","v":-2}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":19831268.308984883},{"$f":"G676","v":7738333},4961784,29511,93508,1344,3235956,2404611,72771,1120871,166634,5599,{"$f":"R676","v":19830922},{"$f":"S676","v":346.3089848831296}]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-78065527},{"$f":"-G641","v":-35464562},{"$f":"-H641","v":-22153094},{"$f":"-I641","v":-102392},{"$f":"-J641","v":-383630},-6353,-10067156,-6879085,-249418,-2351725,-349870,{"$f":"-Q641","v":-58242},{"$f":"-R641","v":-78065527},{"$f":"-S641","v":0}]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":55679195.225511841},{"$f":"-G696","v":25774172},{"$f":"-H696","v":15680131},{"$f":"-I696","v":72355},{"$f":"-J696","v":277786},4616,7044069,4804993,174043,1504858,294247,{"$f":"-Q696","v":47925},{"$f":"-R696","v":55679195},{"$f":"-S696","v":0.22551184147596359}]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0},{"$f":"S24","v":0}]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":577601.69101511547},{"$f":"G707","v":376014.69101511547},{"$f":"H707","v":101945},{"$f":"I707","v":495},{"$f":"J707","v":2173},42,45760,31827,1110,11631,5503,{"$f":"Q707","v":1101},{"$f":"R707","v":577601.69101511547},{"$f":"S707","v":0}]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":47961310.225511834},{"$f":"SUM(G711:G716)","v":20907220.691015117},{"$f":"SUM(H711:H716)","v":12810429},{"$f":"SUM(I711:I716)","v":65987},{"$f":"SUM(J711:J716)","v":235818},3695,6766551,4817048,159553,1825263,336590,{"$f":"SUM(Q711:Q716)","v":32811},{"$f":"SUM(R711:R716)","v":47960965.691015117},{"$f":"SUM(S711:S716)","v":344.53449672460556}]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2,5.6470480000000003E-2]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"'FR-16(7)(v)-1 Functional'!F720","v":2708398},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G720+'FR-16(7)(v)-4 PROD Energy'!G720+'FR-16(7)(v)-5 PROD Cust'!G720+'FR-16(7)(v)-7 TRANS Demand'!G720+'FR-16(7)(v)-8 TRANS Energy'!G720+'FR-16(7)(v)-9 TRANS Cust'!G720+'FR-16(7)(v)-11 DIST Demand'!G720+'FR-16(7)(v)-12 DIST Energy'!G720+'FR-16(7)(v)-13 DIST Cust'!G720","v":1180642},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H720+'FR-16(7)(v)-4 PROD Energy'!H720+'FR-16(7)(v)-5 PROD Cust'!H720+'FR-16(7)(v)-7 TRANS Demand'!H720+'FR-16(7)(v)-8 TRANS Energy'!H720+'FR-16(7)(v)-9 TRANS Cust'!H720+'FR-16(7)(v)-11 DIST Demand'!H720+'FR-16(7)(v)-12 DIST Energy'!H720+'FR-16(7)(v)-13 DIST Cust'!H720","v":723411},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I720+'FR-16(7)(v)-4 PROD Energy'!I720+'FR-16(7)(v)-5 PROD Cust'!I720+'FR-16(7)(v)-7 TRANS Demand'!I720+'FR-16(7)(v)-8 TRANS Energy'!I720+'FR-16(7)(v)-9 TRANS Cust'!I720+'FR-16(7)(v)-11 DIST Demand'!I720+'FR-16(7)(v)-12 DIST Energy'!I720+'FR-16(7)(v)-13 DIST Cust'!I720","v":3726},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J720+'FR-16(7)(v)-4 PROD Energy'!J720+'FR-16(7)(v)-5 PROD Cust'!J720+'FR-16(7)(v)-7 TRANS Demand'!J720+'FR-16(7)(v)-8 TRANS Energy'!J720+'FR-16(7)(v)-9 TRANS Cust'!J720+'FR-16(7)(v)-11 DIST Demand'!J720+'FR-16(7)(v)-12 DIST Energy'!J720+'FR-16(7)(v)-13 DIST Cust'!J720","v":13317},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K720+'FR-16(7)(v)-4 PROD Energy'!K720+'FR-16(7)(v)-5 PROD Cust'!K720+'FR-16(7)(v)-7 TRANS Demand'!K720+'FR-16(7)(v)-8 TRANS Energy'!K720+'FR-16(7)(v)-9 TRANS Cust'!K720+'FR-16(7)(v)-11 DIST Demand'!K720+'FR-16(7)(v)-12 DIST Energy'!K720+'FR-16(7)(v)-13 DIST Cust'!K720","v":210},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L720+'FR-16(7)(v)-4 PROD Energy'!L720+'FR-16(7)(v)-5 PROD Cust'!L720+'FR-16(7)(v)-7 TRANS Demand'!L720+'FR-16(7)(v)-8 TRANS Energy'!L720+'FR-16(7)(v)-9 TRANS Cust'!L720+'FR-16(7)(v)-11 DIST Demand'!L720+'FR-16(7)(v)-12 DIST Energy'!L720+'FR-16(7)(v)-13 DIST Cust'!L720","v":382110},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M720+'FR-16(7)(v)-4 PROD Energy'!M720+'FR-16(7)(v)-5 PROD Cust'!M720+'FR-16(7)(v)-7 TRANS Demand'!M720+'FR-16(7)(v)-8 TRANS Energy'!M720+'FR-16(7)(v)-9 TRANS Cust'!M720+'FR-16(7)(v)-11 DIST Demand'!M720+'FR-16(7)(v)-12 DIST Energy'!M720+'FR-16(7)(v)-13 DIST Cust'!M720","v":272022},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N720+'FR-16(7)(v)-4 PROD Energy'!N720+'FR-16(7)(v)-5 PROD Cust'!N720+'FR-16(7)(v)-7 TRANS Demand'!N720+'FR-16(7)(v)-8 TRANS Energy'!N720+'FR-16(7)(v)-9 TRANS Cust'!N720+'FR-16(7)(v)-11 DIST Demand'!N720+'FR-16(7)(v)-12 DIST Energy'!N720+'FR-16(7)(v)-13 DIST Cust'!N720","v":9009},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O720+'FR-16(7)(v)-4 PROD Energy'!O720+'FR-16(7)(v)-5 PROD Cust'!O720+'FR-16(7)(v)-7 TRANS Demand'!O720+'FR-16(7)(v)-8 TRANS Energy'!O720+'FR-16(7)(v)-9 TRANS Cust'!O720+'FR-16(7)(v)-11 DIST Demand'!O720+'FR-16(7)(v)-12 DIST Energy'!O720+'FR-16(7)(v)-13 DIST Cust'!O720","v":103072},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P720+'FR-16(7)(v)-4 PROD Energy'!P720+'FR-16(7)(v)-5 PROD Cust'!P720+'FR-16(7)(v)-7 TRANS Demand'!P720+'FR-16(7)(v)-8 TRANS Energy'!P720+'FR-16(7)(v)-9 TRANS Cust'!P720+'FR-16(7)(v)-11 DIST Demand'!P720+'FR-16(7)(v)-12 DIST Energy'!P720+'FR-16(7)(v)-13 DIST Cust'!P720","v":19007},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q720+'FR-16(7)(v)-4 PROD Energy'!Q720+'FR-16(7)(v)-5 PROD Cust'!Q720+'FR-16(7)(v)-7 TRANS Demand'!Q720+'FR-16(7)(v)-8 TRANS Energy'!Q720+'FR-16(7)(v)-9 TRANS Cust'!Q720+'FR-16(7)(v)-11 DIST Demand'!Q720+'FR-16(7)(v)-12 DIST Energy'!Q720+'FR-16(7)(v)-13 DIST Cust'!Q720","v":1852},{"$f":"ROUND(R717*R719,0)","v":2708379},{"$f":"ROUND(S717*S719,0)","v":19}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":577601.69101511547},376014.69101511547,101945,495,{"$f":"J707","v":2173},42,45760,31827,1110,11631,5503,1101,577601.69101511547,{"$f":"S707","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":3285999.6910151155},1556656.6910151155,825356,4221,{"$f":"J721+J720","v":15490},252,427870,303849,10119,114703,24510,2953,3285980.6910151155,{"$f":"S721+S720","v":19}]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":2708398},{"$f":"G720","v":1180642},{"$f":"H720","v":723411},{"$f":"I720","v":3726},{"$f":"J720","v":13317},210,382110,272022,9009,103072,19007,{"$f":"Q720","v":1852},{"$f":"R720","v":2708379},{"$f":"S720","v":19}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},0,0,0,0,0,0,{"$f":"Q705","v":0},{"$f":"R705","v":0},{"$f":"S705","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":2708398},1180642,723411,3726,{"$f":"J725+J726","v":13317},210,382110,272022,9009,103072,19007,1852,2708379,{"$f":"S725+S726","v":19}]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 10",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F742","v":297504},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G742+'FR-16(7)(v)-4 PROD Energy'!G742+'FR-16(7)(v)-5 PROD Cust'!G742+'FR-16(7)(v)-7 TRANS Demand'!G742+'FR-16(7)(v)-8 TRANS Energy'!G742+'FR-16(7)(v)-9 TRANS Cust'!G742+'FR-16(7)(v)-11 DIST Demand'!G742+'FR-16(7)(v)-12 DIST Energy'!G742+'FR-16(7)(v)-13 DIST Cust'!G742","v":160562},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H742+'FR-16(7)(v)-4 PROD Energy'!H742+'FR-16(7)(v)-5 PROD Cust'!H742+'FR-16(7)(v)-7 TRANS Demand'!H742+'FR-16(7)(v)-8 TRANS Energy'!H742+'FR-16(7)(v)-9 TRANS Cust'!H742+'FR-16(7)(v)-11 DIST Demand'!H742+'FR-16(7)(v)-12 DIST Energy'!H742+'FR-16(7)(v)-13 DIST Cust'!H742","v":77721},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I742+'FR-16(7)(v)-4 PROD Energy'!I742+'FR-16(7)(v)-5 PROD Cust'!I742+'FR-16(7)(v)-7 TRANS Demand'!I742+'FR-16(7)(v)-8 TRANS Energy'!I742+'FR-16(7)(v)-9 TRANS Cust'!I742+'FR-16(7)(v)-11 DIST Demand'!I742+'FR-16(7)(v)-12 DIST Energy'!I742+'FR-16(7)(v)-13 DIST Cust'!I742","v":354},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J742+'FR-16(7)(v)-4 PROD Energy'!J742+'FR-16(7)(v)-5 PROD Cust'!J742+'FR-16(7)(v)-7 TRANS Demand'!J742+'FR-16(7)(v)-8 TRANS Energy'!J742+'FR-16(7)(v)-9 TRANS Cust'!J742+'FR-16(7)(v)-11 DIST Demand'!J742+'FR-16(7)(v)-12 DIST Energy'!J742+'FR-16(7)(v)-13 DIST Cust'!J742","v":1607},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K742+'FR-16(7)(v)-4 PROD Energy'!K742+'FR-16(7)(v)-5 PROD Cust'!K742+'FR-16(7)(v)-7 TRANS Demand'!K742+'FR-16(7)(v)-8 TRANS Energy'!K742+'FR-16(7)(v)-9 TRANS Cust'!K742+'FR-16(7)(v)-11 DIST Demand'!K742+'FR-16(7)(v)-12 DIST Energy'!K742+'FR-16(7)(v)-13 DIST Cust'!K742","v":32},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L742+'FR-16(7)(v)-4 PROD Energy'!L742+'FR-16(7)(v)-5 PROD Cust'!L742+'FR-16(7)(v)-7 TRANS Demand'!L742+'FR-16(7)(v)-8 TRANS Energy'!L742+'FR-16(7)(v)-9 TRANS Cust'!L742+'FR-16(7)(v)-11 DIST Demand'!L742+'FR-16(7)(v)-12 DIST Energy'!L742+'FR-16(7)(v)-13 DIST Cust'!L742","v":31128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M742+'FR-16(7)(v)-4 PROD Energy'!M742+'FR-16(7)(v)-5 PROD Cust'!M742+'FR-16(7)(v)-7 TRANS Demand'!M742+'FR-16(7)(v)-8 TRANS Energy'!M742+'FR-16(7)(v)-9 TRANS Cust'!M742+'FR-16(7)(v)-11 DIST Demand'!M742+'FR-16(7)(v)-12 DIST Energy'!M742+'FR-16(7)(v)-13 DIST Cust'!M742","v":20985},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N742+'FR-16(7)(v)-4 PROD Energy'!N742+'FR-16(7)(v)-5 PROD Cust'!N742+'FR-16(7)(v)-7 TRANS Demand'!N742+'FR-16(7)(v)-8 TRANS Energy'!N742+'FR-16(7)(v)-9 TRANS Cust'!N742+'FR-16(7)(v)-11 DIST Demand'!N742+'FR-16(7)(v)-12 DIST Energy'!N742+'FR-16(7)(v)-13 DIST Cust'!N742","v":752},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O742+'FR-16(7)(v)-4 PROD Energy'!O742+'FR-16(7)(v)-5 PROD Cust'!O742+'FR-16(7)(v)-7 TRANS Demand'!O742+'FR-16(7)(v)-8 TRANS Energy'!O742+'FR-16(7)(v)-9 TRANS Cust'!O742+'FR-16(7)(v)-11 DIST Demand'!O742+'FR-16(7)(v)-12 DIST Energy'!O742+'FR-16(7)(v)-13 DIST Cust'!O742","v":65},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P742+'FR-16(7)(v)-4 PROD Energy'!P742+'FR-16(7)(v)-5 PROD Cust'!P742+'FR-16(7)(v)-7 TRANS Demand'!P742+'FR-16(7)(v)-8 TRANS Energy'!P742+'FR-16(7)(v)-9 TRANS Cust'!P742+'FR-16(7)(v)-11 DIST Demand'!P742+'FR-16(7)(v)-12 DIST Energy'!P742+'FR-16(7)(v)-13 DIST Cust'!P742","v":3622},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q742+'FR-16(7)(v)-4 PROD Energy'!Q742+'FR-16(7)(v)-5 PROD Cust'!Q742+'FR-16(7)(v)-7 TRANS Demand'!Q742+'FR-16(7)(v)-8 TRANS Energy'!Q742+'FR-16(7)(v)-9 TRANS Cust'!Q742+'FR-16(7)(v)-11 DIST Demand'!Q742+'FR-16(7)(v)-12 DIST Energy'!Q742+'FR-16(7)(v)-13 DIST Cust'!Q742","v":676},{"$f":"SUM(G742:Q742)","v":297504},{"$f":"F742-R742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G743+'FR-16(7)(v)-4 PROD Energy'!G743+'FR-16(7)(v)-5 PROD Cust'!G743+'FR-16(7)(v)-7 TRANS Demand'!G743+'FR-16(7)(v)-8 TRANS Energy'!G743+'FR-16(7)(v)-9 TRANS Cust'!G743+'FR-16(7)(v)-11 DIST Demand'!G743+'FR-16(7)(v)-12 DIST Energy'!G743+'FR-16(7)(v)-13 DIST Cust'!G743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H743+'FR-16(7)(v)-4 PROD Energy'!H743+'FR-16(7)(v)-5 PROD Cust'!H743+'FR-16(7)(v)-7 TRANS Demand'!H743+'FR-16(7)(v)-8 TRANS Energy'!H743+'FR-16(7)(v)-9 TRANS Cust'!H743+'FR-16(7)(v)-11 DIST Demand'!H743+'FR-16(7)(v)-12 DIST Energy'!H743+'FR-16(7)(v)-13 DIST Cust'!H743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I743+'FR-16(7)(v)-4 PROD Energy'!I743+'FR-16(7)(v)-5 PROD Cust'!I743+'FR-16(7)(v)-7 TRANS Demand'!I743+'FR-16(7)(v)-8 TRANS Energy'!I743+'FR-16(7)(v)-9 TRANS Cust'!I743+'FR-16(7)(v)-11 DIST Demand'!I743+'FR-16(7)(v)-12 DIST Energy'!I743+'FR-16(7)(v)-13 DIST Cust'!I743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J743+'FR-16(7)(v)-4 PROD Energy'!J743+'FR-16(7)(v)-5 PROD Cust'!J743+'FR-16(7)(v)-7 TRANS Demand'!J743+'FR-16(7)(v)-8 TRANS Energy'!J743+'FR-16(7)(v)-9 TRANS Cust'!J743+'FR-16(7)(v)-11 DIST Demand'!J743+'FR-16(7)(v)-12 DIST Energy'!J743+'FR-16(7)(v)-13 DIST Cust'!J743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K743+'FR-16(7)(v)-4 PROD Energy'!K743+'FR-16(7)(v)-5 PROD Cust'!K743+'FR-16(7)(v)-7 TRANS Demand'!K743+'FR-16(7)(v)-8 TRANS Energy'!K743+'FR-16(7)(v)-9 TRANS Cust'!K743+'FR-16(7)(v)-11 DIST Demand'!K743+'FR-16(7)(v)-12 DIST Energy'!K743+'FR-16(7)(v)-13 DIST Cust'!K743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L743+'FR-16(7)(v)-4 PROD Energy'!L743+'FR-16(7)(v)-5 PROD Cust'!L743+'FR-16(7)(v)-7 TRANS Demand'!L743+'FR-16(7)(v)-8 TRANS Energy'!L743+'FR-16(7)(v)-9 TRANS Cust'!L743+'FR-16(7)(v)-11 DIST Demand'!L743+'FR-16(7)(v)-12 DIST Energy'!L743+'FR-16(7)(v)-13 DIST Cust'!L743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M743+'FR-16(7)(v)-4 PROD Energy'!M743+'FR-16(7)(v)-5 PROD Cust'!M743+'FR-16(7)(v)-7 TRANS Demand'!M743+'FR-16(7)(v)-8 TRANS Energy'!M743+'FR-16(7)(v)-9 TRANS Cust'!M743+'FR-16(7)(v)-11 DIST Demand'!M743+'FR-16(7)(v)-12 DIST Energy'!M743+'FR-16(7)(v)-13 DIST Cust'!M743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N743+'FR-16(7)(v)-4 PROD Energy'!N743+'FR-16(7)(v)-5 PROD Cust'!N743+'FR-16(7)(v)-7 TRANS Demand'!N743+'FR-16(7)(v)-8 TRANS Energy'!N743+'FR-16(7)(v)-9 TRANS Cust'!N743+'FR-16(7)(v)-11 DIST Demand'!N743+'FR-16(7)(v)-12 DIST Energy'!N743+'FR-16(7)(v)-13 DIST Cust'!N743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O743+'FR-16(7)(v)-4 PROD Energy'!O743+'FR-16(7)(v)-5 PROD Cust'!O743+'FR-16(7)(v)-7 TRANS Demand'!O743+'FR-16(7)(v)-8 TRANS Energy'!O743+'FR-16(7)(v)-9 TRANS Cust'!O743+'FR-16(7)(v)-11 DIST Demand'!O743+'FR-16(7)(v)-12 DIST Energy'!O743+'FR-16(7)(v)-13 DIST Cust'!O743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P743+'FR-16(7)(v)-4 PROD Energy'!P743+'FR-16(7)(v)-5 PROD Cust'!P743+'FR-16(7)(v)-7 TRANS Demand'!P743+'FR-16(7)(v)-8 TRANS Energy'!P743+'FR-16(7)(v)-9 TRANS Cust'!P743+'FR-16(7)(v)-11 DIST Demand'!P743+'FR-16(7)(v)-12 DIST Energy'!P743+'FR-16(7)(v)-13 DIST Cust'!P743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q743+'FR-16(7)(v)-4 PROD Energy'!Q743+'FR-16(7)(v)-5 PROD Cust'!Q743+'FR-16(7)(v)-7 TRANS Demand'!Q743+'FR-16(7)(v)-8 TRANS Energy'!Q743+'FR-16(7)(v)-9 TRANS Cust'!Q743+'FR-16(7)(v)-11 DIST Demand'!Q743+'FR-16(7)(v)-12 DIST Energy'!Q743+'FR-16(7)(v)-13 DIST Cust'!Q743","v":0},0,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F744","v":230180},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G744+'FR-16(7)(v)-4 PROD Energy'!G744+'FR-16(7)(v)-5 PROD Cust'!G744+'FR-16(7)(v)-7 TRANS Demand'!G744+'FR-16(7)(v)-8 TRANS Energy'!G744+'FR-16(7)(v)-9 TRANS Cust'!G744+'FR-16(7)(v)-11 DIST Demand'!G744+'FR-16(7)(v)-12 DIST Energy'!G744+'FR-16(7)(v)-13 DIST Cust'!G744","v":124229},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H744+'FR-16(7)(v)-4 PROD Energy'!H744+'FR-16(7)(v)-5 PROD Cust'!H744+'FR-16(7)(v)-7 TRANS Demand'!H744+'FR-16(7)(v)-8 TRANS Energy'!H744+'FR-16(7)(v)-9 TRANS Cust'!H744+'FR-16(7)(v)-11 DIST Demand'!H744+'FR-16(7)(v)-12 DIST Energy'!H744+'FR-16(7)(v)-13 DIST Cust'!H744","v":60134},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I744+'FR-16(7)(v)-4 PROD Energy'!I744+'FR-16(7)(v)-5 PROD Cust'!I744+'FR-16(7)(v)-7 TRANS Demand'!I744+'FR-16(7)(v)-8 TRANS Energy'!I744+'FR-16(7)(v)-9 TRANS Cust'!I744+'FR-16(7)(v)-11 DIST Demand'!I744+'FR-16(7)(v)-12 DIST Energy'!I744+'FR-16(7)(v)-13 DIST Cust'!I744","v":274},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J744+'FR-16(7)(v)-4 PROD Energy'!J744+'FR-16(7)(v)-5 PROD Cust'!J744+'FR-16(7)(v)-7 TRANS Demand'!J744+'FR-16(7)(v)-8 TRANS Energy'!J744+'FR-16(7)(v)-9 TRANS Cust'!J744+'FR-16(7)(v)-11 DIST Demand'!J744+'FR-16(7)(v)-12 DIST Energy'!J744+'FR-16(7)(v)-13 DIST Cust'!J744","v":1243},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K744+'FR-16(7)(v)-4 PROD Energy'!K744+'FR-16(7)(v)-5 PROD Cust'!K744+'FR-16(7)(v)-7 TRANS Demand'!K744+'FR-16(7)(v)-8 TRANS Energy'!K744+'FR-16(7)(v)-9 TRANS Cust'!K744+'FR-16(7)(v)-11 DIST Demand'!K744+'FR-16(7)(v)-12 DIST Energy'!K744+'FR-16(7)(v)-13 DIST Cust'!K744","v":24},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L744+'FR-16(7)(v)-4 PROD Energy'!L744+'FR-16(7)(v)-5 PROD Cust'!L744+'FR-16(7)(v)-7 TRANS Demand'!L744+'FR-16(7)(v)-8 TRANS Energy'!L744+'FR-16(7)(v)-9 TRANS Cust'!L744+'FR-16(7)(v)-11 DIST Demand'!L744+'FR-16(7)(v)-12 DIST Energy'!L744+'FR-16(7)(v)-13 DIST Cust'!L744","v":24084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M744+'FR-16(7)(v)-4 PROD Energy'!M744+'FR-16(7)(v)-5 PROD Cust'!M744+'FR-16(7)(v)-7 TRANS Demand'!M744+'FR-16(7)(v)-8 TRANS Energy'!M744+'FR-16(7)(v)-9 TRANS Cust'!M744+'FR-16(7)(v)-11 DIST Demand'!M744+'FR-16(7)(v)-12 DIST Energy'!M744+'FR-16(7)(v)-13 DIST Cust'!M744","v":16236},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N744+'FR-16(7)(v)-4 PROD Energy'!N744+'FR-16(7)(v)-5 PROD Cust'!N744+'FR-16(7)(v)-7 TRANS Demand'!N744+'FR-16(7)(v)-8 TRANS Energy'!N744+'FR-16(7)(v)-9 TRANS Cust'!N744+'FR-16(7)(v)-11 DIST Demand'!N744+'FR-16(7)(v)-12 DIST Energy'!N744+'FR-16(7)(v)-13 DIST Cust'!N744","v":582},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O744+'FR-16(7)(v)-4 PROD Energy'!O744+'FR-16(7)(v)-5 PROD Cust'!O744+'FR-16(7)(v)-7 TRANS Demand'!O744+'FR-16(7)(v)-8 TRANS Energy'!O744+'FR-16(7)(v)-9 TRANS Cust'!O744+'FR-16(7)(v)-11 DIST Demand'!O744+'FR-16(7)(v)-12 DIST Energy'!O744+'FR-16(7)(v)-13 DIST Cust'!O744","v":50},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P744+'FR-16(7)(v)-4 PROD Energy'!P744+'FR-16(7)(v)-5 PROD Cust'!P744+'FR-16(7)(v)-7 TRANS Demand'!P744+'FR-16(7)(v)-8 TRANS Energy'!P744+'FR-16(7)(v)-9 TRANS Cust'!P744+'FR-16(7)(v)-11 DIST Demand'!P744+'FR-16(7)(v)-12 DIST Energy'!P744+'FR-16(7)(v)-13 DIST Cust'!P744","v":2802},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q744+'FR-16(7)(v)-4 PROD Energy'!Q744+'FR-16(7)(v)-5 PROD Cust'!Q744+'FR-16(7)(v)-7 TRANS Demand'!Q744+'FR-16(7)(v)-8 TRANS Energy'!Q744+'FR-16(7)(v)-9 TRANS Cust'!Q744+'FR-16(7)(v)-11 DIST Demand'!Q744+'FR-16(7)(v)-12 DIST Energy'!Q744+'FR-16(7)(v)-13 DIST Cust'!Q744","v":522},230180,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F745","v":1058004},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G745+'FR-16(7)(v)-4 PROD Energy'!G745+'FR-16(7)(v)-5 PROD Cust'!G745+'FR-16(7)(v)-7 TRANS Demand'!G745+'FR-16(7)(v)-8 TRANS Energy'!G745+'FR-16(7)(v)-9 TRANS Cust'!G745+'FR-16(7)(v)-11 DIST Demand'!G745+'FR-16(7)(v)-12 DIST Energy'!G745+'FR-16(7)(v)-13 DIST Cust'!G745","v":571009},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H745+'FR-16(7)(v)-4 PROD Energy'!H745+'FR-16(7)(v)-5 PROD Cust'!H745+'FR-16(7)(v)-7 TRANS Demand'!H745+'FR-16(7)(v)-8 TRANS Energy'!H745+'FR-16(7)(v)-9 TRANS Cust'!H745+'FR-16(7)(v)-11 DIST Demand'!H745+'FR-16(7)(v)-12 DIST Energy'!H745+'FR-16(7)(v)-13 DIST Cust'!H745","v":276399},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I745+'FR-16(7)(v)-4 PROD Energy'!I745+'FR-16(7)(v)-5 PROD Cust'!I745+'FR-16(7)(v)-7 TRANS Demand'!I745+'FR-16(7)(v)-8 TRANS Energy'!I745+'FR-16(7)(v)-9 TRANS Cust'!I745+'FR-16(7)(v)-11 DIST Demand'!I745+'FR-16(7)(v)-12 DIST Energy'!I745+'FR-16(7)(v)-13 DIST Cust'!I745","v":1261},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J745+'FR-16(7)(v)-4 PROD Energy'!J745+'FR-16(7)(v)-5 PROD Cust'!J745+'FR-16(7)(v)-7 TRANS Demand'!J745+'FR-16(7)(v)-8 TRANS Energy'!J745+'FR-16(7)(v)-9 TRANS Cust'!J745+'FR-16(7)(v)-11 DIST Demand'!J745+'FR-16(7)(v)-12 DIST Energy'!J745+'FR-16(7)(v)-13 DIST Cust'!J745","v":5713},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K745+'FR-16(7)(v)-4 PROD Energy'!K745+'FR-16(7)(v)-5 PROD Cust'!K745+'FR-16(7)(v)-7 TRANS Demand'!K745+'FR-16(7)(v)-8 TRANS Energy'!K745+'FR-16(7)(v)-9 TRANS Cust'!K745+'FR-16(7)(v)-11 DIST Demand'!K745+'FR-16(7)(v)-12 DIST Energy'!K745+'FR-16(7)(v)-13 DIST Cust'!K745","v":111},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L745+'FR-16(7)(v)-4 PROD Energy'!L745+'FR-16(7)(v)-5 PROD Cust'!L745+'FR-16(7)(v)-7 TRANS Demand'!L745+'FR-16(7)(v)-8 TRANS Energy'!L745+'FR-16(7)(v)-9 TRANS Cust'!L745+'FR-16(7)(v)-11 DIST Demand'!L745+'FR-16(7)(v)-12 DIST Energy'!L745+'FR-16(7)(v)-13 DIST Cust'!L745","v":110700},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M745+'FR-16(7)(v)-4 PROD Energy'!M745+'FR-16(7)(v)-5 PROD Cust'!M745+'FR-16(7)(v)-7 TRANS Demand'!M745+'FR-16(7)(v)-8 TRANS Energy'!M745+'FR-16(7)(v)-9 TRANS Cust'!M745+'FR-16(7)(v)-11 DIST Demand'!M745+'FR-16(7)(v)-12 DIST Energy'!M745+'FR-16(7)(v)-13 DIST Cust'!M745","v":74627},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N745+'FR-16(7)(v)-4 PROD Energy'!N745+'FR-16(7)(v)-5 PROD Cust'!N745+'FR-16(7)(v)-7 TRANS Demand'!N745+'FR-16(7)(v)-8 TRANS Energy'!N745+'FR-16(7)(v)-9 TRANS Cust'!N745+'FR-16(7)(v)-11 DIST Demand'!N745+'FR-16(7)(v)-12 DIST Energy'!N745+'FR-16(7)(v)-13 DIST Cust'!N745","v":2675},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O745+'FR-16(7)(v)-4 PROD Energy'!O745+'FR-16(7)(v)-5 PROD Cust'!O745+'FR-16(7)(v)-7 TRANS Demand'!O745+'FR-16(7)(v)-8 TRANS Energy'!O745+'FR-16(7)(v)-9 TRANS Cust'!O745+'FR-16(7)(v)-11 DIST Demand'!O745+'FR-16(7)(v)-12 DIST Energy'!O745+'FR-16(7)(v)-13 DIST Cust'!O745","v":231},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P745+'FR-16(7)(v)-4 PROD Energy'!P745+'FR-16(7)(v)-5 PROD Cust'!P745+'FR-16(7)(v)-7 TRANS Demand'!P745+'FR-16(7)(v)-8 TRANS Energy'!P745+'FR-16(7)(v)-9 TRANS Cust'!P745+'FR-16(7)(v)-11 DIST Demand'!P745+'FR-16(7)(v)-12 DIST Energy'!P745+'FR-16(7)(v)-13 DIST Cust'!P745","v":12879},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q745+'FR-16(7)(v)-4 PROD Energy'!Q745+'FR-16(7)(v)-5 PROD Cust'!Q745+'FR-16(7)(v)-7 TRANS Demand'!Q745+'FR-16(7)(v)-8 TRANS Energy'!Q745+'FR-16(7)(v)-9 TRANS Cust'!Q745+'FR-16(7)(v)-11 DIST Demand'!Q745+'FR-16(7)(v)-12 DIST Energy'!Q745+'FR-16(7)(v)-13 DIST Cust'!Q745","v":2399},1058004,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F746","v":144996},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G746+'FR-16(7)(v)-4 PROD Energy'!G746+'FR-16(7)(v)-5 PROD Cust'!G746+'FR-16(7)(v)-7 TRANS Demand'!G746+'FR-16(7)(v)-8 TRANS Energy'!G746+'FR-16(7)(v)-9 TRANS Cust'!G746+'FR-16(7)(v)-11 DIST Demand'!G746+'FR-16(7)(v)-12 DIST Energy'!G746+'FR-16(7)(v)-13 DIST Cust'!G746","v":60579},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H746+'FR-16(7)(v)-4 PROD Energy'!H746+'FR-16(7)(v)-5 PROD Cust'!H746+'FR-16(7)(v)-7 TRANS Demand'!H746+'FR-16(7)(v)-8 TRANS Energy'!H746+'FR-16(7)(v)-9 TRANS Cust'!H746+'FR-16(7)(v)-11 DIST Demand'!H746+'FR-16(7)(v)-12 DIST Energy'!H746+'FR-16(7)(v)-13 DIST Cust'!H746","v":42662},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I746+'FR-16(7)(v)-4 PROD Energy'!I746+'FR-16(7)(v)-5 PROD Cust'!I746+'FR-16(7)(v)-7 TRANS Demand'!I746+'FR-16(7)(v)-8 TRANS Energy'!I746+'FR-16(7)(v)-9 TRANS Cust'!I746+'FR-16(7)(v)-11 DIST Demand'!I746+'FR-16(7)(v)-12 DIST Energy'!I746+'FR-16(7)(v)-13 DIST Cust'!I746","v":197},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J746+'FR-16(7)(v)-4 PROD Energy'!J746+'FR-16(7)(v)-5 PROD Cust'!J746+'FR-16(7)(v)-7 TRANS Demand'!J746+'FR-16(7)(v)-8 TRANS Energy'!J746+'FR-16(7)(v)-9 TRANS Cust'!J746+'FR-16(7)(v)-11 DIST Demand'!J746+'FR-16(7)(v)-12 DIST Energy'!J746+'FR-16(7)(v)-13 DIST Cust'!J746","v":695},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K746+'FR-16(7)(v)-4 PROD Energy'!K746+'FR-16(7)(v)-5 PROD Cust'!K746+'FR-16(7)(v)-7 TRANS Demand'!K746+'FR-16(7)(v)-8 TRANS Energy'!K746+'FR-16(7)(v)-9 TRANS Cust'!K746+'FR-16(7)(v)-11 DIST Demand'!K746+'FR-16(7)(v)-12 DIST Energy'!K746+'FR-16(7)(v)-13 DIST Cust'!K746","v":10},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L746+'FR-16(7)(v)-4 PROD Energy'!L746+'FR-16(7)(v)-5 PROD Cust'!L746+'FR-16(7)(v)-7 TRANS Demand'!L746+'FR-16(7)(v)-8 TRANS Energy'!L746+'FR-16(7)(v)-9 TRANS Cust'!L746+'FR-16(7)(v)-11 DIST Demand'!L746+'FR-16(7)(v)-12 DIST Energy'!L746+'FR-16(7)(v)-13 DIST Cust'!L746","v":20196},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M746+'FR-16(7)(v)-4 PROD Energy'!M746+'FR-16(7)(v)-5 PROD Cust'!M746+'FR-16(7)(v)-7 TRANS Demand'!M746+'FR-16(7)(v)-8 TRANS Energy'!M746+'FR-16(7)(v)-9 TRANS Cust'!M746+'FR-16(7)(v)-11 DIST Demand'!M746+'FR-16(7)(v)-12 DIST Energy'!M746+'FR-16(7)(v)-13 DIST Cust'!M746","v":13838},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N746+'FR-16(7)(v)-4 PROD Energy'!N746+'FR-16(7)(v)-5 PROD Cust'!N746+'FR-16(7)(v)-7 TRANS Demand'!N746+'FR-16(7)(v)-8 TRANS Energy'!N746+'FR-16(7)(v)-9 TRANS Cust'!N746+'FR-16(7)(v)-11 DIST Demand'!N746+'FR-16(7)(v)-12 DIST Energy'!N746+'FR-16(7)(v)-13 DIST Cust'!N746","v":505},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O746+'FR-16(7)(v)-4 PROD Energy'!O746+'FR-16(7)(v)-5 PROD Cust'!O746+'FR-16(7)(v)-7 TRANS Demand'!O746+'FR-16(7)(v)-8 TRANS Energy'!O746+'FR-16(7)(v)-9 TRANS Cust'!O746+'FR-16(7)(v)-11 DIST Demand'!O746+'FR-16(7)(v)-12 DIST Energy'!O746+'FR-16(7)(v)-13 DIST Cust'!O746","v":6101},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P746+'FR-16(7)(v)-4 PROD Energy'!P746+'FR-16(7)(v)-5 PROD Cust'!P746+'FR-16(7)(v)-7 TRANS Demand'!P746+'FR-16(7)(v)-8 TRANS Energy'!P746+'FR-16(7)(v)-9 TRANS Cust'!P746+'FR-16(7)(v)-11 DIST Demand'!P746+'FR-16(7)(v)-12 DIST Energy'!P746+'FR-16(7)(v)-13 DIST Cust'!P746","v":207},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q746+'FR-16(7)(v)-4 PROD Energy'!Q746+'FR-16(7)(v)-5 PROD Cust'!Q746+'FR-16(7)(v)-7 TRANS Demand'!Q746+'FR-16(7)(v)-8 TRANS Energy'!Q746+'FR-16(7)(v)-9 TRANS Cust'!Q746+'FR-16(7)(v)-11 DIST Demand'!Q746+'FR-16(7)(v)-12 DIST Energy'!Q746+'FR-16(7)(v)-13 DIST Cust'!Q746","v":6},144996,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G747+'FR-16(7)(v)-4 PROD Energy'!G747+'FR-16(7)(v)-5 PROD Cust'!G747+'FR-16(7)(v)-7 TRANS Demand'!G747+'FR-16(7)(v)-8 TRANS Energy'!G747+'FR-16(7)(v)-9 TRANS Cust'!G747+'FR-16(7)(v)-11 DIST Demand'!G747+'FR-16(7)(v)-12 DIST Energy'!G747+'FR-16(7)(v)-13 DIST Cust'!G747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H747+'FR-16(7)(v)-4 PROD Energy'!H747+'FR-16(7)(v)-5 PROD Cust'!H747+'FR-16(7)(v)-7 TRANS Demand'!H747+'FR-16(7)(v)-8 TRANS Energy'!H747+'FR-16(7)(v)-9 TRANS Cust'!H747+'FR-16(7)(v)-11 DIST Demand'!H747+'FR-16(7)(v)-12 DIST Energy'!H747+'FR-16(7)(v)-13 DIST Cust'!H747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I747+'FR-16(7)(v)-4 PROD Energy'!I747+'FR-16(7)(v)-5 PROD Cust'!I747+'FR-16(7)(v)-7 TRANS Demand'!I747+'FR-16(7)(v)-8 TRANS Energy'!I747+'FR-16(7)(v)-9 TRANS Cust'!I747+'FR-16(7)(v)-11 DIST Demand'!I747+'FR-16(7)(v)-12 DIST Energy'!I747+'FR-16(7)(v)-13 DIST Cust'!I747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J747+'FR-16(7)(v)-4 PROD Energy'!J747+'FR-16(7)(v)-5 PROD Cust'!J747+'FR-16(7)(v)-7 TRANS Demand'!J747+'FR-16(7)(v)-8 TRANS Energy'!J747+'FR-16(7)(v)-9 TRANS Cust'!J747+'FR-16(7)(v)-11 DIST Demand'!J747+'FR-16(7)(v)-12 DIST Energy'!J747+'FR-16(7)(v)-13 DIST Cust'!J747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K747+'FR-16(7)(v)-4 PROD Energy'!K747+'FR-16(7)(v)-5 PROD Cust'!K747+'FR-16(7)(v)-7 TRANS Demand'!K747+'FR-16(7)(v)-8 TRANS Energy'!K747+'FR-16(7)(v)-9 TRANS Cust'!K747+'FR-16(7)(v)-11 DIST Demand'!K747+'FR-16(7)(v)-12 DIST Energy'!K747+'FR-16(7)(v)-13 DIST Cust'!K747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L747+'FR-16(7)(v)-4 PROD Energy'!L747+'FR-16(7)(v)-5 PROD Cust'!L747+'FR-16(7)(v)-7 TRANS Demand'!L747+'FR-16(7)(v)-8 TRANS Energy'!L747+'FR-16(7)(v)-9 TRANS Cust'!L747+'FR-16(7)(v)-11 DIST Demand'!L747+'FR-16(7)(v)-12 DIST Energy'!L747+'FR-16(7)(v)-13 DIST Cust'!L747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M747+'FR-16(7)(v)-4 PROD Energy'!M747+'FR-16(7)(v)-5 PROD Cust'!M747+'FR-16(7)(v)-7 TRANS Demand'!M747+'FR-16(7)(v)-8 TRANS Energy'!M747+'FR-16(7)(v)-9 TRANS Cust'!M747+'FR-16(7)(v)-11 DIST Demand'!M747+'FR-16(7)(v)-12 DIST Energy'!M747+'FR-16(7)(v)-13 DIST Cust'!M747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N747+'FR-16(7)(v)-4 PROD Energy'!N747+'FR-16(7)(v)-5 PROD Cust'!N747+'FR-16(7)(v)-7 TRANS Demand'!N747+'FR-16(7)(v)-8 TRANS Energy'!N747+'FR-16(7)(v)-9 TRANS Cust'!N747+'FR-16(7)(v)-11 DIST Demand'!N747+'FR-16(7)(v)-12 DIST Energy'!N747+'FR-16(7)(v)-13 DIST Cust'!N747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O747+'FR-16(7)(v)-4 PROD Energy'!O747+'FR-16(7)(v)-5 PROD Cust'!O747+'FR-16(7)(v)-7 TRANS Demand'!O747+'FR-16(7)(v)-8 TRANS Energy'!O747+'FR-16(7)(v)-9 TRANS Cust'!O747+'FR-16(7)(v)-11 DIST Demand'!O747+'FR-16(7)(v)-12 DIST Energy'!O747+'FR-16(7)(v)-13 DIST Cust'!O747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P747+'FR-16(7)(v)-4 PROD Energy'!P747+'FR-16(7)(v)-5 PROD Cust'!P747+'FR-16(7)(v)-7 TRANS Demand'!P747+'FR-16(7)(v)-8 TRANS Energy'!P747+'FR-16(7)(v)-9 TRANS Cust'!P747+'FR-16(7)(v)-11 DIST Demand'!P747+'FR-16(7)(v)-12 DIST Energy'!P747+'FR-16(7)(v)-13 DIST Cust'!P747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q747+'FR-16(7)(v)-4 PROD Energy'!Q747+'FR-16(7)(v)-5 PROD Cust'!Q747+'FR-16(7)(v)-7 TRANS Demand'!Q747+'FR-16(7)(v)-8 TRANS Energy'!Q747+'FR-16(7)(v)-9 TRANS Cust'!Q747+'FR-16(7)(v)-11 DIST Demand'!Q747+'FR-16(7)(v)-12 DIST Energy'!Q747+'FR-16(7)(v)-13 DIST Cust'!Q747","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F748","v":2789980},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G748+'FR-16(7)(v)-4 PROD Energy'!G748+'FR-16(7)(v)-5 PROD Cust'!G748+'FR-16(7)(v)-7 TRANS Demand'!G748+'FR-16(7)(v)-8 TRANS Energy'!G748+'FR-16(7)(v)-9 TRANS Cust'!G748+'FR-16(7)(v)-11 DIST Demand'!G748+'FR-16(7)(v)-12 DIST Energy'!G748+'FR-16(7)(v)-13 DIST Cust'!G748","v":1165626},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H748+'FR-16(7)(v)-4 PROD Energy'!H748+'FR-16(7)(v)-5 PROD Cust'!H748+'FR-16(7)(v)-7 TRANS Demand'!H748+'FR-16(7)(v)-8 TRANS Energy'!H748+'FR-16(7)(v)-9 TRANS Cust'!H748+'FR-16(7)(v)-11 DIST Demand'!H748+'FR-16(7)(v)-12 DIST Energy'!H748+'FR-16(7)(v)-13 DIST Cust'!H748","v":820896},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I748+'FR-16(7)(v)-4 PROD Energy'!I748+'FR-16(7)(v)-5 PROD Cust'!I748+'FR-16(7)(v)-7 TRANS Demand'!I748+'FR-16(7)(v)-8 TRANS Energy'!I748+'FR-16(7)(v)-9 TRANS Cust'!I748+'FR-16(7)(v)-11 DIST Demand'!I748+'FR-16(7)(v)-12 DIST Energy'!I748+'FR-16(7)(v)-13 DIST Cust'!I748","v":3794},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J748+'FR-16(7)(v)-4 PROD Energy'!J748+'FR-16(7)(v)-5 PROD Cust'!J748+'FR-16(7)(v)-7 TRANS Demand'!J748+'FR-16(7)(v)-8 TRANS Energy'!J748+'FR-16(7)(v)-9 TRANS Cust'!J748+'FR-16(7)(v)-11 DIST Demand'!J748+'FR-16(7)(v)-12 DIST Energy'!J748+'FR-16(7)(v)-13 DIST Cust'!J748","v":13364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K748+'FR-16(7)(v)-4 PROD Energy'!K748+'FR-16(7)(v)-5 PROD Cust'!K748+'FR-16(7)(v)-7 TRANS Demand'!K748+'FR-16(7)(v)-8 TRANS Energy'!K748+'FR-16(7)(v)-9 TRANS Cust'!K748+'FR-16(7)(v)-11 DIST Demand'!K748+'FR-16(7)(v)-12 DIST Energy'!K748+'FR-16(7)(v)-13 DIST Cust'!K748","v":195},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L748+'FR-16(7)(v)-4 PROD Energy'!L748+'FR-16(7)(v)-5 PROD Cust'!L748+'FR-16(7)(v)-7 TRANS Demand'!L748+'FR-16(7)(v)-8 TRANS Energy'!L748+'FR-16(7)(v)-9 TRANS Cust'!L748+'FR-16(7)(v)-11 DIST Demand'!L748+'FR-16(7)(v)-12 DIST Energy'!L748+'FR-16(7)(v)-13 DIST Cust'!L748","v":388616},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M748+'FR-16(7)(v)-4 PROD Energy'!M748+'FR-16(7)(v)-5 PROD Cust'!M748+'FR-16(7)(v)-7 TRANS Demand'!M748+'FR-16(7)(v)-8 TRANS Energy'!M748+'FR-16(7)(v)-9 TRANS Cust'!M748+'FR-16(7)(v)-11 DIST Demand'!M748+'FR-16(7)(v)-12 DIST Energy'!M748+'FR-16(7)(v)-13 DIST Cust'!M748","v":266276},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N748+'FR-16(7)(v)-4 PROD Energy'!N748+'FR-16(7)(v)-5 PROD Cust'!N748+'FR-16(7)(v)-7 TRANS Demand'!N748+'FR-16(7)(v)-8 TRANS Energy'!N748+'FR-16(7)(v)-9 TRANS Cust'!N748+'FR-16(7)(v)-11 DIST Demand'!N748+'FR-16(7)(v)-12 DIST Energy'!N748+'FR-16(7)(v)-13 DIST Cust'!N748","v":9709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O748+'FR-16(7)(v)-4 PROD Energy'!O748+'FR-16(7)(v)-5 PROD Cust'!O748+'FR-16(7)(v)-7 TRANS Demand'!O748+'FR-16(7)(v)-8 TRANS Energy'!O748+'FR-16(7)(v)-9 TRANS Cust'!O748+'FR-16(7)(v)-11 DIST Demand'!O748+'FR-16(7)(v)-12 DIST Energy'!O748+'FR-16(7)(v)-13 DIST Cust'!O748","v":117402},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P748+'FR-16(7)(v)-4 PROD Energy'!P748+'FR-16(7)(v)-5 PROD Cust'!P748+'FR-16(7)(v)-7 TRANS Demand'!P748+'FR-16(7)(v)-8 TRANS Energy'!P748+'FR-16(7)(v)-9 TRANS Cust'!P748+'FR-16(7)(v)-11 DIST Demand'!P748+'FR-16(7)(v)-12 DIST Energy'!P748+'FR-16(7)(v)-13 DIST Cust'!P748","v":3990},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q748+'FR-16(7)(v)-4 PROD Energy'!Q748+'FR-16(7)(v)-5 PROD Cust'!Q748+'FR-16(7)(v)-7 TRANS Demand'!Q748+'FR-16(7)(v)-8 TRANS Energy'!Q748+'FR-16(7)(v)-9 TRANS Cust'!Q748+'FR-16(7)(v)-11 DIST Demand'!Q748+'FR-16(7)(v)-12 DIST Energy'!Q748+'FR-16(7)(v)-13 DIST Cust'!Q748","v":112},2789980,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-1 Functional'!F749","v":24504},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G749+'FR-16(7)(v)-4 PROD Energy'!G749+'FR-16(7)(v)-5 PROD Cust'!G749+'FR-16(7)(v)-7 TRANS Demand'!G749+'FR-16(7)(v)-8 TRANS Energy'!G749+'FR-16(7)(v)-9 TRANS Cust'!G749+'FR-16(7)(v)-11 DIST Demand'!G749+'FR-16(7)(v)-12 DIST Energy'!G749+'FR-16(7)(v)-13 DIST Cust'!G749","v":9697},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H749+'FR-16(7)(v)-4 PROD Energy'!H749+'FR-16(7)(v)-5 PROD Cust'!H749+'FR-16(7)(v)-7 TRANS Demand'!H749+'FR-16(7)(v)-8 TRANS Energy'!H749+'FR-16(7)(v)-9 TRANS Cust'!H749+'FR-16(7)(v)-11 DIST Demand'!H749+'FR-16(7)(v)-12 DIST Energy'!H749+'FR-16(7)(v)-13 DIST Cust'!H749","v":7244},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I749+'FR-16(7)(v)-4 PROD Energy'!I749+'FR-16(7)(v)-5 PROD Cust'!I749+'FR-16(7)(v)-7 TRANS Demand'!I749+'FR-16(7)(v)-8 TRANS Energy'!I749+'FR-16(7)(v)-9 TRANS Cust'!I749+'FR-16(7)(v)-11 DIST Demand'!I749+'FR-16(7)(v)-12 DIST Energy'!I749+'FR-16(7)(v)-13 DIST Cust'!I749","v":48},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J749+'FR-16(7)(v)-4 PROD Energy'!J749+'FR-16(7)(v)-5 PROD Cust'!J749+'FR-16(7)(v)-7 TRANS Demand'!J749+'FR-16(7)(v)-8 TRANS Energy'!J749+'FR-16(7)(v)-9 TRANS Cust'!J749+'FR-16(7)(v)-11 DIST Demand'!J749+'FR-16(7)(v)-12 DIST Energy'!J749+'FR-16(7)(v)-13 DIST Cust'!J749","v":51},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K749+'FR-16(7)(v)-4 PROD Energy'!K749+'FR-16(7)(v)-5 PROD Cust'!K749+'FR-16(7)(v)-7 TRANS Demand'!K749+'FR-16(7)(v)-8 TRANS Energy'!K749+'FR-16(7)(v)-9 TRANS Cust'!K749+'FR-16(7)(v)-11 DIST Demand'!K749+'FR-16(7)(v)-12 DIST Energy'!K749+'FR-16(7)(v)-13 DIST Cust'!K749","v":2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L749+'FR-16(7)(v)-4 PROD Energy'!L749+'FR-16(7)(v)-5 PROD Cust'!L749+'FR-16(7)(v)-7 TRANS Demand'!L749+'FR-16(7)(v)-8 TRANS Energy'!L749+'FR-16(7)(v)-9 TRANS Cust'!L749+'FR-16(7)(v)-11 DIST Demand'!L749+'FR-16(7)(v)-12 DIST Energy'!L749+'FR-16(7)(v)-13 DIST Cust'!L749","v":3697},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M749+'FR-16(7)(v)-4 PROD Energy'!M749+'FR-16(7)(v)-5 PROD Cust'!M749+'FR-16(7)(v)-7 TRANS Demand'!M749+'FR-16(7)(v)-8 TRANS Energy'!M749+'FR-16(7)(v)-9 TRANS Cust'!M749+'FR-16(7)(v)-11 DIST Demand'!M749+'FR-16(7)(v)-12 DIST Energy'!M749+'FR-16(7)(v)-13 DIST Cust'!M749","v":2474},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N749+'FR-16(7)(v)-4 PROD Energy'!N749+'FR-16(7)(v)-5 PROD Cust'!N749+'FR-16(7)(v)-7 TRANS Demand'!N749+'FR-16(7)(v)-8 TRANS Energy'!N749+'FR-16(7)(v)-9 TRANS Cust'!N749+'FR-16(7)(v)-11 DIST Demand'!N749+'FR-16(7)(v)-12 DIST Energy'!N749+'FR-16(7)(v)-13 DIST Cust'!N749","v":75},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O749+'FR-16(7)(v)-4 PROD Energy'!O749+'FR-16(7)(v)-5 PROD Cust'!O749+'FR-16(7)(v)-7 TRANS Demand'!O749+'FR-16(7)(v)-8 TRANS Energy'!O749+'FR-16(7)(v)-9 TRANS Cust'!O749+'FR-16(7)(v)-11 DIST Demand'!O749+'FR-16(7)(v)-12 DIST Energy'!O749+'FR-16(7)(v)-13 DIST Cust'!O749","v":1064},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P749+'FR-16(7)(v)-4 PROD Energy'!P749+'FR-16(7)(v)-5 PROD Cust'!P749+'FR-16(7)(v)-7 TRANS Demand'!P749+'FR-16(7)(v)-8 TRANS Energy'!P749+'FR-16(7)(v)-9 TRANS Cust'!P749+'FR-16(7)(v)-11 DIST Demand'!P749+'FR-16(7)(v)-12 DIST Energy'!P749+'FR-16(7)(v)-13 DIST Cust'!P749","v":152},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q749+'FR-16(7)(v)-4 PROD Energy'!Q749+'FR-16(7)(v)-5 PROD Cust'!Q749+'FR-16(7)(v)-7 TRANS Demand'!Q749+'FR-16(7)(v)-8 TRANS Energy'!Q749+'FR-16(7)(v)-9 TRANS Cust'!Q749+'FR-16(7)(v)-11 DIST Demand'!Q749+'FR-16(7)(v)-12 DIST Energy'!Q749+'FR-16(7)(v)-13 DIST Cust'!Q749","v":0},24504,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":4545168},{"$f":"SUM(G742:G749)","v":2091702},{"$f":"SUM(H742:H749)","v":1285056},{"$f":"SUM(I742:I749)","v":5928},{"$f":"SUM(J742:J749)","v":22673},374,578421,394436,14298,124913,23652,{"$f":"SUM($Q$742:$Q$749)","v":3715},{"$f":"SUM(R742:R749)","v":4545168},{"$f":"SUM(S742:S749)","v":0}]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":284448128},{"$f":"G618","v":122162507},{"$f":"H618","v":76173240},{"$f":"I618","v":392588},{"$f":"J618","v":1370958},21437,40683946,29002287,962013,11730348,1799519,{"$f":"$Q$618","v":159196},{"$f":"R618","v":284458039},{"$f":"S618","v":-9911}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":49938772},{"$f":"G433","v":22483263},{"$f":"H433","v":14219663},{"$f":"I433","v":66018},{"$f":"J433","v":245981},4046,6507922,4454702,161047,1539628,220076,{"$f":"Q433","v":36428},{"$f":"R433","v":49938774},{"$f":"S433","v":-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":19831268.308984883},{"$f":"G676","v":7738333},{"$f":"H676","v":4961784},{"$f":"I676","v":29511},{"$f":"J676","v":93508},1344,3235956,2404611,72771,1120871,166634,{"$f":"$Q$676","v":5599},{"$f":"R676","v":19830922},{"$f":"S676","v":346.3089848831296}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":3285999.6910151155},{"$f":"G722","v":1556656.6910151155},825356,4221,{"$f":"J722","v":15490},252,427870,303849,10119,114703,24510,2953,3285980.6910151155,19]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-4545168},{"$f":"-G750","v":-2091702},{"$f":"-H750","v":-1285056},{"$f":"-I750","v":-5928},{"$f":"-J750","v":-22673},-374,-578421,-394436,-14298,-124913,-23652,{"$f":"-$Q$750","v":-3715},{"$f":"-R750","v":-4545168},{"$f":"-S750","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":352959000},{"$f":"SUM(G752:G757)","v":151849057.69101512},{"$f":"SUM(H752:H757)","v":94894987},{"$f":"SUM(I752:I757)","v":486410},{"$f":"SUM(J752:J757)","v":1703264},26705,50277273,35771013,1191652,14380637,2187087,{"$f":"SUM($Q$752:$Q$757)","v":200461},{"$f":"SUM(R752:R757)","v":352968547.69101512},{"$f":"R758-F758","v":9547.691015124321}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":4545168},{"$f":"-G757","v":2091702},{"$f":"-H757","v":1285056},{"$f":"-I757","v":5928},{"$f":"-J757","v":22673},374,578421,394436,14298,124913,23652,{"$f":"-$Q$757","v":3715},{"$f":"-R757","v":4545168},{"$f":"-S757","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"SUM(G761:Q761)","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!G761+'FR-16(7)(v)-11 DIST Demand'!G761+'FR-16(7)(v)-4 PROD Energy'!G761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!H761+'FR-16(7)(v)-11 DIST Demand'!H761+'FR-16(7)(v)-4 PROD Energy'!H761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!I761+'FR-16(7)(v)-11 DIST Demand'!I761+'FR-16(7)(v)-4 PROD Energy'!I761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!J761+'FR-16(7)(v)-11 DIST Demand'!J761+'FR-16(7)(v)-4 PROD Energy'!J761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!K761+'FR-16(7)(v)-11 DIST Demand'!K761+'FR-16(7)(v)-4 PROD Energy'!K761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!L761+'FR-16(7)(v)-11 DIST Demand'!L761+'FR-16(7)(v)-4 PROD Energy'!L761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!M761+'FR-16(7)(v)-11 DIST Demand'!M761+'FR-16(7)(v)-4 PROD Energy'!M761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!N761+'FR-16(7)(v)-11 DIST Demand'!N761+'FR-16(7)(v)-4 PROD Energy'!N761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!O761+'FR-16(7)(v)-11 DIST Demand'!O761+'FR-16(7)(v)-4 PROD Energy'!O761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!P761+'FR-16(7)(v)-11 DIST Demand'!P761+'FR-16(7)(v)-4 PROD Energy'!P761","v":0},{"$f":"'FR-16(7)(v)-13 DIST Cust'!Q761+'FR-16(7)(v)-11 DIST Demand'!Q761+'FR-16(7)(v)-4 PROD Energy'!Q761","v":0},{"$f":"SUM(G761:Q761)","v":0},{"$f":"F761-R761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":4545168},{"$f":"G760-G761","v":2091702},{"$f":"H760-H761","v":1285056},{"$f":"I760-I761","v":5928},{"$f":"J760-J761","v":22673},374,578421,394436,14298,124913,23652,{"$f":"$Q$760-Q761","v":3715},{"$f":"R760-R761","v":4545168},{"$f":"S760-S761","v":0}]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,{"$f":"ROUND(J817/(1-J817),8)","v":0},0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"F765-SUM(H765:Q765)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"ROUND(J764*J762,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*Q762,0)","v":0},{"$f":"SUM(G765:Q765)","v":0},{"$f":"ROUND(S764*S762,0)","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"F766-SUM(H766:Q766)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"ROUND(J764*J758,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(Q764*$Q$758,0)","v":0},{"$f":"SUM(G766:Q766)","v":0},{"$f":"ROUND(S764*S758,0)","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},0,0,0,0,0,0,{"$f":"Q766+Q765","v":0},{"$f":"R766+R765","v":0},{"$f":"S766+S765","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0,0,0,0,0,0,{"$f":"Q24","v":0},{"$f":"R24","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":352959000},151849057.69101512,94894987,486410,1703264,26705,50277273,35771013,1191652,14380637,2187087,200461,352968547.69101512,{"$f":"S767+S758","v":9547.691015124321}]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-1 Functional'!F772","v":304312778},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G772+'FR-16(7)(v)-4 PROD Energy'!G772+'FR-16(7)(v)-5 PROD Cust'!G772+'FR-16(7)(v)-7 TRANS Demand'!G772+'FR-16(7)(v)-8 TRANS Energy'!G772+'FR-16(7)(v)-9 TRANS Cust'!G772+'FR-16(7)(v)-11 DIST Demand'!G772+'FR-16(7)(v)-12 DIST Energy'!G772+'FR-16(7)(v)-13 DIST Cust'!G772","v":198104023},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H772+'FR-16(7)(v)-4 PROD Energy'!H772+'FR-16(7)(v)-5 PROD Cust'!H772+'FR-16(7)(v)-7 TRANS Demand'!H772+'FR-16(7)(v)-8 TRANS Energy'!H772+'FR-16(7)(v)-9 TRANS Cust'!H772+'FR-16(7)(v)-11 DIST Demand'!H772+'FR-16(7)(v)-12 DIST Energy'!H772+'FR-16(7)(v)-13 DIST Cust'!H772","v":53710057},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I772+'FR-16(7)(v)-4 PROD Energy'!I772+'FR-16(7)(v)-5 PROD Cust'!I772+'FR-16(7)(v)-7 TRANS Demand'!I772+'FR-16(7)(v)-8 TRANS Energy'!I772+'FR-16(7)(v)-9 TRANS Cust'!I772+'FR-16(7)(v)-11 DIST Demand'!I772+'FR-16(7)(v)-12 DIST Energy'!I772+'FR-16(7)(v)-13 DIST Cust'!I772","v":261133},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J772+'FR-16(7)(v)-4 PROD Energy'!J772+'FR-16(7)(v)-5 PROD Cust'!J772+'FR-16(7)(v)-7 TRANS Demand'!J772+'FR-16(7)(v)-8 TRANS Energy'!J772+'FR-16(7)(v)-9 TRANS Cust'!J772+'FR-16(7)(v)-11 DIST Demand'!J772+'FR-16(7)(v)-12 DIST Energy'!J772+'FR-16(7)(v)-13 DIST Cust'!J772","v":1144691},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K772+'FR-16(7)(v)-4 PROD Energy'!K772+'FR-16(7)(v)-5 PROD Cust'!K772+'FR-16(7)(v)-7 TRANS Demand'!K772+'FR-16(7)(v)-8 TRANS Energy'!K772+'FR-16(7)(v)-9 TRANS Cust'!K772+'FR-16(7)(v)-11 DIST Demand'!K772+'FR-16(7)(v)-12 DIST Energy'!K772+'FR-16(7)(v)-13 DIST Cust'!K772","v":22498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L772+'FR-16(7)(v)-4 PROD Energy'!L772+'FR-16(7)(v)-5 PROD Cust'!L772+'FR-16(7)(v)-7 TRANS Demand'!L772+'FR-16(7)(v)-8 TRANS Energy'!L772+'FR-16(7)(v)-9 TRANS Cust'!L772+'FR-16(7)(v)-11 DIST Demand'!L772+'FR-16(7)(v)-12 DIST Energy'!L772+'FR-16(7)(v)-13 DIST Cust'!L772","v":24109273},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M772+'FR-16(7)(v)-4 PROD Energy'!M772+'FR-16(7)(v)-5 PROD Cust'!M772+'FR-16(7)(v)-7 TRANS Demand'!M772+'FR-16(7)(v)-8 TRANS Energy'!M772+'FR-16(7)(v)-9 TRANS Cust'!M772+'FR-16(7)(v)-11 DIST Demand'!M772+'FR-16(7)(v)-12 DIST Energy'!M772+'FR-16(7)(v)-13 DIST Cust'!M772","v":16768386},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N772+'FR-16(7)(v)-4 PROD Energy'!N772+'FR-16(7)(v)-5 PROD Cust'!N772+'FR-16(7)(v)-7 TRANS Demand'!N772+'FR-16(7)(v)-8 TRANS Energy'!N772+'FR-16(7)(v)-9 TRANS Cust'!N772+'FR-16(7)(v)-11 DIST Demand'!N772+'FR-16(7)(v)-12 DIST Energy'!N772+'FR-16(7)(v)-13 DIST Cust'!N772","v":584697},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O772+'FR-16(7)(v)-4 PROD Energy'!O772+'FR-16(7)(v)-5 PROD Cust'!O772+'FR-16(7)(v)-7 TRANS Demand'!O772+'FR-16(7)(v)-8 TRANS Energy'!O772+'FR-16(7)(v)-9 TRANS Cust'!O772+'FR-16(7)(v)-11 DIST Demand'!O772+'FR-16(7)(v)-12 DIST Energy'!O772+'FR-16(7)(v)-13 DIST Cust'!O772","v":6127688},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P772+'FR-16(7)(v)-4 PROD Energy'!P772+'FR-16(7)(v)-5 PROD Cust'!P772+'FR-16(7)(v)-7 TRANS Demand'!P772+'FR-16(7)(v)-8 TRANS Energy'!P772+'FR-16(7)(v)-9 TRANS Cust'!P772+'FR-16(7)(v)-11 DIST Demand'!P772+'FR-16(7)(v)-12 DIST Energy'!P772+'FR-16(7)(v)-13 DIST Cust'!P772","v":2900045},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q772+'FR-16(7)(v)-4 PROD Energy'!Q772+'FR-16(7)(v)-5 PROD Cust'!Q772+'FR-16(7)(v)-7 TRANS Demand'!Q772+'FR-16(7)(v)-8 TRANS Energy'!Q772+'FR-16(7)(v)-9 TRANS Cust'!Q772+'FR-16(7)(v)-11 DIST Demand'!Q772+'FR-16(7)(v)-12 DIST Energy'!Q772+'FR-16(7)(v)-13 DIST Cust'!Q772","v":580287},{"$f":"SUM(G772:Q772)","v":304312778},{"$f":"F772-R772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-352959000},-151849057.69101512,-94894987,-486410,{"$f":"-J770","v":-1703264},-26705,-50277273,-35771013,-1191652,-14380637,-2187087,-200461,-352968547.69101512,-9547.691015124321]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-48646222},{"$f":"G773+G772","v":46254965.308984876},{"$f":"H773+H772","v":-41184930},{"$f":"I773+I772","v":-225277},{"$f":"J773+J772","v":-558573},-4207,-26168000,-19002627,-606955,-8252949,712958,{"$f":"Q773+Q772","v":379826},{"$f":"SUM(G774:Q774)","v":-48655768.691015124},{"$f":"F774-R774","v":9546.691015124321}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},{"$f":"G729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,{"$f":"J729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!F776+'FR-16(7)(v)-4 PROD Energy'!F776+'FR-16(7)(v)-5 PROD Cust'!F776+'FR-16(7)(v)-7 TRANS Demand'!F776+'FR-16(7)(v)-8 TRANS Energy'!F776+'FR-16(7)(v)-9 TRANS Cust'!F776+'FR-16(7)(v)-11 DIST Demand'!F776+'FR-16(7)(v)-12 DIST Energy'!F776+'FR-16(7)(v)-13 DIST Cust'!F776","v":-18716191},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G776+'FR-16(7)(v)-4 PROD Energy'!G776+'FR-16(7)(v)-5 PROD Cust'!G776+'FR-16(7)(v)-7 TRANS Demand'!G776+'FR-16(7)(v)-8 TRANS Energy'!G776+'FR-16(7)(v)-9 TRANS Cust'!G776+'FR-16(7)(v)-11 DIST Demand'!G776+'FR-16(7)(v)-12 DIST Energy'!G776+'FR-16(7)(v)-13 DIST Cust'!G776","v":17800123},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H776+'FR-16(7)(v)-4 PROD Energy'!H776+'FR-16(7)(v)-5 PROD Cust'!H776+'FR-16(7)(v)-7 TRANS Demand'!H776+'FR-16(7)(v)-8 TRANS Energy'!H776+'FR-16(7)(v)-9 TRANS Cust'!H776+'FR-16(7)(v)-11 DIST Demand'!H776+'FR-16(7)(v)-12 DIST Energy'!H776+'FR-16(7)(v)-13 DIST Cust'!H776","v":-15845646},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I776+'FR-16(7)(v)-4 PROD Energy'!I776+'FR-16(7)(v)-5 PROD Cust'!I776+'FR-16(7)(v)-7 TRANS Demand'!I776+'FR-16(7)(v)-8 TRANS Energy'!I776+'FR-16(7)(v)-9 TRANS Cust'!I776+'FR-16(7)(v)-11 DIST Demand'!I776+'FR-16(7)(v)-12 DIST Energy'!I776+'FR-16(7)(v)-13 DIST Cust'!I776","v":-86673},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J776+'FR-16(7)(v)-4 PROD Energy'!J776+'FR-16(7)(v)-5 PROD Cust'!J776+'FR-16(7)(v)-7 TRANS Demand'!J776+'FR-16(7)(v)-8 TRANS Energy'!J776+'FR-16(7)(v)-9 TRANS Cust'!J776+'FR-16(7)(v)-11 DIST Demand'!J776+'FR-16(7)(v)-12 DIST Energy'!J776+'FR-16(7)(v)-13 DIST Cust'!J776","v":-214908},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K776+'FR-16(7)(v)-4 PROD Energy'!K776+'FR-16(7)(v)-5 PROD Cust'!K776+'FR-16(7)(v)-7 TRANS Demand'!K776+'FR-16(7)(v)-8 TRANS Energy'!K776+'FR-16(7)(v)-9 TRANS Cust'!K776+'FR-16(7)(v)-11 DIST Demand'!K776+'FR-16(7)(v)-12 DIST Energy'!K776+'FR-16(7)(v)-13 DIST Cust'!K776","v":-1619},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L776+'FR-16(7)(v)-4 PROD Energy'!L776+'FR-16(7)(v)-5 PROD Cust'!L776+'FR-16(7)(v)-7 TRANS Demand'!L776+'FR-16(7)(v)-8 TRANS Energy'!L776+'FR-16(7)(v)-9 TRANS Cust'!L776+'FR-16(7)(v)-11 DIST Demand'!L776+'FR-16(7)(v)-12 DIST Energy'!L776+'FR-16(7)(v)-13 DIST Cust'!L776","v":-10067975},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M776+'FR-16(7)(v)-4 PROD Energy'!M776+'FR-16(7)(v)-5 PROD Cust'!M776+'FR-16(7)(v)-7 TRANS Demand'!M776+'FR-16(7)(v)-8 TRANS Energy'!M776+'FR-16(7)(v)-9 TRANS Cust'!M776+'FR-16(7)(v)-11 DIST Demand'!M776+'FR-16(7)(v)-12 DIST Energy'!M776+'FR-16(7)(v)-13 DIST Cust'!M776","v":-7311143},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N776+'FR-16(7)(v)-4 PROD Energy'!N776+'FR-16(7)(v)-5 PROD Cust'!N776+'FR-16(7)(v)-7 TRANS Demand'!N776+'FR-16(7)(v)-8 TRANS Energy'!N776+'FR-16(7)(v)-9 TRANS Cust'!N776+'FR-16(7)(v)-11 DIST Demand'!N776+'FR-16(7)(v)-12 DIST Energy'!N776+'FR-16(7)(v)-13 DIST Cust'!N776","v":-233522},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O776+'FR-16(7)(v)-4 PROD Energy'!O776+'FR-16(7)(v)-5 PROD Cust'!O776+'FR-16(7)(v)-7 TRANS Demand'!O776+'FR-16(7)(v)-8 TRANS Energy'!O776+'FR-16(7)(v)-9 TRANS Cust'!O776+'FR-16(7)(v)-11 DIST Demand'!O776+'FR-16(7)(v)-12 DIST Energy'!O776+'FR-16(7)(v)-13 DIST Cust'!O776","v":-3175270},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P776+'FR-16(7)(v)-4 PROD Energy'!P776+'FR-16(7)(v)-5 PROD Cust'!P776+'FR-16(7)(v)-7 TRANS Demand'!P776+'FR-16(7)(v)-8 TRANS Energy'!P776+'FR-16(7)(v)-9 TRANS Cust'!P776+'FR-16(7)(v)-11 DIST Demand'!P776+'FR-16(7)(v)-12 DIST Energy'!P776+'FR-16(7)(v)-13 DIST Cust'!P776","v":274306},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q776+'FR-16(7)(v)-4 PROD Energy'!Q776+'FR-16(7)(v)-5 PROD Cust'!Q776+'FR-16(7)(v)-7 TRANS Demand'!Q776+'FR-16(7)(v)-8 TRANS Energy'!Q776+'FR-16(7)(v)-9 TRANS Cust'!Q776+'FR-16(7)(v)-11 DIST Demand'!Q776+'FR-16(7)(v)-12 DIST Energy'!Q776+'FR-16(7)(v)-13 DIST Cust'!Q776","v":146136},{"$f":"SUM(G776:Q776)","v":-18716191},{"$f":"F776-R776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-29930031},{"$f":"G774-G776","v":28454842.308984876},{"$f":"H774-H776","v":-25339284},{"$f":"I774-I776","v":-138604},{"$f":"J774-J776","v":-343665},-2588,-16100025,-11691484,-373433,-5077679,438652,{"$f":"Q774-Q776","v":233690},{"$f":"SUM(G777:Q777)","v":-29939577.691015124},{"$f":"F777-R777","v":9546.691015124321}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1","v":"FR-16(7)(v)-14"}]
[{"$f":"$A$2","v":"TOTAL CLASS ALLOCATED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[null,null,null,null,null,{"$f":"F$7","v":"TOTAL"},null,{"$f":"H$7","v":"DS"},{"$f":"I$7","v":"GSFL"},{"$f":"J$7","v":"EH"},{"$f":"K$7","v":"SP"},"DT SEC","DT PRI","DP","TT",null,"OTHER"]
["LINE",null,null,null,null,{"$f":"F$8","v":"CLASS"},{"$f":"G$8","v":"RS"},{"$f":"H$8","v":"SECONDARY"},{"$f":"I$8","v":"SECONDARY"},{"$f":"J$8","v":"SECONDARY"},{"$f":"K$8","v":"SECONDARY"},"SECONDARY","PRIMARY","PRIMARY","TRANSMISSION","LT","WATER",{"$f":"R8","v":"TOTAL"},"ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"F$9","v":"ALLOCATED"},{"$f":"G$9","v":"RESIDENTIAL"},{"$f":"H$9","v":"DISTRIBUTION"},{"$f":"I$9","v":"DISTRIBUTION"},{"$f":"J$9","v":"DISTRIBUTION"},{"$f":"K$9","v":"DISTRIBUTION"},"DISTRIBUTION","DISTRIBUTION","DISTRIBUTION","TIME OF DAY","LIGHTING","PUMPING",{"$f":"R9","v":"AT ISSUE"},"OTHER"]
[null,null,"Schedule 11",null,null,null,{"$f":"G$10","v":3},{"$f":"H$10","v":4},{"$f":"I$10","v":5},{"$f":"J$10","v":6},{"$f":"K$10","v":7},8,9,10,11,12,13,null," "]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-2 PROD Classified'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"G814","v":0},0,0,0,0,0,0,{"$f":"$F$814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FR-16(7)(v)-15 RES Classified","index":18,"n_rows":1029,"n_cols":11,"rows_kept":1029,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-15"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"RESIDENTIAL","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":786017905},{"$f":"G123","v":660590433},{"$f":"H123","v":5812397},{"$f":"I123","v":119615075},{"$f":"SUM(G12:I12)","v":786017905},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-375284911.46079999},{"$f":"-G200","v":-328724229.46079999},{"$f":"-H200","v":-4262769},{"$f":"-I200","v":-46932849},{"$f":"SUM(G13:I13)","v":-379919847.46079999},{"$f":"F13-J13","v":4634936}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-109083432},{"$f":"G421","v":-91306901},{"$f":"H421","v":7274391},{"$f":"I421","v":-25050922},{"$f":"SUM(G14:I14)","v":-109083432},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":301649561.53920001},240559302.53920001,8824019,47631304,297014625.53920001,4634936]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":92465451},{"$f":"G549","v":25518928.000000007},{"$f":"H549","v":58362162},{"$f":"I549","v":8584361},{"$f":"SUM(G18:I18)","v":92465451},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":23380266},{"$f":"G582","v":19357748},{"$f":"H582","v":302686},{"$f":"I582","v":3719832},{"$f":"SUM(G19:I19)","v":23380266},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":6316790},{"$f":"G612","v":4932894},{"$f":"H612","v":226867},{"$f":"I612","v":1157029},{"$f":"SUM(G20:I20)","v":6316790},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":122162507},49809570.000000007,58891715,13461222,122162507,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":7738333},{"$f":"G676","v":-1851785},{"$f":"H676","v":9297817},{"$f":"I676","v":292301},{"$f":"SUM(G22:I22)","v":7738333},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":1556655.6910151155},{"$f":"G722","v":713333.69101511547},{"$f":"H722","v":601453},{"$f":"I722","v":241869},{"$f":"SUM(G23:I23)","v":1556655.6910151155},{"$f":"F23-J23","v":0}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G24+'FR-16(7)(v)-7 TRANS Demand'!G24+'FR-16(7)(v)-11 DIST Demand'!G24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G24+'FR-16(7)(v)-8 TRANS Energy'!G24+'FR-16(7)(v)-12 DIST Energy'!G24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G24+'FR-16(7)(v)-9 TRANS Cust'!G24+'FR-16(7)(v)-13 DIST Cust'!G24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":131457495.69101511},48671118.691015124,68790985,13995392,131457495.69101511,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":22483263},{"$f":"G433","v":18225663},{"$f":"H433","v":668891},{"$f":"I433","v":3588709},{"$f":"SUM(G28:I28)","v":22483263},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-2091702},{"$f":"-G750","v":-1726019},{"$f":"-H750","v":-2617},{"$f":"-I750","v":-363066},{"$f":"SUM(G29:I29)","v":-2091702},0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":151849056.69101512},{"$f":"SUM(G26:G29)","v":65170762.691015124},{"$f":"SUM(H26:H29)","v":69457259},{"$f":"SUM(I26:I29)","v":17221035},{"$f":"SUM(J26:J29)","v":151849056.69101512},0]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":-8583021},{"$f":"'WP FR-16(7)(v) Rate Incr'!T15","v":-5829588},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V15","v":-2753433},{"$f":"SUM(G31:I31)","v":-8583021},0]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":143266035.69101512},{"$f":"G30+G31","v":59341174.691015124},{"$f":"H30+H31","v":69457259},{"$f":"I30+I31","v":14467602},{"$f":"SUM(G32:I32)","v":143266035.69101512},0]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G33","v":198104023},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G33+'FR-16(7)(v)-7 TRANS Demand'!G33+'FR-16(7)(v)-11 DIST Demand'!G33","v":129754239},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G33+'FR-16(7)(v)-8 TRANS Energy'!G33+'FR-16(7)(v)-12 DIST Energy'!G33","v":29617912},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G33+'FR-16(7)(v)-9 TRANS Cust'!G33+'FR-16(7)(v)-13 DIST Cust'!G33","v":38731872},{"$f":"SUM(G33:I33)","v":198104023},0]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":-54837987.308984876},-70413064.308984876,39839347,-24264270,-54837987.308984876,0]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":50941917.308984876},{"$f":"G777+G28","v":57958987.308984876},{"$f":"H777+H28","v":-23842514},{"$f":"I777+I28","v":16823385},{"$f":"J777+J28","v":50939858.308984876},{"$f":"F36-J36","v":2059}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0.16048000000000001},0.22524,-2.5247199999999999,0.33204,0.16048000000000001,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.28629556304325426},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.41874663221514413},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.2056378980493765},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":0.63718045228243647},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":0.28629556304325426},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G42","v":120391018},{"$f":"F42-SUM(H42:I42)","v":45678524},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G42","v":59883050},{"$f":"'FR-16(7)(v)-13 DIST Cust'!G42","v":14829444},{"$f":"SUM(G42:I42)","v":120391018},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":31458038.691015124},19492238.691015124,9574209,2391591,31458038.691015124,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.26129999999999998},0.42673,0.15987999999999999,0.16127,0.26129999999999998,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":77713005},84075715,-30265138,23902428,77713005,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":0.64551000000000003},1.8406,-0.50539999999999996,1.61182,0.64551000000000003,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G59","v":334077787},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G59+'FR-16(7)(v)-7 TRANS Demand'!G59+'FR-16(7)(v)-11 DIST Demand'!G59","v":334077787},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G59+'FR-16(7)(v)-8 TRANS Energy'!G59+'FR-16(7)(v)-12 DIST Energy'!G59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G59+'FR-16(7)(v)-9 TRANS Cust'!G59+'FR-16(7)(v)-13 DIST Cust'!G59","v":0},{"$f":"SUM(G59:I59)","v":334077787},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G60","v":139603372},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G60+'FR-16(7)(v)-7 TRANS Demand'!G60+'FR-16(7)(v)-11 DIST Demand'!G60","v":139603372},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G60+'FR-16(7)(v)-8 TRANS Energy'!G60+'FR-16(7)(v)-12 DIST Energy'!G60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G60+'FR-16(7)(v)-9 TRANS Cust'!G60+'FR-16(7)(v)-13 DIST Cust'!G60","v":0},{"$f":"SUM(G60:I60)","v":139603372},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G61+'FR-16(7)(v)-7 TRANS Demand'!G61+'FR-16(7)(v)-11 DIST Demand'!G61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G61+'FR-16(7)(v)-8 TRANS Energy'!G61+'FR-16(7)(v)-12 DIST Energy'!G61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G61+'FR-16(7)(v)-9 TRANS Cust'!G61+'FR-16(7)(v)-13 DIST Cust'!G61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":473681159},473681159,0,0,473681159,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G65+'FR-16(7)(v)-7 TRANS Demand'!G65+'FR-16(7)(v)-11 DIST Demand'!G65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G65+'FR-16(7)(v)-8 TRANS Energy'!G65+'FR-16(7)(v)-12 DIST Energy'!G65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G65+'FR-16(7)(v)-9 TRANS Cust'!G65+'FR-16(7)(v)-13 DIST Cust'!G65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G66","v":27469374},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G66+'FR-16(7)(v)-7 TRANS Demand'!G66+'FR-16(7)(v)-11 DIST Demand'!G66","v":27469374},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G66+'FR-16(7)(v)-8 TRANS Energy'!G66+'FR-16(7)(v)-12 DIST Energy'!G66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G66+'FR-16(7)(v)-9 TRANS Cust'!G66+'FR-16(7)(v)-13 DIST Cust'!G66","v":0},{"$f":"SUM(G66:I66)","v":27469374},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G67+'FR-16(7)(v)-7 TRANS Demand'!G67+'FR-16(7)(v)-11 DIST Demand'!G67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G67+'FR-16(7)(v)-8 TRANS Energy'!G67+'FR-16(7)(v)-12 DIST Energy'!G67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G67+'FR-16(7)(v)-9 TRANS Cust'!G67+'FR-16(7)(v)-13 DIST Cust'!G67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":27469374},27469374,0,0,27469374,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":501150533},501150533,0,0,501150533,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G73","v":31089490},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G73+'FR-16(7)(v)-7 TRANS Demand'!G73+'FR-16(7)(v)-11 DIST Demand'!G73","v":31089490},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G73+'FR-16(7)(v)-8 TRANS Energy'!G73+'FR-16(7)(v)-12 DIST Energy'!G73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G73+'FR-16(7)(v)-9 TRANS Cust'!G73+'FR-16(7)(v)-13 DIST Cust'!G73","v":0},{"$f":"SUM(G73:I73)","v":31089490},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G74","v":13947651},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G74+'FR-16(7)(v)-7 TRANS Demand'!G74+'FR-16(7)(v)-11 DIST Demand'!G74","v":13947651},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G74+'FR-16(7)(v)-8 TRANS Energy'!G74+'FR-16(7)(v)-12 DIST Energy'!G74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G74+'FR-16(7)(v)-9 TRANS Cust'!G74+'FR-16(7)(v)-13 DIST Cust'!G74","v":0},{"$f":"SUM(G74:I74)","v":13947651},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G75","v":13115399},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G75+'FR-16(7)(v)-7 TRANS Demand'!G75+'FR-16(7)(v)-11 DIST Demand'!G75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G75+'FR-16(7)(v)-8 TRANS Energy'!G75+'FR-16(7)(v)-12 DIST Energy'!G75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G75+'FR-16(7)(v)-9 TRANS Cust'!G75+'FR-16(7)(v)-13 DIST Cust'!G75","v":13115399},{"$f":"SUM(G75:I75)","v":13115399},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G76","v":6003959},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G76+'FR-16(7)(v)-7 TRANS Demand'!G76+'FR-16(7)(v)-11 DIST Demand'!G76","v":6003959},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G76+'FR-16(7)(v)-8 TRANS Energy'!G76+'FR-16(7)(v)-12 DIST Energy'!G76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G76+'FR-16(7)(v)-9 TRANS Cust'!G76+'FR-16(7)(v)-13 DIST Cust'!G76","v":0},6003959,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G77","v":3123869},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G77+'FR-16(7)(v)-7 TRANS Demand'!G77+'FR-16(7)(v)-11 DIST Demand'!G77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G77+'FR-16(7)(v)-8 TRANS Energy'!G77+'FR-16(7)(v)-12 DIST Energy'!G77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G77+'FR-16(7)(v)-9 TRANS Cust'!G77+'FR-16(7)(v)-13 DIST Cust'!G77","v":3123869},3123869,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G78","v":27268147},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G78+'FR-16(7)(v)-7 TRANS Demand'!G78+'FR-16(7)(v)-11 DIST Demand'!G78","v":27268147},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G78+'FR-16(7)(v)-8 TRANS Energy'!G78+'FR-16(7)(v)-12 DIST Energy'!G78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G78+'FR-16(7)(v)-9 TRANS Cust'!G78+'FR-16(7)(v)-13 DIST Cust'!G78","v":0},27268147,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G79","v":16242462},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G79+'FR-16(7)(v)-7 TRANS Demand'!G79+'FR-16(7)(v)-11 DIST Demand'!G79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G79+'FR-16(7)(v)-8 TRANS Energy'!G79+'FR-16(7)(v)-12 DIST Energy'!G79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G79+'FR-16(7)(v)-9 TRANS Cust'!G79+'FR-16(7)(v)-13 DIST Cust'!G79","v":16242462},16242462,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G80","v":12688308},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G80+'FR-16(7)(v)-7 TRANS Demand'!G80+'FR-16(7)(v)-11 DIST Demand'!G80","v":12688308},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G80+'FR-16(7)(v)-8 TRANS Energy'!G80+'FR-16(7)(v)-12 DIST Energy'!G80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G80+'FR-16(7)(v)-9 TRANS Cust'!G80+'FR-16(7)(v)-13 DIST Cust'!G80","v":0},12688308,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G81","v":6403622},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G81+'FR-16(7)(v)-7 TRANS Demand'!G81+'FR-16(7)(v)-11 DIST Demand'!G81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G81+'FR-16(7)(v)-8 TRANS Energy'!G81+'FR-16(7)(v)-12 DIST Energy'!G81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G81+'FR-16(7)(v)-9 TRANS Cust'!G81+'FR-16(7)(v)-13 DIST Cust'!G81","v":6403622},6403622,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G82","v":22389807},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G82+'FR-16(7)(v)-7 TRANS Demand'!G82+'FR-16(7)(v)-11 DIST Demand'!G82","v":22389807},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G82+'FR-16(7)(v)-8 TRANS Energy'!G82+'FR-16(7)(v)-12 DIST Energy'!G82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G82+'FR-16(7)(v)-9 TRANS Cust'!G82+'FR-16(7)(v)-13 DIST Cust'!G82","v":0},22389807,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G83","v":13202847},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G83+'FR-16(7)(v)-7 TRANS Demand'!G83+'FR-16(7)(v)-11 DIST Demand'!G83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G83+'FR-16(7)(v)-8 TRANS Energy'!G83+'FR-16(7)(v)-12 DIST Energy'!G83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G83+'FR-16(7)(v)-9 TRANS Cust'!G83+'FR-16(7)(v)-13 DIST Cust'!G83","v":13202847},13202847,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G84","v":3766173},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G84+'FR-16(7)(v)-7 TRANS Demand'!G84+'FR-16(7)(v)-11 DIST Demand'!G84","v":3766173},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G84+'FR-16(7)(v)-8 TRANS Energy'!G84+'FR-16(7)(v)-12 DIST Energy'!G84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G84+'FR-16(7)(v)-9 TRANS Cust'!G84+'FR-16(7)(v)-13 DIST Cust'!G84","v":0},3766173,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G85","v":4379027},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G85+'FR-16(7)(v)-7 TRANS Demand'!G85+'FR-16(7)(v)-11 DIST Demand'!G85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G85+'FR-16(7)(v)-8 TRANS Energy'!G85+'FR-16(7)(v)-12 DIST Energy'!G85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G85+'FR-16(7)(v)-9 TRANS Cust'!G85+'FR-16(7)(v)-13 DIST Cust'!G85","v":4379027},4379027,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G86","v":16820439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G86+'FR-16(7)(v)-7 TRANS Demand'!G86+'FR-16(7)(v)-11 DIST Demand'!G86","v":16820439},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G86+'FR-16(7)(v)-8 TRANS Energy'!G86+'FR-16(7)(v)-12 DIST Energy'!G86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G86+'FR-16(7)(v)-9 TRANS Cust'!G86+'FR-16(7)(v)-13 DIST Cust'!G86","v":0},{"$f":"SUM(G86:I86)","v":16820439},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G87","v":16460332},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G87+'FR-16(7)(v)-7 TRANS Demand'!G87+'FR-16(7)(v)-11 DIST Demand'!G87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G87+'FR-16(7)(v)-8 TRANS Energy'!G87+'FR-16(7)(v)-12 DIST Energy'!G87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G87+'FR-16(7)(v)-9 TRANS Cust'!G87+'FR-16(7)(v)-13 DIST Cust'!G87","v":16460332},16460332,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G88","v":16186299},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G88+'FR-16(7)(v)-7 TRANS Demand'!G88+'FR-16(7)(v)-11 DIST Demand'!G88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G88+'FR-16(7)(v)-8 TRANS Energy'!G88+'FR-16(7)(v)-12 DIST Energy'!G88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G88+'FR-16(7)(v)-9 TRANS Cust'!G88+'FR-16(7)(v)-13 DIST Cust'!G88","v":16186299},16186299,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G89","v":12224451},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G89+'FR-16(7)(v)-7 TRANS Demand'!G89+'FR-16(7)(v)-11 DIST Demand'!G89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G89+'FR-16(7)(v)-8 TRANS Energy'!G89+'FR-16(7)(v)-12 DIST Energy'!G89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G89+'FR-16(7)(v)-9 TRANS Cust'!G89+'FR-16(7)(v)-13 DIST Cust'!G89","v":12224451},12224451,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G90+'FR-16(7)(v)-7 TRANS Demand'!G90+'FR-16(7)(v)-11 DIST Demand'!G90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G90+'FR-16(7)(v)-8 TRANS Energy'!G90+'FR-16(7)(v)-12 DIST Energy'!G90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G90+'FR-16(7)(v)-9 TRANS Cust'!G90+'FR-16(7)(v)-13 DIST Cust'!G90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G91+'FR-16(7)(v)-7 TRANS Demand'!G91+'FR-16(7)(v)-11 DIST Demand'!G91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G91+'FR-16(7)(v)-8 TRANS Energy'!G91+'FR-16(7)(v)-12 DIST Energy'!G91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G91+'FR-16(7)(v)-9 TRANS Cust'!G91+'FR-16(7)(v)-13 DIST Cust'!G91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G92","v":21183384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G92+'FR-16(7)(v)-7 TRANS Demand'!G92+'FR-16(7)(v)-11 DIST Demand'!G92","v":12060661},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G92+'FR-16(7)(v)-8 TRANS Energy'!G92+'FR-16(7)(v)-12 DIST Energy'!G92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G92+'FR-16(7)(v)-9 TRANS Cust'!G92+'FR-16(7)(v)-13 DIST Cust'!G92","v":9122723},21183384,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G93+'FR-16(7)(v)-7 TRANS Demand'!G93+'FR-16(7)(v)-11 DIST Demand'!G93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G93+'FR-16(7)(v)-8 TRANS Energy'!G93+'FR-16(7)(v)-12 DIST Energy'!G93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G93+'FR-16(7)(v)-9 TRANS Cust'!G93+'FR-16(7)(v)-13 DIST Cust'!G93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":256495666},{"$f":"SUM(G73:G92)","v":146034635},0,110461031,256495666,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":283965040},173504009,0,110461031,283965040,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":757646199},647185168,0,110461031,757646199,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G100","v":3674829},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G100+'FR-16(7)(v)-7 TRANS Demand'!G100+'FR-16(7)(v)-11 DIST Demand'!G100","v":3674829},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G100+'FR-16(7)(v)-8 TRANS Energy'!G100+'FR-16(7)(v)-12 DIST Energy'!G100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G100+'FR-16(7)(v)-9 TRANS Cust'!G100+'FR-16(7)(v)-13 DIST Cust'!G100","v":0},{"$f":"SUM(G100:I100)","v":3674829},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G101","v":2770963},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G101+'FR-16(7)(v)-7 TRANS Demand'!G101+'FR-16(7)(v)-11 DIST Demand'!G101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G101+'FR-16(7)(v)-8 TRANS Energy'!G101+'FR-16(7)(v)-12 DIST Energy'!G101","v":2770963},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G101+'FR-16(7)(v)-9 TRANS Cust'!G101+'FR-16(7)(v)-13 DIST Cust'!G101","v":0},{"$f":"SUM(G101:I101)","v":2770963},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G102","v":627861},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G102+'FR-16(7)(v)-7 TRANS Demand'!G102+'FR-16(7)(v)-11 DIST Demand'!G102","v":627861},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G102+'FR-16(7)(v)-8 TRANS Energy'!G102+'FR-16(7)(v)-12 DIST Energy'!G102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G102+'FR-16(7)(v)-9 TRANS Cust'!G102+'FR-16(7)(v)-13 DIST Cust'!G102","v":0},627861,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G103","v":2088048},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G103+'FR-16(7)(v)-7 TRANS Demand'!G103+'FR-16(7)(v)-11 DIST Demand'!G103","v":2088048},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G103+'FR-16(7)(v)-8 TRANS Energy'!G103+'FR-16(7)(v)-12 DIST Energy'!G103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G103+'FR-16(7)(v)-9 TRANS Cust'!G103+'FR-16(7)(v)-13 DIST Cust'!G103","v":0},2088048,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G104","v":1502417},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G104+'FR-16(7)(v)-7 TRANS Demand'!G104+'FR-16(7)(v)-11 DIST Demand'!G104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G104+'FR-16(7)(v)-8 TRANS Energy'!G104+'FR-16(7)(v)-12 DIST Energy'!G104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G104+'FR-16(7)(v)-9 TRANS Cust'!G104+'FR-16(7)(v)-13 DIST Cust'!G104","v":1502417},1502417,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G105","v":2603604},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G105+'FR-16(7)(v)-7 TRANS Demand'!G105+'FR-16(7)(v)-11 DIST Demand'!G105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G105+'FR-16(7)(v)-8 TRANS Energy'!G105+'FR-16(7)(v)-12 DIST Energy'!G105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G105+'FR-16(7)(v)-9 TRANS Cust'!G105+'FR-16(7)(v)-13 DIST Cust'!G105","v":2603604},2603604,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G106","v":258017},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G106+'FR-16(7)(v)-7 TRANS Demand'!G106+'FR-16(7)(v)-11 DIST Demand'!G106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G106+'FR-16(7)(v)-8 TRANS Energy'!G106+'FR-16(7)(v)-12 DIST Energy'!G106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G106+'FR-16(7)(v)-9 TRANS Cust'!G106+'FR-16(7)(v)-13 DIST Cust'!G106","v":258017},258017,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G107+'FR-16(7)(v)-7 TRANS Demand'!G107+'FR-16(7)(v)-11 DIST Demand'!G107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G107+'FR-16(7)(v)-8 TRANS Energy'!G107+'FR-16(7)(v)-12 DIST Energy'!G107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G107+'FR-16(7)(v)-9 TRANS Cust'!G107+'FR-16(7)(v)-13 DIST Cust'!G107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G108+'FR-16(7)(v)-7 TRANS Demand'!G108+'FR-16(7)(v)-11 DIST Demand'!G108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G108+'FR-16(7)(v)-8 TRANS Energy'!G108+'FR-16(7)(v)-12 DIST Energy'!G108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G108+'FR-16(7)(v)-9 TRANS Cust'!G108+'FR-16(7)(v)-13 DIST Cust'!G108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":13525739},6390738,2770963,4364038,13525739,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G112","v":4033523},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G112+'FR-16(7)(v)-7 TRANS Demand'!G112+'FR-16(7)(v)-11 DIST Demand'!G112","v":4033523},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G112+'FR-16(7)(v)-8 TRANS Energy'!G112+'FR-16(7)(v)-12 DIST Energy'!G112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G112+'FR-16(7)(v)-9 TRANS Cust'!G112+'FR-16(7)(v)-13 DIST Cust'!G112","v":0},{"$f":"SUM(G112:I112)","v":4033523},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G113","v":3041434},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G113+'FR-16(7)(v)-7 TRANS Demand'!G113+'FR-16(7)(v)-11 DIST Demand'!G113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G113+'FR-16(7)(v)-8 TRANS Energy'!G113+'FR-16(7)(v)-12 DIST Energy'!G113","v":3041434},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G113+'FR-16(7)(v)-9 TRANS Cust'!G113+'FR-16(7)(v)-13 DIST Cust'!G113","v":0},{"$f":"SUM(G113:I113)","v":3041434},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G114","v":689145},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G114+'FR-16(7)(v)-7 TRANS Demand'!G114+'FR-16(7)(v)-11 DIST Demand'!G114","v":689145},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G114+'FR-16(7)(v)-8 TRANS Energy'!G114+'FR-16(7)(v)-12 DIST Energy'!G114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G114+'FR-16(7)(v)-9 TRANS Cust'!G114+'FR-16(7)(v)-13 DIST Cust'!G114","v":0},689145,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G115","v":2291859},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G115+'FR-16(7)(v)-7 TRANS Demand'!G115+'FR-16(7)(v)-11 DIST Demand'!G115","v":2291859},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G115+'FR-16(7)(v)-8 TRANS Energy'!G115+'FR-16(7)(v)-12 DIST Energy'!G115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G115+'FR-16(7)(v)-9 TRANS Cust'!G115+'FR-16(7)(v)-13 DIST Cust'!G115","v":0},2291859,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G116","v":1649067},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G116+'FR-16(7)(v)-7 TRANS Demand'!G116+'FR-16(7)(v)-11 DIST Demand'!G116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G116+'FR-16(7)(v)-8 TRANS Energy'!G116+'FR-16(7)(v)-12 DIST Energy'!G116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G116+'FR-16(7)(v)-9 TRANS Cust'!G116+'FR-16(7)(v)-13 DIST Cust'!G116","v":1649067},1649067,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G117","v":2857738},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G117+'FR-16(7)(v)-7 TRANS Demand'!G117+'FR-16(7)(v)-11 DIST Demand'!G117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G117+'FR-16(7)(v)-8 TRANS Energy'!G117+'FR-16(7)(v)-12 DIST Energy'!G117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G117+'FR-16(7)(v)-9 TRANS Cust'!G117+'FR-16(7)(v)-13 DIST Cust'!G117","v":2857738},2857738,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G118","v":283201},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G118+'FR-16(7)(v)-7 TRANS Demand'!G118+'FR-16(7)(v)-11 DIST Demand'!G118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G118+'FR-16(7)(v)-8 TRANS Energy'!G118+'FR-16(7)(v)-12 DIST Energy'!G118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G118+'FR-16(7)(v)-9 TRANS Cust'!G118+'FR-16(7)(v)-13 DIST Cust'!G118","v":283201},283201,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G119+'FR-16(7)(v)-7 TRANS Demand'!G119+'FR-16(7)(v)-11 DIST Demand'!G119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G119+'FR-16(7)(v)-8 TRANS Energy'!G119+'FR-16(7)(v)-12 DIST Energy'!G119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G119+'FR-16(7)(v)-9 TRANS Cust'!G119+'FR-16(7)(v)-13 DIST Cust'!G119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G120+'FR-16(7)(v)-7 TRANS Demand'!G120+'FR-16(7)(v)-11 DIST Demand'!G120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G120+'FR-16(7)(v)-8 TRANS Energy'!G120+'FR-16(7)(v)-12 DIST Energy'!G120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G120+'FR-16(7)(v)-9 TRANS Cust'!G120+'FR-16(7)(v)-13 DIST Cust'!G120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":14845967},7014527,3041434,4790006,14845967,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":786017905},660590433,5812397,119615075,786017905,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G136","v":188608405},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G136+'FR-16(7)(v)-7 TRANS Demand'!G136+'FR-16(7)(v)-11 DIST Demand'!G136","v":188608405},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G136+'FR-16(7)(v)-8 TRANS Energy'!G136+'FR-16(7)(v)-12 DIST Energy'!G136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G136+'FR-16(7)(v)-9 TRANS Cust'!G136+'FR-16(7)(v)-13 DIST Cust'!G136","v":0},{"$f":"SUM(G136:I136)","v":188608405},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G137","v":70694878},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G137+'FR-16(7)(v)-7 TRANS Demand'!G137+'FR-16(7)(v)-11 DIST Demand'!G137","v":70694878},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G137+'FR-16(7)(v)-8 TRANS Energy'!G137+'FR-16(7)(v)-12 DIST Energy'!G137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G137+'FR-16(7)(v)-9 TRANS Cust'!G137+'FR-16(7)(v)-13 DIST Cust'!G137","v":0},{"$f":"SUM(G137:I137)","v":70694878},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G138","v":2495619},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G138+'FR-16(7)(v)-7 TRANS Demand'!G138+'FR-16(7)(v)-11 DIST Demand'!G138","v":2495619},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G138+'FR-16(7)(v)-8 TRANS Energy'!G138+'FR-16(7)(v)-12 DIST Energy'!G138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G138+'FR-16(7)(v)-9 TRANS Cust'!G138+'FR-16(7)(v)-13 DIST Cust'!G138","v":0},{"$f":"SUM(G138:I138)","v":2495619},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":261798902},261798902,0,0,261798902,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G142+'FR-16(7)(v)-7 TRANS Demand'!G142+'FR-16(7)(v)-11 DIST Demand'!G142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G142+'FR-16(7)(v)-8 TRANS Energy'!G142+'FR-16(7)(v)-12 DIST Energy'!G142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G142+'FR-16(7)(v)-9 TRANS Cust'!G142+'FR-16(7)(v)-13 DIST Cust'!G142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G143","v":7890871},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G143+'FR-16(7)(v)-7 TRANS Demand'!G143+'FR-16(7)(v)-11 DIST Demand'!G143","v":7890871},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G143+'FR-16(7)(v)-8 TRANS Energy'!G143+'FR-16(7)(v)-12 DIST Energy'!G143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G143+'FR-16(7)(v)-9 TRANS Cust'!G143+'FR-16(7)(v)-13 DIST Cust'!G143","v":0},{"$f":"SUM(G143:I143)","v":7890871},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G144","v":198755},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G144+'FR-16(7)(v)-7 TRANS Demand'!G144+'FR-16(7)(v)-11 DIST Demand'!G144","v":198755},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G144+'FR-16(7)(v)-8 TRANS Energy'!G144+'FR-16(7)(v)-12 DIST Energy'!G144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G144+'FR-16(7)(v)-9 TRANS Cust'!G144+'FR-16(7)(v)-13 DIST Cust'!G144","v":0},{"$f":"SUM(G144:I144)","v":198755},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":8089626},8089626,0,0,8089626,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":269888528},{"$f":"G145+G139","v":269888528},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":269888528},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G150","v":9703060},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G150+'FR-16(7)(v)-7 TRANS Demand'!G150+'FR-16(7)(v)-11 DIST Demand'!G150","v":9703060},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G150+'FR-16(7)(v)-8 TRANS Energy'!G150+'FR-16(7)(v)-12 DIST Energy'!G150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G150+'FR-16(7)(v)-9 TRANS Cust'!G150+'FR-16(7)(v)-13 DIST Cust'!G150","v":0},{"$f":"SUM(G150:I150)","v":9703060},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G151","v":7294652},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G151+'FR-16(7)(v)-7 TRANS Demand'!G151+'FR-16(7)(v)-11 DIST Demand'!G151","v":7294652},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G151+'FR-16(7)(v)-8 TRANS Energy'!G151+'FR-16(7)(v)-12 DIST Energy'!G151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G151+'FR-16(7)(v)-9 TRANS Cust'!G151+'FR-16(7)(v)-13 DIST Cust'!G151","v":0},{"$f":"SUM(G151:I151)","v":7294652},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G152","v":6859384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G152+'FR-16(7)(v)-7 TRANS Demand'!G152+'FR-16(7)(v)-11 DIST Demand'!G152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G152+'FR-16(7)(v)-8 TRANS Energy'!G152+'FR-16(7)(v)-12 DIST Energy'!G152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G152+'FR-16(7)(v)-9 TRANS Cust'!G152+'FR-16(7)(v)-13 DIST Cust'!G152","v":6859384},{"$f":"SUM(G152:I152)","v":6859384},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G153","v":3140084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G153+'FR-16(7)(v)-7 TRANS Demand'!G153+'FR-16(7)(v)-11 DIST Demand'!G153","v":3140084},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G153+'FR-16(7)(v)-8 TRANS Energy'!G153+'FR-16(7)(v)-12 DIST Energy'!G153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G153+'FR-16(7)(v)-9 TRANS Cust'!G153+'FR-16(7)(v)-13 DIST Cust'!G153","v":0},3140084,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G154","v":1633789},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G154+'FR-16(7)(v)-7 TRANS Demand'!G154+'FR-16(7)(v)-11 DIST Demand'!G154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G154+'FR-16(7)(v)-8 TRANS Energy'!G154+'FR-16(7)(v)-12 DIST Energy'!G154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G154+'FR-16(7)(v)-9 TRANS Cust'!G154+'FR-16(7)(v)-13 DIST Cust'!G154","v":1633789},1633789,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G155","v":8303760},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G155+'FR-16(7)(v)-7 TRANS Demand'!G155+'FR-16(7)(v)-11 DIST Demand'!G155","v":8303760},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G155+'FR-16(7)(v)-8 TRANS Energy'!G155+'FR-16(7)(v)-12 DIST Energy'!G155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G155+'FR-16(7)(v)-9 TRANS Cust'!G155+'FR-16(7)(v)-13 DIST Cust'!G155","v":0},8303760,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G156","v":4946194},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G156+'FR-16(7)(v)-7 TRANS Demand'!G156+'FR-16(7)(v)-11 DIST Demand'!G156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G156+'FR-16(7)(v)-8 TRANS Energy'!G156+'FR-16(7)(v)-12 DIST Energy'!G156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G156+'FR-16(7)(v)-9 TRANS Cust'!G156+'FR-16(7)(v)-13 DIST Cust'!G156","v":4946194},4946194,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G157","v":3863873},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G157+'FR-16(7)(v)-7 TRANS Demand'!G157+'FR-16(7)(v)-11 DIST Demand'!G157","v":3863873},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G157+'FR-16(7)(v)-8 TRANS Energy'!G157+'FR-16(7)(v)-12 DIST Energy'!G157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G157+'FR-16(7)(v)-9 TRANS Cust'!G157+'FR-16(7)(v)-13 DIST Cust'!G157","v":0},3863873,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G158","v":1950047},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G158+'FR-16(7)(v)-7 TRANS Demand'!G158+'FR-16(7)(v)-11 DIST Demand'!G158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G158+'FR-16(7)(v)-8 TRANS Energy'!G158+'FR-16(7)(v)-12 DIST Energy'!G158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G158+'FR-16(7)(v)-9 TRANS Cust'!G158+'FR-16(7)(v)-13 DIST Cust'!G158","v":1950047},1950047,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G159","v":6711278},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G159+'FR-16(7)(v)-7 TRANS Demand'!G159+'FR-16(7)(v)-11 DIST Demand'!G159","v":6711278},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G159+'FR-16(7)(v)-8 TRANS Energy'!G159+'FR-16(7)(v)-12 DIST Energy'!G159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G159+'FR-16(7)(v)-9 TRANS Cust'!G159+'FR-16(7)(v)-13 DIST Cust'!G159","v":0},6711278,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G160","v":3957513},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G160+'FR-16(7)(v)-7 TRANS Demand'!G160+'FR-16(7)(v)-11 DIST Demand'!G160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G160+'FR-16(7)(v)-8 TRANS Energy'!G160+'FR-16(7)(v)-12 DIST Energy'!G160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G160+'FR-16(7)(v)-9 TRANS Cust'!G160+'FR-16(7)(v)-13 DIST Cust'!G160","v":3957513},3957513,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G161","v":1128899},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G161+'FR-16(7)(v)-7 TRANS Demand'!G161+'FR-16(7)(v)-11 DIST Demand'!G161","v":1128899},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G161+'FR-16(7)(v)-8 TRANS Energy'!G161+'FR-16(7)(v)-12 DIST Energy'!G161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G161+'FR-16(7)(v)-9 TRANS Cust'!G161+'FR-16(7)(v)-13 DIST Cust'!G161","v":0},1128899,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G162","v":1312602},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G162+'FR-16(7)(v)-7 TRANS Demand'!G162+'FR-16(7)(v)-11 DIST Demand'!G162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G162+'FR-16(7)(v)-8 TRANS Energy'!G162+'FR-16(7)(v)-12 DIST Energy'!G162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G162+'FR-16(7)(v)-9 TRANS Cust'!G162+'FR-16(7)(v)-13 DIST Cust'!G162","v":1312602},1312602,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G163","v":8799454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G163+'FR-16(7)(v)-7 TRANS Demand'!G163+'FR-16(7)(v)-11 DIST Demand'!G163","v":8799454},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G163+'FR-16(7)(v)-8 TRANS Energy'!G163+'FR-16(7)(v)-12 DIST Energy'!G163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G163+'FR-16(7)(v)-9 TRANS Cust'!G163+'FR-16(7)(v)-13 DIST Cust'!G163","v":0},{"$f":"SUM(G163:I163)","v":8799454},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G164","v":8611068},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G164+'FR-16(7)(v)-7 TRANS Demand'!G164+'FR-16(7)(v)-11 DIST Demand'!G164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G164+'FR-16(7)(v)-8 TRANS Energy'!G164+'FR-16(7)(v)-12 DIST Energy'!G164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G164+'FR-16(7)(v)-9 TRANS Cust'!G164+'FR-16(7)(v)-13 DIST Cust'!G164","v":8611068},8611068,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G165","v":9747507},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G165+'FR-16(7)(v)-7 TRANS Demand'!G165+'FR-16(7)(v)-11 DIST Demand'!G165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G165+'FR-16(7)(v)-8 TRANS Energy'!G165+'FR-16(7)(v)-12 DIST Energy'!G165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G165+'FR-16(7)(v)-9 TRANS Cust'!G165+'FR-16(7)(v)-13 DIST Cust'!G165","v":9747507},9747507,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G166","v":461024},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G166+'FR-16(7)(v)-7 TRANS Demand'!G166+'FR-16(7)(v)-11 DIST Demand'!G166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G166+'FR-16(7)(v)-8 TRANS Energy'!G166+'FR-16(7)(v)-12 DIST Energy'!G166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G166+'FR-16(7)(v)-9 TRANS Cust'!G166+'FR-16(7)(v)-13 DIST Cust'!G166","v":461024},461024,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G167+'FR-16(7)(v)-7 TRANS Demand'!G167+'FR-16(7)(v)-11 DIST Demand'!G167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G167+'FR-16(7)(v)-8 TRANS Energy'!G167+'FR-16(7)(v)-12 DIST Energy'!G167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G167+'FR-16(7)(v)-9 TRANS Cust'!G167+'FR-16(7)(v)-13 DIST Cust'!G167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G168","v":1257595},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G168+'FR-16(7)(v)-7 TRANS Demand'!G168+'FR-16(7)(v)-11 DIST Demand'!G168","v":716006},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G168+'FR-16(7)(v)-8 TRANS Energy'!G168+'FR-16(7)(v)-12 DIST Energy'!G168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G168+'FR-16(7)(v)-9 TRANS Cust'!G168+'FR-16(7)(v)-13 DIST Cust'!G168","v":541589},1257595,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G169","v":290700},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G169+'FR-16(7)(v)-7 TRANS Demand'!G169+'FR-16(7)(v)-11 DIST Demand'!G169","v":165507},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G169+'FR-16(7)(v)-8 TRANS Energy'!G169+'FR-16(7)(v)-12 DIST Energy'!G169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G169+'FR-16(7)(v)-9 TRANS Cust'!G169+'FR-16(7)(v)-13 DIST Cust'!G169","v":125193},290700,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G170","v":-4634936},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G170+'FR-16(7)(v)-7 TRANS Demand'!G170+'FR-16(7)(v)-11 DIST Demand'!G170","v":-4634936},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G170+'FR-16(7)(v)-8 TRANS Energy'!G170+'FR-16(7)(v)-12 DIST Energy'!G170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G170+'FR-16(7)(v)-9 TRANS Cust'!G170+'FR-16(7)(v)-13 DIST Cust'!G170","v":0},{"$f":"SUM(G170:I170)","v":-4634936},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":85337547},{"$f":"SUM(G149:G169)","v":49826573},0,40145910,89972483,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":93427173},{"$f":"G171+G145","v":57916199},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":40145910},{"$f":"J171+J145","v":98062109},{"$f":"F173-J173","v":-4634936}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":355226075},{"$f":"G147+G171","v":319715101},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":40145910},{"$f":"J147+J171","v":359861011},{"$f":"F174-J174","v":-4634936}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G177","v":2051354},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G177+'FR-16(7)(v)-7 TRANS Demand'!G177+'FR-16(7)(v)-11 DIST Demand'!G177","v":2051354},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G177+'FR-16(7)(v)-8 TRANS Energy'!G177+'FR-16(7)(v)-12 DIST Energy'!G177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G177+'FR-16(7)(v)-9 TRANS Cust'!G177+'FR-16(7)(v)-13 DIST Cust'!G177","v":0},{"$f":"SUM(G177:I177)","v":2051354},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G178","v":1546803},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G178+'FR-16(7)(v)-7 TRANS Demand'!G178+'FR-16(7)(v)-11 DIST Demand'!G178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G178+'FR-16(7)(v)-8 TRANS Energy'!G178+'FR-16(7)(v)-12 DIST Energy'!G178","v":1546803},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G178+'FR-16(7)(v)-9 TRANS Cust'!G178+'FR-16(7)(v)-13 DIST Cust'!G178","v":0},{"$f":"SUM(G178:I178)","v":1546803},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G179","v":350482},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G179+'FR-16(7)(v)-7 TRANS Demand'!G179+'FR-16(7)(v)-11 DIST Demand'!G179","v":350482},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G179+'FR-16(7)(v)-8 TRANS Energy'!G179+'FR-16(7)(v)-12 DIST Energy'!G179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G179+'FR-16(7)(v)-9 TRANS Cust'!G179+'FR-16(7)(v)-13 DIST Cust'!G179","v":0},350482,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G180","v":1165584},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G180+'FR-16(7)(v)-7 TRANS Demand'!G180+'FR-16(7)(v)-11 DIST Demand'!G180","v":1165584},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G180+'FR-16(7)(v)-8 TRANS Energy'!G180+'FR-16(7)(v)-12 DIST Energy'!G180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G180+'FR-16(7)(v)-9 TRANS Cust'!G180+'FR-16(7)(v)-13 DIST Cust'!G180","v":0},1165584,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G181","v":838677},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G181+'FR-16(7)(v)-7 TRANS Demand'!G181+'FR-16(7)(v)-11 DIST Demand'!G181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G181+'FR-16(7)(v)-8 TRANS Energy'!G181+'FR-16(7)(v)-12 DIST Energy'!G181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G181+'FR-16(7)(v)-9 TRANS Cust'!G181+'FR-16(7)(v)-13 DIST Cust'!G181","v":838677},838677,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G182","v":1453379},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G182+'FR-16(7)(v)-7 TRANS Demand'!G182+'FR-16(7)(v)-11 DIST Demand'!G182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G182+'FR-16(7)(v)-8 TRANS Energy'!G182+'FR-16(7)(v)-12 DIST Energy'!G182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G182+'FR-16(7)(v)-9 TRANS Cust'!G182+'FR-16(7)(v)-13 DIST Cust'!G182","v":1453379},1453379,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G183","v":144027},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G183+'FR-16(7)(v)-7 TRANS Demand'!G183+'FR-16(7)(v)-11 DIST Demand'!G183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G183+'FR-16(7)(v)-8 TRANS Energy'!G183+'FR-16(7)(v)-12 DIST Energy'!G183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G183+'FR-16(7)(v)-9 TRANS Cust'!G183+'FR-16(7)(v)-13 DIST Cust'!G183","v":144027},144027,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G184+'FR-16(7)(v)-7 TRANS Demand'!G184+'FR-16(7)(v)-11 DIST Demand'!G184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G184+'FR-16(7)(v)-8 TRANS Energy'!G184+'FR-16(7)(v)-12 DIST Energy'!G184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G184+'FR-16(7)(v)-9 TRANS Cust'!G184+'FR-16(7)(v)-13 DIST Cust'!G184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G185","v":-1928677},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G185+'FR-16(7)(v)-7 TRANS Demand'!G185+'FR-16(7)(v)-11 DIST Demand'!G185","v":-1343451},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G185+'FR-16(7)(v)-8 TRANS Energy'!G185+'FR-16(7)(v)-12 DIST Energy'!G185","v":-253595},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G185+'FR-16(7)(v)-9 TRANS Cust'!G185+'FR-16(7)(v)-13 DIST Cust'!G185","v":-331631},-1928677,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":5621629},2223969,1293208,2104452,5621629,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G189","v":3966403.4607999995},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G189+'FR-16(7)(v)-7 TRANS Demand'!G189+'FR-16(7)(v)-11 DIST Demand'!G189","v":3966403.4607999995},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G189+'FR-16(7)(v)-8 TRANS Energy'!G189+'FR-16(7)(v)-12 DIST Energy'!G189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G189+'FR-16(7)(v)-9 TRANS Cust'!G189+'FR-16(7)(v)-13 DIST Cust'!G189","v":0},{"$f":"SUM(G189:I189)","v":3966403.4607999995},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G190","v":2990824},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G190+'FR-16(7)(v)-7 TRANS Demand'!G190+'FR-16(7)(v)-11 DIST Demand'!G190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G190+'FR-16(7)(v)-8 TRANS Energy'!G190+'FR-16(7)(v)-12 DIST Energy'!G190","v":2990824},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G190+'FR-16(7)(v)-9 TRANS Cust'!G190+'FR-16(7)(v)-13 DIST Cust'!G190","v":0},{"$f":"SUM(G190:I190)","v":2990824},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G191","v":677675},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G191+'FR-16(7)(v)-7 TRANS Demand'!G191+'FR-16(7)(v)-11 DIST Demand'!G191","v":677675},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G191+'FR-16(7)(v)-8 TRANS Energy'!G191+'FR-16(7)(v)-12 DIST Energy'!G191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G191+'FR-16(7)(v)-9 TRANS Cust'!G191+'FR-16(7)(v)-13 DIST Cust'!G191","v":0},677675,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G192","v":2253722},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G192+'FR-16(7)(v)-7 TRANS Demand'!G192+'FR-16(7)(v)-11 DIST Demand'!G192","v":2253722},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G192+'FR-16(7)(v)-8 TRANS Energy'!G192+'FR-16(7)(v)-12 DIST Energy'!G192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G192+'FR-16(7)(v)-9 TRANS Cust'!G192+'FR-16(7)(v)-13 DIST Cust'!G192","v":0},2253722,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G193","v":1621622},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G193+'FR-16(7)(v)-7 TRANS Demand'!G193+'FR-16(7)(v)-11 DIST Demand'!G193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G193+'FR-16(7)(v)-8 TRANS Energy'!G193+'FR-16(7)(v)-12 DIST Energy'!G193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G193+'FR-16(7)(v)-9 TRANS Cust'!G193+'FR-16(7)(v)-13 DIST Cust'!G193","v":1621622},1621622,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G194","v":2810184},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G194+'FR-16(7)(v)-7 TRANS Demand'!G194+'FR-16(7)(v)-11 DIST Demand'!G194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G194+'FR-16(7)(v)-8 TRANS Energy'!G194+'FR-16(7)(v)-12 DIST Energy'!G194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G194+'FR-16(7)(v)-9 TRANS Cust'!G194+'FR-16(7)(v)-13 DIST Cust'!G194","v":2810184},2810184,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G195","v":278486},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G195+'FR-16(7)(v)-7 TRANS Demand'!G195+'FR-16(7)(v)-11 DIST Demand'!G195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G195+'FR-16(7)(v)-8 TRANS Energy'!G195+'FR-16(7)(v)-12 DIST Energy'!G195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G195+'FR-16(7)(v)-9 TRANS Cust'!G195+'FR-16(7)(v)-13 DIST Cust'!G195","v":278486},278486,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G196+'FR-16(7)(v)-7 TRANS Demand'!G196+'FR-16(7)(v)-11 DIST Demand'!G196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G196+'FR-16(7)(v)-8 TRANS Energy'!G196+'FR-16(7)(v)-12 DIST Energy'!G196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G196+'FR-16(7)(v)-9 TRANS Cust'!G196+'FR-16(7)(v)-13 DIST Cust'!G196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G197","v":-161709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G197+'FR-16(7)(v)-7 TRANS Demand'!G197+'FR-16(7)(v)-11 DIST Demand'!G197","v":-112641},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G197+'FR-16(7)(v)-8 TRANS Energy'!G197+'FR-16(7)(v)-12 DIST Energy'!G197","v":-21263},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G197+'FR-16(7)(v)-9 TRANS Cust'!G197+'FR-16(7)(v)-13 DIST Cust'!G197","v":-27805},-161709,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":14437207.4608},{"$f":"SUM(G188:G197)","v":6785159.4607999995},{"$f":"SUM(H188:H197)","v":2969561},{"$f":"SUM(I188:I197)","v":4682487},{"$f":"SUM(J188:J197)","v":14437207.4608},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":375284911.46079999},328724229.46079999,4262769,46932849,379919847.46079999,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":145469382},145469382,0,0,145469382,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,{"$f":"F60-F137","v":68908494},68908494,0,0,68908494,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,{"$f":"F61-F138","v":-2495619},-2495619,0,0,-2495619,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":211882257},211882257,0,0,211882257,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,{"$f":"F66-F143","v":19578503},19578503,0,0,19578503,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,{"$f":"F67-F144","v":-198755},-198755,0,0,-198755,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":19379748},19379748,0,0,19379748,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":231262005},231262005,0,0,231262005,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":21386430},21386430,0,0,21386430,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,{"$f":"F74-F151","v":6652999},6652999,0,0,6652999,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,6256015,0,0,6256015,6256015,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,2863875,2863875,0,0,2863875,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,1490080,0,0,1490080,1490080,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,18964387,18964387,0,0,18964387,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,11296268,0,0,11296268,11296268,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,8824435,8824435,0,0,8824435,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,4453575,0,0,4453575,4453575,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,15678529,15678529,0,0,15678529,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,9245334,0,0,9245334,9245334,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,2637274,2637274,0,0,2637274,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,3066425,0,0,3066425,3066425,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,8020985,8020985,0,0,8020985,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,7849264,0,0,7849264,7849264,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,{"$f":"F88-F165","v":6438792},0,0,6438792,6438792,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,{"$f":"F89-F166","v":11763427},0,0,11763427,11763427,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,{"$f":"F90-F167","v":0},0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,{"$f":"F91-F168","v":-1257595},-716006,0,-541589,-1257595,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,{"$f":"F92-F169","v":20892684},11895154,0,8997530,20892684,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,4634936,4634936,0,0,4634936,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":166523183},96208062,0,70315121,166523183,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":190537867},115587810,0,70315121,185902931,4634936]
[40,"NET TRANS & DIST PLANT",null,null,null,{"$f":"F97-F174","v":402420124},327470067,0,70315121,397785188,4634936]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":1623475},1623475,0,0,1623475,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F101-F178","v":1224160},0,1224160,0,1224160,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,{"$f":"F102-F179","v":277379},277379,0,0,277379,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F103-F180","v":922464},922464,0,0,922464,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":1150225},0,0,1150225,1150225,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F106-F183","v":113990},0,0,113990,113990,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,{"$f":"F108-F185","v":1928677},1343451,253595,331631,1928677,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":7240370},4166769,1477755,1595846,7240370,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":67119.539200000465},67119.539200000465,0,0,67119.539200000465,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,{"$f":"F113-F190","v":50610},0,50610,0,50610,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,{"$f":"F114-F191","v":11470},11470,0,0,11470,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,{"$f":"F115-F192","v":38137},38137,0,0,38137,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":47554},0,0,47554,47554,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,{"$f":"F118-F195","v":4715},0,0,4715,4715,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,{"$f":"F120-F197","v":161709},112641,21263,27805,161709,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":381314.53920000046},229367.53920000046,71873,80074,381314.53920000046,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":405406872.53920001},331866203.53920001,1549628,71991041,405406872.53920001,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G292","v":61810510},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G292+'FR-16(7)(v)-7 TRANS Demand'!G292+'FR-16(7)(v)-11 DIST Demand'!G292","v":50437133},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G292+'FR-16(7)(v)-8 TRANS Energy'!G292+'FR-16(7)(v)-12 DIST Energy'!G292","v":234001},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G292+'FR-16(7)(v)-9 TRANS Cust'!G292+'FR-16(7)(v)-13 DIST Cust'!G292","v":11139376},{"$f":"SUM(G292:I292)","v":61810510},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G293","v":1140228},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G293+'FR-16(7)(v)-7 TRANS Demand'!G293+'FR-16(7)(v)-11 DIST Demand'!G293","v":930423},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G293+'FR-16(7)(v)-8 TRANS Energy'!G293+'FR-16(7)(v)-12 DIST Energy'!G293","v":4317},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G293+'FR-16(7)(v)-9 TRANS Cust'!G293+'FR-16(7)(v)-13 DIST Cust'!G293","v":205488},1140228,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G294","v":30920493},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G294+'FR-16(7)(v)-7 TRANS Demand'!G294+'FR-16(7)(v)-11 DIST Demand'!G294","v":17864220},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G294+'FR-16(7)(v)-8 TRANS Energy'!G294+'FR-16(7)(v)-12 DIST Energy'!G294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G294+'FR-16(7)(v)-9 TRANS Cust'!G294+'FR-16(7)(v)-13 DIST Cust'!G294","v":13056273},30920493,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G295","v":18065870},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G295+'FR-16(7)(v)-7 TRANS Demand'!G295+'FR-16(7)(v)-11 DIST Demand'!G295","v":14741679},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G295+'FR-16(7)(v)-8 TRANS Energy'!G295+'FR-16(7)(v)-12 DIST Energy'!G295","v":68393},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G295+'FR-16(7)(v)-9 TRANS Cust'!G295+'FR-16(7)(v)-13 DIST Cust'!G295","v":3255798},18065870,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G296","v":226384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G296+'FR-16(7)(v)-7 TRANS Demand'!G296+'FR-16(7)(v)-11 DIST Demand'!G296","v":184729},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G296+'FR-16(7)(v)-8 TRANS Energy'!G296+'FR-16(7)(v)-12 DIST Energy'!G296","v":858},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G296+'FR-16(7)(v)-9 TRANS Cust'!G296+'FR-16(7)(v)-13 DIST Cust'!G296","v":40797},226384,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G297","v":-1054295},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G297+'FR-16(7)(v)-7 TRANS Demand'!G297+'FR-16(7)(v)-11 DIST Demand'!G297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G297+'FR-16(7)(v)-8 TRANS Energy'!G297+'FR-16(7)(v)-12 DIST Energy'!G297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G297+'FR-16(7)(v)-9 TRANS Cust'!G297+'FR-16(7)(v)-13 DIST Cust'!G297","v":-1054295},-1054295,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G298","v":-1008927},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G298+'FR-16(7)(v)-7 TRANS Demand'!G298+'FR-16(7)(v)-11 DIST Demand'!G298","v":-546741},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G298+'FR-16(7)(v)-8 TRANS Energy'!G298+'FR-16(7)(v)-12 DIST Energy'!G298","v":-187974},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G298+'FR-16(7)(v)-9 TRANS Cust'!G298+'FR-16(7)(v)-13 DIST Cust'!G298","v":-274212},-1008927,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G299+'FR-16(7)(v)-7 TRANS Demand'!G299+'FR-16(7)(v)-11 DIST Demand'!G299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G299+'FR-16(7)(v)-8 TRANS Energy'!G299+'FR-16(7)(v)-12 DIST Energy'!G299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G299+'FR-16(7)(v)-9 TRANS Cust'!G299+'FR-16(7)(v)-13 DIST Cust'!G299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G300+'FR-16(7)(v)-7 TRANS Demand'!G300+'FR-16(7)(v)-11 DIST Demand'!G300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G300+'FR-16(7)(v)-8 TRANS Energy'!G300+'FR-16(7)(v)-12 DIST Energy'!G300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G300+'FR-16(7)(v)-9 TRANS Cust'!G300+'FR-16(7)(v)-13 DIST Cust'!G300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":110100263},83611443,119595,26369225,110100263,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G304","v":-3216732},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G304+'FR-16(7)(v)-7 TRANS Demand'!G304+'FR-16(7)(v)-11 DIST Demand'!G304","v":-2624842},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G304+'FR-16(7)(v)-8 TRANS Energy'!G304+'FR-16(7)(v)-12 DIST Energy'!G304","v":-12178},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G304+'FR-16(7)(v)-9 TRANS Cust'!G304+'FR-16(7)(v)-13 DIST Cust'!G304","v":-579712},{"$f":"SUM(G304:I304)","v":-3216732},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G305","v":7687560},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G305+'FR-16(7)(v)-7 TRANS Demand'!G305+'FR-16(7)(v)-11 DIST Demand'!G305","v":6273018},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G305+'FR-16(7)(v)-8 TRANS Energy'!G305+'FR-16(7)(v)-12 DIST Energy'!G305","v":29104},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G305+'FR-16(7)(v)-9 TRANS Cust'!G305+'FR-16(7)(v)-13 DIST Cust'!G305","v":1385438},7687560,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G306+'FR-16(7)(v)-7 TRANS Demand'!G306+'FR-16(7)(v)-11 DIST Demand'!G306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G306+'FR-16(7)(v)-8 TRANS Energy'!G306+'FR-16(7)(v)-12 DIST Energy'!G306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G306+'FR-16(7)(v)-9 TRANS Cust'!G306+'FR-16(7)(v)-13 DIST Cust'!G306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G307","v":763479},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G307+'FR-16(7)(v)-7 TRANS Demand'!G307+'FR-16(7)(v)-11 DIST Demand'!G307","v":622994},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G307+'FR-16(7)(v)-8 TRANS Energy'!G307+'FR-16(7)(v)-12 DIST Energy'!G307","v":2890},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G307+'FR-16(7)(v)-9 TRANS Cust'!G307+'FR-16(7)(v)-13 DIST Cust'!G307","v":137595},763479,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G308+'FR-16(7)(v)-7 TRANS Demand'!G308+'FR-16(7)(v)-11 DIST Demand'!G308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G308+'FR-16(7)(v)-8 TRANS Energy'!G308+'FR-16(7)(v)-12 DIST Energy'!G308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G308+'FR-16(7)(v)-9 TRANS Cust'!G308+'FR-16(7)(v)-13 DIST Cust'!G308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G309+'FR-16(7)(v)-7 TRANS Demand'!G309+'FR-16(7)(v)-11 DIST Demand'!G309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G309+'FR-16(7)(v)-8 TRANS Energy'!G309+'FR-16(7)(v)-12 DIST Energy'!G309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G309+'FR-16(7)(v)-9 TRANS Cust'!G309+'FR-16(7)(v)-13 DIST Cust'!G309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G310","v":168393},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G310+'FR-16(7)(v)-7 TRANS Demand'!G310+'FR-16(7)(v)-11 DIST Demand'!G310","v":97289},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G310+'FR-16(7)(v)-8 TRANS Energy'!G310+'FR-16(7)(v)-12 DIST Energy'!G310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G310+'FR-16(7)(v)-9 TRANS Cust'!G310+'FR-16(7)(v)-13 DIST Cust'!G310","v":71104},168393,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G311","v":253504},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G311+'FR-16(7)(v)-7 TRANS Demand'!G311+'FR-16(7)(v)-11 DIST Demand'!G311","v":166042},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G311+'FR-16(7)(v)-8 TRANS Energy'!G311+'FR-16(7)(v)-12 DIST Energy'!G311","v":37900},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G311+'FR-16(7)(v)-9 TRANS Cust'!G311+'FR-16(7)(v)-13 DIST Cust'!G311","v":49562},253504,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G312","v":22640},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G312+'FR-16(7)(v)-7 TRANS Demand'!G312+'FR-16(7)(v)-11 DIST Demand'!G312","v":6248},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G312+'FR-16(7)(v)-8 TRANS Energy'!G312+'FR-16(7)(v)-12 DIST Energy'!G312","v":14291},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G312+'FR-16(7)(v)-9 TRANS Cust'!G312+'FR-16(7)(v)-13 DIST Cust'!G312","v":2101},{"$f":"SUM(G312:I312)","v":22640},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G313","v":5352375},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G313+'FR-16(7)(v)-7 TRANS Demand'!G313+'FR-16(7)(v)-11 DIST Demand'!G313","v":3505700},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G313+'FR-16(7)(v)-8 TRANS Energy'!G313+'FR-16(7)(v)-12 DIST Energy'!G313","v":800216},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G313+'FR-16(7)(v)-9 TRANS Cust'!G313+'FR-16(7)(v)-13 DIST Cust'!G313","v":1046459},{"$f":"SUM(G313:I313)","v":5352375},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G314+'FR-16(7)(v)-7 TRANS Demand'!G314+'FR-16(7)(v)-11 DIST Demand'!G314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G314+'FR-16(7)(v)-8 TRANS Energy'!G314+'FR-16(7)(v)-12 DIST Energy'!G314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G314+'FR-16(7)(v)-9 TRANS Cust'!G314+'FR-16(7)(v)-13 DIST Cust'!G314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":11031219},8046449,872223,2112547,11031219,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G318","v":88152},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G318+'FR-16(7)(v)-7 TRANS Demand'!G318+'FR-16(7)(v)-11 DIST Demand'!G318","v":71932},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G318+'FR-16(7)(v)-8 TRANS Energy'!G318+'FR-16(7)(v)-12 DIST Energy'!G318","v":334},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G318+'FR-16(7)(v)-9 TRANS Cust'!G318+'FR-16(7)(v)-13 DIST Cust'!G318","v":15886},{"$f":"SUM(G318:I318)","v":88152},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G319+'FR-16(7)(v)-7 TRANS Demand'!G319+'FR-16(7)(v)-11 DIST Demand'!G319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G319+'FR-16(7)(v)-8 TRANS Energy'!G319+'FR-16(7)(v)-12 DIST Energy'!G319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G319+'FR-16(7)(v)-9 TRANS Cust'!G319+'FR-16(7)(v)-13 DIST Cust'!G319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G320+'FR-16(7)(v)-7 TRANS Demand'!G320+'FR-16(7)(v)-11 DIST Demand'!G320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G320+'FR-16(7)(v)-8 TRANS Energy'!G320+'FR-16(7)(v)-12 DIST Energy'!G320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G320+'FR-16(7)(v)-9 TRANS Cust'!G320+'FR-16(7)(v)-13 DIST Cust'!G320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G321+'FR-16(7)(v)-7 TRANS Demand'!G321+'FR-16(7)(v)-11 DIST Demand'!G321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G321+'FR-16(7)(v)-8 TRANS Energy'!G321+'FR-16(7)(v)-12 DIST Energy'!G321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G321+'FR-16(7)(v)-9 TRANS Cust'!G321+'FR-16(7)(v)-13 DIST Cust'!G321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":88152},71932,334,15886,88152,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":121219634},91729824,992152,28497658,121219634,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G338","v":-58510},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G338+'FR-16(7)(v)-7 TRANS Demand'!G338+'FR-16(7)(v)-11 DIST Demand'!G338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G338+'FR-16(7)(v)-8 TRANS Energy'!G338+'FR-16(7)(v)-12 DIST Energy'!G338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G338+'FR-16(7)(v)-9 TRANS Cust'!G338+'FR-16(7)(v)-13 DIST Cust'!G338","v":-58510},{"$f":"SUM(G338:I338)","v":-58510},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G339","v":-110256},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G339+'FR-16(7)(v)-7 TRANS Demand'!G339+'FR-16(7)(v)-11 DIST Demand'!G339","v":-72214},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G339+'FR-16(7)(v)-8 TRANS Energy'!G339+'FR-16(7)(v)-12 DIST Energy'!G339","v":-16485},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G339+'FR-16(7)(v)-9 TRANS Cust'!G339+'FR-16(7)(v)-13 DIST Cust'!G339","v":-21557},-110256,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G340+'FR-16(7)(v)-7 TRANS Demand'!G340+'FR-16(7)(v)-11 DIST Demand'!G340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G340+'FR-16(7)(v)-8 TRANS Energy'!G340+'FR-16(7)(v)-12 DIST Energy'!G340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G340+'FR-16(7)(v)-9 TRANS Cust'!G340+'FR-16(7)(v)-13 DIST Cust'!G340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G341+'FR-16(7)(v)-7 TRANS Demand'!G341+'FR-16(7)(v)-11 DIST Demand'!G341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G341+'FR-16(7)(v)-8 TRANS Energy'!G341+'FR-16(7)(v)-12 DIST Energy'!G341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G341+'FR-16(7)(v)-9 TRANS Cust'!G341+'FR-16(7)(v)-13 DIST Cust'!G341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G342+'FR-16(7)(v)-7 TRANS Demand'!G342+'FR-16(7)(v)-11 DIST Demand'!G342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G342+'FR-16(7)(v)-8 TRANS Energy'!G342+'FR-16(7)(v)-12 DIST Energy'!G342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G342+'FR-16(7)(v)-9 TRANS Cust'!G342+'FR-16(7)(v)-13 DIST Cust'!G342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G343","v":3113},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G343+'FR-16(7)(v)-7 TRANS Demand'!G343+'FR-16(7)(v)-11 DIST Demand'!G343","v":1798},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G343+'FR-16(7)(v)-8 TRANS Energy'!G343+'FR-16(7)(v)-12 DIST Energy'!G343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G343+'FR-16(7)(v)-9 TRANS Cust'!G343+'FR-16(7)(v)-13 DIST Cust'!G343","v":1315},3113,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G344+'FR-16(7)(v)-7 TRANS Demand'!G344+'FR-16(7)(v)-11 DIST Demand'!G344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G344+'FR-16(7)(v)-8 TRANS Energy'!G344+'FR-16(7)(v)-12 DIST Energy'!G344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G344+'FR-16(7)(v)-9 TRANS Cust'!G344+'FR-16(7)(v)-13 DIST Cust'!G344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G345","v":-2672682},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G345+'FR-16(7)(v)-7 TRANS Demand'!G345+'FR-16(7)(v)-11 DIST Demand'!G345","v":-1750554},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G345+'FR-16(7)(v)-8 TRANS Energy'!G345+'FR-16(7)(v)-12 DIST Energy'!G345","v":-399584},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G345+'FR-16(7)(v)-9 TRANS Cust'!G345+'FR-16(7)(v)-13 DIST Cust'!G345","v":-522544},-2672682,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G346","v":-1031572},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G346+'FR-16(7)(v)-7 TRANS Demand'!G346+'FR-16(7)(v)-11 DIST Demand'!G346","v":-675661},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G346+'FR-16(7)(v)-8 TRANS Energy'!G346+'FR-16(7)(v)-12 DIST Energy'!G346","v":-154226},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G346+'FR-16(7)(v)-9 TRANS Cust'!G346+'FR-16(7)(v)-13 DIST Cust'!G346","v":-201685},-1031572,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G347+'FR-16(7)(v)-7 TRANS Demand'!G347+'FR-16(7)(v)-11 DIST Demand'!G347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G347+'FR-16(7)(v)-8 TRANS Energy'!G347+'FR-16(7)(v)-12 DIST Energy'!G347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G347+'FR-16(7)(v)-9 TRANS Cust'!G347+'FR-16(7)(v)-13 DIST Cust'!G347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G348","v":-60144},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G348+'FR-16(7)(v)-7 TRANS Demand'!G348+'FR-16(7)(v)-11 DIST Demand'!G348","v":-39393},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G348+'FR-16(7)(v)-8 TRANS Energy'!G348+'FR-16(7)(v)-12 DIST Energy'!G348","v":-8992},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G348+'FR-16(7)(v)-9 TRANS Cust'!G348+'FR-16(7)(v)-13 DIST Cust'!G348","v":-11759},-60144,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G349+'FR-16(7)(v)-7 TRANS Demand'!G349+'FR-16(7)(v)-11 DIST Demand'!G349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G349+'FR-16(7)(v)-8 TRANS Energy'!G349+'FR-16(7)(v)-12 DIST Energy'!G349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G349+'FR-16(7)(v)-9 TRANS Cust'!G349+'FR-16(7)(v)-13 DIST Cust'!G349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G350","v":-81686},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G350+'FR-16(7)(v)-7 TRANS Demand'!G350+'FR-16(7)(v)-11 DIST Demand'!G350","v":-53503},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G350+'FR-16(7)(v)-8 TRANS Energy'!G350+'FR-16(7)(v)-12 DIST Energy'!G350","v":-12212},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G350+'FR-16(7)(v)-9 TRANS Cust'!G350+'FR-16(7)(v)-13 DIST Cust'!G350","v":-15971},-81686,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G351+'FR-16(7)(v)-7 TRANS Demand'!G351+'FR-16(7)(v)-11 DIST Demand'!G351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G351+'FR-16(7)(v)-8 TRANS Energy'!G351+'FR-16(7)(v)-12 DIST Energy'!G351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G351+'FR-16(7)(v)-9 TRANS Cust'!G351+'FR-16(7)(v)-13 DIST Cust'!G351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G352","v":-14905},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G352+'FR-16(7)(v)-7 TRANS Demand'!G352+'FR-16(7)(v)-11 DIST Demand'!G352","v":-9761},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G352+'FR-16(7)(v)-8 TRANS Energy'!G352+'FR-16(7)(v)-12 DIST Energy'!G352","v":-2230},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G352+'FR-16(7)(v)-9 TRANS Cust'!G352+'FR-16(7)(v)-13 DIST Cust'!G352","v":-2914},-14905,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G353","v":-182064},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G353+'FR-16(7)(v)-7 TRANS Demand'!G353+'FR-16(7)(v)-11 DIST Demand'!G353","v":-119250},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G353+'FR-16(7)(v)-8 TRANS Energy'!G353+'FR-16(7)(v)-12 DIST Energy'!G353","v":-27220},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G353+'FR-16(7)(v)-9 TRANS Cust'!G353+'FR-16(7)(v)-13 DIST Cust'!G353","v":-35594},-182064,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G354","v":-1670768},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G354+'FR-16(7)(v)-7 TRANS Demand'!G354+'FR-16(7)(v)-11 DIST Demand'!G354","v":-1363340},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G354+'FR-16(7)(v)-8 TRANS Energy'!G354+'FR-16(7)(v)-12 DIST Energy'!G354","v":-6324},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G354+'FR-16(7)(v)-9 TRANS Cust'!G354+'FR-16(7)(v)-13 DIST Cust'!G354","v":-301104},-1670768,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G355","v":-3680},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G355+'FR-16(7)(v)-7 TRANS Demand'!G355+'FR-16(7)(v)-11 DIST Demand'!G355","v":-2410},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G355+'FR-16(7)(v)-8 TRANS Energy'!G355+'FR-16(7)(v)-12 DIST Energy'!G355","v":-551},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G355+'FR-16(7)(v)-9 TRANS Cust'!G355+'FR-16(7)(v)-13 DIST Cust'!G355","v":-719},-3680,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G356","v":53038},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G356+'FR-16(7)(v)-7 TRANS Demand'!G356+'FR-16(7)(v)-11 DIST Demand'!G356","v":43279},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G356+'FR-16(7)(v)-8 TRANS Energy'!G356+'FR-16(7)(v)-12 DIST Energy'!G356","v":200},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G356+'FR-16(7)(v)-9 TRANS Cust'!G356+'FR-16(7)(v)-13 DIST Cust'!G356","v":9559},53038,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G357","v":-469402},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G357+'FR-16(7)(v)-7 TRANS Demand'!G357+'FR-16(7)(v)-11 DIST Demand'!G357","v":-307450},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G357+'FR-16(7)(v)-8 TRANS Energy'!G357+'FR-16(7)(v)-12 DIST Energy'!G357","v":-70177},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G357+'FR-16(7)(v)-9 TRANS Cust'!G357+'FR-16(7)(v)-13 DIST Cust'!G357","v":-91775},-469402,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G358","v":982102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G358+'FR-16(7)(v)-7 TRANS Demand'!G358+'FR-16(7)(v)-11 DIST Demand'!G358","v":801391},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G358+'FR-16(7)(v)-8 TRANS Energy'!G358+'FR-16(7)(v)-12 DIST Energy'!G358","v":3718},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G358+'FR-16(7)(v)-9 TRANS Cust'!G358+'FR-16(7)(v)-13 DIST Cust'!G358","v":176993},982102,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G359","v":-109235},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G359+'FR-16(7)(v)-7 TRANS Demand'!G359+'FR-16(7)(v)-11 DIST Demand'!G359","v":-89134},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G359+'FR-16(7)(v)-8 TRANS Energy'!G359+'FR-16(7)(v)-12 DIST Energy'!G359","v":-415},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G359+'FR-16(7)(v)-9 TRANS Cust'!G359+'FR-16(7)(v)-13 DIST Cust'!G359","v":-19686},-109235,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G360+'FR-16(7)(v)-7 TRANS Demand'!G360+'FR-16(7)(v)-11 DIST Demand'!G360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G360+'FR-16(7)(v)-8 TRANS Energy'!G360+'FR-16(7)(v)-12 DIST Energy'!G360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G360+'FR-16(7)(v)-9 TRANS Cust'!G360+'FR-16(7)(v)-13 DIST Cust'!G360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-5426651},-3636202,-694498,-1095951,-5426651,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G364+'FR-16(7)(v)-7 TRANS Demand'!G364+'FR-16(7)(v)-11 DIST Demand'!G364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G364+'FR-16(7)(v)-8 TRANS Energy'!G364+'FR-16(7)(v)-12 DIST Energy'!G364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G364+'FR-16(7)(v)-9 TRANS Cust'!G364+'FR-16(7)(v)-13 DIST Cust'!G364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G365+'FR-16(7)(v)-7 TRANS Demand'!G365+'FR-16(7)(v)-11 DIST Demand'!G365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G365+'FR-16(7)(v)-8 TRANS Energy'!G365+'FR-16(7)(v)-12 DIST Energy'!G365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G365+'FR-16(7)(v)-9 TRANS Cust'!G365+'FR-16(7)(v)-13 DIST Cust'!G365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G366+'FR-16(7)(v)-7 TRANS Demand'!G366+'FR-16(7)(v)-11 DIST Demand'!G366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G366+'FR-16(7)(v)-8 TRANS Energy'!G366+'FR-16(7)(v)-12 DIST Energy'!G366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G366+'FR-16(7)(v)-9 TRANS Cust'!G366+'FR-16(7)(v)-13 DIST Cust'!G366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G370+'FR-16(7)(v)-7 TRANS Demand'!G370+'FR-16(7)(v)-11 DIST Demand'!G370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G370+'FR-16(7)(v)-8 TRANS Energy'!G370+'FR-16(7)(v)-12 DIST Energy'!G370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G370+'FR-16(7)(v)-9 TRANS Cust'!G370+'FR-16(7)(v)-13 DIST Cust'!G370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G371+'FR-16(7)(v)-7 TRANS Demand'!G371+'FR-16(7)(v)-11 DIST Demand'!G371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G371+'FR-16(7)(v)-8 TRANS Energy'!G371+'FR-16(7)(v)-12 DIST Energy'!G371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G371+'FR-16(7)(v)-9 TRANS Cust'!G371+'FR-16(7)(v)-13 DIST Cust'!G371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G372+'FR-16(7)(v)-7 TRANS Demand'!G372+'FR-16(7)(v)-11 DIST Demand'!G372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G372+'FR-16(7)(v)-8 TRANS Energy'!G372+'FR-16(7)(v)-12 DIST Energy'!G372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G372+'FR-16(7)(v)-9 TRANS Cust'!G372+'FR-16(7)(v)-13 DIST Cust'!G372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G373+'FR-16(7)(v)-7 TRANS Demand'!G373+'FR-16(7)(v)-11 DIST Demand'!G373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G373+'FR-16(7)(v)-8 TRANS Energy'!G373+'FR-16(7)(v)-12 DIST Energy'!G373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G373+'FR-16(7)(v)-9 TRANS Cust'!G373+'FR-16(7)(v)-13 DIST Cust'!G373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G374+'FR-16(7)(v)-7 TRANS Demand'!G374+'FR-16(7)(v)-11 DIST Demand'!G374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G374+'FR-16(7)(v)-8 TRANS Energy'!G374+'FR-16(7)(v)-12 DIST Energy'!G374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G374+'FR-16(7)(v)-9 TRANS Cust'!G374+'FR-16(7)(v)-13 DIST Cust'!G374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-5426651},-3636202,-694498,-1095951,-5426651,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":278760587.53920001},236500177.53920001,-137022,42397432,278760587.53920001,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G395","v":10392192},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G395+'FR-16(7)(v)-7 TRANS Demand'!G395+'FR-16(7)(v)-11 DIST Demand'!G395","v":4059125},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G395+'FR-16(7)(v)-8 TRANS Energy'!G395+'FR-16(7)(v)-12 DIST Energy'!G395","v":1790380},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G395+'FR-16(7)(v)-9 TRANS Cust'!G395+'FR-16(7)(v)-13 DIST Cust'!G395","v":4542687},{"$f":"SUM(G395:I395)","v":10392192},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G396","v":7170661},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G396+'FR-16(7)(v)-7 TRANS Demand'!G396+'FR-16(7)(v)-11 DIST Demand'!G396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G396+'FR-16(7)(v)-8 TRANS Energy'!G396+'FR-16(7)(v)-12 DIST Energy'!G396","v":7170661},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G396+'FR-16(7)(v)-9 TRANS Cust'!G396+'FR-16(7)(v)-13 DIST Cust'!G396","v":0},{"$f":"SUM(G396:I396)","v":7170661},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G397+'FR-16(7)(v)-7 TRANS Demand'!G397+'FR-16(7)(v)-11 DIST Demand'!G397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G397+'FR-16(7)(v)-8 TRANS Energy'!G397+'FR-16(7)(v)-12 DIST Energy'!G397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G397+'FR-16(7)(v)-9 TRANS Cust'!G397+'FR-16(7)(v)-13 DIST Cust'!G397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":17562853},4059125,8961041,4542687,17562853,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":17562853},4059125,8961041,4542687,17562853,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G402+'FR-16(7)(v)-7 TRANS Demand'!G402+'FR-16(7)(v)-11 DIST Demand'!G402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G402+'FR-16(7)(v)-8 TRANS Energy'!G402+'FR-16(7)(v)-12 DIST Energy'!G402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G402+'FR-16(7)(v)-9 TRANS Cust'!G402+'FR-16(7)(v)-13 DIST Cust'!G402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G403+'FR-16(7)(v)-7 TRANS Demand'!G403+'FR-16(7)(v)-11 DIST Demand'!G403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G403+'FR-16(7)(v)-8 TRANS Energy'!G403+'FR-16(7)(v)-12 DIST Energy'!G403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G403+'FR-16(7)(v)-9 TRANS Cust'!G403+'FR-16(7)(v)-13 DIST Cust'!G403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G404+'FR-16(7)(v)-7 TRANS Demand'!G404+'FR-16(7)(v)-11 DIST Demand'!G404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G404+'FR-16(7)(v)-8 TRANS Energy'!G404+'FR-16(7)(v)-12 DIST Energy'!G404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G404+'FR-16(7)(v)-9 TRANS Cust'!G404+'FR-16(7)(v)-13 DIST Cust'!G404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-H407-I407","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G411+'FR-16(7)(v)-7 TRANS Demand'!G411+'FR-16(7)(v)-11 DIST Demand'!G411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G411+'FR-16(7)(v)-8 TRANS Energy'!G411+'FR-16(7)(v)-12 DIST Energy'!G411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G411+'FR-16(7)(v)-9 TRANS Cust'!G411+'FR-16(7)(v)-13 DIST Cust'!G411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G412+'FR-16(7)(v)-7 TRANS Demand'!G412+'FR-16(7)(v)-11 DIST Demand'!G412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G412+'FR-16(7)(v)-8 TRANS Energy'!G412+'FR-16(7)(v)-12 DIST Energy'!G412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G412+'FR-16(7)(v)-9 TRANS Cust'!G412+'FR-16(7)(v)-13 DIST Cust'!G412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G413+'FR-16(7)(v)-7 TRANS Demand'!G413+'FR-16(7)(v)-11 DIST Demand'!G413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G413+'FR-16(7)(v)-8 TRANS Energy'!G413+'FR-16(7)(v)-12 DIST Energy'!G413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G413+'FR-16(7)(v)-9 TRANS Cust'!G413+'FR-16(7)(v)-13 DIST Cust'!G413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":17562853},4059125,8961041,4542687,17562853,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-121219634},-91729824,-992152,-28497658,-121219634,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-5426651},-3636202,-694498,-1095951,-5426651,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":17562853},4059125,8961041,4542687,17562853,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-109083432},-91306901,7274391,-25050922,{"$f":"SUM(J417:J420)","v":-109083432},0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":405406872.53920001},331866203.53920001,1549628,71991041,405406872.53920001,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-109083432},-91306901,7274391,-25050922,-109083432,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":296323440.53920001},240559302.53920001,8824019,46940119,296323440.53920001,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":21009332},{"$f":"F429-SUM(H429:I429)","v":17055655},{"$f":"ROUND(H426*H428,0)","v":625623},{"$f":"ROUND(I426*I428,0)","v":3328054},{"$f":"SUM(G429:I429)","v":21009332},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G431","v":317425709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G431+'FR-16(7)(v)-7 TRANS Demand'!G431+'FR-16(7)(v)-11 DIST Demand'!G431","v":257315577},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G431+'FR-16(7)(v)-8 TRANS Energy'!G431+'FR-16(7)(v)-12 DIST Energy'!G431","v":9443618},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G431+'FR-16(7)(v)-9 TRANS Cust'!G431+'FR-16(7)(v)-13 DIST Cust'!G431","v":50666514},{"$f":"SUM(G431:I431)","v":317425709},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":22483263},{"$f":"F433-H433-I433","v":18225663},{"$f":"ROUND(H431*H432,0)","v":668891},{"$f":"ROUND(I431*I432,0)","v":3588709},{"$f":"ROUND(J431*J432,0)","v":22483263},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G447+'FR-16(7)(v)-7 TRANS Demand'!G447+'FR-16(7)(v)-11 DIST Demand'!G447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G447+'FR-16(7)(v)-8 TRANS Energy'!G447+'FR-16(7)(v)-12 DIST Energy'!G447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G447+'FR-16(7)(v)-9 TRANS Cust'!G447+'FR-16(7)(v)-13 DIST Cust'!G447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G448","v":38590320.400000006},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G448+'FR-16(7)(v)-7 TRANS Demand'!G448+'FR-16(7)(v)-11 DIST Demand'!G448","v":0.40000000596046448},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G448+'FR-16(7)(v)-8 TRANS Energy'!G448+'FR-16(7)(v)-12 DIST Energy'!G448","v":38590320},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G448+'FR-16(7)(v)-9 TRANS Cust'!G448+'FR-16(7)(v)-13 DIST Cust'!G448","v":0},38590320.400000006,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G449+'FR-16(7)(v)-7 TRANS Demand'!G449+'FR-16(7)(v)-11 DIST Demand'!G449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G449+'FR-16(7)(v)-8 TRANS Energy'!G449+'FR-16(7)(v)-12 DIST Energy'!G449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G449+'FR-16(7)(v)-9 TRANS Cust'!G449+'FR-16(7)(v)-13 DIST Cust'!G449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G450+'FR-16(7)(v)-7 TRANS Demand'!G450+'FR-16(7)(v)-11 DIST Demand'!G450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G450+'FR-16(7)(v)-8 TRANS Energy'!G450+'FR-16(7)(v)-12 DIST Energy'!G450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G450+'FR-16(7)(v)-9 TRANS Cust'!G450+'FR-16(7)(v)-13 DIST Cust'!G450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G451","v":17345075.600000001},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G451+'FR-16(7)(v)-7 TRANS Demand'!G451+'FR-16(7)(v)-11 DIST Demand'!G451","v":-0.39999999850988388},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G451+'FR-16(7)(v)-8 TRANS Energy'!G451+'FR-16(7)(v)-12 DIST Energy'!G451","v":17345076},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G451+'FR-16(7)(v)-9 TRANS Cust'!G451+'FR-16(7)(v)-13 DIST Cust'!G451","v":0},17345075.600000001,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G452+'FR-16(7)(v)-7 TRANS Demand'!G452+'FR-16(7)(v)-11 DIST Demand'!G452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G452+'FR-16(7)(v)-8 TRANS Energy'!G452+'FR-16(7)(v)-12 DIST Energy'!G452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G452+'FR-16(7)(v)-9 TRANS Cust'!G452+'FR-16(7)(v)-13 DIST Cust'!G452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":55935396.000000007},7.4505805969238281E-9,55935396,0,55935396.000000007,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G456+'FR-16(7)(v)-7 TRANS Demand'!G456+'FR-16(7)(v)-11 DIST Demand'!G456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G456+'FR-16(7)(v)-8 TRANS Energy'!G456+'FR-16(7)(v)-12 DIST Energy'!G456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G456+'FR-16(7)(v)-9 TRANS Cust'!G456+'FR-16(7)(v)-13 DIST Cust'!G456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":55935396.000000007},7.4505805969238281E-9,55935396,0,55935396.000000007,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G462+'FR-16(7)(v)-7 TRANS Demand'!G462+'FR-16(7)(v)-11 DIST Demand'!G462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G462+'FR-16(7)(v)-8 TRANS Energy'!G462+'FR-16(7)(v)-12 DIST Energy'!G462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G462+'FR-16(7)(v)-9 TRANS Cust'!G462+'FR-16(7)(v)-13 DIST Cust'!G462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G463","v":8327796},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G463+'FR-16(7)(v)-7 TRANS Demand'!G463+'FR-16(7)(v)-11 DIST Demand'!G463","v":8327796},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G463+'FR-16(7)(v)-8 TRANS Energy'!G463+'FR-16(7)(v)-12 DIST Energy'!G463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G463+'FR-16(7)(v)-9 TRANS Cust'!G463+'FR-16(7)(v)-13 DIST Cust'!G463","v":0},{"$f":"SUM(G463:I463)","v":8327796},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G464+'FR-16(7)(v)-7 TRANS Demand'!G464+'FR-16(7)(v)-11 DIST Demand'!G464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G464+'FR-16(7)(v)-8 TRANS Energy'!G464+'FR-16(7)(v)-12 DIST Energy'!G464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G464+'FR-16(7)(v)-9 TRANS Cust'!G464+'FR-16(7)(v)-13 DIST Cust'!G464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G465+'FR-16(7)(v)-7 TRANS Demand'!G465+'FR-16(7)(v)-11 DIST Demand'!G465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G465+'FR-16(7)(v)-8 TRANS Energy'!G465+'FR-16(7)(v)-12 DIST Energy'!G465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G465+'FR-16(7)(v)-9 TRANS Cust'!G465+'FR-16(7)(v)-13 DIST Cust'!G465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":8327796},8327796,0,0,8327796,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G469","v":717201},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G469+'FR-16(7)(v)-7 TRANS Demand'!G469+'FR-16(7)(v)-11 DIST Demand'!G469","v":717201},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G469+'FR-16(7)(v)-8 TRANS Energy'!G469+'FR-16(7)(v)-12 DIST Energy'!G469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G469+'FR-16(7)(v)-9 TRANS Cust'!G469+'FR-16(7)(v)-13 DIST Cust'!G469","v":0},{"$f":"SUM(G469:I469)","v":717201},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":717201},717201,0,0,717201,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G473","v":232429},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G473+'FR-16(7)(v)-7 TRANS Demand'!G473+'FR-16(7)(v)-11 DIST Demand'!G473","v":232429},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G473+'FR-16(7)(v)-8 TRANS Energy'!G473+'FR-16(7)(v)-12 DIST Energy'!G473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G473+'FR-16(7)(v)-9 TRANS Cust'!G473+'FR-16(7)(v)-13 DIST Cust'!G473","v":0},{"$f":"SUM(G473:I473)","v":232429},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G474+'FR-16(7)(v)-7 TRANS Demand'!G474+'FR-16(7)(v)-11 DIST Demand'!G474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G474+'FR-16(7)(v)-8 TRANS Energy'!G474+'FR-16(7)(v)-12 DIST Energy'!G474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G474+'FR-16(7)(v)-9 TRANS Cust'!G474+'FR-16(7)(v)-13 DIST Cust'!G474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G475","v":1497761},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G475+'FR-16(7)(v)-7 TRANS Demand'!G475+'FR-16(7)(v)-11 DIST Demand'!G475","v":1497761},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G475+'FR-16(7)(v)-8 TRANS Energy'!G475+'FR-16(7)(v)-12 DIST Energy'!G475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G475+'FR-16(7)(v)-9 TRANS Cust'!G475+'FR-16(7)(v)-13 DIST Cust'!G475","v":0},1497761,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G476","v":892154},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G476+'FR-16(7)(v)-7 TRANS Demand'!G476+'FR-16(7)(v)-11 DIST Demand'!G476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G476+'FR-16(7)(v)-8 TRANS Energy'!G476+'FR-16(7)(v)-12 DIST Energy'!G476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G476+'FR-16(7)(v)-9 TRANS Cust'!G476+'FR-16(7)(v)-13 DIST Cust'!G476","v":892154},{"$f":"SUM(G476:I476)","v":892154},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G477","v":696933},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G477+'FR-16(7)(v)-7 TRANS Demand'!G477+'FR-16(7)(v)-11 DIST Demand'!G477","v":696933},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G477+'FR-16(7)(v)-8 TRANS Energy'!G477+'FR-16(7)(v)-12 DIST Energy'!G477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G477+'FR-16(7)(v)-9 TRANS Cust'!G477+'FR-16(7)(v)-13 DIST Cust'!G477","v":0},696933,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G478","v":351732},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G478+'FR-16(7)(v)-7 TRANS Demand'!G478+'FR-16(7)(v)-11 DIST Demand'!G478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G478+'FR-16(7)(v)-8 TRANS Energy'!G478+'FR-16(7)(v)-12 DIST Energy'!G478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G478+'FR-16(7)(v)-9 TRANS Cust'!G478+'FR-16(7)(v)-13 DIST Cust'!G478","v":351732},351732,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G479","v":244992},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G479+'FR-16(7)(v)-7 TRANS Demand'!G479+'FR-16(7)(v)-11 DIST Demand'!G479","v":244992},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G479+'FR-16(7)(v)-8 TRANS Energy'!G479+'FR-16(7)(v)-12 DIST Energy'!G479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G479+'FR-16(7)(v)-9 TRANS Cust'!G479+'FR-16(7)(v)-13 DIST Cust'!G479","v":0},244992,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G480","v":144467},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G480+'FR-16(7)(v)-7 TRANS Demand'!G480+'FR-16(7)(v)-11 DIST Demand'!G480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G480+'FR-16(7)(v)-8 TRANS Energy'!G480+'FR-16(7)(v)-12 DIST Energy'!G480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G480+'FR-16(7)(v)-9 TRANS Cust'!G480+'FR-16(7)(v)-13 DIST Cust'!G480","v":144467},144467,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G481","v":41210},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G481+'FR-16(7)(v)-7 TRANS Demand'!G481+'FR-16(7)(v)-11 DIST Demand'!G481","v":41210},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G481+'FR-16(7)(v)-8 TRANS Energy'!G481+'FR-16(7)(v)-12 DIST Energy'!G481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G481+'FR-16(7)(v)-9 TRANS Cust'!G481+'FR-16(7)(v)-13 DIST Cust'!G481","v":0},41210,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G482","v":47917},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G482+'FR-16(7)(v)-7 TRANS Demand'!G482+'FR-16(7)(v)-11 DIST Demand'!G482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G482+'FR-16(7)(v)-8 TRANS Energy'!G482+'FR-16(7)(v)-12 DIST Energy'!G482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G482+'FR-16(7)(v)-9 TRANS Cust'!G482+'FR-16(7)(v)-13 DIST Cust'!G482","v":47917},47917,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G483","v":43289},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G483+'FR-16(7)(v)-7 TRANS Demand'!G483+'FR-16(7)(v)-11 DIST Demand'!G483","v":43289},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G483+'FR-16(7)(v)-8 TRANS Energy'!G483+'FR-16(7)(v)-12 DIST Energy'!G483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G483+'FR-16(7)(v)-9 TRANS Cust'!G483+'FR-16(7)(v)-13 DIST Cust'!G483","v":0},43289,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G484+'FR-16(7)(v)-7 TRANS Demand'!G484+'FR-16(7)(v)-11 DIST Demand'!G484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G484+'FR-16(7)(v)-8 TRANS Energy'!G484+'FR-16(7)(v)-12 DIST Energy'!G484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G484+'FR-16(7)(v)-9 TRANS Cust'!G484+'FR-16(7)(v)-13 DIST Cust'!G484","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G485+'FR-16(7)(v)-7 TRANS Demand'!G485+'FR-16(7)(v)-11 DIST Demand'!G485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G485+'FR-16(7)(v)-8 TRANS Energy'!G485+'FR-16(7)(v)-12 DIST Energy'!G485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G485+'FR-16(7)(v)-9 TRANS Cust'!G485+'FR-16(7)(v)-13 DIST Cust'!G485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G486","v":207333},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G486+'FR-16(7)(v)-7 TRANS Demand'!G486+'FR-16(7)(v)-11 DIST Demand'!G486","v":207333},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G486+'FR-16(7)(v)-8 TRANS Energy'!G486+'FR-16(7)(v)-12 DIST Energy'!G486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G486+'FR-16(7)(v)-9 TRANS Cust'!G486+'FR-16(7)(v)-13 DIST Cust'!G486","v":0},207333,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G487","v":189512},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G487+'FR-16(7)(v)-7 TRANS Demand'!G487+'FR-16(7)(v)-11 DIST Demand'!G487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G487+'FR-16(7)(v)-8 TRANS Energy'!G487+'FR-16(7)(v)-12 DIST Energy'!G487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G487+'FR-16(7)(v)-9 TRANS Cust'!G487+'FR-16(7)(v)-13 DIST Cust'!G487","v":189512},189512,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G488+'FR-16(7)(v)-7 TRANS Demand'!G488+'FR-16(7)(v)-11 DIST Demand'!G488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G488+'FR-16(7)(v)-8 TRANS Energy'!G488+'FR-16(7)(v)-12 DIST Energy'!G488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G488+'FR-16(7)(v)-9 TRANS Cust'!G488+'FR-16(7)(v)-13 DIST Cust'!G488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G489","v":759285},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G489+'FR-16(7)(v)-7 TRANS Demand'!G489+'FR-16(7)(v)-11 DIST Demand'!G489","v":759285},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G489+'FR-16(7)(v)-8 TRANS Energy'!G489+'FR-16(7)(v)-12 DIST Energy'!G489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G489+'FR-16(7)(v)-9 TRANS Cust'!G489+'FR-16(7)(v)-13 DIST Cust'!G489","v":0},759285,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G490","v":2072770},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G490+'FR-16(7)(v)-7 TRANS Demand'!G490+'FR-16(7)(v)-11 DIST Demand'!G490","v":2072770},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G490+'FR-16(7)(v)-8 TRANS Energy'!G490+'FR-16(7)(v)-12 DIST Energy'!G490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G490+'FR-16(7)(v)-9 TRANS Cust'!G490+'FR-16(7)(v)-13 DIST Cust'!G490","v":0},2072770,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G491","v":61267},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G491+'FR-16(7)(v)-7 TRANS Demand'!G491+'FR-16(7)(v)-11 DIST Demand'!G491","v":46323},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G491+'FR-16(7)(v)-8 TRANS Energy'!G491+'FR-16(7)(v)-12 DIST Energy'!G491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G491+'FR-16(7)(v)-9 TRANS Cust'!G491+'FR-16(7)(v)-13 DIST Cust'!G491","v":14944},61267,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":7483051},5842325,0,1640726,7483051,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G495","v":1732762},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G495+'FR-16(7)(v)-7 TRANS Demand'!G495+'FR-16(7)(v)-11 DIST Demand'!G495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G495+'FR-16(7)(v)-8 TRANS Energy'!G495+'FR-16(7)(v)-12 DIST Energy'!G495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G495+'FR-16(7)(v)-9 TRANS Cust'!G495+'FR-16(7)(v)-13 DIST Cust'!G495","v":1732762},{"$f":"SUM(G495:I495)","v":1732762},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G496","v":1798508},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G496+'FR-16(7)(v)-7 TRANS Demand'!G496+'FR-16(7)(v)-11 DIST Demand'!G496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G496+'FR-16(7)(v)-8 TRANS Energy'!G496+'FR-16(7)(v)-12 DIST Energy'!G496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G496+'FR-16(7)(v)-9 TRANS Cust'!G496+'FR-16(7)(v)-13 DIST Cust'!G496","v":1798508},1798508,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G497","v":233172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G497+'FR-16(7)(v)-7 TRANS Demand'!G497+'FR-16(7)(v)-11 DIST Demand'!G497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G497+'FR-16(7)(v)-8 TRANS Energy'!G497+'FR-16(7)(v)-12 DIST Energy'!G497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G497+'FR-16(7)(v)-9 TRANS Cust'!G497+'FR-16(7)(v)-13 DIST Cust'!G497","v":233172},233172,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G498","v":-1264784},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G498+'FR-16(7)(v)-7 TRANS Demand'!G498+'FR-16(7)(v)-11 DIST Demand'!G498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G498+'FR-16(7)(v)-8 TRANS Energy'!G498+'FR-16(7)(v)-12 DIST Energy'!G498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G498+'FR-16(7)(v)-9 TRANS Cust'!G498+'FR-16(7)(v)-13 DIST Cust'!G498","v":-1264784},-1264784,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G499","v":-1206086},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G499+'FR-16(7)(v)-7 TRANS Demand'!G499+'FR-16(7)(v)-11 DIST Demand'!G499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G499+'FR-16(7)(v)-8 TRANS Energy'!G499+'FR-16(7)(v)-12 DIST Energy'!G499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G499+'FR-16(7)(v)-9 TRANS Cust'!G499+'FR-16(7)(v)-13 DIST Cust'!G499","v":-1206086},-1206086,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G500","v":-3462},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G500+'FR-16(7)(v)-7 TRANS Demand'!G500+'FR-16(7)(v)-11 DIST Demand'!G500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G500+'FR-16(7)(v)-8 TRANS Energy'!G500+'FR-16(7)(v)-12 DIST Energy'!G500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G500+'FR-16(7)(v)-9 TRANS Cust'!G500+'FR-16(7)(v)-13 DIST Cust'!G500","v":-3462},-3462,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G501","v":914390},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G501+'FR-16(7)(v)-7 TRANS Demand'!G501+'FR-16(7)(v)-11 DIST Demand'!G501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G501+'FR-16(7)(v)-8 TRANS Energy'!G501+'FR-16(7)(v)-12 DIST Energy'!G501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G501+'FR-16(7)(v)-9 TRANS Cust'!G501+'FR-16(7)(v)-13 DIST Cust'!G501","v":914390},914390,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G502","v":-16498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G502+'FR-16(7)(v)-7 TRANS Demand'!G502+'FR-16(7)(v)-11 DIST Demand'!G502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G502+'FR-16(7)(v)-8 TRANS Energy'!G502+'FR-16(7)(v)-12 DIST Energy'!G502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G502+'FR-16(7)(v)-9 TRANS Cust'!G502+'FR-16(7)(v)-13 DIST Cust'!G502","v":-16498},-16498,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":2188002},0,0,2188002,2188002,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G516","v":975068},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G516+'FR-16(7)(v)-7 TRANS Demand'!G516+'FR-16(7)(v)-11 DIST Demand'!G516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G516+'FR-16(7)(v)-8 TRANS Energy'!G516+'FR-16(7)(v)-12 DIST Energy'!G516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G516+'FR-16(7)(v)-9 TRANS Cust'!G516+'FR-16(7)(v)-13 DIST Cust'!G516","v":975068},{"$f":"SUM(G516:I516)","v":975068},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G517+'FR-16(7)(v)-7 TRANS Demand'!G517+'FR-16(7)(v)-11 DIST Demand'!G517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G517+'FR-16(7)(v)-8 TRANS Energy'!G517+'FR-16(7)(v)-12 DIST Energy'!G517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G517+'FR-16(7)(v)-9 TRANS Cust'!G517+'FR-16(7)(v)-13 DIST Cust'!G517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":975068},0,0,975068,975068,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G521","v":607008},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G521+'FR-16(7)(v)-7 TRANS Demand'!G521+'FR-16(7)(v)-11 DIST Demand'!G521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G521+'FR-16(7)(v)-8 TRANS Energy'!G521+'FR-16(7)(v)-12 DIST Energy'!G521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G521+'FR-16(7)(v)-9 TRANS Cust'!G521+'FR-16(7)(v)-13 DIST Cust'!G521","v":607008},{"$f":"SUM(G521:I521)","v":607008},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":607008},0,0,607008,607008,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G525","v":5601657},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G525+'FR-16(7)(v)-7 TRANS Demand'!G525+'FR-16(7)(v)-11 DIST Demand'!G525","v":5601657},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G525+'FR-16(7)(v)-8 TRANS Energy'!G525+'FR-16(7)(v)-12 DIST Energy'!G525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G525+'FR-16(7)(v)-9 TRANS Cust'!G525+'FR-16(7)(v)-13 DIST Cust'!G525","v":0},{"$f":"SUM(G525:I525)","v":5601657},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G526","v":1769843},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G526+'FR-16(7)(v)-7 TRANS Demand'!G526+'FR-16(7)(v)-11 DIST Demand'!G526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G526+'FR-16(7)(v)-8 TRANS Energy'!G526+'FR-16(7)(v)-12 DIST Energy'!G526","v":1769843},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G526+'FR-16(7)(v)-9 TRANS Cust'!G526+'FR-16(7)(v)-13 DIST Cust'!G526","v":0},1769843,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G527","v":399852},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G527+'FR-16(7)(v)-7 TRANS Demand'!G527+'FR-16(7)(v)-11 DIST Demand'!G527","v":399852},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G527+'FR-16(7)(v)-8 TRANS Energy'!G527+'FR-16(7)(v)-12 DIST Energy'!G527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G527+'FR-16(7)(v)-9 TRANS Cust'!G527+'FR-16(7)(v)-13 DIST Cust'!G527","v":0},{"$f":"SUM(G527:I527)","v":399852},{"$f":"F527-J527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G528","v":2244246},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G528+'FR-16(7)(v)-7 TRANS Demand'!G528+'FR-16(7)(v)-11 DIST Demand'!G528","v":1752178},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G528+'FR-16(7)(v)-8 TRANS Energy'!G528+'FR-16(7)(v)-12 DIST Energy'!G528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G528+'FR-16(7)(v)-9 TRANS Cust'!G528+'FR-16(7)(v)-13 DIST Cust'!G528","v":492068},2244246,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G529","v":1658107},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G529+'FR-16(7)(v)-7 TRANS Demand'!G529+'FR-16(7)(v)-11 DIST Demand'!G529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G529+'FR-16(7)(v)-8 TRANS Energy'!G529+'FR-16(7)(v)-12 DIST Energy'!G529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G529+'FR-16(7)(v)-9 TRANS Cust'!G529+'FR-16(7)(v)-13 DIST Cust'!G529","v":1658107},1658107,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G530","v":164318},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G530+'FR-16(7)(v)-7 TRANS Demand'!G530+'FR-16(7)(v)-11 DIST Demand'!G530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G530+'FR-16(7)(v)-8 TRANS Energy'!G530+'FR-16(7)(v)-12 DIST Energy'!G530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G530+'FR-16(7)(v)-9 TRANS Cust'!G530+'FR-16(7)(v)-13 DIST Cust'!G530","v":164318},164318,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G531+'FR-16(7)(v)-7 TRANS Demand'!G531+'FR-16(7)(v)-11 DIST Demand'!G531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G531+'FR-16(7)(v)-8 TRANS Energy'!G531+'FR-16(7)(v)-12 DIST Energy'!G531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G531+'FR-16(7)(v)-9 TRANS Cust'!G531+'FR-16(7)(v)-13 DIST Cust'!G531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":11838023},7753687,1769843,2314493,11838023,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G533","v":78469},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G533+'FR-16(7)(v)-7 TRANS Demand'!G533+'FR-16(7)(v)-11 DIST Demand'!G533","v":51394},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G533+'FR-16(7)(v)-8 TRANS Energy'!G533+'FR-16(7)(v)-12 DIST Energy'!G533","v":11733},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G533+'FR-16(7)(v)-9 TRANS Cust'!G533+'FR-16(7)(v)-13 DIST Cust'!G533","v":15342},{"$f":"SUM(G533:I533)","v":78469},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G534+'FR-16(7)(v)-7 TRANS Demand'!G534+'FR-16(7)(v)-11 DIST Demand'!G534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G534+'FR-16(7)(v)-8 TRANS Energy'!G534+'FR-16(7)(v)-12 DIST Energy'!G534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G534+'FR-16(7)(v)-9 TRANS Cust'!G534+'FR-16(7)(v)-13 DIST Cust'!G534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G535+'FR-16(7)(v)-7 TRANS Demand'!G535+'FR-16(7)(v)-11 DIST Demand'!G535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G535+'FR-16(7)(v)-8 TRANS Energy'!G535+'FR-16(7)(v)-12 DIST Energy'!G535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G535+'FR-16(7)(v)-9 TRANS Cust'!G535+'FR-16(7)(v)-13 DIST Cust'!G535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G536+'FR-16(7)(v)-7 TRANS Demand'!G536+'FR-16(7)(v)-11 DIST Demand'!G536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G536+'FR-16(7)(v)-8 TRANS Energy'!G536+'FR-16(7)(v)-12 DIST Energy'!G536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G536+'FR-16(7)(v)-9 TRANS Cust'!G536+'FR-16(7)(v)-13 DIST Cust'!G536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G537","v":-53707},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G537+'FR-16(7)(v)-7 TRANS Demand'!G537+'FR-16(7)(v)-11 DIST Demand'!G537","v":-35177},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G537+'FR-16(7)(v)-8 TRANS Energy'!G537+'FR-16(7)(v)-12 DIST Energy'!G537","v":-8029},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G537+'FR-16(7)(v)-9 TRANS Cust'!G537+'FR-16(7)(v)-13 DIST Cust'!G537","v":-10501},-53707,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G538+'FR-16(7)(v)-7 TRANS Demand'!G538+'FR-16(7)(v)-11 DIST Demand'!G538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G538+'FR-16(7)(v)-8 TRANS Energy'!G538+'FR-16(7)(v)-12 DIST Energy'!G538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G538+'FR-16(7)(v)-9 TRANS Cust'!G538+'FR-16(7)(v)-13 DIST Cust'!G538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G539+'FR-16(7)(v)-7 TRANS Demand'!G539+'FR-16(7)(v)-11 DIST Demand'!G539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G539+'FR-16(7)(v)-8 TRANS Energy'!G539+'FR-16(7)(v)-12 DIST Energy'!G539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G539+'FR-16(7)(v)-9 TRANS Cust'!G539+'FR-16(7)(v)-13 DIST Cust'!G539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G540+'FR-16(7)(v)-7 TRANS Demand'!G540+'FR-16(7)(v)-11 DIST Demand'!G540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G540+'FR-16(7)(v)-8 TRANS Energy'!G540+'FR-16(7)(v)-12 DIST Energy'!G540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G540+'FR-16(7)(v)-9 TRANS Cust'!G540+'FR-16(7)(v)-13 DIST Cust'!G540","v":0},{"$f":"SUM(G540:I540)","v":0},{"$f":"F540-J540","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G541+'FR-16(7)(v)-7 TRANS Demand'!G541+'FR-16(7)(v)-11 DIST Demand'!G541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G541+'FR-16(7)(v)-8 TRANS Energy'!G541+'FR-16(7)(v)-12 DIST Energy'!G541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G541+'FR-16(7)(v)-9 TRANS Cust'!G541+'FR-16(7)(v)-13 DIST Cust'!G541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G542+'FR-16(7)(v)-7 TRANS Demand'!G542+'FR-16(7)(v)-11 DIST Demand'!G542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G542+'FR-16(7)(v)-8 TRANS Energy'!G542+'FR-16(7)(v)-12 DIST Energy'!G542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G542+'FR-16(7)(v)-9 TRANS Cust'!G542+'FR-16(7)(v)-13 DIST Cust'!G542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G543+'FR-16(7)(v)-7 TRANS Demand'!G543+'FR-16(7)(v)-11 DIST Demand'!G543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G543+'FR-16(7)(v)-8 TRANS Energy'!G543+'FR-16(7)(v)-12 DIST Energy'!G543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G543+'FR-16(7)(v)-9 TRANS Cust'!G543+'FR-16(7)(v)-13 DIST Cust'!G543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G544+'FR-16(7)(v)-7 TRANS Demand'!G544+'FR-16(7)(v)-11 DIST Demand'!G544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G544+'FR-16(7)(v)-8 TRANS Energy'!G544+'FR-16(7)(v)-12 DIST Energy'!G544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G544+'FR-16(7)(v)-9 TRANS Cust'!G544+'FR-16(7)(v)-13 DIST Cust'!G544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G545","v":302012},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G545+'FR-16(7)(v)-7 TRANS Demand'!G545+'FR-16(7)(v)-11 DIST Demand'!G545","v":197812},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G545+'FR-16(7)(v)-8 TRANS Energy'!G545+'FR-16(7)(v)-12 DIST Energy'!G545","v":45154},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G545+'FR-16(7)(v)-9 TRANS Cust'!G545+'FR-16(7)(v)-13 DIST Cust'!G545","v":59046},302012,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G546","v":4067132},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G546+'FR-16(7)(v)-7 TRANS Demand'!G546+'FR-16(7)(v)-11 DIST Demand'!G546","v":2663890},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G546+'FR-16(7)(v)-8 TRANS Energy'!G546+'FR-16(7)(v)-12 DIST Energy'!G546","v":608065},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G546+'FR-16(7)(v)-9 TRANS Cust'!G546+'FR-16(7)(v)-13 DIST Cust'!G546","v":795177},4067132,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":16231929},10631606,2426766,3173557,16231929,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":92465451},25518928.000000007,58362162,8584361,92465451,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G562","v":13215374},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G562+'FR-16(7)(v)-7 TRANS Demand'!G562+'FR-16(7)(v)-11 DIST Demand'!G562","v":13215374},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G562+'FR-16(7)(v)-8 TRANS Energy'!G562+'FR-16(7)(v)-12 DIST Energy'!G562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G562+'FR-16(7)(v)-9 TRANS Cust'!G562+'FR-16(7)(v)-13 DIST Cust'!G562","v":0},{"$f":"SUM(G562:I562)","v":13215374},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":13215374},13215374,0,0,13215374,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G566","v":764209},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G566+'FR-16(7)(v)-7 TRANS Demand'!G566+'FR-16(7)(v)-11 DIST Demand'!G566","v":764209},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G566+'FR-16(7)(v)-8 TRANS Energy'!G566+'FR-16(7)(v)-12 DIST Energy'!G566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G566+'FR-16(7)(v)-9 TRANS Cust'!G566+'FR-16(7)(v)-13 DIST Cust'!G566","v":0},{"$f":"SUM(G566:I566)","v":764209},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":764209},764209,0,0,764209,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G570","v":7766947},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G570+'FR-16(7)(v)-7 TRANS Demand'!G570+'FR-16(7)(v)-11 DIST Demand'!G570","v":4487330},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G570+'FR-16(7)(v)-8 TRANS Energy'!G570+'FR-16(7)(v)-12 DIST Energy'!G570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G570+'FR-16(7)(v)-9 TRANS Cust'!G570+'FR-16(7)(v)-13 DIST Cust'!G570","v":3279617},{"$f":"SUM(G570:I570)","v":7766947},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":7766947},4487330,0,3279617,7766947,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G574","v":1482759},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G574+'FR-16(7)(v)-7 TRANS Demand'!G574+'FR-16(7)(v)-11 DIST Demand'!G574","v":803510},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G574+'FR-16(7)(v)-8 TRANS Energy'!G574+'FR-16(7)(v)-12 DIST Energy'!G574","v":276253},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G574+'FR-16(7)(v)-9 TRANS Cust'!G574+'FR-16(7)(v)-13 DIST Cust'!G574","v":402996},{"$f":"SUM(G574:I574)","v":1482759},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":1482759},803510,276253,402996,1482759,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G578","v":150977},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G578+'FR-16(7)(v)-7 TRANS Demand'!G578+'FR-16(7)(v)-11 DIST Demand'!G578","v":87325},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G578+'FR-16(7)(v)-8 TRANS Energy'!G578+'FR-16(7)(v)-12 DIST Energy'!G578","v":26433},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G578+'FR-16(7)(v)-9 TRANS Cust'!G578+'FR-16(7)(v)-13 DIST Cust'!G578","v":37219},{"$f":"SUM(G578:I578)","v":150977},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":150977},87325,26433,37219,150977,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":23380266},19357748,302686,3719832,23380266,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G596","v":4959991},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G596+'FR-16(7)(v)-7 TRANS Demand'!G596+'FR-16(7)(v)-11 DIST Demand'!G596","v":4047332},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G596+'FR-16(7)(v)-8 TRANS Energy'!G596+'FR-16(7)(v)-12 DIST Energy'!G596","v":18778},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G596+'FR-16(7)(v)-9 TRANS Cust'!G596+'FR-16(7)(v)-13 DIST Cust'!G596","v":893881},{"$f":"SUM(G596:I596)","v":4959991},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G597+'FR-16(7)(v)-7 TRANS Demand'!G597+'FR-16(7)(v)-11 DIST Demand'!G597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G597+'FR-16(7)(v)-8 TRANS Energy'!G597+'FR-16(7)(v)-12 DIST Energy'!G597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G597+'FR-16(7)(v)-9 TRANS Cust'!G597+'FR-16(7)(v)-13 DIST Cust'!G597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":4959991},4047332,18778,893881,4959991,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G601","v":1345035},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G601+'FR-16(7)(v)-7 TRANS Demand'!G601+'FR-16(7)(v)-11 DIST Demand'!G601","v":880969},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G601+'FR-16(7)(v)-8 TRANS Energy'!G601+'FR-16(7)(v)-12 DIST Energy'!G601","v":201093},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G601+'FR-16(7)(v)-9 TRANS Cust'!G601+'FR-16(7)(v)-13 DIST Cust'!G601","v":262973},{"$f":"SUM(G601:I601)","v":1345035},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G602","v":-22577},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G602+'FR-16(7)(v)-7 TRANS Demand'!G602+'FR-16(7)(v)-11 DIST Demand'!G602","v":-14787},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G602+'FR-16(7)(v)-8 TRANS Energy'!G602+'FR-16(7)(v)-12 DIST Energy'!G602","v":-3376},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G602+'FR-16(7)(v)-9 TRANS Cust'!G602+'FR-16(7)(v)-13 DIST Cust'!G602","v":-4414},{"$f":"SUM(G602:I602)","v":-22577},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G603+'FR-16(7)(v)-7 TRANS Demand'!G603+'FR-16(7)(v)-11 DIST Demand'!G603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G603+'FR-16(7)(v)-8 TRANS Energy'!G603+'FR-16(7)(v)-12 DIST Energy'!G603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G603+'FR-16(7)(v)-9 TRANS Cust'!G603+'FR-16(7)(v)-13 DIST Cust'!G603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G604","v":-4085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G604+'FR-16(7)(v)-7 TRANS Demand'!G604+'FR-16(7)(v)-11 DIST Demand'!G604","v":-1936},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G604+'FR-16(7)(v)-8 TRANS Energy'!G604+'FR-16(7)(v)-12 DIST Energy'!G604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G604+'FR-16(7)(v)-9 TRANS Cust'!G604+'FR-16(7)(v)-13 DIST Cust'!G604","v":-2149},{"$f":"SUM(G604:I604)","v":-4085},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":1318373},864246,197717,256410,1318373,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G608","v":38426},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G608+'FR-16(7)(v)-7 TRANS Demand'!G608+'FR-16(7)(v)-11 DIST Demand'!G608","v":21316},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G608+'FR-16(7)(v)-8 TRANS Energy'!G608+'FR-16(7)(v)-12 DIST Energy'!G608","v":10372},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G608+'FR-16(7)(v)-9 TRANS Cust'!G608+'FR-16(7)(v)-13 DIST Cust'!G608","v":6738},{"$f":"SUM(G608:I608)","v":38426},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G609+'FR-16(7)(v)-7 TRANS Demand'!G609+'FR-16(7)(v)-11 DIST Demand'!G609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G609+'FR-16(7)(v)-8 TRANS Energy'!G609+'FR-16(7)(v)-12 DIST Energy'!G609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G609+'FR-16(7)(v)-9 TRANS Cust'!G609+'FR-16(7)(v)-13 DIST Cust'!G609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":38426},21316,10372,6738,38426,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":6316790},4932894,226867,1157029,6316790,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":92465451},25518928.000000007,58362162,8584361,92465451,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":23380266},19357748,302686,3719832,23380266,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":6316790},4932894,226867,1157029,6316790,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":122162507},49809570.000000007,58891715,13461222,122162507,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G632","v":6499307},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G632+'FR-16(7)(v)-7 TRANS Demand'!G632+'FR-16(7)(v)-11 DIST Demand'!G632","v":5268548},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G632+'FR-16(7)(v)-8 TRANS Energy'!G632+'FR-16(7)(v)-12 DIST Energy'!G632","v":193358},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G632+'FR-16(7)(v)-9 TRANS Cust'!G632+'FR-16(7)(v)-13 DIST Cust'!G632","v":1037401},{"$f":"SUM(G632:I632)","v":6499307},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":6499307},5268548,193358,1037401,6499307,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G636","v":17728681},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G636+'FR-16(7)(v)-7 TRANS Demand'!G636+'FR-16(7)(v)-11 DIST Demand'!G636","v":14678606},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G636+'FR-16(7)(v)-8 TRANS Energy'!G636+'FR-16(7)(v)-12 DIST Energy'!G636","v":229474},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G636+'FR-16(7)(v)-9 TRANS Cust'!G636+'FR-16(7)(v)-13 DIST Cust'!G636","v":2820601},{"$f":"SUM(G636:I636)","v":17728681},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G637","v":-754415},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G637+'FR-16(7)(v)-7 TRANS Demand'!G637+'FR-16(7)(v)-11 DIST Demand'!G637","v":-494129},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G637+'FR-16(7)(v)-8 TRANS Energy'!G637+'FR-16(7)(v)-12 DIST Energy'!G637","v":-112788},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G637+'FR-16(7)(v)-9 TRANS Cust'!G637+'FR-16(7)(v)-13 DIST Cust'!G637","v":-147498},{"$f":"SUM(G637:I637)","v":-754415},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G638","v":11990989},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G638+'FR-16(7)(v)-7 TRANS Demand'!G638+'FR-16(7)(v)-11 DIST Demand'!G638","v":9928037},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G638+'FR-16(7)(v)-8 TRANS Energy'!G638+'FR-16(7)(v)-12 DIST Energy'!G638","v":155207},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G638+'FR-16(7)(v)-9 TRANS Cust'!G638+'FR-16(7)(v)-13 DIST Cust'!G638","v":1907745},{"$f":"SUM(G638:I638)","v":11990989},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":28965255},24112514,271893,4580848,28965255,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":35464562},29381062,465251,5618249,35464562,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G644","v":9431004},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G644+'FR-16(7)(v)-7 TRANS Demand'!G644+'FR-16(7)(v)-11 DIST Demand'!G644","v":2602803},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G644+'FR-16(7)(v)-8 TRANS Energy'!G644+'FR-16(7)(v)-12 DIST Energy'!G644","v":5952651},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G644+'FR-16(7)(v)-9 TRANS Cust'!G644+'FR-16(7)(v)-13 DIST Cust'!G644","v":875550},{"$f":"SUM(G644:I644)","v":9431004},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G645+'FR-16(7)(v)-7 TRANS Demand'!G645+'FR-16(7)(v)-11 DIST Demand'!G645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G645+'FR-16(7)(v)-8 TRANS Energy'!G645+'FR-16(7)(v)-12 DIST Energy'!G645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G645+'FR-16(7)(v)-9 TRANS Cust'!G645+'FR-16(7)(v)-13 DIST Cust'!G645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G646+'FR-16(7)(v)-7 TRANS Demand'!G646+'FR-16(7)(v)-11 DIST Demand'!G646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G646+'FR-16(7)(v)-8 TRANS Energy'!G646+'FR-16(7)(v)-12 DIST Energy'!G646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G646+'FR-16(7)(v)-9 TRANS Cust'!G646+'FR-16(7)(v)-13 DIST Cust'!G646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G647","v":16003},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G647+'FR-16(7)(v)-7 TRANS Demand'!G647+'FR-16(7)(v)-11 DIST Demand'!G647","v":16003},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G647+'FR-16(7)(v)-8 TRANS Energy'!G647+'FR-16(7)(v)-12 DIST Energy'!G647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G647+'FR-16(7)(v)-9 TRANS Cust'!G647+'FR-16(7)(v)-13 DIST Cust'!G647","v":0},{"$f":"SUM(G647:I647)","v":16003},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G648+'FR-16(7)(v)-7 TRANS Demand'!G648+'FR-16(7)(v)-11 DIST Demand'!G648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G648+'FR-16(7)(v)-8 TRANS Energy'!G648+'FR-16(7)(v)-12 DIST Energy'!G648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G648+'FR-16(7)(v)-9 TRANS Cust'!G648+'FR-16(7)(v)-13 DIST Cust'!G648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":9447007},2618806,5952651,875550,9447007,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G652","v":5241},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G652+'FR-16(7)(v)-7 TRANS Demand'!G652+'FR-16(7)(v)-11 DIST Demand'!G652","v":4275},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G652+'FR-16(7)(v)-8 TRANS Energy'!G652+'FR-16(7)(v)-12 DIST Energy'!G652","v":21},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G652+'FR-16(7)(v)-9 TRANS Cust'!G652+'FR-16(7)(v)-13 DIST Cust'!G652","v":945},{"$f":"SUM(G652:I652)","v":5241},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":5241},4275,21,945,5241,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G656+'FR-16(7)(v)-7 TRANS Demand'!G656+'FR-16(7)(v)-11 DIST Demand'!G656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G656+'FR-16(7)(v)-8 TRANS Energy'!G656+'FR-16(7)(v)-12 DIST Energy'!G656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G656+'FR-16(7)(v)-9 TRANS Cust'!G656+'FR-16(7)(v)-13 DIST Cust'!G656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G657+'FR-16(7)(v)-7 TRANS Demand'!G657+'FR-16(7)(v)-11 DIST Demand'!G657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G657+'FR-16(7)(v)-8 TRANS Energy'!G657+'FR-16(7)(v)-12 DIST Energy'!G657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G657+'FR-16(7)(v)-9 TRANS Cust'!G657+'FR-16(7)(v)-13 DIST Cust'!G657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":9447007},2618806,5952651,875550,9447007,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-5241},-4275,-21,-945,-5241,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":9441766},2614531,5952630,874605,9441766,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":22483263},{"$f":"G433","v":18225663},{"$f":"H433","v":668891},{"$f":"I433","v":3588709},{"$f":"J433","v":22483263},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-35464562},{"$f":"-G641","v":-29381062},{"$f":"-H641","v":-465251},{"$f":"-I641","v":-5618249},{"$f":"-J641","v":-35464562},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":9441766},{"$f":"G663","v":2614531},{"$f":"H663","v":5952630},{"$f":"I663","v":874605},{"$f":"J663","v":9441766},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":376014.69101511547},{"$f":"G707","v":246282.69101511547},{"$f":"H707","v":56216},{"$f":"I707","v":73516},{"$f":"J707","v":376014.69101511547},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-3163518.3089848845},-8294585.308984885,6212486,-1081419,-3163518.3089848845,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G674","v":-1703433},{"$f":"F674-SUM(H674:I674)","v":-4466316},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G674+'FR-16(7)(v)-8 TRANS Energy'!G674+'FR-16(7)(v)-12 DIST Energy'!G674","v":3345187},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G674+'FR-16(7)(v)-9 TRANS Cust'!G674+'FR-16(7)(v)-13 DIST Cust'!G674","v":-582304},{"$f":"SUM(G674:I674)","v":-1703433},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":9441766},{"$f":"G663","v":2614531},{"$f":"H663","v":5952630},{"$f":"I663","v":874605},{"$f":"J663","v":9441766},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":7738333},-1851785,9297817,292301,7738333,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-1703433},-4466316,3345187,-582304,-1703433,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-1703433},-4466316,3345187,-582304,-1703433,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G694","v":-25774172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G694+'FR-16(7)(v)-7 TRANS Demand'!G694+'FR-16(7)(v)-11 DIST Demand'!G694","v":-21031621},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G694+'FR-16(7)(v)-8 TRANS Energy'!G694+'FR-16(7)(v)-12 DIST Energy'!G694","v":-97576},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G694+'FR-16(7)(v)-9 TRANS Cust'!G694+'FR-16(7)(v)-13 DIST Cust'!G694","v":-4644975},{"$f":"SUM(G694:I694)","v":-25774172},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G695+'FR-16(7)(v)-7 TRANS Demand'!G695+'FR-16(7)(v)-11 DIST Demand'!G695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G695+'FR-16(7)(v)-8 TRANS Energy'!G695+'FR-16(7)(v)-12 DIST Energy'!G695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G695+'FR-16(7)(v)-9 TRANS Cust'!G695+'FR-16(7)(v)-13 DIST Cust'!G695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-25774172},-21031621,-97576,-4644975,-25774172,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G700","v":376014.69101511547},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G700+'FR-16(7)(v)-7 TRANS Demand'!G700+'FR-16(7)(v)-11 DIST Demand'!G700","v":246282.69101511547},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G700+'FR-16(7)(v)-8 TRANS Energy'!G700+'FR-16(7)(v)-12 DIST Energy'!G700","v":56216},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G700+'FR-16(7)(v)-9 TRANS Cust'!G700+'FR-16(7)(v)-13 DIST Cust'!G700","v":73516},{"$f":"SUM(G700:I700)","v":376014.69101511547},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":376014.69101511547},246282.69101511547,56216,73516,376014.69101511547,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G704+'FR-16(7)(v)-7 TRANS Demand'!G704+'FR-16(7)(v)-11 DIST Demand'!G704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G704+'FR-16(7)(v)-8 TRANS Energy'!G704+'FR-16(7)(v)-12 DIST Energy'!G704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G704+'FR-16(7)(v)-9 TRANS Cust'!G704+'FR-16(7)(v)-13 DIST Cust'!G704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":376014.69101511547},246282.69101511547,56216,73516,376014.69101511547,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":22483263},18225663,668891,3588709,22483263,0]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":7738333},-1851785,9297817,292301,7738333,0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-35464562},-29381062,-465251,-5618249,-35464562,0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":25774172},21031621,97576,4644975,25774172,0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},0,0,0,0,0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":376014.69101511547},246282.69101511547,56216,73516,376014.69101511547,0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":20907220.691015117},8270719.691015115,9655249,2981252,20907220.691015117,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":1180641},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G720+'FR-16(7)(v)-7 TRANS Demand'!G720+'FR-16(7)(v)-11 DIST Demand'!G720","v":467051},{"$f":"ROUND(H717*H719,0)","v":545237},{"$f":"ROUND(I717*I719,0)","v":168353},{"$f":"SUM(G720:I720)","v":1180641},{"$f":"F720-J720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":376014.69101511547},{"$f":"G707","v":246282.69101511547},{"$f":"H707","v":56216},{"$f":"I707","v":73516},{"$f":"J707","v":376014.69101511547},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":1556655.6910151155},713333.69101511547,601453,241869,1556655.6910151155,0]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":1180641},{"$f":"G720","v":467051},{"$f":"H720","v":545237},{"$f":"I720","v":168353},{"$f":"J720","v":1180641},{"$f":"F725-J725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":1180641},467051,545237,168353,1180641,0]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G742","v":160562},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G742+'FR-16(7)(v)-7 TRANS Demand'!G742+'FR-16(7)(v)-11 DIST Demand'!G742","v":92764},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G742+'FR-16(7)(v)-8 TRANS Energy'!G742+'FR-16(7)(v)-12 DIST Energy'!G742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G742+'FR-16(7)(v)-9 TRANS Cust'!G742+'FR-16(7)(v)-13 DIST Cust'!G742","v":67798},{"$f":"SUM(G742:I742)","v":160562},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G743+'FR-16(7)(v)-7 TRANS Demand'!G743+'FR-16(7)(v)-11 DIST Demand'!G743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G743+'FR-16(7)(v)-8 TRANS Energy'!G743+'FR-16(7)(v)-12 DIST Energy'!G743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G743+'FR-16(7)(v)-9 TRANS Cust'!G743+'FR-16(7)(v)-13 DIST Cust'!G743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G744","v":124229},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G744+'FR-16(7)(v)-7 TRANS Demand'!G744+'FR-16(7)(v)-11 DIST Demand'!G744","v":71773},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G744+'FR-16(7)(v)-8 TRANS Energy'!G744+'FR-16(7)(v)-12 DIST Energy'!G744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G744+'FR-16(7)(v)-9 TRANS Cust'!G744+'FR-16(7)(v)-13 DIST Cust'!G744","v":52456},124229,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G745","v":571009},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G745+'FR-16(7)(v)-7 TRANS Demand'!G745+'FR-16(7)(v)-11 DIST Demand'!G745","v":329899},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G745+'FR-16(7)(v)-8 TRANS Energy'!G745+'FR-16(7)(v)-12 DIST Energy'!G745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G745+'FR-16(7)(v)-9 TRANS Cust'!G745+'FR-16(7)(v)-13 DIST Cust'!G745","v":241110},571009,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G746","v":60579},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G746+'FR-16(7)(v)-7 TRANS Demand'!G746+'FR-16(7)(v)-11 DIST Demand'!G746","v":60579},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G746+'FR-16(7)(v)-8 TRANS Energy'!G746+'FR-16(7)(v)-12 DIST Energy'!G746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G746+'FR-16(7)(v)-9 TRANS Cust'!G746+'FR-16(7)(v)-13 DIST Cust'!G746","v":0},60579,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G747+'FR-16(7)(v)-7 TRANS Demand'!G747+'FR-16(7)(v)-11 DIST Demand'!G747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G747+'FR-16(7)(v)-8 TRANS Energy'!G747+'FR-16(7)(v)-12 DIST Energy'!G747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G747+'FR-16(7)(v)-9 TRANS Cust'!G747+'FR-16(7)(v)-13 DIST Cust'!G747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G748","v":1165626},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G748+'FR-16(7)(v)-7 TRANS Demand'!G748+'FR-16(7)(v)-11 DIST Demand'!G748","v":1165626},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G748+'FR-16(7)(v)-8 TRANS Energy'!G748+'FR-16(7)(v)-12 DIST Energy'!G748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G748+'FR-16(7)(v)-9 TRANS Cust'!G748+'FR-16(7)(v)-13 DIST Cust'!G748","v":0},1165626,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G749","v":9697},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G749+'FR-16(7)(v)-7 TRANS Demand'!G749+'FR-16(7)(v)-11 DIST Demand'!G749","v":5378},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G749+'FR-16(7)(v)-8 TRANS Energy'!G749+'FR-16(7)(v)-12 DIST Energy'!G749","v":2617},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G749+'FR-16(7)(v)-9 TRANS Cust'!G749+'FR-16(7)(v)-13 DIST Cust'!G749","v":1702},9697,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":2091702},1726019,2617,363066,2091702,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":122162507},{"$f":"G618","v":49809570.000000007},{"$f":"H618","v":58891715},{"$f":"I618","v":13461222},{"$f":"J618","v":122162507},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":22483263},{"$f":"G433","v":18225663},{"$f":"H433","v":668891},{"$f":"I433","v":3588709},{"$f":"J433","v":22483263},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":7738333},{"$f":"G676","v":-1851785},{"$f":"H676","v":9297817},{"$f":"I676","v":292301},{"$f":"J676","v":7738333},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":1556655.6910151155},{"$f":"G722","v":713333.69101511547},{"$f":"H722","v":601453},{"$f":"I722","v":241869},{"$f":"J722","v":1556655.6910151155},{"$f":"F756-J756","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-2091702},{"$f":"-G750","v":-1726019},{"$f":"-H750","v":-2617},{"$f":"-I750","v":-363066},{"$f":"-J750","v":-2091702},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":151849056.69101512},{"$f":"SUM(G752:G757)","v":65170762.691015117},{"$f":"SUM(H752:H757)","v":69457259},{"$f":"SUM(I752:I757)","v":17221035},{"$f":"SUM(J752:J757)","v":151849056.69101512},{"$f":"J758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":2091702},{"$f":"-G757","v":1726019},{"$f":"-H757","v":2617},{"$f":"-I757","v":363066},{"$f":"-J757","v":2091702},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G761+'FR-16(7)(v)-7 TRANS Demand'!G761+'FR-16(7)(v)-11 DIST Demand'!G761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G761+'FR-16(7)(v)-8 TRANS Energy'!G761+'FR-16(7)(v)-12 DIST Energy'!G761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G761+'FR-16(7)(v)-9 TRANS Cust'!G761+'FR-16(7)(v)-13 DIST Cust'!G761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":2091702},1726019,2617,363066,2091702,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":151849056.69101512},65170762.691015117,69457259,17221035,151849056.69101512,0]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G772","v":198104023},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G772+'FR-16(7)(v)-7 TRANS Demand'!G772+'FR-16(7)(v)-11 DIST Demand'!G772","v":129754239},{"$f":"'FR-16(7)(v)-4 PROD Energy'!G772+'FR-16(7)(v)-8 TRANS Energy'!G772+'FR-16(7)(v)-12 DIST Energy'!G772","v":29617912},{"$f":"'FR-16(7)(v)-5 PROD Cust'!G772+'FR-16(7)(v)-9 TRANS Cust'!G772+'FR-16(7)(v)-13 DIST Cust'!G772","v":38731872},{"$f":"SUM(G772:I772)","v":198104023},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-151849056.69101512},{"$f":"-G770","v":-65170762.691015117},{"$f":"-H770","v":-69457259},{"$f":"-I770","v":-17221035},{"$f":"SUM(G773:I773)","v":-151849056.69101512},{"$f":"F773-J773","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":46254966.308984876},{"$f":"G773+G772","v":64583476.308984883},{"$f":"H773+H772","v":-39839347},{"$f":"I773+I772","v":21510837},{"$f":"SUM(G774:I774)","v":46254966.308984883},{"$f":"F774-J774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":17796312},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G776+'FR-16(7)(v)-7 TRANS Demand'!G776+'FR-16(7)(v)-11 DIST Demand'!G776","v":24850154},{"$f":"ROUND(H775*H774,0)","v":-15327942},{"$f":"ROUND(I775*I774,0)","v":8276161},{"$f":"SUM(G776:I776)","v":17798373},{"$f":"F776-J776","v":-2061}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":28458654.308984876},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G777+'FR-16(7)(v)-7 TRANS Demand'!G777+'FR-16(7)(v)-11 DIST Demand'!G777","v":39733324.308984876},{"$f":"H774-H776","v":-24511405},{"$f":"I774-I776","v":13234676},{"$f":"SUM(G777:I777)","v":28456595.308984876},{"$f":"F777-J777","v":2059}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DO NOT FILE THIS PAGE"]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-15"}]
[{"$f":"$A$2","v":"RESIDENTIAL CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","INCOME TAX BASED ON REVENUES",null,"ALLO",null,{"$f":"$F$9","v":"RESIDENTIAL"},"DEMAND","COMMODITY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 13",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F770","v":151849056.69101512},65170762.691015117,69457259,17221035,151849056.69101512,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F750","v":2091702},1726019,2617,363066,2091702,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F996:F998)","v":153940758.69101512},66896781.691015117,69459876,17584101,153940758.69101512,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F618","v":-122162507},-49809570.000000007,-58891715,-13461222,-122162507,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-ROUND(F817*F997,0)","v":0},{"$f":"-ROUND(G817*G997,0)","v":0},{"$f":"-ROUND(H817*H997,0)","v":0},{"$f":"-ROUND(I817*I997,0)","v":0},{"$f":"SUM(G1001:I1001)","v":0},{"$f":"-ROUND('FR-16(7)(v)-1 Functional'!K817*K997,0)","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F999:F1001)","v":31778251.691015124},{"$f":"SUM(G999:G1001)","v":17087211.691015109},{"$f":"SUM(H999:H1001)","v":10568161},{"$f":"SUM(I999:I1001)","v":4122879},{"$f":"SUM(G1002:I1002)","v":31778251.691015109},{"$f":"SUM(K999:K1001)","v":0}]
[8]
[9,"ADJUSTMENTS TO NET INCOME"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F633","v":-6499307},-5268548,-193358,-1037401,-6499307,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F639","v":-28965255},-24112514,-271893,-4580848,-28965255,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F1004:F1006)+F1002","v":-3686310.3089848757},{"$f":"SUM(G1004:G1006)+G1002","v":-12293850.308984891},{"$f":"SUM(H1004:H1006)+H1002","v":10102910},{"$f":"SUM(I1004:I1006)+I1002","v":-1495370},{"$f":"SUM(G1007:I1007)","v":-3686310.3089848906},{"$f":"SUM(K1004:K1006)+K1002","v":0}]
[13]
[14,"INCOME TAX BASED ON REVENUES"]
[15,"FEDERAL INCOME TAX COMPUTATION"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F1007","v":-3686310.3089848757},-12293850.308984891,10102910,-1495370,-3686310.3089848906,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F1011:F1011)","v":-3686310.3089848757},-12293850.308984891,10102910,-1495370,-3686310.3089848906,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F815","v":0.35},{"$f":"G815","v":0.35},{"$f":"H815","v":0.35},{"$f":"I815","v":0.35},null,{"$f":"'FR-16(7)(v)-1 Functional'!K815","v":0.35}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"ROUND(F1013*F1012,0)","v":-1290209},{"$f":"ROUND(G1013*G1012,0)","v":-4302848},{"$f":"ROUND(H1013*H1012,0)","v":3536019},{"$f":"ROUND(I1013*I1012,0)","v":-523380},{"$f":"SUM(G1014:I1014)","v":-1290209},{"$f":"ROUND(K1013*K1012,0)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F649","v":9447007},2618806,5952651,875550,9447007,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F653","v":-5241},-4275,-21,-945,-5241,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F1014:F1016)","v":8151557},-1688317,9488649,351225,8151557,0]
[23]
[24,"FEDERAL INCOME TAX PAYABLE"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F1014","v":-1290209},-4302848,3536019,-523380,-1290209,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F658","v":0},0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F1019:F1021)","v":-1290209},-4302848,3536019,-523380,-1290209,0]
[28]
[29,"PRELIMINARY SUMMARY"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F1002","v":31778251.691015124},17087211.691015109,10568161,4122879,31778251.691015109,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"-F1017","v":-8151557},1688317,-9488649,-351225,-8151557,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F1024:F1026)","v":23626694.691015124},18775528.691015109,1079512,3771654,23626694.691015109,0]
[33]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"IF(F426=0,0,ROUND(F1027/F426,5))","v":7.9729999999999995E-2},7.8049999999999994E-2,0.12234,8.0350000000000005E-2,7.9729999999999995E-2,0]

{"sheet":"FR-16(7)(v)-16 DS Classified","index":19,"n_rows":817,"n_cols":11,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-16"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"DISTR. SEC.","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":487332720},{"$f":"G123","v":459999810},{"$f":"H123","v":4508933},{"$f":"I123","v":22823977},{"$f":"SUM(G12:I12)","v":487332720},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-238018200},{"$f":"-G200","v":-230692663},{"$f":"-H200","v":-3306835},{"$f":"-I200","v":-5981960},{"$f":"SUM(G13:I13)","v":-239981458},{"$f":"F13-J13","v":1963258}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-59601361},{"$f":"G421","v":-59155282},{"$f":"H421","v":5643172},{"$f":"I421","v":-6089251},{"$f":"SUM(G14:I14)","v":-59601361},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":189713159},170151865,6845270,10752766,187749901,1963258]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":58414981},{"$f":"G549","v":11151829},{"$f":"H549","v":45269750},{"$f":"I549","v":1993402},{"$f":"SUM(G18:I18)","v":58414981},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":14355177},{"$f":"G582","v":13258263},{"$f":"H582","v":234802},{"$f":"I582","v":862112},{"$f":"SUM(G19:I19)","v":14355177},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":3403082},{"$f":"G612","v":2946451},{"$f":"H612","v":175679},{"$f":"I612","v":280952},{"$f":"SUM(G20:I20)","v":3403082},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":76173240},27356543,45680231,3136466,76173240,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":4961784},{"$f":"G676","v":-2314731},{"$f":"H676","v":7212101},{"$f":"I676","v":64414},{"$f":"SUM(G22:I22)","v":4961784},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":825356},{"$f":"G722","v":300694},{"$f":"H722","v":466534},{"$f":"I722","v":58129},{"$f":"SUM(G23:I23)","v":825357},{"$f":"F23-J23","v":-1}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H24+'FR-16(7)(v)-7 TRANS Demand'!H24+'FR-16(7)(v)-11 DIST Demand'!H24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H24+'FR-16(7)(v)-8 TRANS Energy'!H24+'FR-16(7)(v)-12 DIST Energy'!H24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H24+'FR-16(7)(v)-9 TRANS Cust'!H24+'FR-16(7)(v)-13 DIST Cust'!H24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":81960380},25342506,53358866,3259009,81960381,-1]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":14219663},{"$f":"G433","v":12890660},{"$f":"H433","v":518896},{"$f":"I433","v":810107},{"$f":"SUM(G28:I28)","v":14219663},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-1285056},{"$f":"-G750","v":-1198100},{"$f":"-H750","v":-1956},{"$f":"-I750","v":-85000},{"$f":"SUM(G29:I29)","v":-1285056},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":94894987},{"$f":"SUM(G26:G29)","v":37035066},{"$f":"SUM(H26:H29)","v":53875806},{"$f":"SUM(I26:I29)","v":3984116},{"$f":"SUM(J26:J29)","v":94894988},{"$f":"F30-J30","v":-1}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":8046470},{"$f":"'WP FR-16(7)(v) Rate Incr'!T16","v":5465162},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V16","v":2581308},{"$f":"SUM(G31:I31)","v":8046470},{"$f":"F31-J31","v":0}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":102941457},42500228,53875806,6565424,102941458,-1]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H33","v":53710057},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H33+'FR-16(7)(v)-7 TRANS Demand'!H33+'FR-16(7)(v)-11 DIST Demand'!H33","v":20345019},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H33+'FR-16(7)(v)-8 TRANS Energy'!H33+'FR-16(7)(v)-12 DIST Energy'!H33","v":22973905},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H33+'FR-16(7)(v)-9 TRANS Cust'!H33+'FR-16(7)(v)-13 DIST Cust'!H33","v":10391133},{"$f":"SUM(G33:I33)","v":53710057},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":49231400},22155209,30901901,-3825709,49231401,-1]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-11119620},{"$f":"G777+G28","v":2622005},{"$f":"H777+H28","v":-18493690},{"$f":"I777+I28","v":4752064},{"$f":"J777+J28","v":-11119621},{"$f":"F36-J36","v":1}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-5.5390000000000002E-2},1.4409999999999999E-2,-2.52441,0.41549000000000003,-5.5390000000000002E-2,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-0.1552148183980038},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-1.2455636369005705E-2},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.2050038672982453},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":0.8078574399661026},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":-0.1552148183980038},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H42","v":89967454},{"$f":"F42-SUM(H42:I42)","v":40081935},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H42","v":46449393},{"$f":"'FR-16(7)(v)-13 DIST Cust'!H42","v":3436126},{"$f":"SUM(G42:I42)","v":89967454},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":4927533},-3046869,7426413,547990,4927534,-1]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":5.4769999999999999E-2},-7.6020000000000004E-2,0.15987999999999999,0.15948000000000001,5.4769999999999999E-2,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-36257397},-19736916,-23475488,6955007,-36257397,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.40300999999999998},-0.49241000000000001,-0.50539999999999996,2.0240800000000001,-0.40300999999999998,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H59","v":235275395},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H59+'FR-16(7)(v)-7 TRANS Demand'!H59+'FR-16(7)(v)-11 DIST Demand'!H59","v":235275395},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H59+'FR-16(7)(v)-8 TRANS Energy'!H59+'FR-16(7)(v)-12 DIST Energy'!H59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H59+'FR-16(7)(v)-9 TRANS Cust'!H59+'FR-16(7)(v)-13 DIST Cust'!H59","v":0},{"$f":"SUM(G59:I59)","v":235275395},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H60","v":98316139},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H60+'FR-16(7)(v)-7 TRANS Demand'!H60+'FR-16(7)(v)-11 DIST Demand'!H60","v":98316139},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H60+'FR-16(7)(v)-8 TRANS Energy'!H60+'FR-16(7)(v)-12 DIST Energy'!H60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H60+'FR-16(7)(v)-9 TRANS Cust'!H60+'FR-16(7)(v)-13 DIST Cust'!H60","v":0},{"$f":"SUM(G60:I60)","v":98316139},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H61+'FR-16(7)(v)-7 TRANS Demand'!H61+'FR-16(7)(v)-11 DIST Demand'!H61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H61+'FR-16(7)(v)-8 TRANS Energy'!H61+'FR-16(7)(v)-12 DIST Energy'!H61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H61+'FR-16(7)(v)-9 TRANS Cust'!H61+'FR-16(7)(v)-13 DIST Cust'!H61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":333591534},333591534,0,0,333591534,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H65+'FR-16(7)(v)-7 TRANS Demand'!H65+'FR-16(7)(v)-11 DIST Demand'!H65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H65+'FR-16(7)(v)-8 TRANS Energy'!H65+'FR-16(7)(v)-12 DIST Energy'!H65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H65+'FR-16(7)(v)-9 TRANS Cust'!H65+'FR-16(7)(v)-13 DIST Cust'!H65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H66","v":19345397},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H66+'FR-16(7)(v)-7 TRANS Demand'!H66+'FR-16(7)(v)-11 DIST Demand'!H66","v":19345397},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H66+'FR-16(7)(v)-8 TRANS Energy'!H66+'FR-16(7)(v)-12 DIST Energy'!H66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H66+'FR-16(7)(v)-9 TRANS Cust'!H66+'FR-16(7)(v)-13 DIST Cust'!H66","v":0},{"$f":"SUM(G66:I66)","v":19345397},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H67+'FR-16(7)(v)-7 TRANS Demand'!H67+'FR-16(7)(v)-11 DIST Demand'!H67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H67+'FR-16(7)(v)-8 TRANS Energy'!H67+'FR-16(7)(v)-12 DIST Energy'!H67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H67+'FR-16(7)(v)-9 TRANS Cust'!H67+'FR-16(7)(v)-13 DIST Cust'!H67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":19345397},19345397,0,0,19345397,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":352936931},352936931,0,0,352936931,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H73","v":20782904},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H73+'FR-16(7)(v)-7 TRANS Demand'!H73+'FR-16(7)(v)-11 DIST Demand'!H73","v":20782904},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H73+'FR-16(7)(v)-8 TRANS Energy'!H73+'FR-16(7)(v)-12 DIST Energy'!H73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H73+'FR-16(7)(v)-9 TRANS Cust'!H73+'FR-16(7)(v)-13 DIST Cust'!H73","v":0},{"$f":"SUM(G73:I73)","v":20782904},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H74","v":9323815},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H74+'FR-16(7)(v)-7 TRANS Demand'!H74+'FR-16(7)(v)-11 DIST Demand'!H74","v":9323815},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H74+'FR-16(7)(v)-8 TRANS Energy'!H74+'FR-16(7)(v)-12 DIST Energy'!H74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H74+'FR-16(7)(v)-9 TRANS Cust'!H74+'FR-16(7)(v)-13 DIST Cust'!H74","v":0},{"$f":"SUM(G74:I74)","v":9323815},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H75","v":1332843},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H75+'FR-16(7)(v)-7 TRANS Demand'!H75+'FR-16(7)(v)-11 DIST Demand'!H75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H75+'FR-16(7)(v)-8 TRANS Energy'!H75+'FR-16(7)(v)-12 DIST Energy'!H75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H75+'FR-16(7)(v)-9 TRANS Cust'!H75+'FR-16(7)(v)-13 DIST Cust'!H75","v":1332843},{"$f":"SUM(G75:I75)","v":1332843},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H76","v":4013566},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H76+'FR-16(7)(v)-7 TRANS Demand'!H76+'FR-16(7)(v)-11 DIST Demand'!H76","v":4013566},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H76+'FR-16(7)(v)-8 TRANS Energy'!H76+'FR-16(7)(v)-12 DIST Energy'!H76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H76+'FR-16(7)(v)-9 TRANS Cust'!H76+'FR-16(7)(v)-13 DIST Cust'!H76","v":0},4013566,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H77","v":317461},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H77+'FR-16(7)(v)-7 TRANS Demand'!H77+'FR-16(7)(v)-11 DIST Demand'!H77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H77+'FR-16(7)(v)-8 TRANS Energy'!H77+'FR-16(7)(v)-12 DIST Energy'!H77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H77+'FR-16(7)(v)-9 TRANS Cust'!H77+'FR-16(7)(v)-13 DIST Cust'!H77","v":317461},317461,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H78","v":18228389},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H78+'FR-16(7)(v)-7 TRANS Demand'!H78+'FR-16(7)(v)-11 DIST Demand'!H78","v":18228389},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H78+'FR-16(7)(v)-8 TRANS Energy'!H78+'FR-16(7)(v)-12 DIST Energy'!H78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H78+'FR-16(7)(v)-9 TRANS Cust'!H78+'FR-16(7)(v)-13 DIST Cust'!H78","v":0},18228389,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H79","v":1650628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H79+'FR-16(7)(v)-7 TRANS Demand'!H79+'FR-16(7)(v)-11 DIST Demand'!H79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H79+'FR-16(7)(v)-8 TRANS Energy'!H79+'FR-16(7)(v)-12 DIST Energy'!H79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H79+'FR-16(7)(v)-9 TRANS Cust'!H79+'FR-16(7)(v)-13 DIST Cust'!H79","v":1650628},1650628,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H80","v":8481962},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H80+'FR-16(7)(v)-7 TRANS Demand'!H80+'FR-16(7)(v)-11 DIST Demand'!H80","v":8481962},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H80+'FR-16(7)(v)-8 TRANS Energy'!H80+'FR-16(7)(v)-12 DIST Energy'!H80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H80+'FR-16(7)(v)-9 TRANS Cust'!H80+'FR-16(7)(v)-13 DIST Cust'!H80","v":0},8481962,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H81","v":650763},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H81+'FR-16(7)(v)-7 TRANS Demand'!H81+'FR-16(7)(v)-11 DIST Demand'!H81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H81+'FR-16(7)(v)-8 TRANS Energy'!H81+'FR-16(7)(v)-12 DIST Energy'!H81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H81+'FR-16(7)(v)-9 TRANS Cust'!H81+'FR-16(7)(v)-13 DIST Cust'!H81","v":650763},650763,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H82","v":14967283},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H82+'FR-16(7)(v)-7 TRANS Demand'!H82+'FR-16(7)(v)-11 DIST Demand'!H82","v":14967283},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H82+'FR-16(7)(v)-8 TRANS Energy'!H82+'FR-16(7)(v)-12 DIST Energy'!H82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H82+'FR-16(7)(v)-9 TRANS Cust'!H82+'FR-16(7)(v)-13 DIST Cust'!H82","v":0},14967283,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H83","v":1341729},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H83+'FR-16(7)(v)-7 TRANS Demand'!H83+'FR-16(7)(v)-11 DIST Demand'!H83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H83+'FR-16(7)(v)-8 TRANS Energy'!H83+'FR-16(7)(v)-12 DIST Energy'!H83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H83+'FR-16(7)(v)-9 TRANS Cust'!H83+'FR-16(7)(v)-13 DIST Cust'!H83","v":1341729},1341729,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H84","v":2517636},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H84+'FR-16(7)(v)-7 TRANS Demand'!H84+'FR-16(7)(v)-11 DIST Demand'!H84","v":2517636},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H84+'FR-16(7)(v)-8 TRANS Energy'!H84+'FR-16(7)(v)-12 DIST Energy'!H84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H84+'FR-16(7)(v)-9 TRANS Cust'!H84+'FR-16(7)(v)-13 DIST Cust'!H84","v":0},2517636,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H85","v":445015},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H85+'FR-16(7)(v)-7 TRANS Demand'!H85+'FR-16(7)(v)-11 DIST Demand'!H85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H85+'FR-16(7)(v)-8 TRANS Energy'!H85+'FR-16(7)(v)-12 DIST Energy'!H85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H85+'FR-16(7)(v)-9 TRANS Cust'!H85+'FR-16(7)(v)-13 DIST Cust'!H85","v":445015},445015,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H86","v":11244236},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H86+'FR-16(7)(v)-7 TRANS Demand'!H86+'FR-16(7)(v)-11 DIST Demand'!H86","v":11244236},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H86+'FR-16(7)(v)-8 TRANS Energy'!H86+'FR-16(7)(v)-12 DIST Energy'!H86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H86+'FR-16(7)(v)-9 TRANS Cust'!H86+'FR-16(7)(v)-13 DIST Cust'!H86","v":0},{"$f":"SUM(G86:I86)","v":11244236},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H87","v":1672769},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H87+'FR-16(7)(v)-7 TRANS Demand'!H87+'FR-16(7)(v)-11 DIST Demand'!H87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H87+'FR-16(7)(v)-8 TRANS Energy'!H87+'FR-16(7)(v)-12 DIST Energy'!H87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H87+'FR-16(7)(v)-9 TRANS Cust'!H87+'FR-16(7)(v)-13 DIST Cust'!H87","v":1672769},1672769,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H88","v":1643398},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H88+'FR-16(7)(v)-7 TRANS Demand'!H88+'FR-16(7)(v)-11 DIST Demand'!H88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H88+'FR-16(7)(v)-8 TRANS Energy'!H88+'FR-16(7)(v)-12 DIST Energy'!H88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H88+'FR-16(7)(v)-9 TRANS Cust'!H88+'FR-16(7)(v)-13 DIST Cust'!H88","v":1643398},1643398,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H89","v":9989932},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H89+'FR-16(7)(v)-7 TRANS Demand'!H89+'FR-16(7)(v)-11 DIST Demand'!H89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H89+'FR-16(7)(v)-8 TRANS Energy'!H89+'FR-16(7)(v)-12 DIST Energy'!H89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H89+'FR-16(7)(v)-9 TRANS Cust'!H89+'FR-16(7)(v)-13 DIST Cust'!H89","v":9989932},9989932,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H90+'FR-16(7)(v)-7 TRANS Demand'!H90+'FR-16(7)(v)-11 DIST Demand'!H90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H90+'FR-16(7)(v)-8 TRANS Energy'!H90+'FR-16(7)(v)-12 DIST Energy'!H90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H90+'FR-16(7)(v)-9 TRANS Cust'!H90+'FR-16(7)(v)-13 DIST Cust'!H90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H91+'FR-16(7)(v)-7 TRANS Demand'!H91+'FR-16(7)(v)-11 DIST Demand'!H91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H91+'FR-16(7)(v)-8 TRANS Energy'!H91+'FR-16(7)(v)-12 DIST Energy'!H91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H91+'FR-16(7)(v)-9 TRANS Cust'!H91+'FR-16(7)(v)-13 DIST Cust'!H91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H92","v":9776888},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H92+'FR-16(7)(v)-7 TRANS Demand'!H92+'FR-16(7)(v)-11 DIST Demand'!H92","v":8062388},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H92+'FR-16(7)(v)-8 TRANS Energy'!H92+'FR-16(7)(v)-12 DIST Energy'!H92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H92+'FR-16(7)(v)-9 TRANS Cust'!H92+'FR-16(7)(v)-13 DIST Cust'!H92","v":1714500},9776888,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H93+'FR-16(7)(v)-7 TRANS Demand'!H93+'FR-16(7)(v)-11 DIST Demand'!H93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H93+'FR-16(7)(v)-8 TRANS Energy'!H93+'FR-16(7)(v)-12 DIST Energy'!H93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H93+'FR-16(7)(v)-9 TRANS Cust'!H93+'FR-16(7)(v)-13 DIST Cust'!H93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":118381217},{"$f":"SUM(G73:G92)","v":97622179},0,20759038,118381217,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":137726614},116967576,0,20759038,137726614,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":471318148},450559110,0,20759038,471318148,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H100","v":2588011},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H100+'FR-16(7)(v)-7 TRANS Demand'!H100+'FR-16(7)(v)-11 DIST Demand'!H100","v":2588011},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H100+'FR-16(7)(v)-8 TRANS Energy'!H100+'FR-16(7)(v)-12 DIST Energy'!H100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H100+'FR-16(7)(v)-9 TRANS Cust'!H100+'FR-16(7)(v)-13 DIST Cust'!H100","v":0},{"$f":"SUM(G100:I100)","v":2588011},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H101","v":2149559},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H101+'FR-16(7)(v)-7 TRANS Demand'!H101+'FR-16(7)(v)-11 DIST Demand'!H101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H101+'FR-16(7)(v)-8 TRANS Energy'!H101+'FR-16(7)(v)-12 DIST Energy'!H101","v":2149559},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H101+'FR-16(7)(v)-9 TRANS Cust'!H101+'FR-16(7)(v)-13 DIST Cust'!H101","v":0},{"$f":"SUM(G101:I101)","v":2149559},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H102","v":442172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H102+'FR-16(7)(v)-7 TRANS Demand'!H102+'FR-16(7)(v)-11 DIST Demand'!H102","v":442172},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H102+'FR-16(7)(v)-8 TRANS Energy'!H102+'FR-16(7)(v)-12 DIST Energy'!H102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H102+'FR-16(7)(v)-9 TRANS Cust'!H102+'FR-16(7)(v)-13 DIST Cust'!H102","v":0},442172,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H103","v":1470514},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H103+'FR-16(7)(v)-7 TRANS Demand'!H103+'FR-16(7)(v)-11 DIST Demand'!H103","v":1470514},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H103+'FR-16(7)(v)-8 TRANS Energy'!H103+'FR-16(7)(v)-12 DIST Energy'!H103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H103+'FR-16(7)(v)-9 TRANS Cust'!H103+'FR-16(7)(v)-13 DIST Cust'!H103","v":0},1470514,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H104","v":152701},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H104+'FR-16(7)(v)-7 TRANS Demand'!H104+'FR-16(7)(v)-11 DIST Demand'!H104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H104+'FR-16(7)(v)-8 TRANS Energy'!H104+'FR-16(7)(v)-12 DIST Energy'!H104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H104+'FR-16(7)(v)-9 TRANS Cust'!H104+'FR-16(7)(v)-13 DIST Cust'!H104","v":152701},152701,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H105","v":805500},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H105+'FR-16(7)(v)-7 TRANS Demand'!H105+'FR-16(7)(v)-11 DIST Demand'!H105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H105+'FR-16(7)(v)-8 TRANS Energy'!H105+'FR-16(7)(v)-12 DIST Energy'!H105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H105+'FR-16(7)(v)-9 TRANS Cust'!H105+'FR-16(7)(v)-13 DIST Cust'!H105","v":805500},805500,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H106","v":26224},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H106+'FR-16(7)(v)-7 TRANS Demand'!H106+'FR-16(7)(v)-11 DIST Demand'!H106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H106+'FR-16(7)(v)-8 TRANS Energy'!H106+'FR-16(7)(v)-12 DIST Energy'!H106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H106+'FR-16(7)(v)-9 TRANS Cust'!H106+'FR-16(7)(v)-13 DIST Cust'!H106","v":26224},26224,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H107+'FR-16(7)(v)-7 TRANS Demand'!H107+'FR-16(7)(v)-11 DIST Demand'!H107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H107+'FR-16(7)(v)-8 TRANS Energy'!H107+'FR-16(7)(v)-12 DIST Energy'!H107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H107+'FR-16(7)(v)-9 TRANS Cust'!H107+'FR-16(7)(v)-13 DIST Cust'!H107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H108+'FR-16(7)(v)-7 TRANS Demand'!H108+'FR-16(7)(v)-11 DIST Demand'!H108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H108+'FR-16(7)(v)-8 TRANS Energy'!H108+'FR-16(7)(v)-12 DIST Energy'!H108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H108+'FR-16(7)(v)-9 TRANS Cust'!H108+'FR-16(7)(v)-13 DIST Cust'!H108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":7634681},4500697,2149559,984425,7634681,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H112","v":2840622},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H112+'FR-16(7)(v)-7 TRANS Demand'!H112+'FR-16(7)(v)-11 DIST Demand'!H112","v":2840622},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H112+'FR-16(7)(v)-8 TRANS Energy'!H112+'FR-16(7)(v)-12 DIST Energy'!H112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H112+'FR-16(7)(v)-9 TRANS Cust'!H112+'FR-16(7)(v)-13 DIST Cust'!H112","v":0},{"$f":"SUM(G112:I112)","v":2840622},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H113","v":2359374},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H113+'FR-16(7)(v)-7 TRANS Demand'!H113+'FR-16(7)(v)-11 DIST Demand'!H113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H113+'FR-16(7)(v)-8 TRANS Energy'!H113+'FR-16(7)(v)-12 DIST Energy'!H113","v":2359374},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H113+'FR-16(7)(v)-9 TRANS Cust'!H113+'FR-16(7)(v)-13 DIST Cust'!H113","v":0},{"$f":"SUM(G113:I113)","v":2359374},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H114","v":485332},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H114+'FR-16(7)(v)-7 TRANS Demand'!H114+'FR-16(7)(v)-11 DIST Demand'!H114","v":485332},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H114+'FR-16(7)(v)-8 TRANS Energy'!H114+'FR-16(7)(v)-12 DIST Energy'!H114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H114+'FR-16(7)(v)-9 TRANS Cust'!H114+'FR-16(7)(v)-13 DIST Cust'!H114","v":0},485332,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H115","v":1614049},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H115+'FR-16(7)(v)-7 TRANS Demand'!H115+'FR-16(7)(v)-11 DIST Demand'!H115","v":1614049},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H115+'FR-16(7)(v)-8 TRANS Energy'!H115+'FR-16(7)(v)-12 DIST Energy'!H115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H115+'FR-16(7)(v)-9 TRANS Cust'!H115+'FR-16(7)(v)-13 DIST Cust'!H115","v":0},1614049,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H116","v":167606},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H116+'FR-16(7)(v)-7 TRANS Demand'!H116+'FR-16(7)(v)-11 DIST Demand'!H116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H116+'FR-16(7)(v)-8 TRANS Energy'!H116+'FR-16(7)(v)-12 DIST Energy'!H116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H116+'FR-16(7)(v)-9 TRANS Cust'!H116+'FR-16(7)(v)-13 DIST Cust'!H116","v":167606},167606,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H117","v":884124},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H117+'FR-16(7)(v)-7 TRANS Demand'!H117+'FR-16(7)(v)-11 DIST Demand'!H117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H117+'FR-16(7)(v)-8 TRANS Energy'!H117+'FR-16(7)(v)-12 DIST Energy'!H117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H117+'FR-16(7)(v)-9 TRANS Cust'!H117+'FR-16(7)(v)-13 DIST Cust'!H117","v":884124},884124,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H118","v":28784},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H118+'FR-16(7)(v)-7 TRANS Demand'!H118+'FR-16(7)(v)-11 DIST Demand'!H118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H118+'FR-16(7)(v)-8 TRANS Energy'!H118+'FR-16(7)(v)-12 DIST Energy'!H118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H118+'FR-16(7)(v)-9 TRANS Cust'!H118+'FR-16(7)(v)-13 DIST Cust'!H118","v":28784},28784,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H119+'FR-16(7)(v)-7 TRANS Demand'!H119+'FR-16(7)(v)-11 DIST Demand'!H119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H119+'FR-16(7)(v)-8 TRANS Energy'!H119+'FR-16(7)(v)-12 DIST Energy'!H119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H119+'FR-16(7)(v)-9 TRANS Cust'!H119+'FR-16(7)(v)-13 DIST Cust'!H119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H120+'FR-16(7)(v)-7 TRANS Demand'!H120+'FR-16(7)(v)-11 DIST Demand'!H120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H120+'FR-16(7)(v)-8 TRANS Energy'!H120+'FR-16(7)(v)-12 DIST Energy'!H120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H120+'FR-16(7)(v)-9 TRANS Cust'!H120+'FR-16(7)(v)-13 DIST Cust'!H120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":8379891},4940003,2359374,1080514,8379891,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":487332720},459999810,4508933,22823977,487332720,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H136","v":132828099},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H136+'FR-16(7)(v)-7 TRANS Demand'!H136+'FR-16(7)(v)-11 DIST Demand'!H136","v":132828099},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H136+'FR-16(7)(v)-8 TRANS Energy'!H136+'FR-16(7)(v)-12 DIST Energy'!H136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H136+'FR-16(7)(v)-9 TRANS Cust'!H136+'FR-16(7)(v)-13 DIST Cust'!H136","v":0},{"$f":"SUM(G136:I136)","v":132828099},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H137","v":49787103},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H137+'FR-16(7)(v)-7 TRANS Demand'!H137+'FR-16(7)(v)-11 DIST Demand'!H137","v":49787103},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H137+'FR-16(7)(v)-8 TRANS Energy'!H137+'FR-16(7)(v)-12 DIST Energy'!H137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H137+'FR-16(7)(v)-9 TRANS Cust'!H137+'FR-16(7)(v)-13 DIST Cust'!H137","v":0},{"$f":"SUM(G137:I137)","v":49787103},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H138","v":1757548},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H138+'FR-16(7)(v)-7 TRANS Demand'!H138+'FR-16(7)(v)-11 DIST Demand'!H138","v":1757548},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H138+'FR-16(7)(v)-8 TRANS Energy'!H138+'FR-16(7)(v)-12 DIST Energy'!H138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H138+'FR-16(7)(v)-9 TRANS Cust'!H138+'FR-16(7)(v)-13 DIST Cust'!H138","v":0},{"$f":"SUM(G138:I138)","v":1757548},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":184372750},184372750,0,0,184372750,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H142+'FR-16(7)(v)-7 TRANS Demand'!H142+'FR-16(7)(v)-11 DIST Demand'!H142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H142+'FR-16(7)(v)-8 TRANS Energy'!H142+'FR-16(7)(v)-12 DIST Energy'!H142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H142+'FR-16(7)(v)-9 TRANS Cust'!H142+'FR-16(7)(v)-13 DIST Cust'!H142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H143","v":5557172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H143+'FR-16(7)(v)-7 TRANS Demand'!H143+'FR-16(7)(v)-11 DIST Demand'!H143","v":5557172},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H143+'FR-16(7)(v)-8 TRANS Energy'!H143+'FR-16(7)(v)-12 DIST Energy'!H143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H143+'FR-16(7)(v)-9 TRANS Cust'!H143+'FR-16(7)(v)-13 DIST Cust'!H143","v":0},{"$f":"SUM(G143:I143)","v":5557172},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H144","v":139974},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H144+'FR-16(7)(v)-7 TRANS Demand'!H144+'FR-16(7)(v)-11 DIST Demand'!H144","v":139974},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H144+'FR-16(7)(v)-8 TRANS Energy'!H144+'FR-16(7)(v)-12 DIST Energy'!H144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H144+'FR-16(7)(v)-9 TRANS Cust'!H144+'FR-16(7)(v)-13 DIST Cust'!H144","v":0},{"$f":"SUM(G144:I144)","v":139974},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":5697146},5697146,0,0,5697146,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":190069896},{"$f":"G145+G139","v":190069896},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":190069896},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H150","v":6486366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H150+'FR-16(7)(v)-7 TRANS Demand'!H150+'FR-16(7)(v)-11 DIST Demand'!H150","v":6486366},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H150+'FR-16(7)(v)-8 TRANS Energy'!H150+'FR-16(7)(v)-12 DIST Energy'!H150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H150+'FR-16(7)(v)-9 TRANS Cust'!H150+'FR-16(7)(v)-13 DIST Cust'!H150","v":0},{"$f":"SUM(G150:I150)","v":6486366},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H151","v":4876376},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H151+'FR-16(7)(v)-7 TRANS Demand'!H151+'FR-16(7)(v)-11 DIST Demand'!H151","v":4876376},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H151+'FR-16(7)(v)-8 TRANS Energy'!H151+'FR-16(7)(v)-12 DIST Energy'!H151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H151+'FR-16(7)(v)-9 TRANS Cust'!H151+'FR-16(7)(v)-13 DIST Cust'!H151","v":0},{"$f":"SUM(G151:I151)","v":4876376},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H152","v":697080},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H152+'FR-16(7)(v)-7 TRANS Demand'!H152+'FR-16(7)(v)-11 DIST Demand'!H152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H152+'FR-16(7)(v)-8 TRANS Energy'!H152+'FR-16(7)(v)-12 DIST Energy'!H152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H152+'FR-16(7)(v)-9 TRANS Cust'!H152+'FR-16(7)(v)-13 DIST Cust'!H152","v":697080},{"$f":"SUM(G152:I152)","v":697080},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H153","v":2099104},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H153+'FR-16(7)(v)-7 TRANS Demand'!H153+'FR-16(7)(v)-11 DIST Demand'!H153","v":2099104},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H153+'FR-16(7)(v)-8 TRANS Energy'!H153+'FR-16(7)(v)-12 DIST Energy'!H153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H153+'FR-16(7)(v)-9 TRANS Cust'!H153+'FR-16(7)(v)-13 DIST Cust'!H153","v":0},2099104,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H154","v":166033},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H154+'FR-16(7)(v)-7 TRANS Demand'!H154+'FR-16(7)(v)-11 DIST Demand'!H154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H154+'FR-16(7)(v)-8 TRANS Energy'!H154+'FR-16(7)(v)-12 DIST Energy'!H154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H154+'FR-16(7)(v)-9 TRANS Cust'!H154+'FR-16(7)(v)-13 DIST Cust'!H154","v":166033},166033,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H155","v":5550952},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H155+'FR-16(7)(v)-7 TRANS Demand'!H155+'FR-16(7)(v)-11 DIST Demand'!H155","v":5550952},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H155+'FR-16(7)(v)-8 TRANS Energy'!H155+'FR-16(7)(v)-12 DIST Energy'!H155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H155+'FR-16(7)(v)-9 TRANS Cust'!H155+'FR-16(7)(v)-13 DIST Cust'!H155","v":0},5550952,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H156","v":502653},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H156+'FR-16(7)(v)-7 TRANS Demand'!H156+'FR-16(7)(v)-11 DIST Demand'!H156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H156+'FR-16(7)(v)-8 TRANS Energy'!H156+'FR-16(7)(v)-12 DIST Energy'!H156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H156+'FR-16(7)(v)-9 TRANS Cust'!H156+'FR-16(7)(v)-13 DIST Cust'!H156","v":502653},502653,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H157","v":2582947},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H157+'FR-16(7)(v)-7 TRANS Demand'!H157+'FR-16(7)(v)-11 DIST Demand'!H157","v":2582947},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H157+'FR-16(7)(v)-8 TRANS Energy'!H157+'FR-16(7)(v)-12 DIST Energy'!H157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H157+'FR-16(7)(v)-9 TRANS Cust'!H157+'FR-16(7)(v)-13 DIST Cust'!H157","v":0},2582947,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H158","v":198172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H158+'FR-16(7)(v)-7 TRANS Demand'!H158+'FR-16(7)(v)-11 DIST Demand'!H158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H158+'FR-16(7)(v)-8 TRANS Energy'!H158+'FR-16(7)(v)-12 DIST Energy'!H158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H158+'FR-16(7)(v)-9 TRANS Cust'!H158+'FR-16(7)(v)-13 DIST Cust'!H158","v":198172},198172,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H159","v":4486399},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H159+'FR-16(7)(v)-7 TRANS Demand'!H159+'FR-16(7)(v)-11 DIST Demand'!H159","v":4486399},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H159+'FR-16(7)(v)-8 TRANS Energy'!H159+'FR-16(7)(v)-12 DIST Energy'!H159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H159+'FR-16(7)(v)-9 TRANS Cust'!H159+'FR-16(7)(v)-13 DIST Cust'!H159","v":0},4486399,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H160","v":402179},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H160+'FR-16(7)(v)-7 TRANS Demand'!H160+'FR-16(7)(v)-11 DIST Demand'!H160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H160+'FR-16(7)(v)-8 TRANS Energy'!H160+'FR-16(7)(v)-12 DIST Energy'!H160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H160+'FR-16(7)(v)-9 TRANS Cust'!H160+'FR-16(7)(v)-13 DIST Cust'!H160","v":402179},402179,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H161","v":754654},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H161+'FR-16(7)(v)-7 TRANS Demand'!H161+'FR-16(7)(v)-11 DIST Demand'!H161","v":754654},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H161+'FR-16(7)(v)-8 TRANS Energy'!H161+'FR-16(7)(v)-12 DIST Energy'!H161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H161+'FR-16(7)(v)-9 TRANS Cust'!H161+'FR-16(7)(v)-13 DIST Cust'!H161","v":0},754654,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H162","v":133392},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H162+'FR-16(7)(v)-7 TRANS Demand'!H162+'FR-16(7)(v)-11 DIST Demand'!H162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H162+'FR-16(7)(v)-8 TRANS Energy'!H162+'FR-16(7)(v)-12 DIST Energy'!H162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H162+'FR-16(7)(v)-9 TRANS Cust'!H162+'FR-16(7)(v)-13 DIST Cust'!H162","v":133392},133392,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H163","v":5882317},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H163+'FR-16(7)(v)-7 TRANS Demand'!H163+'FR-16(7)(v)-11 DIST Demand'!H163","v":5882317},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H163+'FR-16(7)(v)-8 TRANS Energy'!H163+'FR-16(7)(v)-12 DIST Energy'!H163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H163+'FR-16(7)(v)-9 TRANS Cust'!H163+'FR-16(7)(v)-13 DIST Cust'!H163","v":0},{"$f":"SUM(G163:I163)","v":5882317},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H164","v":875093},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H164+'FR-16(7)(v)-7 TRANS Demand'!H164+'FR-16(7)(v)-11 DIST Demand'!H164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H164+'FR-16(7)(v)-8 TRANS Energy'!H164+'FR-16(7)(v)-12 DIST Energy'!H164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H164+'FR-16(7)(v)-9 TRANS Cust'!H164+'FR-16(7)(v)-13 DIST Cust'!H164","v":875093},875093,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H165","v":989666},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H165+'FR-16(7)(v)-7 TRANS Demand'!H165+'FR-16(7)(v)-11 DIST Demand'!H165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H165+'FR-16(7)(v)-8 TRANS Energy'!H165+'FR-16(7)(v)-12 DIST Energy'!H165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H165+'FR-16(7)(v)-9 TRANS Cust'!H165+'FR-16(7)(v)-13 DIST Cust'!H165","v":989666},989666,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H166","v":376753},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H166+'FR-16(7)(v)-7 TRANS Demand'!H166+'FR-16(7)(v)-11 DIST Demand'!H166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H166+'FR-16(7)(v)-8 TRANS Energy'!H166+'FR-16(7)(v)-12 DIST Energy'!H166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H166+'FR-16(7)(v)-9 TRANS Cust'!H166+'FR-16(7)(v)-13 DIST Cust'!H166","v":376753},376753,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H167+'FR-16(7)(v)-7 TRANS Demand'!H167+'FR-16(7)(v)-11 DIST Demand'!H167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H167+'FR-16(7)(v)-8 TRANS Energy'!H167+'FR-16(7)(v)-12 DIST Energy'!H167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H167+'FR-16(7)(v)-9 TRANS Cust'!H167+'FR-16(7)(v)-13 DIST Cust'!H167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H168","v":580425},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H168+'FR-16(7)(v)-7 TRANS Demand'!H168+'FR-16(7)(v)-11 DIST Demand'!H168","v":478640},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H168+'FR-16(7)(v)-8 TRANS Energy'!H168+'FR-16(7)(v)-12 DIST Energy'!H168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H168+'FR-16(7)(v)-9 TRANS Cust'!H168+'FR-16(7)(v)-13 DIST Cust'!H168","v":101785},580425,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H169","v":134168},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H169+'FR-16(7)(v)-7 TRANS Demand'!H169+'FR-16(7)(v)-11 DIST Demand'!H169","v":110640},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H169+'FR-16(7)(v)-8 TRANS Energy'!H169+'FR-16(7)(v)-12 DIST Energy'!H169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H169+'FR-16(7)(v)-9 TRANS Cust'!H169+'FR-16(7)(v)-13 DIST Cust'!H169","v":23528},134168,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H170","v":-1963258},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H170+'FR-16(7)(v)-7 TRANS Demand'!H170+'FR-16(7)(v)-11 DIST Demand'!H170","v":-1963258},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H170+'FR-16(7)(v)-8 TRANS Energy'!H170+'FR-16(7)(v)-12 DIST Energy'!H170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H170+'FR-16(7)(v)-9 TRANS Cust'!H170+'FR-16(7)(v)-13 DIST Cust'!H170","v":0},{"$f":"SUM(G170:I170)","v":-1963258},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":35811471},{"$f":"SUM(G149:G169)","v":33308395},0,4466334,37774729,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":41508617},{"$f":"G171+G145","v":39005541},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":4466334},{"$f":"J171+J145","v":43471875},{"$f":"F173-J173","v":-1963258}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":225881367},{"$f":"G147+G171","v":223378291},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":4466334},{"$f":"J147+J171","v":227844625},{"$f":"F174-J174","v":-1963258}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H177","v":1444673},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H177+'FR-16(7)(v)-7 TRANS Demand'!H177+'FR-16(7)(v)-11 DIST Demand'!H177","v":1444673},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H177+'FR-16(7)(v)-8 TRANS Energy'!H177+'FR-16(7)(v)-12 DIST Energy'!H177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H177+'FR-16(7)(v)-9 TRANS Cust'!H177+'FR-16(7)(v)-13 DIST Cust'!H177","v":0},{"$f":"SUM(G177:I177)","v":1444673},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H178","v":1199922},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H178+'FR-16(7)(v)-7 TRANS Demand'!H178+'FR-16(7)(v)-11 DIST Demand'!H178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H178+'FR-16(7)(v)-8 TRANS Energy'!H178+'FR-16(7)(v)-12 DIST Energy'!H178","v":1199922},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H178+'FR-16(7)(v)-9 TRANS Cust'!H178+'FR-16(7)(v)-13 DIST Cust'!H178","v":0},{"$f":"SUM(G178:I178)","v":1199922},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H179","v":246828},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H179+'FR-16(7)(v)-7 TRANS Demand'!H179+'FR-16(7)(v)-11 DIST Demand'!H179","v":246828},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H179+'FR-16(7)(v)-8 TRANS Energy'!H179+'FR-16(7)(v)-12 DIST Energy'!H179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H179+'FR-16(7)(v)-9 TRANS Cust'!H179+'FR-16(7)(v)-13 DIST Cust'!H179","v":0},246828,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H180","v":820867},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H180+'FR-16(7)(v)-7 TRANS Demand'!H180+'FR-16(7)(v)-11 DIST Demand'!H180","v":820867},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H180+'FR-16(7)(v)-8 TRANS Energy'!H180+'FR-16(7)(v)-12 DIST Energy'!H180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H180+'FR-16(7)(v)-9 TRANS Cust'!H180+'FR-16(7)(v)-13 DIST Cust'!H180","v":0},820867,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H181","v":85240},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H181+'FR-16(7)(v)-7 TRANS Demand'!H181+'FR-16(7)(v)-11 DIST Demand'!H181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H181+'FR-16(7)(v)-8 TRANS Energy'!H181+'FR-16(7)(v)-12 DIST Energy'!H181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H181+'FR-16(7)(v)-9 TRANS Cust'!H181+'FR-16(7)(v)-13 DIST Cust'!H181","v":85240},85240,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H182","v":449644},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H182+'FR-16(7)(v)-7 TRANS Demand'!H182+'FR-16(7)(v)-11 DIST Demand'!H182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H182+'FR-16(7)(v)-8 TRANS Energy'!H182+'FR-16(7)(v)-12 DIST Energy'!H182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H182+'FR-16(7)(v)-9 TRANS Cust'!H182+'FR-16(7)(v)-13 DIST Cust'!H182","v":449644},449644,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H183","v":14639},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H183+'FR-16(7)(v)-7 TRANS Demand'!H183+'FR-16(7)(v)-11 DIST Demand'!H183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H183+'FR-16(7)(v)-8 TRANS Energy'!H183+'FR-16(7)(v)-12 DIST Energy'!H183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H183+'FR-16(7)(v)-9 TRANS Cust'!H183+'FR-16(7)(v)-13 DIST Cust'!H183","v":14639},14639,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H184+'FR-16(7)(v)-7 TRANS Demand'!H184+'FR-16(7)(v)-11 DIST Demand'!H184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H184+'FR-16(7)(v)-8 TRANS Energy'!H184+'FR-16(7)(v)-12 DIST Energy'!H184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H184+'FR-16(7)(v)-9 TRANS Cust'!H184+'FR-16(7)(v)-13 DIST Cust'!H184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H185","v":-337158},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H185+'FR-16(7)(v)-7 TRANS Demand'!H185+'FR-16(7)(v)-11 DIST Demand'!H185","v":-51480},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H185+'FR-16(7)(v)-8 TRANS Energy'!H185+'FR-16(7)(v)-12 DIST Energy'!H185","v":-196707},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H185+'FR-16(7)(v)-9 TRANS Cust'!H185+'FR-16(7)(v)-13 DIST Cust'!H185","v":-88971},-337158,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":3924655},2460888,1003215,460552,3924655,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H189","v":2793354},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H189+'FR-16(7)(v)-7 TRANS Demand'!H189+'FR-16(7)(v)-11 DIST Demand'!H189","v":2793354},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H189+'FR-16(7)(v)-8 TRANS Energy'!H189+'FR-16(7)(v)-12 DIST Energy'!H189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H189+'FR-16(7)(v)-9 TRANS Cust'!H189+'FR-16(7)(v)-13 DIST Cust'!H189","v":0},{"$f":"SUM(G189:I189)","v":2793354},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H190","v":2320113},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H190+'FR-16(7)(v)-7 TRANS Demand'!H190+'FR-16(7)(v)-11 DIST Demand'!H190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H190+'FR-16(7)(v)-8 TRANS Energy'!H190+'FR-16(7)(v)-12 DIST Energy'!H190","v":2320113},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H190+'FR-16(7)(v)-9 TRANS Cust'!H190+'FR-16(7)(v)-13 DIST Cust'!H190","v":0},{"$f":"SUM(G190:I190)","v":2320113},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H191","v":477256},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H191+'FR-16(7)(v)-7 TRANS Demand'!H191+'FR-16(7)(v)-11 DIST Demand'!H191","v":477256},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H191+'FR-16(7)(v)-8 TRANS Energy'!H191+'FR-16(7)(v)-12 DIST Energy'!H191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H191+'FR-16(7)(v)-9 TRANS Cust'!H191+'FR-16(7)(v)-13 DIST Cust'!H191","v":0},477256,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H192","v":1587191},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H192+'FR-16(7)(v)-7 TRANS Demand'!H192+'FR-16(7)(v)-11 DIST Demand'!H192","v":1587191},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H192+'FR-16(7)(v)-8 TRANS Energy'!H192+'FR-16(7)(v)-12 DIST Energy'!H192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H192+'FR-16(7)(v)-9 TRANS Cust'!H192+'FR-16(7)(v)-13 DIST Cust'!H192","v":0},1587191,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H193","v":164817},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H193+'FR-16(7)(v)-7 TRANS Demand'!H193+'FR-16(7)(v)-11 DIST Demand'!H193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H193+'FR-16(7)(v)-8 TRANS Energy'!H193+'FR-16(7)(v)-12 DIST Energy'!H193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H193+'FR-16(7)(v)-9 TRANS Cust'!H193+'FR-16(7)(v)-13 DIST Cust'!H193","v":164817},164817,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H194","v":869412},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H194+'FR-16(7)(v)-7 TRANS Demand'!H194+'FR-16(7)(v)-11 DIST Demand'!H194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H194+'FR-16(7)(v)-8 TRANS Energy'!H194+'FR-16(7)(v)-12 DIST Energy'!H194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H194+'FR-16(7)(v)-9 TRANS Cust'!H194+'FR-16(7)(v)-13 DIST Cust'!H194","v":869412},869412,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H195","v":28305},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H195+'FR-16(7)(v)-7 TRANS Demand'!H195+'FR-16(7)(v)-11 DIST Demand'!H195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H195+'FR-16(7)(v)-8 TRANS Energy'!H195+'FR-16(7)(v)-12 DIST Energy'!H195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H195+'FR-16(7)(v)-9 TRANS Cust'!H195+'FR-16(7)(v)-13 DIST Cust'!H195","v":28305},28305,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H196+'FR-16(7)(v)-7 TRANS Demand'!H196+'FR-16(7)(v)-11 DIST Demand'!H196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H196+'FR-16(7)(v)-8 TRANS Energy'!H196+'FR-16(7)(v)-12 DIST Energy'!H196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H196+'FR-16(7)(v)-9 TRANS Cust'!H196+'FR-16(7)(v)-13 DIST Cust'!H196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H197","v":-28270},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H197+'FR-16(7)(v)-7 TRANS Demand'!H197+'FR-16(7)(v)-11 DIST Demand'!H197","v":-4317},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H197+'FR-16(7)(v)-8 TRANS Energy'!H197+'FR-16(7)(v)-12 DIST Energy'!H197","v":-16493},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H197+'FR-16(7)(v)-9 TRANS Cust'!H197+'FR-16(7)(v)-13 DIST Cust'!H197","v":-7460},-28270,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":8212178},{"$f":"SUM(G188:G197)","v":4853484},{"$f":"SUM(H188:H197)","v":2303620},{"$f":"SUM(I188:I197)","v":1055074},{"$f":"SUM(J188:J197)","v":8212178},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":238018200},230692663,3306835,5981960,239981458,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":102447296},102447296,0,0,102447296,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,{"$f":"F60-F137","v":48529036},48529036,0,0,48529036,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,-1757548,-1757548,0,0,-1757548,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":149218784},149218784,0,0,149218784,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,13788225,13788225,0,0,13788225,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,-139974,-139974,0,0,-139974,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":13648251},13648251,0,0,13648251,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":162867035},162867035,0,0,162867035,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":14296538},14296538,0,0,14296538,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,4447439,4447439,0,0,4447439,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":635763},0,0,635763,635763,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":1914462},1914462,0,0,1914462,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":151428},0,0,151428,151428,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":12677437},12677437,0,0,12677437,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":1147975},0,0,1147975,1147975,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":5899015},5899015,0,0,5899015,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":452591},0,0,452591,452591,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":10480884},10480884,0,0,10480884,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":939550},0,0,939550,939550,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":1762982},1762982,0,0,1762982,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":311623},0,0,311623,311623,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,{"$f":"F86-F163","v":5361919},5361919,0,0,5361919,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,797676,0,0,797676,797676,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,653732,0,0,653732,653732,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,9613179,0,0,9613179,9613179,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-580425,-478640,0,-101785,-580425,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,9642720,7951748,0,1690972,9642720,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,1963258,1963258,0,0,1963258,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":80606488},64313784,0,16292704,80606488,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":96217997},77962035,0,16292704,94254739,1963258]
[40,"NET TRANS & DIST PLANT",null,null,null,245436781,227180819,0,16292704,243473523,1963258]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":1143338},1143338,0,0,1143338,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,949637,0,949637,0,949637,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,195344,195344,0,0,195344,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,649647,649647,0,0,649647,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":355856},0,0,355856,355856,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,11585,0,0,11585,11585,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,337158,51480,196707,88971,337158,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":3642565},2039809,1146344,456412,3642565,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":47268},47268,0,0,47268,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,39261,0,39261,0,39261,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,8076,8076,0,0,8076,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,26858,26858,0,0,26858,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":14712},0,0,14712,14712,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,479,0,0,479,479,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,28270,4317,16493,7460,28270,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":164924},86519,55754,22651,164924,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":247281012},229307147,1202098,16771767,247281012,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H292","v":37603414},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H292+'FR-16(7)(v)-7 TRANS Demand'!H292+'FR-16(7)(v)-11 DIST Demand'!H292","v":34840695},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H292+'FR-16(7)(v)-8 TRANS Energy'!H292+'FR-16(7)(v)-12 DIST Energy'!H292","v":181521},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H292+'FR-16(7)(v)-9 TRANS Cust'!H292+'FR-16(7)(v)-13 DIST Cust'!H292","v":2581198},{"$f":"SUM(G292:I292)","v":37603414},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H293","v":693677},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H293+'FR-16(7)(v)-7 TRANS Demand'!H293+'FR-16(7)(v)-11 DIST Demand'!H293","v":642712},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H293+'FR-16(7)(v)-8 TRANS Energy'!H293+'FR-16(7)(v)-12 DIST Energy'!H293","v":3349},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H293+'FR-16(7)(v)-9 TRANS Cust'!H293+'FR-16(7)(v)-13 DIST Cust'!H293","v":47616},693677,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H294","v":14967143},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H294+'FR-16(7)(v)-7 TRANS Demand'!H294+'FR-16(7)(v)-11 DIST Demand'!H294","v":11941989},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H294+'FR-16(7)(v)-8 TRANS Energy'!H294+'FR-16(7)(v)-12 DIST Energy'!H294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H294+'FR-16(7)(v)-9 TRANS Cust'!H294+'FR-16(7)(v)-13 DIST Cust'!H294","v":3025154},14967143,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H295","v":10990661},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H295+'FR-16(7)(v)-7 TRANS Demand'!H295+'FR-16(7)(v)-11 DIST Demand'!H295","v":10183178},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H295+'FR-16(7)(v)-8 TRANS Energy'!H295+'FR-16(7)(v)-12 DIST Energy'!H295","v":53055},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H295+'FR-16(7)(v)-9 TRANS Cust'!H295+'FR-16(7)(v)-13 DIST Cust'!H295","v":754428},10990661,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H296","v":137724},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H296+'FR-16(7)(v)-7 TRANS Demand'!H296+'FR-16(7)(v)-11 DIST Demand'!H296","v":127605},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H296+'FR-16(7)(v)-8 TRANS Energy'!H296+'FR-16(7)(v)-12 DIST Energy'!H296","v":665},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H296+'FR-16(7)(v)-9 TRANS Cust'!H296+'FR-16(7)(v)-13 DIST Cust'!H296","v":9454},137724,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H297","v":-47897},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H297+'FR-16(7)(v)-7 TRANS Demand'!H297+'FR-16(7)(v)-11 DIST Demand'!H297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H297+'FR-16(7)(v)-8 TRANS Energy'!H297+'FR-16(7)(v)-12 DIST Energy'!H297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H297+'FR-16(7)(v)-9 TRANS Cust'!H297+'FR-16(7)(v)-13 DIST Cust'!H297","v":-47897},-47897,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H298","v":-468989},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H298+'FR-16(7)(v)-7 TRANS Demand'!H298+'FR-16(7)(v)-11 DIST Demand'!H298","v":-259608},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H298+'FR-16(7)(v)-8 TRANS Energy'!H298+'FR-16(7)(v)-12 DIST Energy'!H298","v":-145816},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H298+'FR-16(7)(v)-9 TRANS Cust'!H298+'FR-16(7)(v)-13 DIST Cust'!H298","v":-63565},-468989,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H299+'FR-16(7)(v)-7 TRANS Demand'!H299+'FR-16(7)(v)-11 DIST Demand'!H299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H299+'FR-16(7)(v)-8 TRANS Energy'!H299+'FR-16(7)(v)-12 DIST Energy'!H299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H299+'FR-16(7)(v)-9 TRANS Cust'!H299+'FR-16(7)(v)-13 DIST Cust'!H299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H300+'FR-16(7)(v)-7 TRANS Demand'!H300+'FR-16(7)(v)-11 DIST Demand'!H300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H300+'FR-16(7)(v)-8 TRANS Energy'!H300+'FR-16(7)(v)-12 DIST Energy'!H300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H300+'FR-16(7)(v)-9 TRANS Cust'!H300+'FR-16(7)(v)-13 DIST Cust'!H300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":63875733},57476571,92774,6306388,63875733,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H304","v":-1956955},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H304+'FR-16(7)(v)-7 TRANS Demand'!H304+'FR-16(7)(v)-11 DIST Demand'!H304","v":-1813177},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H304+'FR-16(7)(v)-8 TRANS Energy'!H304+'FR-16(7)(v)-12 DIST Energy'!H304","v":-9447},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H304+'FR-16(7)(v)-9 TRANS Cust'!H304+'FR-16(7)(v)-13 DIST Cust'!H304","v":-134331},{"$f":"SUM(G304:I304)","v":-1956955},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H305","v":4676852},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H305+'FR-16(7)(v)-7 TRANS Demand'!H305+'FR-16(7)(v)-11 DIST Demand'!H305","v":4333244},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H305+'FR-16(7)(v)-8 TRANS Energy'!H305+'FR-16(7)(v)-12 DIST Energy'!H305","v":22576},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H305+'FR-16(7)(v)-9 TRANS Cust'!H305+'FR-16(7)(v)-13 DIST Cust'!H305","v":321032},4676852,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H306+'FR-16(7)(v)-7 TRANS Demand'!H306+'FR-16(7)(v)-11 DIST Demand'!H306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H306+'FR-16(7)(v)-8 TRANS Energy'!H306+'FR-16(7)(v)-12 DIST Energy'!H306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H306+'FR-16(7)(v)-9 TRANS Cust'!H306+'FR-16(7)(v)-13 DIST Cust'!H306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H307","v":464475},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H307+'FR-16(7)(v)-7 TRANS Demand'!H307+'FR-16(7)(v)-11 DIST Demand'!H307","v":430350},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H307+'FR-16(7)(v)-8 TRANS Energy'!H307+'FR-16(7)(v)-12 DIST Energy'!H307","v":2242},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H307+'FR-16(7)(v)-9 TRANS Cust'!H307+'FR-16(7)(v)-13 DIST Cust'!H307","v":31883},464475,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H308+'FR-16(7)(v)-7 TRANS Demand'!H308+'FR-16(7)(v)-11 DIST Demand'!H308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H308+'FR-16(7)(v)-8 TRANS Energy'!H308+'FR-16(7)(v)-12 DIST Energy'!H308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H308+'FR-16(7)(v)-9 TRANS Cust'!H308+'FR-16(7)(v)-13 DIST Cust'!H308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H309+'FR-16(7)(v)-7 TRANS Demand'!H309+'FR-16(7)(v)-11 DIST Demand'!H309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H309+'FR-16(7)(v)-8 TRANS Energy'!H309+'FR-16(7)(v)-12 DIST Energy'!H309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H309+'FR-16(7)(v)-9 TRANS Cust'!H309+'FR-16(7)(v)-13 DIST Cust'!H309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H310","v":81509},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H310+'FR-16(7)(v)-7 TRANS Demand'!H310+'FR-16(7)(v)-11 DIST Demand'!H310","v":65035},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H310+'FR-16(7)(v)-8 TRANS Energy'!H310+'FR-16(7)(v)-12 DIST Energy'!H310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H310+'FR-16(7)(v)-9 TRANS Cust'!H310+'FR-16(7)(v)-13 DIST Cust'!H310","v":16474},81509,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H311","v":68731},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H311+'FR-16(7)(v)-7 TRANS Demand'!H311+'FR-16(7)(v)-11 DIST Demand'!H311","v":26034},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H311+'FR-16(7)(v)-8 TRANS Energy'!H311+'FR-16(7)(v)-12 DIST Energy'!H311","v":29399},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H311+'FR-16(7)(v)-9 TRANS Cust'!H311+'FR-16(7)(v)-13 DIST Cust'!H311","v":13298},68731,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H312","v":14305},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H312+'FR-16(7)(v)-7 TRANS Demand'!H312+'FR-16(7)(v)-11 DIST Demand'!H312","v":2731},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H312+'FR-16(7)(v)-8 TRANS Energy'!H312+'FR-16(7)(v)-12 DIST Energy'!H312","v":11086},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H312+'FR-16(7)(v)-9 TRANS Cust'!H312+'FR-16(7)(v)-13 DIST Cust'!H312","v":488},{"$f":"SUM(G312:I312)","v":14305},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H313","v":1451138},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H313+'FR-16(7)(v)-7 TRANS Demand'!H313+'FR-16(7)(v)-11 DIST Demand'!H313","v":549681},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H313+'FR-16(7)(v)-8 TRANS Energy'!H313+'FR-16(7)(v)-12 DIST Energy'!H313","v":620709},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H313+'FR-16(7)(v)-9 TRANS Cust'!H313+'FR-16(7)(v)-13 DIST Cust'!H313","v":280748},{"$f":"SUM(G313:I313)","v":1451138},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H314+'FR-16(7)(v)-7 TRANS Demand'!H314+'FR-16(7)(v)-11 DIST Demand'!H314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H314+'FR-16(7)(v)-8 TRANS Energy'!H314+'FR-16(7)(v)-12 DIST Energy'!H314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H314+'FR-16(7)(v)-9 TRANS Cust'!H314+'FR-16(7)(v)-13 DIST Cust'!H314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":4800055},3593898,676565,529592,4800055,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H318","v":53626},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H318+'FR-16(7)(v)-7 TRANS Demand'!H318+'FR-16(7)(v)-11 DIST Demand'!H318","v":49686},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H318+'FR-16(7)(v)-8 TRANS Energy'!H318+'FR-16(7)(v)-12 DIST Energy'!H318","v":259},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H318+'FR-16(7)(v)-9 TRANS Cust'!H318+'FR-16(7)(v)-13 DIST Cust'!H318","v":3681},{"$f":"SUM(G318:I318)","v":53626},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H319+'FR-16(7)(v)-7 TRANS Demand'!H319+'FR-16(7)(v)-11 DIST Demand'!H319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H319+'FR-16(7)(v)-8 TRANS Energy'!H319+'FR-16(7)(v)-12 DIST Energy'!H319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H319+'FR-16(7)(v)-9 TRANS Cust'!H319+'FR-16(7)(v)-13 DIST Cust'!H319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H320+'FR-16(7)(v)-7 TRANS Demand'!H320+'FR-16(7)(v)-11 DIST Demand'!H320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H320+'FR-16(7)(v)-8 TRANS Energy'!H320+'FR-16(7)(v)-12 DIST Energy'!H320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H320+'FR-16(7)(v)-9 TRANS Cust'!H320+'FR-16(7)(v)-13 DIST Cust'!H320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H321+'FR-16(7)(v)-7 TRANS Demand'!H321+'FR-16(7)(v)-11 DIST Demand'!H321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H321+'FR-16(7)(v)-8 TRANS Energy'!H321+'FR-16(7)(v)-12 DIST Energy'!H321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H321+'FR-16(7)(v)-9 TRANS Cust'!H321+'FR-16(7)(v)-13 DIST Cust'!H321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":53626},49686,259,3681,53626,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":68729414},61120155,769598,6839661,68729414,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H338","v":-2658},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H338+'FR-16(7)(v)-7 TRANS Demand'!H338+'FR-16(7)(v)-11 DIST Demand'!H338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H338+'FR-16(7)(v)-8 TRANS Energy'!H338+'FR-16(7)(v)-12 DIST Energy'!H338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H338+'FR-16(7)(v)-9 TRANS Cust'!H338+'FR-16(7)(v)-13 DIST Cust'!H338","v":-2658},{"$f":"SUM(G338:I338)","v":-2658},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H339","v":-29891},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H339+'FR-16(7)(v)-7 TRANS Demand'!H339+'FR-16(7)(v)-11 DIST Demand'!H339","v":-11322},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H339+'FR-16(7)(v)-8 TRANS Energy'!H339+'FR-16(7)(v)-12 DIST Energy'!H339","v":-12786},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H339+'FR-16(7)(v)-9 TRANS Cust'!H339+'FR-16(7)(v)-13 DIST Cust'!H339","v":-5783},-29891,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H340+'FR-16(7)(v)-7 TRANS Demand'!H340+'FR-16(7)(v)-11 DIST Demand'!H340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H340+'FR-16(7)(v)-8 TRANS Energy'!H340+'FR-16(7)(v)-12 DIST Energy'!H340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H340+'FR-16(7)(v)-9 TRANS Cust'!H340+'FR-16(7)(v)-13 DIST Cust'!H340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H341+'FR-16(7)(v)-7 TRANS Demand'!H341+'FR-16(7)(v)-11 DIST Demand'!H341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H341+'FR-16(7)(v)-8 TRANS Energy'!H341+'FR-16(7)(v)-12 DIST Energy'!H341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H341+'FR-16(7)(v)-9 TRANS Cust'!H341+'FR-16(7)(v)-13 DIST Cust'!H341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H342+'FR-16(7)(v)-7 TRANS Demand'!H342+'FR-16(7)(v)-11 DIST Demand'!H342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H342+'FR-16(7)(v)-8 TRANS Energy'!H342+'FR-16(7)(v)-12 DIST Energy'!H342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H342+'FR-16(7)(v)-9 TRANS Cust'!H342+'FR-16(7)(v)-13 DIST Cust'!H342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H343","v":1506},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H343+'FR-16(7)(v)-7 TRANS Demand'!H343+'FR-16(7)(v)-11 DIST Demand'!H343","v":1202},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H343+'FR-16(7)(v)-8 TRANS Energy'!H343+'FR-16(7)(v)-12 DIST Energy'!H343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H343+'FR-16(7)(v)-9 TRANS Cust'!H343+'FR-16(7)(v)-13 DIST Cust'!H343","v":304},1506,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H344+'FR-16(7)(v)-7 TRANS Demand'!H344+'FR-16(7)(v)-11 DIST Demand'!H344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H344+'FR-16(7)(v)-8 TRANS Energy'!H344+'FR-16(7)(v)-12 DIST Energy'!H344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H344+'FR-16(7)(v)-9 TRANS Cust'!H344+'FR-16(7)(v)-13 DIST Cust'!H344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H345","v":-724619},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H345+'FR-16(7)(v)-7 TRANS Demand'!H345+'FR-16(7)(v)-11 DIST Demand'!H345","v":-274481},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H345+'FR-16(7)(v)-8 TRANS Energy'!H345+'FR-16(7)(v)-12 DIST Energy'!H345","v":-309948},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H345+'FR-16(7)(v)-9 TRANS Cust'!H345+'FR-16(7)(v)-13 DIST Cust'!H345","v":-140190},-724619,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H346","v":-279680},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H346+'FR-16(7)(v)-7 TRANS Demand'!H346+'FR-16(7)(v)-11 DIST Demand'!H346","v":-105941},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H346+'FR-16(7)(v)-8 TRANS Energy'!H346+'FR-16(7)(v)-12 DIST Energy'!H346","v":-119630},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H346+'FR-16(7)(v)-9 TRANS Cust'!H346+'FR-16(7)(v)-13 DIST Cust'!H346","v":-54109},-279680,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H347+'FR-16(7)(v)-7 TRANS Demand'!H347+'FR-16(7)(v)-11 DIST Demand'!H347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H347+'FR-16(7)(v)-8 TRANS Energy'!H347+'FR-16(7)(v)-12 DIST Energy'!H347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H347+'FR-16(7)(v)-9 TRANS Cust'!H347+'FR-16(7)(v)-13 DIST Cust'!H347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H348","v":-16306},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H348+'FR-16(7)(v)-7 TRANS Demand'!H348+'FR-16(7)(v)-11 DIST Demand'!H348","v":-6177},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H348+'FR-16(7)(v)-8 TRANS Energy'!H348+'FR-16(7)(v)-12 DIST Energy'!H348","v":-6975},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H348+'FR-16(7)(v)-9 TRANS Cust'!H348+'FR-16(7)(v)-13 DIST Cust'!H348","v":-3154},-16306,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H349+'FR-16(7)(v)-7 TRANS Demand'!H349+'FR-16(7)(v)-11 DIST Demand'!H349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H349+'FR-16(7)(v)-8 TRANS Energy'!H349+'FR-16(7)(v)-12 DIST Energy'!H349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H349+'FR-16(7)(v)-9 TRANS Cust'!H349+'FR-16(7)(v)-13 DIST Cust'!H349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H350","v":-22146},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H350+'FR-16(7)(v)-7 TRANS Demand'!H350+'FR-16(7)(v)-11 DIST Demand'!H350","v":-8389},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H350+'FR-16(7)(v)-8 TRANS Energy'!H350+'FR-16(7)(v)-12 DIST Energy'!H350","v":-9473},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H350+'FR-16(7)(v)-9 TRANS Cust'!H350+'FR-16(7)(v)-13 DIST Cust'!H350","v":-4284},-22146,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H351+'FR-16(7)(v)-7 TRANS Demand'!H351+'FR-16(7)(v)-11 DIST Demand'!H351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H351+'FR-16(7)(v)-8 TRANS Energy'!H351+'FR-16(7)(v)-12 DIST Energy'!H351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H351+'FR-16(7)(v)-9 TRANS Cust'!H351+'FR-16(7)(v)-13 DIST Cust'!H351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H352","v":-4041},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H352+'FR-16(7)(v)-7 TRANS Demand'!H352+'FR-16(7)(v)-11 DIST Demand'!H352","v":-1531},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H352+'FR-16(7)(v)-8 TRANS Energy'!H352+'FR-16(7)(v)-12 DIST Energy'!H352","v":-1728},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H352+'FR-16(7)(v)-9 TRANS Cust'!H352+'FR-16(7)(v)-13 DIST Cust'!H352","v":-782},-4041,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H353","v":-49362},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H353+'FR-16(7)(v)-7 TRANS Demand'!H353+'FR-16(7)(v)-11 DIST Demand'!H353","v":-18698},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H353+'FR-16(7)(v)-8 TRANS Energy'!H353+'FR-16(7)(v)-12 DIST Energy'!H353","v":-21114},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H353+'FR-16(7)(v)-9 TRANS Cust'!H353+'FR-16(7)(v)-13 DIST Cust'!H353","v":-9550},-49362,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H354","v":-1016440},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H354+'FR-16(7)(v)-7 TRANS Demand'!H354+'FR-16(7)(v)-11 DIST Demand'!H354","v":-941762},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H354+'FR-16(7)(v)-8 TRANS Energy'!H354+'FR-16(7)(v)-12 DIST Energy'!H354","v":-4907},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H354+'FR-16(7)(v)-9 TRANS Cust'!H354+'FR-16(7)(v)-13 DIST Cust'!H354","v":-69771},-1016440,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H355","v":-996},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H355+'FR-16(7)(v)-7 TRANS Demand'!H355+'FR-16(7)(v)-11 DIST Demand'!H355","v":-377},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H355+'FR-16(7)(v)-8 TRANS Energy'!H355+'FR-16(7)(v)-12 DIST Energy'!H355","v":-426},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H355+'FR-16(7)(v)-9 TRANS Cust'!H355+'FR-16(7)(v)-13 DIST Cust'!H355","v":-193},-996,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H356","v":32268},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H356+'FR-16(7)(v)-7 TRANS Demand'!H356+'FR-16(7)(v)-11 DIST Demand'!H356","v":29897},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H356+'FR-16(7)(v)-8 TRANS Energy'!H356+'FR-16(7)(v)-12 DIST Energy'!H356","v":156},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H356+'FR-16(7)(v)-9 TRANS Cust'!H356+'FR-16(7)(v)-13 DIST Cust'!H356","v":2215},32268,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H357","v":-127268},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H357+'FR-16(7)(v)-7 TRANS Demand'!H357+'FR-16(7)(v)-11 DIST Demand'!H357","v":-48209},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H357+'FR-16(7)(v)-8 TRANS Energy'!H357+'FR-16(7)(v)-12 DIST Energy'!H357","v":-54437},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H357+'FR-16(7)(v)-9 TRANS Cust'!H357+'FR-16(7)(v)-13 DIST Cust'!H357","v":-24622},-127268,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H358","v":597475},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H358+'FR-16(7)(v)-7 TRANS Demand'!H358+'FR-16(7)(v)-11 DIST Demand'!H358","v":553579},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H358+'FR-16(7)(v)-8 TRANS Energy'!H358+'FR-16(7)(v)-12 DIST Energy'!H358","v":2884},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H358+'FR-16(7)(v)-9 TRANS Cust'!H358+'FR-16(7)(v)-13 DIST Cust'!H358","v":41012},597475,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H359","v":-66454},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H359+'FR-16(7)(v)-7 TRANS Demand'!H359+'FR-16(7)(v)-11 DIST Demand'!H359","v":-61571},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H359+'FR-16(7)(v)-8 TRANS Energy'!H359+'FR-16(7)(v)-12 DIST Energy'!H359","v":-321},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H359+'FR-16(7)(v)-9 TRANS Cust'!H359+'FR-16(7)(v)-13 DIST Cust'!H359","v":-4562},-66454,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H360+'FR-16(7)(v)-7 TRANS Demand'!H360+'FR-16(7)(v)-11 DIST Demand'!H360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H360+'FR-16(7)(v)-8 TRANS Energy'!H360+'FR-16(7)(v)-12 DIST Energy'!H360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H360+'FR-16(7)(v)-9 TRANS Cust'!H360+'FR-16(7)(v)-13 DIST Cust'!H360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-1708612},-893780,-538705,-276127,-1708612,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H364+'FR-16(7)(v)-7 TRANS Demand'!H364+'FR-16(7)(v)-11 DIST Demand'!H364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H364+'FR-16(7)(v)-8 TRANS Energy'!H364+'FR-16(7)(v)-12 DIST Energy'!H364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H364+'FR-16(7)(v)-9 TRANS Cust'!H364+'FR-16(7)(v)-13 DIST Cust'!H364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H365+'FR-16(7)(v)-7 TRANS Demand'!H365+'FR-16(7)(v)-11 DIST Demand'!H365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H365+'FR-16(7)(v)-8 TRANS Energy'!H365+'FR-16(7)(v)-12 DIST Energy'!H365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H365+'FR-16(7)(v)-9 TRANS Cust'!H365+'FR-16(7)(v)-13 DIST Cust'!H365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H366+'FR-16(7)(v)-7 TRANS Demand'!H366+'FR-16(7)(v)-11 DIST Demand'!H366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H366+'FR-16(7)(v)-8 TRANS Energy'!H366+'FR-16(7)(v)-12 DIST Energy'!H366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H366+'FR-16(7)(v)-9 TRANS Cust'!H366+'FR-16(7)(v)-13 DIST Cust'!H366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H370+'FR-16(7)(v)-7 TRANS Demand'!H370+'FR-16(7)(v)-11 DIST Demand'!H370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H370+'FR-16(7)(v)-8 TRANS Energy'!H370+'FR-16(7)(v)-12 DIST Energy'!H370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H370+'FR-16(7)(v)-9 TRANS Cust'!H370+'FR-16(7)(v)-13 DIST Cust'!H370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H371+'FR-16(7)(v)-7 TRANS Demand'!H371+'FR-16(7)(v)-11 DIST Demand'!H371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H371+'FR-16(7)(v)-8 TRANS Energy'!H371+'FR-16(7)(v)-12 DIST Energy'!H371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H371+'FR-16(7)(v)-9 TRANS Cust'!H371+'FR-16(7)(v)-13 DIST Cust'!H371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H372+'FR-16(7)(v)-7 TRANS Demand'!H372+'FR-16(7)(v)-11 DIST Demand'!H372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H372+'FR-16(7)(v)-8 TRANS Energy'!H372+'FR-16(7)(v)-12 DIST Energy'!H372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H372+'FR-16(7)(v)-9 TRANS Cust'!H372+'FR-16(7)(v)-13 DIST Cust'!H372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H373+'FR-16(7)(v)-7 TRANS Demand'!H373+'FR-16(7)(v)-11 DIST Demand'!H373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H373+'FR-16(7)(v)-8 TRANS Energy'!H373+'FR-16(7)(v)-12 DIST Energy'!H373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H373+'FR-16(7)(v)-9 TRANS Cust'!H373+'FR-16(7)(v)-13 DIST Cust'!H373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H374+'FR-16(7)(v)-7 TRANS Demand'!H374+'FR-16(7)(v)-11 DIST Demand'!H374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H374+'FR-16(7)(v)-8 TRANS Energy'!H374+'FR-16(7)(v)-12 DIST Energy'!H374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H374+'FR-16(7)(v)-9 TRANS Cust'!H374+'FR-16(7)(v)-13 DIST Cust'!H374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-1708612},-893780,-538705,-276127,-1708612,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":176842986},167293212,-106205,9655979,176842986,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H395","v":5274068},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H395+'FR-16(7)(v)-7 TRANS Demand'!H395+'FR-16(7)(v)-11 DIST Demand'!H395","v":2858653},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H395+'FR-16(7)(v)-8 TRANS Energy'!H395+'FR-16(7)(v)-12 DIST Energy'!H395","v":1388878},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H395+'FR-16(7)(v)-9 TRANS Cust'!H395+'FR-16(7)(v)-13 DIST Cust'!H395","v":1026537},{"$f":"SUM(G395:I395)","v":5274068},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H396","v":5562597},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H396+'FR-16(7)(v)-7 TRANS Demand'!H396+'FR-16(7)(v)-11 DIST Demand'!H396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H396+'FR-16(7)(v)-8 TRANS Energy'!H396+'FR-16(7)(v)-12 DIST Energy'!H396","v":5562597},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H396+'FR-16(7)(v)-9 TRANS Cust'!H396+'FR-16(7)(v)-13 DIST Cust'!H396","v":0},{"$f":"SUM(G396:I396)","v":5562597},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H397+'FR-16(7)(v)-7 TRANS Demand'!H397+'FR-16(7)(v)-11 DIST Demand'!H397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H397+'FR-16(7)(v)-8 TRANS Energy'!H397+'FR-16(7)(v)-12 DIST Energy'!H397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H397+'FR-16(7)(v)-9 TRANS Cust'!H397+'FR-16(7)(v)-13 DIST Cust'!H397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":10836665},2858653,6951475,1026537,10836665,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":10836665},2858653,6951475,1026537,10836665,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H402+'FR-16(7)(v)-7 TRANS Demand'!H402+'FR-16(7)(v)-11 DIST Demand'!H402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H402+'FR-16(7)(v)-8 TRANS Energy'!H402+'FR-16(7)(v)-12 DIST Energy'!H402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H402+'FR-16(7)(v)-9 TRANS Cust'!H402+'FR-16(7)(v)-13 DIST Cust'!H402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H403+'FR-16(7)(v)-7 TRANS Demand'!H403+'FR-16(7)(v)-11 DIST Demand'!H403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H403+'FR-16(7)(v)-8 TRANS Energy'!H403+'FR-16(7)(v)-12 DIST Energy'!H403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H403+'FR-16(7)(v)-9 TRANS Cust'!H403+'FR-16(7)(v)-13 DIST Cust'!H403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H404+'FR-16(7)(v)-7 TRANS Demand'!H404+'FR-16(7)(v)-11 DIST Demand'!H404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H404+'FR-16(7)(v)-8 TRANS Energy'!H404+'FR-16(7)(v)-12 DIST Energy'!H404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H404+'FR-16(7)(v)-9 TRANS Cust'!H404+'FR-16(7)(v)-13 DIST Cust'!H404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H411+'FR-16(7)(v)-7 TRANS Demand'!H411+'FR-16(7)(v)-11 DIST Demand'!H411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H411+'FR-16(7)(v)-8 TRANS Energy'!H411+'FR-16(7)(v)-12 DIST Energy'!H411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H411+'FR-16(7)(v)-9 TRANS Cust'!H411+'FR-16(7)(v)-13 DIST Cust'!H411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H412+'FR-16(7)(v)-7 TRANS Demand'!H412+'FR-16(7)(v)-11 DIST Demand'!H412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H412+'FR-16(7)(v)-8 TRANS Energy'!H412+'FR-16(7)(v)-12 DIST Energy'!H412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H412+'FR-16(7)(v)-9 TRANS Cust'!H412+'FR-16(7)(v)-13 DIST Cust'!H412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H413+'FR-16(7)(v)-7 TRANS Demand'!H413+'FR-16(7)(v)-11 DIST Demand'!H413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H413+'FR-16(7)(v)-8 TRANS Energy'!H413+'FR-16(7)(v)-12 DIST Energy'!H413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H413+'FR-16(7)(v)-9 TRANS Cust'!H413+'FR-16(7)(v)-13 DIST Cust'!H413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":10836665},2858653,6951475,1026537,10836665,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-68729414},-61120155,-769598,-6839661,-68729414,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-1708612},-893780,-538705,-276127,-1708612,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":10836665},2858653,6951475,1026537,10836665,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-59601361},-59155282,5643172,-6089251,-59601361,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":247281012},229307147,1202098,16771767,247281012,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-59601361},-59155282,5643172,-6089251,-59601361,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":187679651},170151865,6845270,10682516,187679651,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":13306487},{"$f":"F429-SUM(H429:I429)","v":12063767},{"$f":"ROUND(H426*H428,0)","v":485330},{"$f":"ROUND(I426*I428,0)","v":757390},{"$f":"SUM(G429:I429)","v":13306487},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H431","v":200757632},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H431+'FR-16(7)(v)-7 TRANS Demand'!H431+'FR-16(7)(v)-11 DIST Demand'!H431","v":181994353},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H431+'FR-16(7)(v)-8 TRANS Energy'!H431+'FR-16(7)(v)-12 DIST Energy'!H431","v":7325940},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H431+'FR-16(7)(v)-9 TRANS Cust'!H431+'FR-16(7)(v)-13 DIST Cust'!H431","v":11437339},{"$f":"SUM(G431:I431)","v":200757632},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":14219663},{"$f":"F433-H433-I433","v":12890660},{"$f":"ROUND(H431*H432,0)","v":518896},{"$f":"ROUND(I431*I432,0)","v":810107},{"$f":"ROUND(J431*J432,0)","v":14219663},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H447+'FR-16(7)(v)-7 TRANS Demand'!H447+'FR-16(7)(v)-11 DIST Demand'!H447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H447+'FR-16(7)(v)-8 TRANS Energy'!H447+'FR-16(7)(v)-12 DIST Energy'!H447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H447+'FR-16(7)(v)-9 TRANS Cust'!H447+'FR-16(7)(v)-13 DIST Cust'!H447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H448","v":29932028},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H448+'FR-16(7)(v)-7 TRANS Demand'!H448+'FR-16(7)(v)-11 DIST Demand'!H448","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H448+'FR-16(7)(v)-8 TRANS Energy'!H448+'FR-16(7)(v)-12 DIST Energy'!H448","v":29932028},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H448+'FR-16(7)(v)-9 TRANS Cust'!H448+'FR-16(7)(v)-13 DIST Cust'!H448","v":0},29932028,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H449+'FR-16(7)(v)-7 TRANS Demand'!H449+'FR-16(7)(v)-11 DIST Demand'!H449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H449+'FR-16(7)(v)-8 TRANS Energy'!H449+'FR-16(7)(v)-12 DIST Energy'!H449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H449+'FR-16(7)(v)-9 TRANS Cust'!H449+'FR-16(7)(v)-13 DIST Cust'!H449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H450+'FR-16(7)(v)-7 TRANS Demand'!H450+'FR-16(7)(v)-11 DIST Demand'!H450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H450+'FR-16(7)(v)-8 TRANS Energy'!H450+'FR-16(7)(v)-12 DIST Energy'!H450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H450+'FR-16(7)(v)-9 TRANS Cust'!H450+'FR-16(7)(v)-13 DIST Cust'!H450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H451","v":13455341},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H451+'FR-16(7)(v)-7 TRANS Demand'!H451+'FR-16(7)(v)-11 DIST Demand'!H451","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H451+'FR-16(7)(v)-8 TRANS Energy'!H451+'FR-16(7)(v)-12 DIST Energy'!H451","v":13455341},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H451+'FR-16(7)(v)-9 TRANS Cust'!H451+'FR-16(7)(v)-13 DIST Cust'!H451","v":0},13455341,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H452+'FR-16(7)(v)-7 TRANS Demand'!H452+'FR-16(7)(v)-11 DIST Demand'!H452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H452+'FR-16(7)(v)-8 TRANS Energy'!H452+'FR-16(7)(v)-12 DIST Energy'!H452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H452+'FR-16(7)(v)-9 TRANS Cust'!H452+'FR-16(7)(v)-13 DIST Cust'!H452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":43387369},0,43387369,0,43387369,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H456+'FR-16(7)(v)-7 TRANS Demand'!H456+'FR-16(7)(v)-11 DIST Demand'!H456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H456+'FR-16(7)(v)-8 TRANS Energy'!H456+'FR-16(7)(v)-12 DIST Energy'!H456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H456+'FR-16(7)(v)-9 TRANS Cust'!H456+'FR-16(7)(v)-13 DIST Cust'!H456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":43387369},0,43387369,0,43387369,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H462+'FR-16(7)(v)-7 TRANS Demand'!H462+'FR-16(7)(v)-11 DIST Demand'!H462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H462+'FR-16(7)(v)-8 TRANS Energy'!H462+'FR-16(7)(v)-12 DIST Energy'!H462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H462+'FR-16(7)(v)-9 TRANS Cust'!H462+'FR-16(7)(v)-13 DIST Cust'!H462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H463","v":5864879},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H463+'FR-16(7)(v)-7 TRANS Demand'!H463+'FR-16(7)(v)-11 DIST Demand'!H463","v":5864879},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H463+'FR-16(7)(v)-8 TRANS Energy'!H463+'FR-16(7)(v)-12 DIST Energy'!H463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H463+'FR-16(7)(v)-9 TRANS Cust'!H463+'FR-16(7)(v)-13 DIST Cust'!H463","v":0},{"$f":"SUM(G463:I463)","v":5864879},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H464+'FR-16(7)(v)-7 TRANS Demand'!H464+'FR-16(7)(v)-11 DIST Demand'!H464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H464+'FR-16(7)(v)-8 TRANS Energy'!H464+'FR-16(7)(v)-12 DIST Energy'!H464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H464+'FR-16(7)(v)-9 TRANS Cust'!H464+'FR-16(7)(v)-13 DIST Cust'!H464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H465+'FR-16(7)(v)-7 TRANS Demand'!H465+'FR-16(7)(v)-11 DIST Demand'!H465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H465+'FR-16(7)(v)-8 TRANS Energy'!H465+'FR-16(7)(v)-12 DIST Energy'!H465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H465+'FR-16(7)(v)-9 TRANS Cust'!H465+'FR-16(7)(v)-13 DIST Cust'!H465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":5864879},5864879,0,0,5864879,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H469","v":505092},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H469+'FR-16(7)(v)-7 TRANS Demand'!H469+'FR-16(7)(v)-11 DIST Demand'!H469","v":505092},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H469+'FR-16(7)(v)-8 TRANS Energy'!H469+'FR-16(7)(v)-12 DIST Energy'!H469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H469+'FR-16(7)(v)-9 TRANS Cust'!H469+'FR-16(7)(v)-13 DIST Cust'!H469","v":0},{"$f":"SUM(G469:I469)","v":505092},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":505092},505092,0,0,505092,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H473","v":163689},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H473+'FR-16(7)(v)-7 TRANS Demand'!H473+'FR-16(7)(v)-11 DIST Demand'!H473","v":163689},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H473+'FR-16(7)(v)-8 TRANS Energy'!H473+'FR-16(7)(v)-12 DIST Energy'!H473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H473+'FR-16(7)(v)-9 TRANS Cust'!H473+'FR-16(7)(v)-13 DIST Cust'!H473","v":0},{"$f":"SUM(G473:I473)","v":163689},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H474+'FR-16(7)(v)-7 TRANS Demand'!H474+'FR-16(7)(v)-11 DIST Demand'!H474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H474+'FR-16(7)(v)-8 TRANS Energy'!H474+'FR-16(7)(v)-12 DIST Energy'!H474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H474+'FR-16(7)(v)-9 TRANS Cust'!H474+'FR-16(7)(v)-13 DIST Cust'!H474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H475","v":1001234},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H475+'FR-16(7)(v)-7 TRANS Demand'!H475+'FR-16(7)(v)-11 DIST Demand'!H475","v":1001234},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H475+'FR-16(7)(v)-8 TRANS Energy'!H475+'FR-16(7)(v)-12 DIST Energy'!H475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H475+'FR-16(7)(v)-9 TRANS Cust'!H475+'FR-16(7)(v)-13 DIST Cust'!H475","v":0},1001234,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H476","v":90664},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H476+'FR-16(7)(v)-7 TRANS Demand'!H476+'FR-16(7)(v)-11 DIST Demand'!H476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H476+'FR-16(7)(v)-8 TRANS Energy'!H476+'FR-16(7)(v)-12 DIST Energy'!H476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H476+'FR-16(7)(v)-9 TRANS Cust'!H476+'FR-16(7)(v)-13 DIST Cust'!H476","v":90664},{"$f":"SUM(G476:I476)","v":90664},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H477","v":465890},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H477+'FR-16(7)(v)-7 TRANS Demand'!H477+'FR-16(7)(v)-11 DIST Demand'!H477","v":465890},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H477+'FR-16(7)(v)-8 TRANS Energy'!H477+'FR-16(7)(v)-12 DIST Energy'!H477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H477+'FR-16(7)(v)-9 TRANS Cust'!H477+'FR-16(7)(v)-13 DIST Cust'!H477","v":0},465890,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H478","v":35745},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H478+'FR-16(7)(v)-7 TRANS Demand'!H478+'FR-16(7)(v)-11 DIST Demand'!H478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H478+'FR-16(7)(v)-8 TRANS Energy'!H478+'FR-16(7)(v)-12 DIST Energy'!H478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H478+'FR-16(7)(v)-9 TRANS Cust'!H478+'FR-16(7)(v)-13 DIST Cust'!H478","v":35745},35745,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H479","v":163774},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H479+'FR-16(7)(v)-7 TRANS Demand'!H479+'FR-16(7)(v)-11 DIST Demand'!H479","v":163774},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H479+'FR-16(7)(v)-8 TRANS Energy'!H479+'FR-16(7)(v)-12 DIST Energy'!H479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H479+'FR-16(7)(v)-9 TRANS Cust'!H479+'FR-16(7)(v)-13 DIST Cust'!H479","v":0},163774,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H480","v":14681},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H480+'FR-16(7)(v)-7 TRANS Demand'!H480+'FR-16(7)(v)-11 DIST Demand'!H480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H480+'FR-16(7)(v)-8 TRANS Energy'!H480+'FR-16(7)(v)-12 DIST Energy'!H480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H480+'FR-16(7)(v)-9 TRANS Cust'!H480+'FR-16(7)(v)-13 DIST Cust'!H480","v":14681},14681,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H481","v":27548},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H481+'FR-16(7)(v)-7 TRANS Demand'!H481+'FR-16(7)(v)-11 DIST Demand'!H481","v":27548},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H481+'FR-16(7)(v)-8 TRANS Energy'!H481+'FR-16(7)(v)-12 DIST Energy'!H481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H481+'FR-16(7)(v)-9 TRANS Cust'!H481+'FR-16(7)(v)-13 DIST Cust'!H481","v":0},27548,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H482","v":4869},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H482+'FR-16(7)(v)-7 TRANS Demand'!H482+'FR-16(7)(v)-11 DIST Demand'!H482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H482+'FR-16(7)(v)-8 TRANS Energy'!H482+'FR-16(7)(v)-12 DIST Energy'!H482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H482+'FR-16(7)(v)-9 TRANS Cust'!H482+'FR-16(7)(v)-13 DIST Cust'!H482","v":4869},4869,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H483","v":17375},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H483+'FR-16(7)(v)-7 TRANS Demand'!H483+'FR-16(7)(v)-11 DIST Demand'!H483","v":17375},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H483+'FR-16(7)(v)-8 TRANS Energy'!H483+'FR-16(7)(v)-12 DIST Energy'!H483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H483+'FR-16(7)(v)-9 TRANS Cust'!H483+'FR-16(7)(v)-13 DIST Cust'!H483","v":0},17375,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H484+'FR-16(7)(v)-7 TRANS Demand'!H484+'FR-16(7)(v)-11 DIST Demand'!H484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H484+'FR-16(7)(v)-8 TRANS Energy'!H484+'FR-16(7)(v)-12 DIST Energy'!H484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H484+'FR-16(7)(v)-9 TRANS Cust'!H484+'FR-16(7)(v)-13 DIST Cust'!H484","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H485+'FR-16(7)(v)-7 TRANS Demand'!H485+'FR-16(7)(v)-11 DIST Demand'!H485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H485+'FR-16(7)(v)-8 TRANS Energy'!H485+'FR-16(7)(v)-12 DIST Energy'!H485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H485+'FR-16(7)(v)-9 TRANS Cust'!H485+'FR-16(7)(v)-13 DIST Cust'!H485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H486","v":138598},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H486+'FR-16(7)(v)-7 TRANS Demand'!H486+'FR-16(7)(v)-11 DIST Demand'!H486","v":138598},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H486+'FR-16(7)(v)-8 TRANS Energy'!H486+'FR-16(7)(v)-12 DIST Energy'!H486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H486+'FR-16(7)(v)-9 TRANS Cust'!H486+'FR-16(7)(v)-13 DIST Cust'!H486","v":0},138598,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H487","v":154870},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H487+'FR-16(7)(v)-7 TRANS Demand'!H487+'FR-16(7)(v)-11 DIST Demand'!H487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H487+'FR-16(7)(v)-8 TRANS Energy'!H487+'FR-16(7)(v)-12 DIST Energy'!H487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H487+'FR-16(7)(v)-9 TRANS Cust'!H487+'FR-16(7)(v)-13 DIST Cust'!H487","v":154870},154870,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H488+'FR-16(7)(v)-7 TRANS Demand'!H488+'FR-16(7)(v)-11 DIST Demand'!H488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H488+'FR-16(7)(v)-8 TRANS Energy'!H488+'FR-16(7)(v)-12 DIST Energy'!H488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H488+'FR-16(7)(v)-9 TRANS Cust'!H488+'FR-16(7)(v)-13 DIST Cust'!H488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H489","v":304761},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H489+'FR-16(7)(v)-7 TRANS Demand'!H489+'FR-16(7)(v)-11 DIST Demand'!H489","v":304761},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H489+'FR-16(7)(v)-8 TRANS Energy'!H489+'FR-16(7)(v)-12 DIST Energy'!H489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H489+'FR-16(7)(v)-9 TRANS Cust'!H489+'FR-16(7)(v)-13 DIST Cust'!H489","v":0},304761,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H490","v":831967},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H490+'FR-16(7)(v)-7 TRANS Demand'!H490+'FR-16(7)(v)-11 DIST Demand'!H490","v":831967},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H490+'FR-16(7)(v)-8 TRANS Energy'!H490+'FR-16(7)(v)-12 DIST Energy'!H490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H490+'FR-16(7)(v)-9 TRANS Cust'!H490+'FR-16(7)(v)-13 DIST Cust'!H490","v":0},831967,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H491","v":3463},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H491+'FR-16(7)(v)-7 TRANS Demand'!H491+'FR-16(7)(v)-11 DIST Demand'!H491","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H491+'FR-16(7)(v)-8 TRANS Energy'!H491+'FR-16(7)(v)-12 DIST Energy'!H491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H491+'FR-16(7)(v)-9 TRANS Cust'!H491+'FR-16(7)(v)-13 DIST Cust'!H491","v":3463},3463,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":3419128},3114836,0,304292,3419128,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H495","v":1408203},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H495+'FR-16(7)(v)-7 TRANS Demand'!H495+'FR-16(7)(v)-11 DIST Demand'!H495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H495+'FR-16(7)(v)-8 TRANS Energy'!H495+'FR-16(7)(v)-12 DIST Energy'!H495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H495+'FR-16(7)(v)-9 TRANS Cust'!H495+'FR-16(7)(v)-13 DIST Cust'!H495","v":1408203},{"$f":"SUM(G495:I495)","v":1408203},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H496","v":81706},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H496+'FR-16(7)(v)-7 TRANS Demand'!H496+'FR-16(7)(v)-11 DIST Demand'!H496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H496+'FR-16(7)(v)-8 TRANS Energy'!H496+'FR-16(7)(v)-12 DIST Energy'!H496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H496+'FR-16(7)(v)-9 TRANS Cust'!H496+'FR-16(7)(v)-13 DIST Cust'!H496","v":81706},81706,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H497","v":190550},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H497+'FR-16(7)(v)-7 TRANS Demand'!H497+'FR-16(7)(v)-11 DIST Demand'!H497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H497+'FR-16(7)(v)-8 TRANS Energy'!H497+'FR-16(7)(v)-12 DIST Energy'!H497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H497+'FR-16(7)(v)-9 TRANS Cust'!H497+'FR-16(7)(v)-13 DIST Cust'!H497","v":190550},190550,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H498","v":-57459},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H498+'FR-16(7)(v)-7 TRANS Demand'!H498+'FR-16(7)(v)-11 DIST Demand'!H498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H498+'FR-16(7)(v)-8 TRANS Energy'!H498+'FR-16(7)(v)-12 DIST Energy'!H498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H498+'FR-16(7)(v)-9 TRANS Cust'!H498+'FR-16(7)(v)-13 DIST Cust'!H498","v":-57459},-57459,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H499","v":-985624},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H499+'FR-16(7)(v)-7 TRANS Demand'!H499+'FR-16(7)(v)-11 DIST Demand'!H499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H499+'FR-16(7)(v)-8 TRANS Energy'!H499+'FR-16(7)(v)-12 DIST Energy'!H499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H499+'FR-16(7)(v)-9 TRANS Cust'!H499+'FR-16(7)(v)-13 DIST Cust'!H499","v":-985624},-985624,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H500","v":-352},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H500+'FR-16(7)(v)-7 TRANS Demand'!H500+'FR-16(7)(v)-11 DIST Demand'!H500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H500+'FR-16(7)(v)-8 TRANS Energy'!H500+'FR-16(7)(v)-12 DIST Energy'!H500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H500+'FR-16(7)(v)-9 TRANS Cust'!H500+'FR-16(7)(v)-13 DIST Cust'!H500","v":-352},-352,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H501","v":41541},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H501+'FR-16(7)(v)-7 TRANS Demand'!H501+'FR-16(7)(v)-11 DIST Demand'!H501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H501+'FR-16(7)(v)-8 TRANS Energy'!H501+'FR-16(7)(v)-12 DIST Energy'!H501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H501+'FR-16(7)(v)-9 TRANS Cust'!H501+'FR-16(7)(v)-13 DIST Cust'!H501","v":41541},41541,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H502","v":-1677},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H502+'FR-16(7)(v)-7 TRANS Demand'!H502+'FR-16(7)(v)-11 DIST Demand'!H502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H502+'FR-16(7)(v)-8 TRANS Energy'!H502+'FR-16(7)(v)-12 DIST Energy'!H502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H502+'FR-16(7)(v)-9 TRANS Cust'!H502+'FR-16(7)(v)-13 DIST Cust'!H502","v":-1677},-1677,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":676888},0,0,676888,676888,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H516","v":99103},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H516+'FR-16(7)(v)-7 TRANS Demand'!H516+'FR-16(7)(v)-11 DIST Demand'!H516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H516+'FR-16(7)(v)-8 TRANS Energy'!H516+'FR-16(7)(v)-12 DIST Energy'!H516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H516+'FR-16(7)(v)-9 TRANS Cust'!H516+'FR-16(7)(v)-13 DIST Cust'!H516","v":99103},{"$f":"SUM(G516:I516)","v":99103},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H517+'FR-16(7)(v)-7 TRANS Demand'!H517+'FR-16(7)(v)-11 DIST Demand'!H517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H517+'FR-16(7)(v)-8 TRANS Energy'!H517+'FR-16(7)(v)-12 DIST Energy'!H517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H517+'FR-16(7)(v)-9 TRANS Cust'!H517+'FR-16(7)(v)-13 DIST Cust'!H517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":99103},0,0,99103,99103,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H521","v":61694},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H521+'FR-16(7)(v)-7 TRANS Demand'!H521+'FR-16(7)(v)-11 DIST Demand'!H521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H521+'FR-16(7)(v)-8 TRANS Energy'!H521+'FR-16(7)(v)-12 DIST Energy'!H521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H521+'FR-16(7)(v)-9 TRANS Cust'!H521+'FR-16(7)(v)-13 DIST Cust'!H521","v":61694},{"$f":"SUM(G521:I521)","v":61694},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":61694},0,0,61694,61694,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H525+'FR-16(7)(v)-7 TRANS Demand'!H525+'FR-16(7)(v)-11 DIST Demand'!H525","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H525+'FR-16(7)(v)-8 TRANS Energy'!H525+'FR-16(7)(v)-12 DIST Energy'!H525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H525+'FR-16(7)(v)-9 TRANS Cust'!H525+'FR-16(7)(v)-13 DIST Cust'!H525","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H526","v":1372825},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H526+'FR-16(7)(v)-7 TRANS Demand'!H526+'FR-16(7)(v)-11 DIST Demand'!H526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H526+'FR-16(7)(v)-8 TRANS Energy'!H526+'FR-16(7)(v)-12 DIST Energy'!H526","v":1372825},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H526+'FR-16(7)(v)-9 TRANS Cust'!H526+'FR-16(7)(v)-13 DIST Cust'!H526","v":0},1372825,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H527","v":281598},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H527+'FR-16(7)(v)-7 TRANS Demand'!H527+'FR-16(7)(v)-11 DIST Demand'!H527","v":281598},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H527+'FR-16(7)(v)-8 TRANS Energy'!H527+'FR-16(7)(v)-12 DIST Energy'!H527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H527+'FR-16(7)(v)-9 TRANS Cust'!H527+'FR-16(7)(v)-13 DIST Cust'!H527","v":0},{"$f":"SUM(G527:I527)","v":281598},{"$f":"F527-J527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H528","v":1025445},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H528+'FR-16(7)(v)-7 TRANS Demand'!H528+'FR-16(7)(v)-11 DIST Demand'!H528","v":934177},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H528+'FR-16(7)(v)-8 TRANS Energy'!H528+'FR-16(7)(v)-12 DIST Energy'!H528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H528+'FR-16(7)(v)-9 TRANS Cust'!H528+'FR-16(7)(v)-13 DIST Cust'!H528","v":91268},1025445,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H529","v":512983},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H529+'FR-16(7)(v)-7 TRANS Demand'!H529+'FR-16(7)(v)-11 DIST Demand'!H529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H529+'FR-16(7)(v)-8 TRANS Energy'!H529+'FR-16(7)(v)-12 DIST Energy'!H529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H529+'FR-16(7)(v)-9 TRANS Cust'!H529+'FR-16(7)(v)-13 DIST Cust'!H529","v":512983},512983,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H530","v":16701},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H530+'FR-16(7)(v)-7 TRANS Demand'!H530+'FR-16(7)(v)-11 DIST Demand'!H530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H530+'FR-16(7)(v)-8 TRANS Energy'!H530+'FR-16(7)(v)-12 DIST Energy'!H530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H530+'FR-16(7)(v)-9 TRANS Cust'!H530+'FR-16(7)(v)-13 DIST Cust'!H530","v":16701},16701,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H531+'FR-16(7)(v)-7 TRANS Demand'!H531+'FR-16(7)(v)-11 DIST Demand'!H531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H531+'FR-16(7)(v)-8 TRANS Energy'!H531+'FR-16(7)(v)-12 DIST Energy'!H531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H531+'FR-16(7)(v)-9 TRANS Cust'!H531+'FR-16(7)(v)-13 DIST Cust'!H531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":3209552},1215775,1372825,620952,3209552,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H533","v":21274},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H533+'FR-16(7)(v)-7 TRANS Demand'!H533+'FR-16(7)(v)-11 DIST Demand'!H533","v":8058},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H533+'FR-16(7)(v)-8 TRANS Energy'!H533+'FR-16(7)(v)-12 DIST Energy'!H533","v":9100},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H533+'FR-16(7)(v)-9 TRANS Cust'!H533+'FR-16(7)(v)-13 DIST Cust'!H533","v":4116},{"$f":"SUM(G533:I533)","v":21274},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H534+'FR-16(7)(v)-7 TRANS Demand'!H534+'FR-16(7)(v)-11 DIST Demand'!H534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H534+'FR-16(7)(v)-8 TRANS Energy'!H534+'FR-16(7)(v)-12 DIST Energy'!H534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H534+'FR-16(7)(v)-9 TRANS Cust'!H534+'FR-16(7)(v)-13 DIST Cust'!H534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H535+'FR-16(7)(v)-7 TRANS Demand'!H535+'FR-16(7)(v)-11 DIST Demand'!H535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H535+'FR-16(7)(v)-8 TRANS Energy'!H535+'FR-16(7)(v)-12 DIST Energy'!H535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H535+'FR-16(7)(v)-9 TRANS Cust'!H535+'FR-16(7)(v)-13 DIST Cust'!H535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H536+'FR-16(7)(v)-7 TRANS Demand'!H536+'FR-16(7)(v)-11 DIST Demand'!H536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H536+'FR-16(7)(v)-8 TRANS Energy'!H536+'FR-16(7)(v)-12 DIST Energy'!H536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H536+'FR-16(7)(v)-9 TRANS Cust'!H536+'FR-16(7)(v)-13 DIST Cust'!H536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H537","v":-14561},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H537+'FR-16(7)(v)-7 TRANS Demand'!H537+'FR-16(7)(v)-11 DIST Demand'!H537","v":-5516},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H537+'FR-16(7)(v)-8 TRANS Energy'!H537+'FR-16(7)(v)-12 DIST Energy'!H537","v":-6228},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H537+'FR-16(7)(v)-9 TRANS Cust'!H537+'FR-16(7)(v)-13 DIST Cust'!H537","v":-2817},-14561,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H538+'FR-16(7)(v)-7 TRANS Demand'!H538+'FR-16(7)(v)-11 DIST Demand'!H538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H538+'FR-16(7)(v)-8 TRANS Energy'!H538+'FR-16(7)(v)-12 DIST Energy'!H538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H538+'FR-16(7)(v)-9 TRANS Cust'!H538+'FR-16(7)(v)-13 DIST Cust'!H538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H539+'FR-16(7)(v)-7 TRANS Demand'!H539+'FR-16(7)(v)-11 DIST Demand'!H539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H539+'FR-16(7)(v)-8 TRANS Energy'!H539+'FR-16(7)(v)-12 DIST Energy'!H539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H539+'FR-16(7)(v)-9 TRANS Cust'!H539+'FR-16(7)(v)-13 DIST Cust'!H539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H540+'FR-16(7)(v)-7 TRANS Demand'!H540+'FR-16(7)(v)-11 DIST Demand'!H540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H540+'FR-16(7)(v)-8 TRANS Energy'!H540+'FR-16(7)(v)-12 DIST Energy'!H540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H540+'FR-16(7)(v)-9 TRANS Cust'!H540+'FR-16(7)(v)-13 DIST Cust'!H540","v":0},{"$f":"SUM(G540:I540)","v":0},{"$f":"F540-J540","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H541+'FR-16(7)(v)-7 TRANS Demand'!H541+'FR-16(7)(v)-11 DIST Demand'!H541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H541+'FR-16(7)(v)-8 TRANS Energy'!H541+'FR-16(7)(v)-12 DIST Energy'!H541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H541+'FR-16(7)(v)-9 TRANS Cust'!H541+'FR-16(7)(v)-13 DIST Cust'!H541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H542+'FR-16(7)(v)-7 TRANS Demand'!H542+'FR-16(7)(v)-11 DIST Demand'!H542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H542+'FR-16(7)(v)-8 TRANS Energy'!H542+'FR-16(7)(v)-12 DIST Energy'!H542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H542+'FR-16(7)(v)-9 TRANS Cust'!H542+'FR-16(7)(v)-13 DIST Cust'!H542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H543+'FR-16(7)(v)-7 TRANS Demand'!H543+'FR-16(7)(v)-11 DIST Demand'!H543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H543+'FR-16(7)(v)-8 TRANS Energy'!H543+'FR-16(7)(v)-12 DIST Energy'!H543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H543+'FR-16(7)(v)-9 TRANS Cust'!H543+'FR-16(7)(v)-13 DIST Cust'!H543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H544+'FR-16(7)(v)-7 TRANS Demand'!H544+'FR-16(7)(v)-11 DIST Demand'!H544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H544+'FR-16(7)(v)-8 TRANS Energy'!H544+'FR-16(7)(v)-12 DIST Energy'!H544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H544+'FR-16(7)(v)-9 TRANS Cust'!H544+'FR-16(7)(v)-13 DIST Cust'!H544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H545","v":81882},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H545+'FR-16(7)(v)-7 TRANS Demand'!H545+'FR-16(7)(v)-11 DIST Demand'!H545","v":31016},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H545+'FR-16(7)(v)-8 TRANS Energy'!H545+'FR-16(7)(v)-12 DIST Energy'!H545","v":35024},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H545+'FR-16(7)(v)-9 TRANS Cust'!H545+'FR-16(7)(v)-13 DIST Cust'!H545","v":15842},81882,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H546","v":1102681},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H546+'FR-16(7)(v)-7 TRANS Demand'!H546+'FR-16(7)(v)-11 DIST Demand'!H546","v":417689},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H546+'FR-16(7)(v)-8 TRANS Energy'!H546+'FR-16(7)(v)-12 DIST Energy'!H546","v":471660},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H546+'FR-16(7)(v)-9 TRANS Cust'!H546+'FR-16(7)(v)-13 DIST Cust'!H546","v":213332},1102681,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":4400828},1667022,1882381,851425,4400828,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":58414981},11151829,45269750,1993402,58414981,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H562","v":9306971},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H562+'FR-16(7)(v)-7 TRANS Demand'!H562+'FR-16(7)(v)-11 DIST Demand'!H562","v":9306971},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H562+'FR-16(7)(v)-8 TRANS Energy'!H562+'FR-16(7)(v)-12 DIST Energy'!H562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H562+'FR-16(7)(v)-9 TRANS Cust'!H562+'FR-16(7)(v)-13 DIST Cust'!H562","v":0},{"$f":"SUM(G562:I562)","v":9306971},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":9306971},9306971,0,0,9306971,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H566","v":538198},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H566+'FR-16(7)(v)-7 TRANS Demand'!H566+'FR-16(7)(v)-11 DIST Demand'!H566","v":538198},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H566+'FR-16(7)(v)-8 TRANS Energy'!H566+'FR-16(7)(v)-12 DIST Energy'!H566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H566+'FR-16(7)(v)-9 TRANS Cust'!H566+'FR-16(7)(v)-13 DIST Cust'!H566","v":0},{"$f":"SUM(G566:I566)","v":538198},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":538198},538198,0,0,538198,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H570","v":3759612},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H570+'FR-16(7)(v)-7 TRANS Demand'!H570+'FR-16(7)(v)-11 DIST Demand'!H570","v":2999720},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H570+'FR-16(7)(v)-8 TRANS Energy'!H570+'FR-16(7)(v)-12 DIST Energy'!H570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H570+'FR-16(7)(v)-9 TRANS Cust'!H570+'FR-16(7)(v)-13 DIST Cust'!H570","v":759892},{"$f":"SUM(G570:I570)","v":3759612},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":3759612},2999720,0,759892,3759612,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H574","v":689243},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H574+'FR-16(7)(v)-7 TRANS Demand'!H574+'FR-16(7)(v)-11 DIST Demand'!H574","v":381529},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H574+'FR-16(7)(v)-8 TRANS Energy'!H574+'FR-16(7)(v)-12 DIST Energy'!H574","v":214297},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H574+'FR-16(7)(v)-9 TRANS Cust'!H574+'FR-16(7)(v)-13 DIST Cust'!H574","v":93417},{"$f":"SUM(G574:I574)","v":689243},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":689243},381529,214297,93417,689243,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H578","v":61153},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H578+'FR-16(7)(v)-7 TRANS Demand'!H578+'FR-16(7)(v)-11 DIST Demand'!H578","v":31845},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H578+'FR-16(7)(v)-8 TRANS Energy'!H578+'FR-16(7)(v)-12 DIST Energy'!H578","v":20505},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H578+'FR-16(7)(v)-9 TRANS Cust'!H578+'FR-16(7)(v)-13 DIST Cust'!H578","v":8803},{"$f":"SUM(G578:I578)","v":61153},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":61153},31845,20505,8803,61153,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":14355177},13258263,234802,862112,14355177,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H596","v":3017489},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H596+'FR-16(7)(v)-7 TRANS Demand'!H596+'FR-16(7)(v)-11 DIST Demand'!H596","v":2795795},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H596+'FR-16(7)(v)-8 TRANS Energy'!H596+'FR-16(7)(v)-12 DIST Energy'!H596","v":14566},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H596+'FR-16(7)(v)-9 TRANS Cust'!H596+'FR-16(7)(v)-13 DIST Cust'!H596","v":207128},{"$f":"SUM(G596:I596)","v":3017489},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H597+'FR-16(7)(v)-7 TRANS Demand'!H597+'FR-16(7)(v)-11 DIST Demand'!H597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H597+'FR-16(7)(v)-8 TRANS Energy'!H597+'FR-16(7)(v)-12 DIST Energy'!H597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H597+'FR-16(7)(v)-9 TRANS Cust'!H597+'FR-16(7)(v)-13 DIST Cust'!H597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":3017489},2795795,14566,207128,3017489,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H601","v":364667},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H601+'FR-16(7)(v)-7 TRANS Demand'!H601+'FR-16(7)(v)-11 DIST Demand'!H601","v":138134},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H601+'FR-16(7)(v)-8 TRANS Energy'!H601+'FR-16(7)(v)-12 DIST Energy'!H601","v":155982},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H601+'FR-16(7)(v)-9 TRANS Cust'!H601+'FR-16(7)(v)-13 DIST Cust'!H601","v":70551},{"$f":"SUM(G601:I601)","v":364667},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H602","v":-6121},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H602+'FR-16(7)(v)-7 TRANS Demand'!H602+'FR-16(7)(v)-11 DIST Demand'!H602","v":-2319},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H602+'FR-16(7)(v)-8 TRANS Energy'!H602+'FR-16(7)(v)-12 DIST Energy'!H602","v":-2618},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H602+'FR-16(7)(v)-9 TRANS Cust'!H602+'FR-16(7)(v)-13 DIST Cust'!H602","v":-1184},{"$f":"SUM(G602:I602)","v":-6121},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H603+'FR-16(7)(v)-7 TRANS Demand'!H603+'FR-16(7)(v)-11 DIST Demand'!H603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H603+'FR-16(7)(v)-8 TRANS Energy'!H603+'FR-16(7)(v)-12 DIST Energy'!H603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H603+'FR-16(7)(v)-9 TRANS Cust'!H603+'FR-16(7)(v)-13 DIST Cust'!H603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H604","v":-1658},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H604+'FR-16(7)(v)-7 TRANS Demand'!H604+'FR-16(7)(v)-11 DIST Demand'!H604","v":-1082},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H604+'FR-16(7)(v)-8 TRANS Energy'!H604+'FR-16(7)(v)-12 DIST Energy'!H604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H604+'FR-16(7)(v)-9 TRANS Cust'!H604+'FR-16(7)(v)-13 DIST Cust'!H604","v":-576},{"$f":"SUM(G604:I604)","v":-1658},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":356888},134733,153364,68791,356888,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H608","v":28705},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H608+'FR-16(7)(v)-7 TRANS Demand'!H608+'FR-16(7)(v)-11 DIST Demand'!H608","v":15923},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H608+'FR-16(7)(v)-8 TRANS Energy'!H608+'FR-16(7)(v)-12 DIST Energy'!H608","v":7749},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H608+'FR-16(7)(v)-9 TRANS Cust'!H608+'FR-16(7)(v)-13 DIST Cust'!H608","v":5033},{"$f":"SUM(G608:I608)","v":28705},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H609+'FR-16(7)(v)-7 TRANS Demand'!H609+'FR-16(7)(v)-11 DIST Demand'!H609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H609+'FR-16(7)(v)-8 TRANS Energy'!H609+'FR-16(7)(v)-12 DIST Energy'!H609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H609+'FR-16(7)(v)-9 TRANS Cust'!H609+'FR-16(7)(v)-13 DIST Cust'!H609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":28705},15923,7749,5033,28705,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":3403082},2946451,175679,280952,3403082,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":58414981},11151829,45269750,1993402,58414981,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":14355177},13258263,234802,862112,14355177,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":3403082},2946451,175679,280952,3403082,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":76173240},27356543,45680231,3136466,76173240,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H632","v":4110523},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H632+'FR-16(7)(v)-7 TRANS Demand'!H632+'FR-16(7)(v)-11 DIST Demand'!H632","v":3726344},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H632+'FR-16(7)(v)-8 TRANS Energy'!H632+'FR-16(7)(v)-12 DIST Energy'!H632","v":149999},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H632+'FR-16(7)(v)-9 TRANS Cust'!H632+'FR-16(7)(v)-13 DIST Cust'!H632","v":234180},{"$f":"SUM(G632:I632)","v":4110523},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":4110523},3726344,149999,234180,4110523,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H636","v":10884950},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H636+'FR-16(7)(v)-7 TRANS Demand'!H636+'FR-16(7)(v)-11 DIST Demand'!H636","v":10053222},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H636+'FR-16(7)(v)-8 TRANS Energy'!H636+'FR-16(7)(v)-12 DIST Energy'!H636","v":178014},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H636+'FR-16(7)(v)-9 TRANS Cust'!H636+'FR-16(7)(v)-13 DIST Cust'!H636","v":653714},{"$f":"SUM(G636:I636)","v":10884950},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H637","v":-204537},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H637+'FR-16(7)(v)-7 TRANS Demand'!H637+'FR-16(7)(v)-11 DIST Demand'!H637","v":-77477},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H637+'FR-16(7)(v)-8 TRANS Energy'!H637+'FR-16(7)(v)-12 DIST Energy'!H637","v":-87489},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H637+'FR-16(7)(v)-9 TRANS Cust'!H637+'FR-16(7)(v)-13 DIST Cust'!H637","v":-39571},{"$f":"SUM(G637:I637)","v":-204537},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H638","v":7362158},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H638+'FR-16(7)(v)-7 TRANS Demand'!H638+'FR-16(7)(v)-11 DIST Demand'!H638","v":6799609},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H638+'FR-16(7)(v)-8 TRANS Energy'!H638+'FR-16(7)(v)-12 DIST Energy'!H638","v":120402},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H638+'FR-16(7)(v)-9 TRANS Cust'!H638+'FR-16(7)(v)-13 DIST Cust'!H638","v":442147},{"$f":"SUM(G638:I638)","v":7362158},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":18042571},16775354,210927,1056290,18042571,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":22153094},20501698,360926,1290470,22153094,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H644","v":5958095},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H644+'FR-16(7)(v)-7 TRANS Demand'!H644+'FR-16(7)(v)-11 DIST Demand'!H644","v":1137455},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H644+'FR-16(7)(v)-8 TRANS Energy'!H644+'FR-16(7)(v)-12 DIST Energy'!H644","v":4617329},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H644+'FR-16(7)(v)-9 TRANS Cust'!H644+'FR-16(7)(v)-13 DIST Cust'!H644","v":203311},{"$f":"SUM(G644:I644)","v":5958095},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H645+'FR-16(7)(v)-7 TRANS Demand'!H645+'FR-16(7)(v)-11 DIST Demand'!H645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H645+'FR-16(7)(v)-8 TRANS Energy'!H645+'FR-16(7)(v)-12 DIST Energy'!H645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H645+'FR-16(7)(v)-9 TRANS Cust'!H645+'FR-16(7)(v)-13 DIST Cust'!H645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H646+'FR-16(7)(v)-7 TRANS Demand'!H646+'FR-16(7)(v)-11 DIST Demand'!H646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H646+'FR-16(7)(v)-8 TRANS Energy'!H646+'FR-16(7)(v)-12 DIST Energy'!H646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H646+'FR-16(7)(v)-9 TRANS Cust'!H646+'FR-16(7)(v)-13 DIST Cust'!H646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H647","v":11271},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H647+'FR-16(7)(v)-7 TRANS Demand'!H647+'FR-16(7)(v)-11 DIST Demand'!H647","v":11271},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H647+'FR-16(7)(v)-8 TRANS Energy'!H647+'FR-16(7)(v)-12 DIST Energy'!H647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H647+'FR-16(7)(v)-9 TRANS Cust'!H647+'FR-16(7)(v)-13 DIST Cust'!H647","v":0},{"$f":"SUM(G647:I647)","v":11271},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H648+'FR-16(7)(v)-7 TRANS Demand'!H648+'FR-16(7)(v)-11 DIST Demand'!H648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H648+'FR-16(7)(v)-8 TRANS Energy'!H648+'FR-16(7)(v)-12 DIST Energy'!H648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H648+'FR-16(7)(v)-9 TRANS Cust'!H648+'FR-16(7)(v)-13 DIST Cust'!H648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":5969366},1148726,4617329,203311,5969366,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H652","v":3186},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H652+'FR-16(7)(v)-7 TRANS Demand'!H652+'FR-16(7)(v)-11 DIST Demand'!H652","v":2953},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H652+'FR-16(7)(v)-8 TRANS Energy'!H652+'FR-16(7)(v)-12 DIST Energy'!H652","v":15},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H652+'FR-16(7)(v)-9 TRANS Cust'!H652+'FR-16(7)(v)-13 DIST Cust'!H652","v":218},{"$f":"SUM(G652:I652)","v":3186},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":3186},2953,15,218,3186,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H656+'FR-16(7)(v)-7 TRANS Demand'!H656+'FR-16(7)(v)-11 DIST Demand'!H656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H656+'FR-16(7)(v)-8 TRANS Energy'!H656+'FR-16(7)(v)-12 DIST Energy'!H656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H656+'FR-16(7)(v)-9 TRANS Cust'!H656+'FR-16(7)(v)-13 DIST Cust'!H656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H657+'FR-16(7)(v)-7 TRANS Demand'!H657+'FR-16(7)(v)-11 DIST Demand'!H657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H657+'FR-16(7)(v)-8 TRANS Energy'!H657+'FR-16(7)(v)-12 DIST Energy'!H657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H657+'FR-16(7)(v)-9 TRANS Cust'!H657+'FR-16(7)(v)-13 DIST Cust'!H657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":5969366},1148726,4617329,203311,5969366,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-3186},-2953,-15,-218,-3186,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":5966180},1145773,4617314,203093,5966180,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":14219663},{"$f":"G433","v":12890660},{"$f":"H433","v":518896},{"$f":"I433","v":810107},{"$f":"J433","v":14219663},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-22153094},{"$f":"-G641","v":-20501698},{"$f":"-H641","v":-360926},{"$f":"-I641","v":-1290470},{"$f":"-J641","v":-22153094},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":5966180},{"$f":"G663","v":1145773},{"$f":"H663","v":4617314},{"$f":"I663","v":203093},{"$f":"J663","v":5966180},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":101945},{"$f":"G707","v":38616},{"$f":"H707","v":43606},{"$f":"I707","v":19723},{"$f":"J707","v":101945},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-1865306},-6426649,4818890,-257547,-1865306,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H674","v":-1004396},{"$f":"F674-SUM(H674:I674)","v":-3460504},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H674+'FR-16(7)(v)-8 TRANS Energy'!H674+'FR-16(7)(v)-12 DIST Energy'!H674","v":2594787},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H674+'FR-16(7)(v)-9 TRANS Cust'!H674+'FR-16(7)(v)-13 DIST Cust'!H674","v":-138679},{"$f":"SUM(G674:I674)","v":-1004396},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":5966180},{"$f":"G663","v":1145773},{"$f":"H663","v":4617314},{"$f":"I663","v":203093},{"$f":"J663","v":5966180},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":4961784},-2314731,7212101,64414,4961784,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-1004396},-3460504,2594787,-138679,-1004396,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-1004396},-3460504,2594787,-138679,-1004396,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H694","v":-15680131},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H694+'FR-16(7)(v)-7 TRANS Demand'!H694+'FR-16(7)(v)-11 DIST Demand'!H694","v":-14528113},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H694+'FR-16(7)(v)-8 TRANS Energy'!H694+'FR-16(7)(v)-12 DIST Energy'!H694","v":-75692},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H694+'FR-16(7)(v)-9 TRANS Cust'!H694+'FR-16(7)(v)-13 DIST Cust'!H694","v":-1076326},{"$f":"SUM(G694:I694)","v":-15680131},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H695+'FR-16(7)(v)-7 TRANS Demand'!H695+'FR-16(7)(v)-11 DIST Demand'!H695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H695+'FR-16(7)(v)-8 TRANS Energy'!H695+'FR-16(7)(v)-12 DIST Energy'!H695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H695+'FR-16(7)(v)-9 TRANS Cust'!H695+'FR-16(7)(v)-13 DIST Cust'!H695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-15680131},-14528113,-75692,-1076326,-15680131,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H700","v":101945},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H700+'FR-16(7)(v)-7 TRANS Demand'!H700+'FR-16(7)(v)-11 DIST Demand'!H700","v":38616},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H700+'FR-16(7)(v)-8 TRANS Energy'!H700+'FR-16(7)(v)-12 DIST Energy'!H700","v":43606},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H700+'FR-16(7)(v)-9 TRANS Cust'!H700+'FR-16(7)(v)-13 DIST Cust'!H700","v":19723},{"$f":"SUM(G700:I700)","v":101945},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":101945},38616,43606,19723,101945,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H704+'FR-16(7)(v)-7 TRANS Demand'!H704+'FR-16(7)(v)-11 DIST Demand'!H704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H704+'FR-16(7)(v)-8 TRANS Energy'!H704+'FR-16(7)(v)-12 DIST Energy'!H704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H704+'FR-16(7)(v)-9 TRANS Cust'!H704+'FR-16(7)(v)-13 DIST Cust'!H704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":101945},38616,43606,19723,101945,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":14219663},{"$f":"G433","v":12890660},{"$f":"H433","v":518896},{"$f":"I433","v":810107},{"$f":"J433","v":14219663},{"$f":"F711-J711","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":4961784},{"$f":"G676","v":-2314731},{"$f":"H676","v":7212101},{"$f":"I676","v":64414},{"$f":"J676","v":4961784},0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-22153094},{"$f":"-G641","v":-20501698},{"$f":"-H641","v":-360926},{"$f":"-I641","v":-1290470},{"$f":"-J641","v":-22153094},0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":15680131},{"$f":"-G696","v":14528113},{"$f":"-H696","v":75692},{"$f":"-I696","v":1076326},{"$f":"-J696","v":15680131},0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":101945},{"$f":"G707","v":38616},{"$f":"H707","v":43606},{"$f":"I707","v":19723},{"$f":"J707","v":101945},0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":12810429},4640960,7489369,680100,12810429,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":723411},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H720+'FR-16(7)(v)-7 TRANS Demand'!H720+'FR-16(7)(v)-11 DIST Demand'!H720","v":262078},{"$f":"ROUND(H717*H719,0)","v":422928},{"$f":"ROUND(I717*I719,0)","v":38406},{"$f":"SUM(G720:I720)","v":723412},{"$f":"F720-J720","v":-1}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":101945},{"$f":"G707","v":38616},{"$f":"H707","v":43606},{"$f":"I707","v":19723},{"$f":"J707","v":101945},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":825356},300694,466534,58129,825357,-1]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":723411},{"$f":"G720","v":262078},{"$f":"H720","v":422928},{"$f":"I720","v":38406},{"$f":"J720","v":723412},{"$f":"F725-J725","v":-1}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":723411},262078,422928,38406,723412,-1]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H742","v":77721},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H742+'FR-16(7)(v)-7 TRANS Demand'!H742+'FR-16(7)(v)-11 DIST Demand'!H742","v":62012},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H742+'FR-16(7)(v)-8 TRANS Energy'!H742+'FR-16(7)(v)-12 DIST Energy'!H742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H742+'FR-16(7)(v)-9 TRANS Cust'!H742+'FR-16(7)(v)-13 DIST Cust'!H742","v":15709},{"$f":"SUM(G742:I742)","v":77721},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H743+'FR-16(7)(v)-7 TRANS Demand'!H743+'FR-16(7)(v)-11 DIST Demand'!H743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H743+'FR-16(7)(v)-8 TRANS Energy'!H743+'FR-16(7)(v)-12 DIST Energy'!H743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H743+'FR-16(7)(v)-9 TRANS Cust'!H743+'FR-16(7)(v)-13 DIST Cust'!H743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H744","v":60134},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H744+'FR-16(7)(v)-7 TRANS Demand'!H744+'FR-16(7)(v)-11 DIST Demand'!H744","v":47979},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H744+'FR-16(7)(v)-8 TRANS Energy'!H744+'FR-16(7)(v)-12 DIST Energy'!H744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H744+'FR-16(7)(v)-9 TRANS Cust'!H744+'FR-16(7)(v)-13 DIST Cust'!H744","v":12155},60134,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H745","v":276399},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H745+'FR-16(7)(v)-7 TRANS Demand'!H745+'FR-16(7)(v)-11 DIST Demand'!H745","v":220533},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H745+'FR-16(7)(v)-8 TRANS Energy'!H745+'FR-16(7)(v)-12 DIST Energy'!H745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H745+'FR-16(7)(v)-9 TRANS Cust'!H745+'FR-16(7)(v)-13 DIST Cust'!H745","v":55866},276399,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H746","v":42662},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H746+'FR-16(7)(v)-7 TRANS Demand'!H746+'FR-16(7)(v)-11 DIST Demand'!H746","v":42662},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H746+'FR-16(7)(v)-8 TRANS Energy'!H746+'FR-16(7)(v)-12 DIST Energy'!H746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H746+'FR-16(7)(v)-9 TRANS Cust'!H746+'FR-16(7)(v)-13 DIST Cust'!H746","v":0},42662,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H747+'FR-16(7)(v)-7 TRANS Demand'!H747+'FR-16(7)(v)-11 DIST Demand'!H747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H747+'FR-16(7)(v)-8 TRANS Energy'!H747+'FR-16(7)(v)-12 DIST Energy'!H747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H747+'FR-16(7)(v)-9 TRANS Cust'!H747+'FR-16(7)(v)-13 DIST Cust'!H747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H748","v":820896},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H748+'FR-16(7)(v)-7 TRANS Demand'!H748+'FR-16(7)(v)-11 DIST Demand'!H748","v":820896},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H748+'FR-16(7)(v)-8 TRANS Energy'!H748+'FR-16(7)(v)-12 DIST Energy'!H748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H748+'FR-16(7)(v)-9 TRANS Cust'!H748+'FR-16(7)(v)-13 DIST Cust'!H748","v":0},820896,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H749","v":7244},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H749+'FR-16(7)(v)-7 TRANS Demand'!H749+'FR-16(7)(v)-11 DIST Demand'!H749","v":4018},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H749+'FR-16(7)(v)-8 TRANS Energy'!H749+'FR-16(7)(v)-12 DIST Energy'!H749","v":1956},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H749+'FR-16(7)(v)-9 TRANS Cust'!H749+'FR-16(7)(v)-13 DIST Cust'!H749","v":1270},7244,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":1285056},1198100,1956,85000,1285056,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":76173240},{"$f":"G618","v":27356543},{"$f":"H618","v":45680231},{"$f":"I618","v":3136466},{"$f":"J618","v":76173240},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":14219663},{"$f":"G433","v":12890660},{"$f":"H433","v":518896},{"$f":"I433","v":810107},{"$f":"J433","v":14219663},0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":4961784},{"$f":"G676","v":-2314731},{"$f":"H676","v":7212101},{"$f":"I676","v":64414},{"$f":"J676","v":4961784},0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":825356},{"$f":"G722","v":300694},{"$f":"H722","v":466534},{"$f":"I722","v":58129},{"$f":"J722","v":825357},-1]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-1285056},{"$f":"-G750","v":-1198100},{"$f":"-H750","v":-1956},{"$f":"-I750","v":-85000},{"$f":"-J750","v":-1285056},0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":94894987},{"$f":"SUM(G752:G757)","v":37035066},{"$f":"SUM(H752:H757)","v":53875806},{"$f":"SUM(I752:I757)","v":3984116},{"$f":"SUM(J752:J757)","v":94894988},-1]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":1285056},{"$f":"-G757","v":1198100},{"$f":"-H757","v":1956},{"$f":"-I757","v":85000},{"$f":"-J757","v":1285056},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H761+'FR-16(7)(v)-7 TRANS Demand'!H761+'FR-16(7)(v)-11 DIST Demand'!H761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H761+'FR-16(7)(v)-8 TRANS Energy'!H761+'FR-16(7)(v)-12 DIST Energy'!H761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H761+'FR-16(7)(v)-9 TRANS Cust'!H761+'FR-16(7)(v)-13 DIST Cust'!H761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":1285056},1198100,1956,85000,1285056,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},{"$f":"G766+G765","v":0},{"$f":"H766+H765","v":0},{"$f":"I766+I765","v":0},{"$f":"J766+J765","v":0},{"$f":"F767-J767","v":0}]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":94894987},37035066,53875806,3984116,94894988,-1]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H772","v":53710057},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H772+'FR-16(7)(v)-7 TRANS Demand'!H772+'FR-16(7)(v)-11 DIST Demand'!H772","v":20345019},{"$f":"'FR-16(7)(v)-4 PROD Energy'!H772+'FR-16(7)(v)-8 TRANS Energy'!H772+'FR-16(7)(v)-12 DIST Energy'!H772","v":22973905},{"$f":"'FR-16(7)(v)-5 PROD Cust'!H772+'FR-16(7)(v)-9 TRANS Cust'!H772+'FR-16(7)(v)-13 DIST Cust'!H772","v":10391133},{"$f":"SUM(G772:I772)","v":53710057},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-94894987},{"$f":"-G770","v":-37035066},{"$f":"-H770","v":-53875806},{"$f":"-I770","v":-3984116},{"$f":"SUM(G773:I773)","v":-94894988},{"$f":"F773-J773","v":1}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-41184930},{"$f":"G773+G772","v":-16690047},{"$f":"H773+H772","v":-30901901},{"$f":"I773+I772","v":6407017},{"$f":"SUM(G774:I774)","v":-41184931},{"$f":"F774-J774","v":1}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-15845647},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H776+'FR-16(7)(v)-7 TRANS Demand'!H776+'FR-16(7)(v)-11 DIST Demand'!H776","v":-6421392},{"$f":"ROUND(H775*H774,0)","v":-11889315},{"$f":"ROUND(I775*I774,0)","v":2465060},{"$f":"SUM(G776:I776)","v":-15845647},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-25339283},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H777+'FR-16(7)(v)-7 TRANS Demand'!H777+'FR-16(7)(v)-11 DIST Demand'!H777","v":-10268655},{"$f":"H774-H776","v":-19012586},{"$f":"I774-I776","v":3941957},{"$f":"SUM(G777:I777)","v":-25339284},{"$f":"F777-J777","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-16"}]
[{"$f":"$A$2","v":"DISTR. SEC. CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. SEC."},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]

{"sheet":"FR-16(7)(v)-17 GSFL Classified","index":20,"n_rows":817,"n_cols":11,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-17"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"GSFL SECONDARY","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":2283003},{"$f":"G123","v":2114987},{"$f":"H123","v":24899},{"$f":"I123","v":143117},{"$f":"SUM(G12:I12)","v":2283003},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-1134222},{"$f":"-G200","v":-1062482},{"$f":"-H200","v":-18257},{"$f":"-I200","v":-62332},{"$f":"SUM(G13:I13)","v":-1143071},{"$f":"F13-J13","v":8849}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-267168},{"$f":"G421","v":-270377},{"$f":"H421","v":31138},{"$f":"I421","v":-27929},{"$f":"SUM(G14:I14)","v":-267168},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":881613},782128,37780,52856,872764,8849]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":310310},{"$f":"G549","v":49089},{"$f":"H549","v":250417},{"$f":"I549","v":10804},{"$f":"SUM(G18:I18)","v":310310},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":66430},{"$f":"G582","v":60936},{"$f":"H582","v":1296},{"$f":"I582","v":4198},{"$f":"SUM(G19:I19)","v":66430},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":15848},{"$f":"G612","v":13525},{"$f":"H612","v":980},{"$f":"I612","v":1343},{"$f":"SUM(G20:I20)","v":15848},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":392588},123550,252693,16345,392588,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":29511},{"$f":"G676","v":-10952},{"$f":"H676","v":39971},{"$f":"I676","v":492},{"$f":"SUM(G22:I22)","v":29511},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":4221},{"$f":"G722","v":1352},{"$f":"H722","v":2586},{"$f":"I722","v":284},{"$f":"SUM(G23:I23)","v":4222},{"$f":"F23-J23","v":-1}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I24+'FR-16(7)(v)-7 TRANS Demand'!I24+'FR-16(7)(v)-11 DIST Demand'!I24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I24+'FR-16(7)(v)-8 TRANS Energy'!I24+'FR-16(7)(v)-12 DIST Energy'!I24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I24+'FR-16(7)(v)-9 TRANS Cust'!I24+'FR-16(7)(v)-13 DIST Cust'!I24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":426320},113950,295250,17121,426321,-1]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":66019},{"$f":"G433","v":59161},{"$f":"H433","v":2867},{"$f":"I433","v":3991},{"$f":"SUM(G28:I28)","v":66019},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-5928},{"$f":"-G750","v":-5507},{"$f":"-H750","v":-13},{"$f":"-I750","v":-408},{"$f":"SUM(G29:I29)","v":-5928},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":486411},{"$f":"SUM(G26:G29)","v":167604},{"$f":"SUM(H26:H29)","v":298104},{"$f":"SUM(I26:I29)","v":20704},{"$f":"SUM(J26:J29)","v":486412},{"$f":"F30-J30","v":-1}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":151176},{"$f":"'WP FR-16(7)(v) Rate Incr'!T17","v":102679},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V17","v":48497},null,{"$f":"F31-J31","v":151176}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":637587},270283,298104,69201,486412,151175]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I33","v":261133},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I33+'FR-16(7)(v)-7 TRANS Demand'!I33+'FR-16(7)(v)-11 DIST Demand'!I33","v":85270},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I33+'FR-16(7)(v)-8 TRANS Energy'!I33+'FR-16(7)(v)-12 DIST Energy'!I33","v":127327},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I33+'FR-16(7)(v)-9 TRANS Cust'!I33+'FR-16(7)(v)-13 DIST Cust'!I33","v":48536},{"$f":"SUM(G33:I33)","v":261133},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":376454},185013,170777,20665,225279,151175]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-72585},{"$f":"G777+G28","v":8504},{"$f":"H777+H28","v":-102205},{"$f":"I777+I28","v":21115},{"$f":"J777+J28","v":-72586},{"$f":"F36-J36","v":1}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-7.7869999999999995E-2},1.018E-2,-2.5253299999999999,0.37476999999999999,-7.7880000000000005E-2,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-0.20119227415748625},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-2.1107088231221493E-2},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.2068855069467652},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":0.72457443291422852},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":-0.20121272676236146},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I42","v":589997},{"$f":"F42-SUM(H42:I42)","v":315143},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I42","v":257012},{"$f":"'FR-16(7)(v)-13 DIST Cust'!I42","v":17842},{"$f":"SUM(G42:I42)","v":589997},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":-103586},-147539,41092,2862,-103585,-1]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":-0.17557},-0.46816999999999998,0.15987999999999999,0.16041,-0.17557,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-328864},-229873,-129685,30694,-328864,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.55740000000000001},-0.72941999999999996,-0.50458999999999998,1.7203200000000001,-0.55740000000000001,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I59","v":1087498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I59+'FR-16(7)(v)-7 TRANS Demand'!I59+'FR-16(7)(v)-11 DIST Demand'!I59","v":1087498},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I59+'FR-16(7)(v)-8 TRANS Energy'!I59+'FR-16(7)(v)-12 DIST Energy'!I59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I59+'FR-16(7)(v)-9 TRANS Cust'!I59+'FR-16(7)(v)-13 DIST Cust'!I59","v":0},{"$f":"SUM(G59:I59)","v":1087498},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I60","v":454440},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I60+'FR-16(7)(v)-7 TRANS Demand'!I60+'FR-16(7)(v)-11 DIST Demand'!I60","v":454440},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I60+'FR-16(7)(v)-8 TRANS Energy'!I60+'FR-16(7)(v)-12 DIST Energy'!I60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I60+'FR-16(7)(v)-9 TRANS Cust'!I60+'FR-16(7)(v)-13 DIST Cust'!I60","v":0},{"$f":"SUM(G60:I60)","v":454440},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I61+'FR-16(7)(v)-7 TRANS Demand'!I61+'FR-16(7)(v)-11 DIST Demand'!I61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I61+'FR-16(7)(v)-8 TRANS Energy'!I61+'FR-16(7)(v)-12 DIST Energy'!I61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I61+'FR-16(7)(v)-9 TRANS Cust'!I61+'FR-16(7)(v)-13 DIST Cust'!I61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":1541938},1541938,0,0,1541938,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I65+'FR-16(7)(v)-7 TRANS Demand'!I65+'FR-16(7)(v)-11 DIST Demand'!I65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I65+'FR-16(7)(v)-8 TRANS Energy'!I65+'FR-16(7)(v)-12 DIST Energy'!I65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I65+'FR-16(7)(v)-9 TRANS Cust'!I65+'FR-16(7)(v)-13 DIST Cust'!I65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I66","v":89419},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I66+'FR-16(7)(v)-7 TRANS Demand'!I66+'FR-16(7)(v)-11 DIST Demand'!I66","v":89419},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I66+'FR-16(7)(v)-8 TRANS Energy'!I66+'FR-16(7)(v)-12 DIST Energy'!I66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I66+'FR-16(7)(v)-9 TRANS Cust'!I66+'FR-16(7)(v)-13 DIST Cust'!I66","v":0},{"$f":"SUM(G66:I66)","v":89419},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I67+'FR-16(7)(v)-7 TRANS Demand'!I67+'FR-16(7)(v)-11 DIST Demand'!I67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I67+'FR-16(7)(v)-8 TRANS Energy'!I67+'FR-16(7)(v)-12 DIST Energy'!I67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I67+'FR-16(7)(v)-9 TRANS Cust'!I67+'FR-16(7)(v)-13 DIST Cust'!I67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":89419},89419,0,0,89419,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":1631357},1631357,0,0,1631357,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I73","v":93671},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I73+'FR-16(7)(v)-7 TRANS Demand'!I73+'FR-16(7)(v)-11 DIST Demand'!I73","v":93671},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I73+'FR-16(7)(v)-8 TRANS Energy'!I73+'FR-16(7)(v)-12 DIST Energy'!I73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I73+'FR-16(7)(v)-9 TRANS Cust'!I73+'FR-16(7)(v)-13 DIST Cust'!I73","v":0},{"$f":"SUM(G73:I73)","v":93671},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I74","v":42023},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I74+'FR-16(7)(v)-7 TRANS Demand'!I74+'FR-16(7)(v)-11 DIST Demand'!I74","v":42023},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I74+'FR-16(7)(v)-8 TRANS Energy'!I74+'FR-16(7)(v)-12 DIST Energy'!I74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I74+'FR-16(7)(v)-9 TRANS Cust'!I74+'FR-16(7)(v)-13 DIST Cust'!I74","v":0},{"$f":"SUM(G74:I74)","v":42023},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I75","v":17740},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I75+'FR-16(7)(v)-7 TRANS Demand'!I75+'FR-16(7)(v)-11 DIST Demand'!I75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I75+'FR-16(7)(v)-8 TRANS Energy'!I75+'FR-16(7)(v)-12 DIST Energy'!I75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I75+'FR-16(7)(v)-9 TRANS Cust'!I75+'FR-16(7)(v)-13 DIST Cust'!I75","v":17740},{"$f":"SUM(G75:I75)","v":17740},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I76","v":18090},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I76+'FR-16(7)(v)-7 TRANS Demand'!I76+'FR-16(7)(v)-11 DIST Demand'!I76","v":18090},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I76+'FR-16(7)(v)-8 TRANS Energy'!I76+'FR-16(7)(v)-12 DIST Energy'!I76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I76+'FR-16(7)(v)-9 TRANS Cust'!I76+'FR-16(7)(v)-13 DIST Cust'!I76","v":0},18090,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I77","v":4225},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I77+'FR-16(7)(v)-7 TRANS Demand'!I77+'FR-16(7)(v)-11 DIST Demand'!I77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I77+'FR-16(7)(v)-8 TRANS Energy'!I77+'FR-16(7)(v)-12 DIST Energy'!I77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I77+'FR-16(7)(v)-9 TRANS Cust'!I77+'FR-16(7)(v)-13 DIST Cust'!I77","v":4225},4225,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I78","v":82157},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I78+'FR-16(7)(v)-7 TRANS Demand'!I78+'FR-16(7)(v)-11 DIST Demand'!I78","v":82157},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I78+'FR-16(7)(v)-8 TRANS Energy'!I78+'FR-16(7)(v)-12 DIST Energy'!I78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I78+'FR-16(7)(v)-9 TRANS Cust'!I78+'FR-16(7)(v)-13 DIST Cust'!I78","v":0},82157,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I79","v":21970},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I79+'FR-16(7)(v)-7 TRANS Demand'!I79+'FR-16(7)(v)-11 DIST Demand'!I79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I79+'FR-16(7)(v)-8 TRANS Energy'!I79+'FR-16(7)(v)-12 DIST Energy'!I79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I79+'FR-16(7)(v)-9 TRANS Cust'!I79+'FR-16(7)(v)-13 DIST Cust'!I79","v":21970},21970,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I80","v":38229},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I80+'FR-16(7)(v)-7 TRANS Demand'!I80+'FR-16(7)(v)-11 DIST Demand'!I80","v":38229},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I80+'FR-16(7)(v)-8 TRANS Energy'!I80+'FR-16(7)(v)-12 DIST Energy'!I80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I80+'FR-16(7)(v)-9 TRANS Cust'!I80+'FR-16(7)(v)-13 DIST Cust'!I80","v":0},38229,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I81","v":8662},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I81+'FR-16(7)(v)-7 TRANS Demand'!I81+'FR-16(7)(v)-11 DIST Demand'!I81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I81+'FR-16(7)(v)-8 TRANS Energy'!I81+'FR-16(7)(v)-12 DIST Energy'!I81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I81+'FR-16(7)(v)-9 TRANS Cust'!I81+'FR-16(7)(v)-13 DIST Cust'!I81","v":8662},8662,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I82","v":67459},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I82+'FR-16(7)(v)-7 TRANS Demand'!I82+'FR-16(7)(v)-11 DIST Demand'!I82","v":67459},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I82+'FR-16(7)(v)-8 TRANS Energy'!I82+'FR-16(7)(v)-12 DIST Energy'!I82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I82+'FR-16(7)(v)-9 TRANS Cust'!I82+'FR-16(7)(v)-13 DIST Cust'!I82","v":0},67459,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I83","v":17858},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I83+'FR-16(7)(v)-7 TRANS Demand'!I83+'FR-16(7)(v)-11 DIST Demand'!I83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I83+'FR-16(7)(v)-8 TRANS Energy'!I83+'FR-16(7)(v)-12 DIST Energy'!I83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I83+'FR-16(7)(v)-9 TRANS Cust'!I83+'FR-16(7)(v)-13 DIST Cust'!I83","v":17858},17858,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I84","v":11347},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I84+'FR-16(7)(v)-7 TRANS Demand'!I84+'FR-16(7)(v)-11 DIST Demand'!I84","v":11347},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I84+'FR-16(7)(v)-8 TRANS Energy'!I84+'FR-16(7)(v)-12 DIST Energy'!I84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I84+'FR-16(7)(v)-9 TRANS Cust'!I84+'FR-16(7)(v)-13 DIST Cust'!I84","v":0},11347,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I85","v":5923},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I85+'FR-16(7)(v)-7 TRANS Demand'!I85+'FR-16(7)(v)-11 DIST Demand'!I85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I85+'FR-16(7)(v)-8 TRANS Energy'!I85+'FR-16(7)(v)-12 DIST Energy'!I85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I85+'FR-16(7)(v)-9 TRANS Cust'!I85+'FR-16(7)(v)-13 DIST Cust'!I85","v":5923},5923,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I86","v":50679},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I86+'FR-16(7)(v)-7 TRANS Demand'!I86+'FR-16(7)(v)-11 DIST Demand'!I86","v":50679},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I86+'FR-16(7)(v)-8 TRANS Energy'!I86+'FR-16(7)(v)-12 DIST Energy'!I86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I86+'FR-16(7)(v)-9 TRANS Cust'!I86+'FR-16(7)(v)-13 DIST Cust'!I86","v":0},{"$f":"SUM(G86:I86)","v":50679},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I87","v":22265},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I87+'FR-16(7)(v)-7 TRANS Demand'!I87+'FR-16(7)(v)-11 DIST Demand'!I87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I87+'FR-16(7)(v)-8 TRANS Energy'!I87+'FR-16(7)(v)-12 DIST Energy'!I87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I87+'FR-16(7)(v)-9 TRANS Cust'!I87+'FR-16(7)(v)-13 DIST Cust'!I87","v":22265},22265,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I88","v":21822},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I88+'FR-16(7)(v)-7 TRANS Demand'!I88+'FR-16(7)(v)-11 DIST Demand'!I88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I88+'FR-16(7)(v)-8 TRANS Energy'!I88+'FR-16(7)(v)-12 DIST Energy'!I88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I88+'FR-16(7)(v)-9 TRANS Cust'!I88+'FR-16(7)(v)-13 DIST Cust'!I88","v":21822},21822,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I89+'FR-16(7)(v)-7 TRANS Demand'!I89+'FR-16(7)(v)-11 DIST Demand'!I89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I89+'FR-16(7)(v)-8 TRANS Energy'!I89+'FR-16(7)(v)-12 DIST Energy'!I89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I89+'FR-16(7)(v)-9 TRANS Cust'!I89+'FR-16(7)(v)-13 DIST Cust'!I89","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I90+'FR-16(7)(v)-7 TRANS Demand'!I90+'FR-16(7)(v)-11 DIST Demand'!I90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I90+'FR-16(7)(v)-8 TRANS Energy'!I90+'FR-16(7)(v)-12 DIST Energy'!I90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I90+'FR-16(7)(v)-9 TRANS Cust'!I90+'FR-16(7)(v)-13 DIST Cust'!I90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I91+'FR-16(7)(v)-7 TRANS Demand'!I91+'FR-16(7)(v)-11 DIST Demand'!I91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I91+'FR-16(7)(v)-8 TRANS Energy'!I91+'FR-16(7)(v)-12 DIST Energy'!I91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I91+'FR-16(7)(v)-9 TRANS Cust'!I91+'FR-16(7)(v)-13 DIST Cust'!I91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I92","v":47132},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I92+'FR-16(7)(v)-7 TRANS Demand'!I92+'FR-16(7)(v)-11 DIST Demand'!I92","v":36338},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I92+'FR-16(7)(v)-8 TRANS Energy'!I92+'FR-16(7)(v)-12 DIST Energy'!I92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I92+'FR-16(7)(v)-9 TRANS Cust'!I92+'FR-16(7)(v)-13 DIST Cust'!I92","v":10794},47132,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I93+'FR-16(7)(v)-7 TRANS Demand'!I93+'FR-16(7)(v)-11 DIST Demand'!I93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I93+'FR-16(7)(v)-8 TRANS Energy'!I93+'FR-16(7)(v)-12 DIST Energy'!I93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I93+'FR-16(7)(v)-9 TRANS Cust'!I93+'FR-16(7)(v)-13 DIST Cust'!I93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":571252},{"$f":"SUM(G73:G92)","v":439993},0,131259,571252,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":660671},529412,0,131259,660671,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":2202609},2071350,0,131259,2202609,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I100","v":11962},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I100+'FR-16(7)(v)-7 TRANS Demand'!I100+'FR-16(7)(v)-11 DIST Demand'!I100","v":11962},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I100+'FR-16(7)(v)-8 TRANS Energy'!I100+'FR-16(7)(v)-12 DIST Energy'!I100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I100+'FR-16(7)(v)-9 TRANS Cust'!I100+'FR-16(7)(v)-13 DIST Cust'!I100","v":0},{"$f":"SUM(G100:I100)","v":11962},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I101","v":11870},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I101+'FR-16(7)(v)-7 TRANS Demand'!I101+'FR-16(7)(v)-11 DIST Demand'!I101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I101+'FR-16(7)(v)-8 TRANS Energy'!I101+'FR-16(7)(v)-12 DIST Energy'!I101","v":11870},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I101+'FR-16(7)(v)-9 TRANS Cust'!I101+'FR-16(7)(v)-13 DIST Cust'!I101","v":0},{"$f":"SUM(G101:I101)","v":11870},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I102","v":2044},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I102+'FR-16(7)(v)-7 TRANS Demand'!I102+'FR-16(7)(v)-11 DIST Demand'!I102","v":2044},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I102+'FR-16(7)(v)-8 TRANS Energy'!I102+'FR-16(7)(v)-12 DIST Energy'!I102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I102+'FR-16(7)(v)-9 TRANS Cust'!I102+'FR-16(7)(v)-13 DIST Cust'!I102","v":0},2044,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I103","v":6797},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I103+'FR-16(7)(v)-7 TRANS Demand'!I103+'FR-16(7)(v)-11 DIST Demand'!I103","v":6797},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I103+'FR-16(7)(v)-8 TRANS Energy'!I103+'FR-16(7)(v)-12 DIST Energy'!I103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I103+'FR-16(7)(v)-9 TRANS Cust'!I103+'FR-16(7)(v)-13 DIST Cust'!I103","v":0},6797,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I104","v":2032},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I104+'FR-16(7)(v)-7 TRANS Demand'!I104+'FR-16(7)(v)-11 DIST Demand'!I104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I104+'FR-16(7)(v)-8 TRANS Energy'!I104+'FR-16(7)(v)-12 DIST Energy'!I104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I104+'FR-16(7)(v)-9 TRANS Cust'!I104+'FR-16(7)(v)-13 DIST Cust'!I104","v":2032},2032,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I105","v":3272},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I105+'FR-16(7)(v)-7 TRANS Demand'!I105+'FR-16(7)(v)-11 DIST Demand'!I105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I105+'FR-16(7)(v)-8 TRANS Energy'!I105+'FR-16(7)(v)-12 DIST Energy'!I105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I105+'FR-16(7)(v)-9 TRANS Cust'!I105+'FR-16(7)(v)-13 DIST Cust'!I105","v":3272},3272,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I106","v":349},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I106+'FR-16(7)(v)-7 TRANS Demand'!I106+'FR-16(7)(v)-11 DIST Demand'!I106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I106+'FR-16(7)(v)-8 TRANS Energy'!I106+'FR-16(7)(v)-12 DIST Energy'!I106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I106+'FR-16(7)(v)-9 TRANS Cust'!I106+'FR-16(7)(v)-13 DIST Cust'!I106","v":349},349,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I107+'FR-16(7)(v)-7 TRANS Demand'!I107+'FR-16(7)(v)-11 DIST Demand'!I107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I107+'FR-16(7)(v)-8 TRANS Energy'!I107+'FR-16(7)(v)-12 DIST Energy'!I107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I107+'FR-16(7)(v)-9 TRANS Cust'!I107+'FR-16(7)(v)-13 DIST Cust'!I107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I108+'FR-16(7)(v)-7 TRANS Demand'!I108+'FR-16(7)(v)-11 DIST Demand'!I108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I108+'FR-16(7)(v)-8 TRANS Energy'!I108+'FR-16(7)(v)-12 DIST Energy'!I108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I108+'FR-16(7)(v)-9 TRANS Cust'!I108+'FR-16(7)(v)-13 DIST Cust'!I108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":38326},20803,11870,5653,38326,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I112","v":13130},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I112+'FR-16(7)(v)-7 TRANS Demand'!I112+'FR-16(7)(v)-11 DIST Demand'!I112","v":13130},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I112+'FR-16(7)(v)-8 TRANS Energy'!I112+'FR-16(7)(v)-12 DIST Energy'!I112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I112+'FR-16(7)(v)-9 TRANS Cust'!I112+'FR-16(7)(v)-13 DIST Cust'!I112","v":0},{"$f":"SUM(G112:I112)","v":13130},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I113","v":13029},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I113+'FR-16(7)(v)-7 TRANS Demand'!I113+'FR-16(7)(v)-11 DIST Demand'!I113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I113+'FR-16(7)(v)-8 TRANS Energy'!I113+'FR-16(7)(v)-12 DIST Energy'!I113","v":13029},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I113+'FR-16(7)(v)-9 TRANS Cust'!I113+'FR-16(7)(v)-13 DIST Cust'!I113","v":0},{"$f":"SUM(G113:I113)","v":13029},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I114","v":2243},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I114+'FR-16(7)(v)-7 TRANS Demand'!I114+'FR-16(7)(v)-11 DIST Demand'!I114","v":2243},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I114+'FR-16(7)(v)-8 TRANS Energy'!I114+'FR-16(7)(v)-12 DIST Energy'!I114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I114+'FR-16(7)(v)-9 TRANS Cust'!I114+'FR-16(7)(v)-13 DIST Cust'!I114","v":0},2243,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I115","v":7461},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I115+'FR-16(7)(v)-7 TRANS Demand'!I115+'FR-16(7)(v)-11 DIST Demand'!I115","v":7461},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I115+'FR-16(7)(v)-8 TRANS Energy'!I115+'FR-16(7)(v)-12 DIST Energy'!I115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I115+'FR-16(7)(v)-9 TRANS Cust'!I115+'FR-16(7)(v)-13 DIST Cust'!I115","v":0},7461,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I116","v":2231},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I116+'FR-16(7)(v)-7 TRANS Demand'!I116+'FR-16(7)(v)-11 DIST Demand'!I116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I116+'FR-16(7)(v)-8 TRANS Energy'!I116+'FR-16(7)(v)-12 DIST Energy'!I116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I116+'FR-16(7)(v)-9 TRANS Cust'!I116+'FR-16(7)(v)-13 DIST Cust'!I116","v":2231},2231,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I117","v":3591},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I117+'FR-16(7)(v)-7 TRANS Demand'!I117+'FR-16(7)(v)-11 DIST Demand'!I117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I117+'FR-16(7)(v)-8 TRANS Energy'!I117+'FR-16(7)(v)-12 DIST Energy'!I117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I117+'FR-16(7)(v)-9 TRANS Cust'!I117+'FR-16(7)(v)-13 DIST Cust'!I117","v":3591},3591,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I118","v":383},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I118+'FR-16(7)(v)-7 TRANS Demand'!I118+'FR-16(7)(v)-11 DIST Demand'!I118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I118+'FR-16(7)(v)-8 TRANS Energy'!I118+'FR-16(7)(v)-12 DIST Energy'!I118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I118+'FR-16(7)(v)-9 TRANS Cust'!I118+'FR-16(7)(v)-13 DIST Cust'!I118","v":383},383,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I119+'FR-16(7)(v)-7 TRANS Demand'!I119+'FR-16(7)(v)-11 DIST Demand'!I119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I119+'FR-16(7)(v)-8 TRANS Energy'!I119+'FR-16(7)(v)-12 DIST Energy'!I119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I119+'FR-16(7)(v)-9 TRANS Cust'!I119+'FR-16(7)(v)-13 DIST Cust'!I119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I120+'FR-16(7)(v)-7 TRANS Demand'!I120+'FR-16(7)(v)-11 DIST Demand'!I120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I120+'FR-16(7)(v)-8 TRANS Energy'!I120+'FR-16(7)(v)-12 DIST Energy'!I120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I120+'FR-16(7)(v)-9 TRANS Cust'!I120+'FR-16(7)(v)-13 DIST Cust'!I120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":42068},22834,13029,6205,42068,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":2283003},2114987,24899,143117,2283003,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I136","v":613963},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I136+'FR-16(7)(v)-7 TRANS Demand'!I136+'FR-16(7)(v)-11 DIST Demand'!I136","v":613963},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I136+'FR-16(7)(v)-8 TRANS Energy'!I136+'FR-16(7)(v)-12 DIST Energy'!I136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I136+'FR-16(7)(v)-9 TRANS Cust'!I136+'FR-16(7)(v)-13 DIST Cust'!I136","v":0},{"$f":"SUM(G136:I136)","v":613963},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I137","v":230128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I137+'FR-16(7)(v)-7 TRANS Demand'!I137+'FR-16(7)(v)-11 DIST Demand'!I137","v":230128},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I137+'FR-16(7)(v)-8 TRANS Energy'!I137+'FR-16(7)(v)-12 DIST Energy'!I137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I137+'FR-16(7)(v)-9 TRANS Cust'!I137+'FR-16(7)(v)-13 DIST Cust'!I137","v":0},{"$f":"SUM(G137:I137)","v":230128},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I138","v":8124},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I138+'FR-16(7)(v)-7 TRANS Demand'!I138+'FR-16(7)(v)-11 DIST Demand'!I138","v":8124},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I138+'FR-16(7)(v)-8 TRANS Energy'!I138+'FR-16(7)(v)-12 DIST Energy'!I138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I138+'FR-16(7)(v)-9 TRANS Cust'!I138+'FR-16(7)(v)-13 DIST Cust'!I138","v":0},{"$f":"SUM(G138:I138)","v":8124},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":852215},852215,0,0,852215,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I142+'FR-16(7)(v)-7 TRANS Demand'!I142+'FR-16(7)(v)-11 DIST Demand'!I142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I142+'FR-16(7)(v)-8 TRANS Energy'!I142+'FR-16(7)(v)-12 DIST Energy'!I142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I142+'FR-16(7)(v)-9 TRANS Cust'!I142+'FR-16(7)(v)-13 DIST Cust'!I142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I143","v":25687},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I143+'FR-16(7)(v)-7 TRANS Demand'!I143+'FR-16(7)(v)-11 DIST Demand'!I143","v":25687},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I143+'FR-16(7)(v)-8 TRANS Energy'!I143+'FR-16(7)(v)-12 DIST Energy'!I143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I143+'FR-16(7)(v)-9 TRANS Cust'!I143+'FR-16(7)(v)-13 DIST Cust'!I143","v":0},{"$f":"SUM(G143:I143)","v":25687},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I144","v":647},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I144+'FR-16(7)(v)-7 TRANS Demand'!I144+'FR-16(7)(v)-11 DIST Demand'!I144","v":647},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I144+'FR-16(7)(v)-8 TRANS Energy'!I144+'FR-16(7)(v)-12 DIST Energy'!I144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I144+'FR-16(7)(v)-9 TRANS Cust'!I144+'FR-16(7)(v)-13 DIST Cust'!I144","v":0},{"$f":"SUM(G144:I144)","v":647},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":26334},26334,0,0,26334,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":878549},{"$f":"G145+G139","v":878549},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":878549},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I150","v":29235},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I150+'FR-16(7)(v)-7 TRANS Demand'!I150+'FR-16(7)(v)-11 DIST Demand'!I150","v":29235},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I150+'FR-16(7)(v)-8 TRANS Energy'!I150+'FR-16(7)(v)-12 DIST Energy'!I150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I150+'FR-16(7)(v)-9 TRANS Cust'!I150+'FR-16(7)(v)-13 DIST Cust'!I150","v":0},{"$f":"SUM(G150:I150)","v":29235},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I151","v":21978},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I151+'FR-16(7)(v)-7 TRANS Demand'!I151+'FR-16(7)(v)-11 DIST Demand'!I151","v":21978},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I151+'FR-16(7)(v)-8 TRANS Energy'!I151+'FR-16(7)(v)-12 DIST Energy'!I151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I151+'FR-16(7)(v)-9 TRANS Cust'!I151+'FR-16(7)(v)-13 DIST Cust'!I151","v":0},{"$f":"SUM(G151:I151)","v":21978},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I152","v":9278},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I152+'FR-16(7)(v)-7 TRANS Demand'!I152+'FR-16(7)(v)-11 DIST Demand'!I152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I152+'FR-16(7)(v)-8 TRANS Energy'!I152+'FR-16(7)(v)-12 DIST Energy'!I152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I152+'FR-16(7)(v)-9 TRANS Cust'!I152+'FR-16(7)(v)-13 DIST Cust'!I152","v":9278},{"$f":"SUM(G152:I152)","v":9278},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I153","v":9461},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I153+'FR-16(7)(v)-7 TRANS Demand'!I153+'FR-16(7)(v)-11 DIST Demand'!I153","v":9461},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I153+'FR-16(7)(v)-8 TRANS Energy'!I153+'FR-16(7)(v)-12 DIST Energy'!I153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I153+'FR-16(7)(v)-9 TRANS Cust'!I153+'FR-16(7)(v)-13 DIST Cust'!I153","v":0},9461,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I154","v":2210},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I154+'FR-16(7)(v)-7 TRANS Demand'!I154+'FR-16(7)(v)-11 DIST Demand'!I154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I154+'FR-16(7)(v)-8 TRANS Energy'!I154+'FR-16(7)(v)-12 DIST Energy'!I154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I154+'FR-16(7)(v)-9 TRANS Cust'!I154+'FR-16(7)(v)-13 DIST Cust'!I154","v":2210},2210,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I155","v":25019},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I155+'FR-16(7)(v)-7 TRANS Demand'!I155+'FR-16(7)(v)-11 DIST Demand'!I155","v":25019},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I155+'FR-16(7)(v)-8 TRANS Energy'!I155+'FR-16(7)(v)-12 DIST Energy'!I155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I155+'FR-16(7)(v)-9 TRANS Cust'!I155+'FR-16(7)(v)-13 DIST Cust'!I155","v":0},25019,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I156","v":6690},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I156+'FR-16(7)(v)-7 TRANS Demand'!I156+'FR-16(7)(v)-11 DIST Demand'!I156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I156+'FR-16(7)(v)-8 TRANS Energy'!I156+'FR-16(7)(v)-12 DIST Energy'!I156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I156+'FR-16(7)(v)-9 TRANS Cust'!I156+'FR-16(7)(v)-13 DIST Cust'!I156","v":6690},6690,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I157","v":11642},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I157+'FR-16(7)(v)-7 TRANS Demand'!I157+'FR-16(7)(v)-11 DIST Demand'!I157","v":11642},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I157+'FR-16(7)(v)-8 TRANS Energy'!I157+'FR-16(7)(v)-12 DIST Energy'!I157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I157+'FR-16(7)(v)-9 TRANS Cust'!I157+'FR-16(7)(v)-13 DIST Cust'!I157","v":0},11642,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I158","v":2638},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I158+'FR-16(7)(v)-7 TRANS Demand'!I158+'FR-16(7)(v)-11 DIST Demand'!I158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I158+'FR-16(7)(v)-8 TRANS Energy'!I158+'FR-16(7)(v)-12 DIST Energy'!I158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I158+'FR-16(7)(v)-9 TRANS Cust'!I158+'FR-16(7)(v)-13 DIST Cust'!I158","v":2638},2638,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I159","v":20221},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I159+'FR-16(7)(v)-7 TRANS Demand'!I159+'FR-16(7)(v)-11 DIST Demand'!I159","v":20221},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I159+'FR-16(7)(v)-8 TRANS Energy'!I159+'FR-16(7)(v)-12 DIST Energy'!I159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I159+'FR-16(7)(v)-9 TRANS Cust'!I159+'FR-16(7)(v)-13 DIST Cust'!I159","v":0},20221,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I160","v":5353},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I160+'FR-16(7)(v)-7 TRANS Demand'!I160+'FR-16(7)(v)-11 DIST Demand'!I160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I160+'FR-16(7)(v)-8 TRANS Energy'!I160+'FR-16(7)(v)-12 DIST Energy'!I160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I160+'FR-16(7)(v)-9 TRANS Cust'!I160+'FR-16(7)(v)-13 DIST Cust'!I160","v":5353},5353,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I161","v":3401},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I161+'FR-16(7)(v)-7 TRANS Demand'!I161+'FR-16(7)(v)-11 DIST Demand'!I161","v":3401},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I161+'FR-16(7)(v)-8 TRANS Energy'!I161+'FR-16(7)(v)-12 DIST Energy'!I161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I161+'FR-16(7)(v)-9 TRANS Cust'!I161+'FR-16(7)(v)-13 DIST Cust'!I161","v":0},3401,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I162","v":1775},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I162+'FR-16(7)(v)-7 TRANS Demand'!I162+'FR-16(7)(v)-11 DIST Demand'!I162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I162+'FR-16(7)(v)-8 TRANS Energy'!I162+'FR-16(7)(v)-12 DIST Energy'!I162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I162+'FR-16(7)(v)-9 TRANS Cust'!I162+'FR-16(7)(v)-13 DIST Cust'!I162","v":1775},1775,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I163","v":26512},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I163+'FR-16(7)(v)-7 TRANS Demand'!I163+'FR-16(7)(v)-11 DIST Demand'!I163","v":26512},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I163+'FR-16(7)(v)-8 TRANS Energy'!I163+'FR-16(7)(v)-12 DIST Energy'!I163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I163+'FR-16(7)(v)-9 TRANS Cust'!I163+'FR-16(7)(v)-13 DIST Cust'!I163","v":0},{"$f":"SUM(G163:I163)","v":26512},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I164","v":11648},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I164+'FR-16(7)(v)-7 TRANS Demand'!I164+'FR-16(7)(v)-11 DIST Demand'!I164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I164+'FR-16(7)(v)-8 TRANS Energy'!I164+'FR-16(7)(v)-12 DIST Energy'!I164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I164+'FR-16(7)(v)-9 TRANS Cust'!I164+'FR-16(7)(v)-13 DIST Cust'!I164","v":11648},11648,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I165","v":13142},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I165+'FR-16(7)(v)-7 TRANS Demand'!I165+'FR-16(7)(v)-11 DIST Demand'!I165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I165+'FR-16(7)(v)-8 TRANS Energy'!I165+'FR-16(7)(v)-12 DIST Energy'!I165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I165+'FR-16(7)(v)-9 TRANS Cust'!I165+'FR-16(7)(v)-13 DIST Cust'!I165","v":13142},13142,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I166+'FR-16(7)(v)-7 TRANS Demand'!I166+'FR-16(7)(v)-11 DIST Demand'!I166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I166+'FR-16(7)(v)-8 TRANS Energy'!I166+'FR-16(7)(v)-12 DIST Energy'!I166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I166+'FR-16(7)(v)-9 TRANS Cust'!I166+'FR-16(7)(v)-13 DIST Cust'!I166","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I167+'FR-16(7)(v)-7 TRANS Demand'!I167+'FR-16(7)(v)-11 DIST Demand'!I167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I167+'FR-16(7)(v)-8 TRANS Energy'!I167+'FR-16(7)(v)-12 DIST Energy'!I167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I167+'FR-16(7)(v)-9 TRANS Cust'!I167+'FR-16(7)(v)-13 DIST Cust'!I167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I168","v":2798},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I168+'FR-16(7)(v)-7 TRANS Demand'!I168+'FR-16(7)(v)-11 DIST Demand'!I168","v":2157},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I168+'FR-16(7)(v)-8 TRANS Energy'!I168+'FR-16(7)(v)-12 DIST Energy'!I168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I168+'FR-16(7)(v)-9 TRANS Cust'!I168+'FR-16(7)(v)-13 DIST Cust'!I168","v":641},2798,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I169","v":647},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I169+'FR-16(7)(v)-7 TRANS Demand'!I169+'FR-16(7)(v)-11 DIST Demand'!I169","v":499},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I169+'FR-16(7)(v)-8 TRANS Energy'!I169+'FR-16(7)(v)-12 DIST Energy'!I169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I169+'FR-16(7)(v)-9 TRANS Cust'!I169+'FR-16(7)(v)-13 DIST Cust'!I169","v":148},647,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I170","v":-8849},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I170+'FR-16(7)(v)-7 TRANS Demand'!I170+'FR-16(7)(v)-11 DIST Demand'!I170","v":-8849},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I170+'FR-16(7)(v)-8 TRANS Energy'!I170+'FR-16(7)(v)-12 DIST Energy'!I170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I170+'FR-16(7)(v)-9 TRANS Cust'!I170+'FR-16(7)(v)-13 DIST Cust'!I170","v":0},{"$f":"SUM(G170:I170)","v":-8849},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":194799},{"$f":"SUM(G149:G169)","v":150125},0,53523,203648,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":221133},{"$f":"G171+G145","v":176459},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":53523},{"$f":"J171+J145","v":229982},{"$f":"F173-J173","v":-8849}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":1073348},{"$f":"G147+G171","v":1028674},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":53523},{"$f":"J147+J171","v":1082197},{"$f":"F174-J174","v":-8849}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I177","v":6678},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I177+'FR-16(7)(v)-7 TRANS Demand'!I177+'FR-16(7)(v)-11 DIST Demand'!I177","v":6678},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I177+'FR-16(7)(v)-8 TRANS Energy'!I177+'FR-16(7)(v)-12 DIST Energy'!I177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I177+'FR-16(7)(v)-9 TRANS Cust'!I177+'FR-16(7)(v)-13 DIST Cust'!I177","v":0},{"$f":"SUM(G177:I177)","v":6678},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I178","v":6626},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I178+'FR-16(7)(v)-7 TRANS Demand'!I178+'FR-16(7)(v)-11 DIST Demand'!I178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I178+'FR-16(7)(v)-8 TRANS Energy'!I178+'FR-16(7)(v)-12 DIST Energy'!I178","v":6626},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I178+'FR-16(7)(v)-9 TRANS Cust'!I178+'FR-16(7)(v)-13 DIST Cust'!I178","v":0},{"$f":"SUM(G178:I178)","v":6626},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I179","v":1141},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I179+'FR-16(7)(v)-7 TRANS Demand'!I179+'FR-16(7)(v)-11 DIST Demand'!I179","v":1141},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I179+'FR-16(7)(v)-8 TRANS Energy'!I179+'FR-16(7)(v)-12 DIST Energy'!I179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I179+'FR-16(7)(v)-9 TRANS Cust'!I179+'FR-16(7)(v)-13 DIST Cust'!I179","v":0},1141,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I180","v":3794},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I180+'FR-16(7)(v)-7 TRANS Demand'!I180+'FR-16(7)(v)-11 DIST Demand'!I180","v":3794},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I180+'FR-16(7)(v)-8 TRANS Energy'!I180+'FR-16(7)(v)-12 DIST Energy'!I180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I180+'FR-16(7)(v)-9 TRANS Cust'!I180+'FR-16(7)(v)-13 DIST Cust'!I180","v":0},3794,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I181","v":1135},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I181+'FR-16(7)(v)-7 TRANS Demand'!I181+'FR-16(7)(v)-11 DIST Demand'!I181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I181+'FR-16(7)(v)-8 TRANS Energy'!I181+'FR-16(7)(v)-12 DIST Energy'!I181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I181+'FR-16(7)(v)-9 TRANS Cust'!I181+'FR-16(7)(v)-13 DIST Cust'!I181","v":1135},1135,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I182","v":1827},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I182+'FR-16(7)(v)-7 TRANS Demand'!I182+'FR-16(7)(v)-11 DIST Demand'!I182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I182+'FR-16(7)(v)-8 TRANS Energy'!I182+'FR-16(7)(v)-12 DIST Energy'!I182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I182+'FR-16(7)(v)-9 TRANS Cust'!I182+'FR-16(7)(v)-13 DIST Cust'!I182","v":1827},1827,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I183","v":195},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I183+'FR-16(7)(v)-7 TRANS Demand'!I183+'FR-16(7)(v)-11 DIST Demand'!I183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I183+'FR-16(7)(v)-8 TRANS Energy'!I183+'FR-16(7)(v)-12 DIST Energy'!I183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I183+'FR-16(7)(v)-9 TRANS Cust'!I183+'FR-16(7)(v)-13 DIST Cust'!I183","v":195},195,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I184+'FR-16(7)(v)-7 TRANS Demand'!I184+'FR-16(7)(v)-11 DIST Demand'!I184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I184+'FR-16(7)(v)-8 TRANS Energy'!I184+'FR-16(7)(v)-12 DIST Energy'!I184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I184+'FR-16(7)(v)-9 TRANS Cust'!I184+'FR-16(7)(v)-13 DIST Cust'!I184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I185","v":-1743},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I185+'FR-16(7)(v)-7 TRANS Demand'!I185+'FR-16(7)(v)-11 DIST Demand'!I185","v":-238},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I185+'FR-16(7)(v)-8 TRANS Energy'!I185+'FR-16(7)(v)-12 DIST Energy'!I185","v":-1090},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I185+'FR-16(7)(v)-9 TRANS Cust'!I185+'FR-16(7)(v)-13 DIST Cust'!I185","v":-415},-1743,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":19653},11375,5536,2742,19653,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I189","v":12912},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I189+'FR-16(7)(v)-7 TRANS Demand'!I189+'FR-16(7)(v)-11 DIST Demand'!I189","v":12912},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I189+'FR-16(7)(v)-8 TRANS Energy'!I189+'FR-16(7)(v)-12 DIST Energy'!I189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I189+'FR-16(7)(v)-9 TRANS Cust'!I189+'FR-16(7)(v)-13 DIST Cust'!I189","v":0},{"$f":"SUM(G189:I189)","v":12912},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I190","v":12812},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I190+'FR-16(7)(v)-7 TRANS Demand'!I190+'FR-16(7)(v)-11 DIST Demand'!I190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I190+'FR-16(7)(v)-8 TRANS Energy'!I190+'FR-16(7)(v)-12 DIST Energy'!I190","v":12812},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I190+'FR-16(7)(v)-9 TRANS Cust'!I190+'FR-16(7)(v)-13 DIST Cust'!I190","v":0},{"$f":"SUM(G190:I190)","v":12812},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I191","v":2206},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I191+'FR-16(7)(v)-7 TRANS Demand'!I191+'FR-16(7)(v)-11 DIST Demand'!I191","v":2206},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I191+'FR-16(7)(v)-8 TRANS Energy'!I191+'FR-16(7)(v)-12 DIST Energy'!I191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I191+'FR-16(7)(v)-9 TRANS Cust'!I191+'FR-16(7)(v)-13 DIST Cust'!I191","v":0},2206,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I192","v":7336},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I192+'FR-16(7)(v)-7 TRANS Demand'!I192+'FR-16(7)(v)-11 DIST Demand'!I192","v":7336},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I192+'FR-16(7)(v)-8 TRANS Energy'!I192+'FR-16(7)(v)-12 DIST Energy'!I192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I192+'FR-16(7)(v)-9 TRANS Cust'!I192+'FR-16(7)(v)-13 DIST Cust'!I192","v":0},7336,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I193","v":2194},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I193+'FR-16(7)(v)-7 TRANS Demand'!I193+'FR-16(7)(v)-11 DIST Demand'!I193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I193+'FR-16(7)(v)-8 TRANS Energy'!I193+'FR-16(7)(v)-12 DIST Energy'!I193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I193+'FR-16(7)(v)-9 TRANS Cust'!I193+'FR-16(7)(v)-13 DIST Cust'!I193","v":2194},2194,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I194","v":3531},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I194+'FR-16(7)(v)-7 TRANS Demand'!I194+'FR-16(7)(v)-11 DIST Demand'!I194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I194+'FR-16(7)(v)-8 TRANS Energy'!I194+'FR-16(7)(v)-12 DIST Energy'!I194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I194+'FR-16(7)(v)-9 TRANS Cust'!I194+'FR-16(7)(v)-13 DIST Cust'!I194","v":3531},3531,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I195","v":377},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I195+'FR-16(7)(v)-7 TRANS Demand'!I195+'FR-16(7)(v)-11 DIST Demand'!I195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I195+'FR-16(7)(v)-8 TRANS Energy'!I195+'FR-16(7)(v)-12 DIST Energy'!I195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I195+'FR-16(7)(v)-9 TRANS Cust'!I195+'FR-16(7)(v)-13 DIST Cust'!I195","v":377},377,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I196+'FR-16(7)(v)-7 TRANS Demand'!I196+'FR-16(7)(v)-11 DIST Demand'!I196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I196+'FR-16(7)(v)-8 TRANS Energy'!I196+'FR-16(7)(v)-12 DIST Energy'!I196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I196+'FR-16(7)(v)-9 TRANS Cust'!I196+'FR-16(7)(v)-13 DIST Cust'!I196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I197","v":-147},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I197+'FR-16(7)(v)-7 TRANS Demand'!I197+'FR-16(7)(v)-11 DIST Demand'!I197","v":-21},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I197+'FR-16(7)(v)-8 TRANS Energy'!I197+'FR-16(7)(v)-12 DIST Energy'!I197","v":-91},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I197+'FR-16(7)(v)-9 TRANS Cust'!I197+'FR-16(7)(v)-13 DIST Cust'!I197","v":-35},-147,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":41221},{"$f":"SUM(G188:G197)","v":22433},{"$f":"SUM(H188:H197)","v":12721},{"$f":"SUM(I188:I197)","v":6067},{"$f":"SUM(J188:J197)","v":41221},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":1134222},1062482,18257,62332,1143071,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":473535},473535,0,0,473535,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,{"$f":"F60-F137","v":224312},224312,0,0,224312,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,-8124,-8124,0,0,-8124,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":689723},689723,0,0,689723,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,63732,63732,0,0,63732,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,-647,-647,0,0,-647,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":63085},63085,0,0,63085,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":752808},752808,0,0,752808,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":64436},64436,0,0,64436,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,20045,20045,0,0,20045,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":8462},0,0,8462,8462,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":8629},8629,0,0,8629,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":2015},0,0,2015,2015,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":57138},57138,0,0,57138,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":15280},0,0,15280,15280,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":26587},26587,0,0,26587,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":6024},0,0,6024,6024,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":47238},47238,0,0,47238,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":12505},0,0,12505,12505,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":7946},7946,0,0,7946,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":4148},0,0,4148,4148,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,{"$f":"F86-F163","v":24167},24167,0,0,24167,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,10617,0,0,10617,10617,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,8680,0,0,8680,8680,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-2798,-2157,0,-641,-2798,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,46485,35839,0,10646,46485,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,8849,8849,0,0,8849,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":367604},289868,0,77736,367604,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":439538},352953,0,77736,430689,8849]
[40,"NET TRANS & DIST PLANT",null,null,null,1129261,1042676,0,77736,1120412,8849]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":5284},5284,0,0,5284,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,5244,0,5244,0,5244,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,903,903,0,0,903,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,3003,3003,0,0,3003,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":1445},0,0,1445,1445,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,154,0,0,154,154,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,1743,238,1090,415,1743,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":17776},9428,6334,2014,17776,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":218},218,0,0,218,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,217,0,217,0,217,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,37,37,0,0,37,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,125,125,0,0,125,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":60},0,0,60,60,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,6,0,0,6,6,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,147,21,91,35,147,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":810},401,308,101,810,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":1138998},1052505,6642,79851,1138998,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I292","v":173518},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I292+'FR-16(7)(v)-7 TRANS Demand'!I292+'FR-16(7)(v)-11 DIST Demand'!I292","v":160181},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I292+'FR-16(7)(v)-8 TRANS Energy'!I292+'FR-16(7)(v)-12 DIST Energy'!I292","v":1002},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I292+'FR-16(7)(v)-9 TRANS Cust'!I292+'FR-16(7)(v)-13 DIST Cust'!I292","v":12335},{"$f":"SUM(G292:I292)","v":173518},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I293","v":3201},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I293+'FR-16(7)(v)-7 TRANS Demand'!I293+'FR-16(7)(v)-11 DIST Demand'!I293","v":2955},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I293+'FR-16(7)(v)-8 TRANS Energy'!I293+'FR-16(7)(v)-12 DIST Energy'!I293","v":18},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I293+'FR-16(7)(v)-9 TRANS Cust'!I293+'FR-16(7)(v)-13 DIST Cust'!I293","v":228},3201,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I294","v":68282},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I294+'FR-16(7)(v)-7 TRANS Demand'!I294+'FR-16(7)(v)-11 DIST Demand'!I294","v":53824},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I294+'FR-16(7)(v)-8 TRANS Energy'!I294+'FR-16(7)(v)-12 DIST Energy'!I294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I294+'FR-16(7)(v)-9 TRANS Cust'!I294+'FR-16(7)(v)-13 DIST Cust'!I294","v":14458},68282,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I295","v":50715},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I295+'FR-16(7)(v)-7 TRANS Demand'!I295+'FR-16(7)(v)-11 DIST Demand'!I295","v":46817},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I295+'FR-16(7)(v)-8 TRANS Energy'!I295+'FR-16(7)(v)-12 DIST Energy'!I295","v":293},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I295+'FR-16(7)(v)-9 TRANS Cust'!I295+'FR-16(7)(v)-13 DIST Cust'!I295","v":3605},50715,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I296","v":636},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I296+'FR-16(7)(v)-7 TRANS Demand'!I296+'FR-16(7)(v)-11 DIST Demand'!I296","v":587},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I296+'FR-16(7)(v)-8 TRANS Energy'!I296+'FR-16(7)(v)-12 DIST Energy'!I296","v":4},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I296+'FR-16(7)(v)-9 TRANS Cust'!I296+'FR-16(7)(v)-13 DIST Cust'!I296","v":45},636,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I297","v":-311},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I297+'FR-16(7)(v)-7 TRANS Demand'!I297+'FR-16(7)(v)-11 DIST Demand'!I297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I297+'FR-16(7)(v)-8 TRANS Energy'!I297+'FR-16(7)(v)-12 DIST Energy'!I297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I297+'FR-16(7)(v)-9 TRANS Cust'!I297+'FR-16(7)(v)-13 DIST Cust'!I297","v":-311},-311,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I298","v":-2356},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I298+'FR-16(7)(v)-7 TRANS Demand'!I298+'FR-16(7)(v)-11 DIST Demand'!I298","v":-1198},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I298+'FR-16(7)(v)-8 TRANS Energy'!I298+'FR-16(7)(v)-12 DIST Energy'!I298","v":-805},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I298+'FR-16(7)(v)-9 TRANS Cust'!I298+'FR-16(7)(v)-13 DIST Cust'!I298","v":-353},-2356,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I299+'FR-16(7)(v)-7 TRANS Demand'!I299+'FR-16(7)(v)-11 DIST Demand'!I299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I299+'FR-16(7)(v)-8 TRANS Energy'!I299+'FR-16(7)(v)-12 DIST Energy'!I299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I299+'FR-16(7)(v)-9 TRANS Cust'!I299+'FR-16(7)(v)-13 DIST Cust'!I299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I300+'FR-16(7)(v)-7 TRANS Demand'!I300+'FR-16(7)(v)-11 DIST Demand'!I300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I300+'FR-16(7)(v)-8 TRANS Energy'!I300+'FR-16(7)(v)-12 DIST Energy'!I300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I300+'FR-16(7)(v)-9 TRANS Cust'!I300+'FR-16(7)(v)-13 DIST Cust'!I300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":293685},263166,512,30007,293685,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I304","v":-9031},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I304+'FR-16(7)(v)-7 TRANS Demand'!I304+'FR-16(7)(v)-11 DIST Demand'!I304","v":-8337},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I304+'FR-16(7)(v)-8 TRANS Energy'!I304+'FR-16(7)(v)-12 DIST Energy'!I304","v":-52},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I304+'FR-16(7)(v)-9 TRANS Cust'!I304+'FR-16(7)(v)-13 DIST Cust'!I304","v":-642},{"$f":"SUM(G304:I304)","v":-9031},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I305","v":21581},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I305+'FR-16(7)(v)-7 TRANS Demand'!I305+'FR-16(7)(v)-11 DIST Demand'!I305","v":19922},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I305+'FR-16(7)(v)-8 TRANS Energy'!I305+'FR-16(7)(v)-12 DIST Energy'!I305","v":125},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I305+'FR-16(7)(v)-9 TRANS Cust'!I305+'FR-16(7)(v)-13 DIST Cust'!I305","v":1534},21581,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I306+'FR-16(7)(v)-7 TRANS Demand'!I306+'FR-16(7)(v)-11 DIST Demand'!I306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I306+'FR-16(7)(v)-8 TRANS Energy'!I306+'FR-16(7)(v)-12 DIST Energy'!I306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I306+'FR-16(7)(v)-9 TRANS Cust'!I306+'FR-16(7)(v)-13 DIST Cust'!I306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I307","v":2143},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I307+'FR-16(7)(v)-7 TRANS Demand'!I307+'FR-16(7)(v)-11 DIST Demand'!I307","v":1979},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I307+'FR-16(7)(v)-8 TRANS Energy'!I307+'FR-16(7)(v)-12 DIST Energy'!I307","v":12},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I307+'FR-16(7)(v)-9 TRANS Cust'!I307+'FR-16(7)(v)-13 DIST Cust'!I307","v":152},2143,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I308+'FR-16(7)(v)-7 TRANS Demand'!I308+'FR-16(7)(v)-11 DIST Demand'!I308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I308+'FR-16(7)(v)-8 TRANS Energy'!I308+'FR-16(7)(v)-12 DIST Energy'!I308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I308+'FR-16(7)(v)-9 TRANS Cust'!I308+'FR-16(7)(v)-13 DIST Cust'!I308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I309+'FR-16(7)(v)-7 TRANS Demand'!I309+'FR-16(7)(v)-11 DIST Demand'!I309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I309+'FR-16(7)(v)-8 TRANS Energy'!I309+'FR-16(7)(v)-12 DIST Energy'!I309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I309+'FR-16(7)(v)-9 TRANS Cust'!I309+'FR-16(7)(v)-13 DIST Cust'!I309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I310","v":372},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I310+'FR-16(7)(v)-7 TRANS Demand'!I310+'FR-16(7)(v)-11 DIST Demand'!I310","v":293},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I310+'FR-16(7)(v)-8 TRANS Energy'!I310+'FR-16(7)(v)-12 DIST Energy'!I310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I310+'FR-16(7)(v)-9 TRANS Cust'!I310+'FR-16(7)(v)-13 DIST Cust'!I310","v":79},372,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I311","v":334},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I311+'FR-16(7)(v)-7 TRANS Demand'!I311+'FR-16(7)(v)-11 DIST Demand'!I311","v":109},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I311+'FR-16(7)(v)-8 TRANS Energy'!I311+'FR-16(7)(v)-12 DIST Energy'!I311","v":163},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I311+'FR-16(7)(v)-9 TRANS Cust'!I311+'FR-16(7)(v)-13 DIST Cust'!I311","v":62},334,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I312","v":76},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I312+'FR-16(7)(v)-7 TRANS Demand'!I312+'FR-16(7)(v)-11 DIST Demand'!I312","v":12},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I312+'FR-16(7)(v)-8 TRANS Energy'!I312+'FR-16(7)(v)-12 DIST Energy'!I312","v":61},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I312+'FR-16(7)(v)-9 TRANS Cust'!I312+'FR-16(7)(v)-13 DIST Cust'!I312","v":3},{"$f":"SUM(G312:I312)","v":76},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I313","v":7054},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I313+'FR-16(7)(v)-7 TRANS Demand'!I313+'FR-16(7)(v)-11 DIST Demand'!I313","v":2303},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I313+'FR-16(7)(v)-8 TRANS Energy'!I313+'FR-16(7)(v)-12 DIST Energy'!I313","v":3440},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I313+'FR-16(7)(v)-9 TRANS Cust'!I313+'FR-16(7)(v)-13 DIST Cust'!I313","v":1311},{"$f":"SUM(G313:I313)","v":7054},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I314+'FR-16(7)(v)-7 TRANS Demand'!I314+'FR-16(7)(v)-11 DIST Demand'!I314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I314+'FR-16(7)(v)-8 TRANS Energy'!I314+'FR-16(7)(v)-12 DIST Energy'!I314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I314+'FR-16(7)(v)-9 TRANS Cust'!I314+'FR-16(7)(v)-13 DIST Cust'!I314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":22529},16281,3749,2499,22529,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I318","v":248},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I318+'FR-16(7)(v)-7 TRANS Demand'!I318+'FR-16(7)(v)-11 DIST Demand'!I318","v":229},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I318+'FR-16(7)(v)-8 TRANS Energy'!I318+'FR-16(7)(v)-12 DIST Energy'!I318","v":1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I318+'FR-16(7)(v)-9 TRANS Cust'!I318+'FR-16(7)(v)-13 DIST Cust'!I318","v":18},{"$f":"SUM(G318:I318)","v":248},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I319+'FR-16(7)(v)-7 TRANS Demand'!I319+'FR-16(7)(v)-11 DIST Demand'!I319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I319+'FR-16(7)(v)-8 TRANS Energy'!I319+'FR-16(7)(v)-12 DIST Energy'!I319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I319+'FR-16(7)(v)-9 TRANS Cust'!I319+'FR-16(7)(v)-13 DIST Cust'!I319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I320+'FR-16(7)(v)-7 TRANS Demand'!I320+'FR-16(7)(v)-11 DIST Demand'!I320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I320+'FR-16(7)(v)-8 TRANS Energy'!I320+'FR-16(7)(v)-12 DIST Energy'!I320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I320+'FR-16(7)(v)-9 TRANS Cust'!I320+'FR-16(7)(v)-13 DIST Cust'!I320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I321+'FR-16(7)(v)-7 TRANS Demand'!I321+'FR-16(7)(v)-11 DIST Demand'!I321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I321+'FR-16(7)(v)-8 TRANS Energy'!I321+'FR-16(7)(v)-12 DIST Energy'!I321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I321+'FR-16(7)(v)-9 TRANS Cust'!I321+'FR-16(7)(v)-13 DIST Cust'!I321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":248},229,1,18,248,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":316462},279676,4262,32524,316462,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I338","v":-17},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I338+'FR-16(7)(v)-7 TRANS Demand'!I338+'FR-16(7)(v)-11 DIST Demand'!I338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I338+'FR-16(7)(v)-8 TRANS Energy'!I338+'FR-16(7)(v)-12 DIST Energy'!I338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I338+'FR-16(7)(v)-9 TRANS Cust'!I338+'FR-16(7)(v)-13 DIST Cust'!I338","v":-17},{"$f":"SUM(G338:I338)","v":-17},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I339","v":-145},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I339+'FR-16(7)(v)-7 TRANS Demand'!I339+'FR-16(7)(v)-11 DIST Demand'!I339","v":-47},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I339+'FR-16(7)(v)-8 TRANS Energy'!I339+'FR-16(7)(v)-12 DIST Energy'!I339","v":-71},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I339+'FR-16(7)(v)-9 TRANS Cust'!I339+'FR-16(7)(v)-13 DIST Cust'!I339","v":-27},-145,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I340+'FR-16(7)(v)-7 TRANS Demand'!I340+'FR-16(7)(v)-11 DIST Demand'!I340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I340+'FR-16(7)(v)-8 TRANS Energy'!I340+'FR-16(7)(v)-12 DIST Energy'!I340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I340+'FR-16(7)(v)-9 TRANS Cust'!I340+'FR-16(7)(v)-13 DIST Cust'!I340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I341+'FR-16(7)(v)-7 TRANS Demand'!I341+'FR-16(7)(v)-11 DIST Demand'!I341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I341+'FR-16(7)(v)-8 TRANS Energy'!I341+'FR-16(7)(v)-12 DIST Energy'!I341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I341+'FR-16(7)(v)-9 TRANS Cust'!I341+'FR-16(7)(v)-13 DIST Cust'!I341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I342+'FR-16(7)(v)-7 TRANS Demand'!I342+'FR-16(7)(v)-11 DIST Demand'!I342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I342+'FR-16(7)(v)-8 TRANS Energy'!I342+'FR-16(7)(v)-12 DIST Energy'!I342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I342+'FR-16(7)(v)-9 TRANS Cust'!I342+'FR-16(7)(v)-13 DIST Cust'!I342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I343","v":6},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I343+'FR-16(7)(v)-7 TRANS Demand'!I343+'FR-16(7)(v)-11 DIST Demand'!I343","v":5},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I343+'FR-16(7)(v)-8 TRANS Energy'!I343+'FR-16(7)(v)-12 DIST Energy'!I343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I343+'FR-16(7)(v)-9 TRANS Cust'!I343+'FR-16(7)(v)-13 DIST Cust'!I343","v":1},6,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I344+'FR-16(7)(v)-7 TRANS Demand'!I344+'FR-16(7)(v)-11 DIST Demand'!I344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I344+'FR-16(7)(v)-8 TRANS Energy'!I344+'FR-16(7)(v)-12 DIST Energy'!I344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I344+'FR-16(7)(v)-9 TRANS Cust'!I344+'FR-16(7)(v)-13 DIST Cust'!I344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I345","v":-3522},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I345+'FR-16(7)(v)-7 TRANS Demand'!I345+'FR-16(7)(v)-11 DIST Demand'!I345","v":-1150},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I345+'FR-16(7)(v)-8 TRANS Energy'!I345+'FR-16(7)(v)-12 DIST Energy'!I345","v":-1718},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I345+'FR-16(7)(v)-9 TRANS Cust'!I345+'FR-16(7)(v)-13 DIST Cust'!I345","v":-654},-3522,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I346","v":-1359},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I346+'FR-16(7)(v)-7 TRANS Demand'!I346+'FR-16(7)(v)-11 DIST Demand'!I346","v":-443},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I346+'FR-16(7)(v)-8 TRANS Energy'!I346+'FR-16(7)(v)-12 DIST Energy'!I346","v":-663},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I346+'FR-16(7)(v)-9 TRANS Cust'!I346+'FR-16(7)(v)-13 DIST Cust'!I346","v":-253},-1359,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I347+'FR-16(7)(v)-7 TRANS Demand'!I347+'FR-16(7)(v)-11 DIST Demand'!I347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I347+'FR-16(7)(v)-8 TRANS Energy'!I347+'FR-16(7)(v)-12 DIST Energy'!I347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I347+'FR-16(7)(v)-9 TRANS Cust'!I347+'FR-16(7)(v)-13 DIST Cust'!I347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I348","v":-80},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I348+'FR-16(7)(v)-7 TRANS Demand'!I348+'FR-16(7)(v)-11 DIST Demand'!I348","v":-26},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I348+'FR-16(7)(v)-8 TRANS Energy'!I348+'FR-16(7)(v)-12 DIST Energy'!I348","v":-39},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I348+'FR-16(7)(v)-9 TRANS Cust'!I348+'FR-16(7)(v)-13 DIST Cust'!I348","v":-15},-80,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I349+'FR-16(7)(v)-7 TRANS Demand'!I349+'FR-16(7)(v)-11 DIST Demand'!I349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I349+'FR-16(7)(v)-8 TRANS Energy'!I349+'FR-16(7)(v)-12 DIST Energy'!I349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I349+'FR-16(7)(v)-9 TRANS Cust'!I349+'FR-16(7)(v)-13 DIST Cust'!I349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I350","v":-109},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I350+'FR-16(7)(v)-7 TRANS Demand'!I350+'FR-16(7)(v)-11 DIST Demand'!I350","v":-36},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I350+'FR-16(7)(v)-8 TRANS Energy'!I350+'FR-16(7)(v)-12 DIST Energy'!I350","v":-53},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I350+'FR-16(7)(v)-9 TRANS Cust'!I350+'FR-16(7)(v)-13 DIST Cust'!I350","v":-20},-109,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I351+'FR-16(7)(v)-7 TRANS Demand'!I351+'FR-16(7)(v)-11 DIST Demand'!I351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I351+'FR-16(7)(v)-8 TRANS Energy'!I351+'FR-16(7)(v)-12 DIST Energy'!I351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I351+'FR-16(7)(v)-9 TRANS Cust'!I351+'FR-16(7)(v)-13 DIST Cust'!I351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I352","v":-20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I352+'FR-16(7)(v)-7 TRANS Demand'!I352+'FR-16(7)(v)-11 DIST Demand'!I352","v":-6},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I352+'FR-16(7)(v)-8 TRANS Energy'!I352+'FR-16(7)(v)-12 DIST Energy'!I352","v":-10},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I352+'FR-16(7)(v)-9 TRANS Cust'!I352+'FR-16(7)(v)-13 DIST Cust'!I352","v":-4},-20,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I353","v":-241},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I353+'FR-16(7)(v)-7 TRANS Demand'!I353+'FR-16(7)(v)-11 DIST Demand'!I353","v":-79},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I353+'FR-16(7)(v)-8 TRANS Energy'!I353+'FR-16(7)(v)-12 DIST Energy'!I353","v":-117},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I353+'FR-16(7)(v)-9 TRANS Cust'!I353+'FR-16(7)(v)-13 DIST Cust'!I353","v":-45},-241,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I354","v":-4690},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I354+'FR-16(7)(v)-7 TRANS Demand'!I354+'FR-16(7)(v)-11 DIST Demand'!I354","v":-4330},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I354+'FR-16(7)(v)-8 TRANS Energy'!I354+'FR-16(7)(v)-12 DIST Energy'!I354","v":-27},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I354+'FR-16(7)(v)-9 TRANS Cust'!I354+'FR-16(7)(v)-13 DIST Cust'!I354","v":-333},-4690,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I355","v":-4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I355+'FR-16(7)(v)-7 TRANS Demand'!I355+'FR-16(7)(v)-11 DIST Demand'!I355","v":-1},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I355+'FR-16(7)(v)-8 TRANS Energy'!I355+'FR-16(7)(v)-12 DIST Energy'!I355","v":-2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I355+'FR-16(7)(v)-9 TRANS Cust'!I355+'FR-16(7)(v)-13 DIST Cust'!I355","v":-1},-4,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I356","v":150},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I356+'FR-16(7)(v)-7 TRANS Demand'!I356+'FR-16(7)(v)-11 DIST Demand'!I356","v":138},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I356+'FR-16(7)(v)-8 TRANS Energy'!I356+'FR-16(7)(v)-12 DIST Energy'!I356","v":1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I356+'FR-16(7)(v)-9 TRANS Cust'!I356+'FR-16(7)(v)-13 DIST Cust'!I356","v":11},150,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I357","v":-619},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I357+'FR-16(7)(v)-7 TRANS Demand'!I357+'FR-16(7)(v)-11 DIST Demand'!I357","v":-202},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I357+'FR-16(7)(v)-8 TRANS Energy'!I357+'FR-16(7)(v)-12 DIST Energy'!I357","v":-302},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I357+'FR-16(7)(v)-9 TRANS Cust'!I357+'FR-16(7)(v)-13 DIST Cust'!I357","v":-115},-619,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I358","v":2757},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I358+'FR-16(7)(v)-7 TRANS Demand'!I358+'FR-16(7)(v)-11 DIST Demand'!I358","v":2545},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I358+'FR-16(7)(v)-8 TRANS Energy'!I358+'FR-16(7)(v)-12 DIST Energy'!I358","v":16},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I358+'FR-16(7)(v)-9 TRANS Cust'!I358+'FR-16(7)(v)-13 DIST Cust'!I358","v":196},2757,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I359","v":-307},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I359+'FR-16(7)(v)-7 TRANS Demand'!I359+'FR-16(7)(v)-11 DIST Demand'!I359","v":-283},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I359+'FR-16(7)(v)-8 TRANS Energy'!I359+'FR-16(7)(v)-12 DIST Energy'!I359","v":-2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I359+'FR-16(7)(v)-9 TRANS Cust'!I359+'FR-16(7)(v)-13 DIST Cust'!I359","v":-22},-307,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I360+'FR-16(7)(v)-7 TRANS Demand'!I360+'FR-16(7)(v)-11 DIST Demand'!I360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I360+'FR-16(7)(v)-8 TRANS Energy'!I360+'FR-16(7)(v)-12 DIST Energy'!I360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I360+'FR-16(7)(v)-9 TRANS Cust'!I360+'FR-16(7)(v)-13 DIST Cust'!I360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-8200},-3915,-2987,-1298,-8200,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I364+'FR-16(7)(v)-7 TRANS Demand'!I364+'FR-16(7)(v)-11 DIST Demand'!I364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I364+'FR-16(7)(v)-8 TRANS Energy'!I364+'FR-16(7)(v)-12 DIST Energy'!I364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I364+'FR-16(7)(v)-9 TRANS Cust'!I364+'FR-16(7)(v)-13 DIST Cust'!I364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I365+'FR-16(7)(v)-7 TRANS Demand'!I365+'FR-16(7)(v)-11 DIST Demand'!I365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I365+'FR-16(7)(v)-8 TRANS Energy'!I365+'FR-16(7)(v)-12 DIST Energy'!I365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I365+'FR-16(7)(v)-9 TRANS Cust'!I365+'FR-16(7)(v)-13 DIST Cust'!I365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I366+'FR-16(7)(v)-7 TRANS Demand'!I366+'FR-16(7)(v)-11 DIST Demand'!I366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I366+'FR-16(7)(v)-8 TRANS Energy'!I366+'FR-16(7)(v)-12 DIST Energy'!I366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I366+'FR-16(7)(v)-9 TRANS Cust'!I366+'FR-16(7)(v)-13 DIST Cust'!I366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I370+'FR-16(7)(v)-7 TRANS Demand'!I370+'FR-16(7)(v)-11 DIST Demand'!I370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I370+'FR-16(7)(v)-8 TRANS Energy'!I370+'FR-16(7)(v)-12 DIST Energy'!I370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I370+'FR-16(7)(v)-9 TRANS Cust'!I370+'FR-16(7)(v)-13 DIST Cust'!I370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I371+'FR-16(7)(v)-7 TRANS Demand'!I371+'FR-16(7)(v)-11 DIST Demand'!I371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I371+'FR-16(7)(v)-8 TRANS Energy'!I371+'FR-16(7)(v)-12 DIST Energy'!I371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I371+'FR-16(7)(v)-9 TRANS Cust'!I371+'FR-16(7)(v)-13 DIST Cust'!I371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I372+'FR-16(7)(v)-7 TRANS Demand'!I372+'FR-16(7)(v)-11 DIST Demand'!I372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I372+'FR-16(7)(v)-8 TRANS Energy'!I372+'FR-16(7)(v)-12 DIST Energy'!I372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I372+'FR-16(7)(v)-9 TRANS Cust'!I372+'FR-16(7)(v)-13 DIST Cust'!I372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I373+'FR-16(7)(v)-7 TRANS Demand'!I373+'FR-16(7)(v)-11 DIST Demand'!I373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I373+'FR-16(7)(v)-8 TRANS Energy'!I373+'FR-16(7)(v)-12 DIST Energy'!I373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I373+'FR-16(7)(v)-9 TRANS Cust'!I373+'FR-16(7)(v)-13 DIST Cust'!I373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I374+'FR-16(7)(v)-7 TRANS Demand'!I374+'FR-16(7)(v)-11 DIST Demand'!I374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I374+'FR-16(7)(v)-8 TRANS Energy'!I374+'FR-16(7)(v)-12 DIST Energy'!I374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I374+'FR-16(7)(v)-9 TRANS Cust'!I374+'FR-16(7)(v)-13 DIST Cust'!I374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-8200},-3915,-2987,-1298,-8200,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":814336},768914,-607,46029,814336,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I395","v":26777},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I395+'FR-16(7)(v)-7 TRANS Demand'!I395+'FR-16(7)(v)-11 DIST Demand'!I395","v":13214},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I395+'FR-16(7)(v)-8 TRANS Energy'!I395+'FR-16(7)(v)-12 DIST Energy'!I395","v":7670},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I395+'FR-16(7)(v)-9 TRANS Cust'!I395+'FR-16(7)(v)-13 DIST Cust'!I395","v":5893},{"$f":"SUM(G395:I395)","v":26777},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I396","v":30717},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I396+'FR-16(7)(v)-7 TRANS Demand'!I396+'FR-16(7)(v)-11 DIST Demand'!I396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I396+'FR-16(7)(v)-8 TRANS Energy'!I396+'FR-16(7)(v)-12 DIST Energy'!I396","v":30717},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I396+'FR-16(7)(v)-9 TRANS Cust'!I396+'FR-16(7)(v)-13 DIST Cust'!I396","v":0},{"$f":"SUM(G396:I396)","v":30717},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I397+'FR-16(7)(v)-7 TRANS Demand'!I397+'FR-16(7)(v)-11 DIST Demand'!I397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I397+'FR-16(7)(v)-8 TRANS Energy'!I397+'FR-16(7)(v)-12 DIST Energy'!I397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I397+'FR-16(7)(v)-9 TRANS Cust'!I397+'FR-16(7)(v)-13 DIST Cust'!I397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":57494},13214,38387,5893,57494,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":57494},13214,38387,5893,57494,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I402+'FR-16(7)(v)-7 TRANS Demand'!I402+'FR-16(7)(v)-11 DIST Demand'!I402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I402+'FR-16(7)(v)-8 TRANS Energy'!I402+'FR-16(7)(v)-12 DIST Energy'!I402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I402+'FR-16(7)(v)-9 TRANS Cust'!I402+'FR-16(7)(v)-13 DIST Cust'!I402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I403+'FR-16(7)(v)-7 TRANS Demand'!I403+'FR-16(7)(v)-11 DIST Demand'!I403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I403+'FR-16(7)(v)-8 TRANS Energy'!I403+'FR-16(7)(v)-12 DIST Energy'!I403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I403+'FR-16(7)(v)-9 TRANS Cust'!I403+'FR-16(7)(v)-13 DIST Cust'!I403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I404+'FR-16(7)(v)-7 TRANS Demand'!I404+'FR-16(7)(v)-11 DIST Demand'!I404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I404+'FR-16(7)(v)-8 TRANS Energy'!I404+'FR-16(7)(v)-12 DIST Energy'!I404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I404+'FR-16(7)(v)-9 TRANS Cust'!I404+'FR-16(7)(v)-13 DIST Cust'!I404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I411+'FR-16(7)(v)-7 TRANS Demand'!I411+'FR-16(7)(v)-11 DIST Demand'!I411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I411+'FR-16(7)(v)-8 TRANS Energy'!I411+'FR-16(7)(v)-12 DIST Energy'!I411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I411+'FR-16(7)(v)-9 TRANS Cust'!I411+'FR-16(7)(v)-13 DIST Cust'!I411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I412+'FR-16(7)(v)-7 TRANS Demand'!I412+'FR-16(7)(v)-11 DIST Demand'!I412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I412+'FR-16(7)(v)-8 TRANS Energy'!I412+'FR-16(7)(v)-12 DIST Energy'!I412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I412+'FR-16(7)(v)-9 TRANS Cust'!I412+'FR-16(7)(v)-13 DIST Cust'!I412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I413+'FR-16(7)(v)-7 TRANS Demand'!I413+'FR-16(7)(v)-11 DIST Demand'!I413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I413+'FR-16(7)(v)-8 TRANS Energy'!I413+'FR-16(7)(v)-12 DIST Energy'!I413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I413+'FR-16(7)(v)-9 TRANS Cust'!I413+'FR-16(7)(v)-13 DIST Cust'!I413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":57494},13214,38387,5893,57494,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-316462},-279676,-4262,-32524,-316462,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-8200},-3915,-2987,-1298,-8200,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":57494},13214,38387,5893,57494,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-267168},-270377,31138,-27929,-267168,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":1138998},1052505,6642,79851,1138998,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-267168},-270377,31138,-27929,-267168,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":871830},782128,37780,51922,871830,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":61813},{"$f":"F429-SUM(H429:I429)","v":55453},{"$f":"ROUND(H426*H428,0)","v":2679},{"$f":"ROUND(I426*I428,0)","v":3681},{"$f":"SUM(G429:I429)","v":61813},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I431","v":932077},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I431+'FR-16(7)(v)-7 TRANS Demand'!I431+'FR-16(7)(v)-11 DIST Demand'!I431","v":835264},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I431+'FR-16(7)(v)-8 TRANS Energy'!I431+'FR-16(7)(v)-12 DIST Energy'!I431","v":40472},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I431+'FR-16(7)(v)-9 TRANS Cust'!I431+'FR-16(7)(v)-13 DIST Cust'!I431","v":56341},{"$f":"SUM(G431:I431)","v":932077},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":66019},{"$f":"F433-H433-I433","v":59161},{"$f":"ROUND(H431*H432,0)","v":2867},{"$f":"ROUND(I431*I432,0)","v":3991},{"$f":"ROUND(J431*J432,0)","v":66019},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I447+'FR-16(7)(v)-7 TRANS Demand'!I447+'FR-16(7)(v)-11 DIST Demand'!I447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I447+'FR-16(7)(v)-8 TRANS Energy'!I447+'FR-16(7)(v)-12 DIST Energy'!I447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I447+'FR-16(7)(v)-9 TRANS Cust'!I447+'FR-16(7)(v)-13 DIST Cust'!I447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I448","v":165683},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I448+'FR-16(7)(v)-7 TRANS Demand'!I448+'FR-16(7)(v)-11 DIST Demand'!I448","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I448+'FR-16(7)(v)-8 TRANS Energy'!I448+'FR-16(7)(v)-12 DIST Energy'!I448","v":165683},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I448+'FR-16(7)(v)-9 TRANS Cust'!I448+'FR-16(7)(v)-13 DIST Cust'!I448","v":0},165683,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I449+'FR-16(7)(v)-7 TRANS Demand'!I449+'FR-16(7)(v)-11 DIST Demand'!I449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I449+'FR-16(7)(v)-8 TRANS Energy'!I449+'FR-16(7)(v)-12 DIST Energy'!I449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I449+'FR-16(7)(v)-9 TRANS Cust'!I449+'FR-16(7)(v)-13 DIST Cust'!I449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I450+'FR-16(7)(v)-7 TRANS Demand'!I450+'FR-16(7)(v)-11 DIST Demand'!I450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I450+'FR-16(7)(v)-8 TRANS Energy'!I450+'FR-16(7)(v)-12 DIST Energy'!I450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I450+'FR-16(7)(v)-9 TRANS Cust'!I450+'FR-16(7)(v)-13 DIST Cust'!I450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I451","v":74302},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I451+'FR-16(7)(v)-7 TRANS Demand'!I451+'FR-16(7)(v)-11 DIST Demand'!I451","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I451+'FR-16(7)(v)-8 TRANS Energy'!I451+'FR-16(7)(v)-12 DIST Energy'!I451","v":74302},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I451+'FR-16(7)(v)-9 TRANS Cust'!I451+'FR-16(7)(v)-13 DIST Cust'!I451","v":0},74302,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I452+'FR-16(7)(v)-7 TRANS Demand'!I452+'FR-16(7)(v)-11 DIST Demand'!I452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I452+'FR-16(7)(v)-8 TRANS Energy'!I452+'FR-16(7)(v)-12 DIST Energy'!I452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I452+'FR-16(7)(v)-9 TRANS Cust'!I452+'FR-16(7)(v)-13 DIST Cust'!I452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":239985},0,239985,0,239985,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I456+'FR-16(7)(v)-7 TRANS Demand'!I456+'FR-16(7)(v)-11 DIST Demand'!I456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I456+'FR-16(7)(v)-8 TRANS Energy'!I456+'FR-16(7)(v)-12 DIST Energy'!I456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I456+'FR-16(7)(v)-9 TRANS Cust'!I456+'FR-16(7)(v)-13 DIST Cust'!I456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":239985},0,239985,0,239985,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I462+'FR-16(7)(v)-7 TRANS Demand'!I462+'FR-16(7)(v)-11 DIST Demand'!I462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I462+'FR-16(7)(v)-8 TRANS Energy'!I462+'FR-16(7)(v)-12 DIST Energy'!I462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I462+'FR-16(7)(v)-9 TRANS Cust'!I462+'FR-16(7)(v)-13 DIST Cust'!I462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I463","v":27109},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I463+'FR-16(7)(v)-7 TRANS Demand'!I463+'FR-16(7)(v)-11 DIST Demand'!I463","v":27109},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I463+'FR-16(7)(v)-8 TRANS Energy'!I463+'FR-16(7)(v)-12 DIST Energy'!I463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I463+'FR-16(7)(v)-9 TRANS Cust'!I463+'FR-16(7)(v)-13 DIST Cust'!I463","v":0},{"$f":"SUM(G463:I463)","v":27109},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I464+'FR-16(7)(v)-7 TRANS Demand'!I464+'FR-16(7)(v)-11 DIST Demand'!I464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I464+'FR-16(7)(v)-8 TRANS Energy'!I464+'FR-16(7)(v)-12 DIST Energy'!I464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I464+'FR-16(7)(v)-9 TRANS Cust'!I464+'FR-16(7)(v)-13 DIST Cust'!I464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I465+'FR-16(7)(v)-7 TRANS Demand'!I465+'FR-16(7)(v)-11 DIST Demand'!I465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I465+'FR-16(7)(v)-8 TRANS Energy'!I465+'FR-16(7)(v)-12 DIST Energy'!I465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I465+'FR-16(7)(v)-9 TRANS Cust'!I465+'FR-16(7)(v)-13 DIST Cust'!I465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":27109},27109,0,0,27109,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I469","v":2335},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I469+'FR-16(7)(v)-7 TRANS Demand'!I469+'FR-16(7)(v)-11 DIST Demand'!I469","v":2335},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I469+'FR-16(7)(v)-8 TRANS Energy'!I469+'FR-16(7)(v)-12 DIST Energy'!I469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I469+'FR-16(7)(v)-9 TRANS Cust'!I469+'FR-16(7)(v)-13 DIST Cust'!I469","v":0},{"$f":"SUM(G469:I469)","v":2335},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":2335},2335,0,0,2335,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I473","v":757},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I473+'FR-16(7)(v)-7 TRANS Demand'!I473+'FR-16(7)(v)-11 DIST Demand'!I473","v":757},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I473+'FR-16(7)(v)-8 TRANS Energy'!I473+'FR-16(7)(v)-12 DIST Energy'!I473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I473+'FR-16(7)(v)-9 TRANS Cust'!I473+'FR-16(7)(v)-13 DIST Cust'!I473","v":0},{"$f":"SUM(G473:I473)","v":757},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I474+'FR-16(7)(v)-7 TRANS Demand'!I474+'FR-16(7)(v)-11 DIST Demand'!I474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I474+'FR-16(7)(v)-8 TRANS Energy'!I474+'FR-16(7)(v)-12 DIST Energy'!I474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I474+'FR-16(7)(v)-9 TRANS Cust'!I474+'FR-16(7)(v)-13 DIST Cust'!I474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I475","v":4513},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I475+'FR-16(7)(v)-7 TRANS Demand'!I475+'FR-16(7)(v)-11 DIST Demand'!I475","v":4513},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I475+'FR-16(7)(v)-8 TRANS Energy'!I475+'FR-16(7)(v)-12 DIST Energy'!I475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I475+'FR-16(7)(v)-9 TRANS Cust'!I475+'FR-16(7)(v)-13 DIST Cust'!I475","v":0},4513,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I476","v":1207},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I476+'FR-16(7)(v)-7 TRANS Demand'!I476+'FR-16(7)(v)-11 DIST Demand'!I476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I476+'FR-16(7)(v)-8 TRANS Energy'!I476+'FR-16(7)(v)-12 DIST Energy'!I476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I476+'FR-16(7)(v)-9 TRANS Cust'!I476+'FR-16(7)(v)-13 DIST Cust'!I476","v":1207},{"$f":"SUM(G476:I476)","v":1207},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I477","v":2100},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I477+'FR-16(7)(v)-7 TRANS Demand'!I477+'FR-16(7)(v)-11 DIST Demand'!I477","v":2100},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I477+'FR-16(7)(v)-8 TRANS Energy'!I477+'FR-16(7)(v)-12 DIST Energy'!I477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I477+'FR-16(7)(v)-9 TRANS Cust'!I477+'FR-16(7)(v)-13 DIST Cust'!I477","v":0},2100,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I478","v":476},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I478+'FR-16(7)(v)-7 TRANS Demand'!I478+'FR-16(7)(v)-11 DIST Demand'!I478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I478+'FR-16(7)(v)-8 TRANS Energy'!I478+'FR-16(7)(v)-12 DIST Energy'!I478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I478+'FR-16(7)(v)-9 TRANS Cust'!I478+'FR-16(7)(v)-13 DIST Cust'!I478","v":476},476,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I479","v":738},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I479+'FR-16(7)(v)-7 TRANS Demand'!I479+'FR-16(7)(v)-11 DIST Demand'!I479","v":738},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I479+'FR-16(7)(v)-8 TRANS Energy'!I479+'FR-16(7)(v)-12 DIST Energy'!I479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I479+'FR-16(7)(v)-9 TRANS Cust'!I479+'FR-16(7)(v)-13 DIST Cust'!I479","v":0},738,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I480","v":195},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I480+'FR-16(7)(v)-7 TRANS Demand'!I480+'FR-16(7)(v)-11 DIST Demand'!I480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I480+'FR-16(7)(v)-8 TRANS Energy'!I480+'FR-16(7)(v)-12 DIST Energy'!I480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I480+'FR-16(7)(v)-9 TRANS Cust'!I480+'FR-16(7)(v)-13 DIST Cust'!I480","v":195},195,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I481","v":124},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I481+'FR-16(7)(v)-7 TRANS Demand'!I481+'FR-16(7)(v)-11 DIST Demand'!I481","v":124},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I481+'FR-16(7)(v)-8 TRANS Energy'!I481+'FR-16(7)(v)-12 DIST Energy'!I481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I481+'FR-16(7)(v)-9 TRANS Cust'!I481+'FR-16(7)(v)-13 DIST Cust'!I481","v":0},124,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I482","v":65},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I482+'FR-16(7)(v)-7 TRANS Demand'!I482+'FR-16(7)(v)-11 DIST Demand'!I482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I482+'FR-16(7)(v)-8 TRANS Energy'!I482+'FR-16(7)(v)-12 DIST Energy'!I482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I482+'FR-16(7)(v)-9 TRANS Cust'!I482+'FR-16(7)(v)-13 DIST Cust'!I482","v":65},65,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I483","v":57},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I483+'FR-16(7)(v)-7 TRANS Demand'!I483+'FR-16(7)(v)-11 DIST Demand'!I483","v":57},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I483+'FR-16(7)(v)-8 TRANS Energy'!I483+'FR-16(7)(v)-12 DIST Energy'!I483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I483+'FR-16(7)(v)-9 TRANS Cust'!I483+'FR-16(7)(v)-13 DIST Cust'!I483","v":0},57,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I484+'FR-16(7)(v)-7 TRANS Demand'!I484+'FR-16(7)(v)-11 DIST Demand'!I484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I484+'FR-16(7)(v)-8 TRANS Energy'!I484+'FR-16(7)(v)-12 DIST Energy'!I484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I484+'FR-16(7)(v)-9 TRANS Cust'!I484+'FR-16(7)(v)-13 DIST Cust'!I484","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I485+'FR-16(7)(v)-7 TRANS Demand'!I485+'FR-16(7)(v)-11 DIST Demand'!I485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I485+'FR-16(7)(v)-8 TRANS Energy'!I485+'FR-16(7)(v)-12 DIST Energy'!I485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I485+'FR-16(7)(v)-9 TRANS Cust'!I485+'FR-16(7)(v)-13 DIST Cust'!I485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I486","v":625},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I486+'FR-16(7)(v)-7 TRANS Demand'!I486+'FR-16(7)(v)-11 DIST Demand'!I486","v":625},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I486+'FR-16(7)(v)-8 TRANS Energy'!I486+'FR-16(7)(v)-12 DIST Energy'!I486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I486+'FR-16(7)(v)-9 TRANS Cust'!I486+'FR-16(7)(v)-13 DIST Cust'!I486","v":0},625,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I487+'FR-16(7)(v)-7 TRANS Demand'!I487+'FR-16(7)(v)-11 DIST Demand'!I487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I487+'FR-16(7)(v)-8 TRANS Energy'!I487+'FR-16(7)(v)-12 DIST Energy'!I487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I487+'FR-16(7)(v)-9 TRANS Cust'!I487+'FR-16(7)(v)-13 DIST Cust'!I487","v":0},0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I488+'FR-16(7)(v)-7 TRANS Demand'!I488+'FR-16(7)(v)-11 DIST Demand'!I488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I488+'FR-16(7)(v)-8 TRANS Energy'!I488+'FR-16(7)(v)-12 DIST Energy'!I488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I488+'FR-16(7)(v)-9 TRANS Cust'!I488+'FR-16(7)(v)-13 DIST Cust'!I488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I489","v":1005},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I489+'FR-16(7)(v)-7 TRANS Demand'!I489+'FR-16(7)(v)-11 DIST Demand'!I489","v":1005},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I489+'FR-16(7)(v)-8 TRANS Energy'!I489+'FR-16(7)(v)-12 DIST Energy'!I489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I489+'FR-16(7)(v)-9 TRANS Cust'!I489+'FR-16(7)(v)-13 DIST Cust'!I489","v":0},1005,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I490","v":2742},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I490+'FR-16(7)(v)-7 TRANS Demand'!I490+'FR-16(7)(v)-11 DIST Demand'!I490","v":2742},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I490+'FR-16(7)(v)-8 TRANS Energy'!I490+'FR-16(7)(v)-12 DIST Energy'!I490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I490+'FR-16(7)(v)-9 TRANS Cust'!I490+'FR-16(7)(v)-13 DIST Cust'!I490","v":0},2742,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I491","v":17},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I491+'FR-16(7)(v)-7 TRANS Demand'!I491+'FR-16(7)(v)-11 DIST Demand'!I491","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I491+'FR-16(7)(v)-8 TRANS Energy'!I491+'FR-16(7)(v)-12 DIST Energy'!I491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I491+'FR-16(7)(v)-9 TRANS Cust'!I491+'FR-16(7)(v)-13 DIST Cust'!I491","v":17},17,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":14621},12661,0,1960,14621,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I495","v":2335},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I495+'FR-16(7)(v)-7 TRANS Demand'!I495+'FR-16(7)(v)-11 DIST Demand'!I495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I495+'FR-16(7)(v)-8 TRANS Energy'!I495+'FR-16(7)(v)-12 DIST Energy'!I495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I495+'FR-16(7)(v)-9 TRANS Cust'!I495+'FR-16(7)(v)-13 DIST Cust'!I495","v":2335},{"$f":"SUM(G495:I495)","v":2335},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I496","v":530},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I496+'FR-16(7)(v)-7 TRANS Demand'!I496+'FR-16(7)(v)-11 DIST Demand'!I496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I496+'FR-16(7)(v)-8 TRANS Energy'!I496+'FR-16(7)(v)-12 DIST Energy'!I496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I496+'FR-16(7)(v)-9 TRANS Cust'!I496+'FR-16(7)(v)-13 DIST Cust'!I496","v":530},530,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I497+'FR-16(7)(v)-7 TRANS Demand'!I497+'FR-16(7)(v)-11 DIST Demand'!I497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I497+'FR-16(7)(v)-8 TRANS Energy'!I497+'FR-16(7)(v)-12 DIST Energy'!I497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I497+'FR-16(7)(v)-9 TRANS Cust'!I497+'FR-16(7)(v)-13 DIST Cust'!I497","v":0},0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I498","v":-373},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I498+'FR-16(7)(v)-7 TRANS Demand'!I498+'FR-16(7)(v)-11 DIST Demand'!I498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I498+'FR-16(7)(v)-8 TRANS Energy'!I498+'FR-16(7)(v)-12 DIST Energy'!I498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I498+'FR-16(7)(v)-9 TRANS Cust'!I498+'FR-16(7)(v)-13 DIST Cust'!I498","v":-373},-373,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I499+'FR-16(7)(v)-7 TRANS Demand'!I499+'FR-16(7)(v)-11 DIST Demand'!I499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I499+'FR-16(7)(v)-8 TRANS Energy'!I499+'FR-16(7)(v)-12 DIST Energy'!I499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I499+'FR-16(7)(v)-9 TRANS Cust'!I499+'FR-16(7)(v)-13 DIST Cust'!I499","v":0},0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I500","v":-5},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I500+'FR-16(7)(v)-7 TRANS Demand'!I500+'FR-16(7)(v)-11 DIST Demand'!I500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I500+'FR-16(7)(v)-8 TRANS Energy'!I500+'FR-16(7)(v)-12 DIST Energy'!I500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I500+'FR-16(7)(v)-9 TRANS Cust'!I500+'FR-16(7)(v)-13 DIST Cust'!I500","v":-5},-5,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I501","v":270},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I501+'FR-16(7)(v)-7 TRANS Demand'!I501+'FR-16(7)(v)-11 DIST Demand'!I501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I501+'FR-16(7)(v)-8 TRANS Energy'!I501+'FR-16(7)(v)-12 DIST Energy'!I501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I501+'FR-16(7)(v)-9 TRANS Cust'!I501+'FR-16(7)(v)-13 DIST Cust'!I501","v":270},270,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I502","v":-22},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I502+'FR-16(7)(v)-7 TRANS Demand'!I502+'FR-16(7)(v)-11 DIST Demand'!I502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I502+'FR-16(7)(v)-8 TRANS Energy'!I502+'FR-16(7)(v)-12 DIST Energy'!I502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I502+'FR-16(7)(v)-9 TRANS Cust'!I502+'FR-16(7)(v)-13 DIST Cust'!I502","v":-22},-22,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":2735},0,0,2735,2735,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I516","v":1319},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I516+'FR-16(7)(v)-7 TRANS Demand'!I516+'FR-16(7)(v)-11 DIST Demand'!I516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I516+'FR-16(7)(v)-8 TRANS Energy'!I516+'FR-16(7)(v)-12 DIST Energy'!I516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I516+'FR-16(7)(v)-9 TRANS Cust'!I516+'FR-16(7)(v)-13 DIST Cust'!I516","v":1319},{"$f":"SUM(G516:I516)","v":1319},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I517+'FR-16(7)(v)-7 TRANS Demand'!I517+'FR-16(7)(v)-11 DIST Demand'!I517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I517+'FR-16(7)(v)-8 TRANS Energy'!I517+'FR-16(7)(v)-12 DIST Energy'!I517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I517+'FR-16(7)(v)-9 TRANS Cust'!I517+'FR-16(7)(v)-13 DIST Cust'!I517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":1319},0,0,1319,1319,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I521","v":821},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I521+'FR-16(7)(v)-7 TRANS Demand'!I521+'FR-16(7)(v)-11 DIST Demand'!I521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I521+'FR-16(7)(v)-8 TRANS Energy'!I521+'FR-16(7)(v)-12 DIST Energy'!I521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I521+'FR-16(7)(v)-9 TRANS Cust'!I521+'FR-16(7)(v)-13 DIST Cust'!I521","v":821},{"$f":"SUM(G521:I521)","v":821},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":821},0,0,821,821,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I525+'FR-16(7)(v)-7 TRANS Demand'!I525+'FR-16(7)(v)-11 DIST Demand'!I525","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I525+'FR-16(7)(v)-8 TRANS Energy'!I525+'FR-16(7)(v)-12 DIST Energy'!I525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I525+'FR-16(7)(v)-9 TRANS Cust'!I525+'FR-16(7)(v)-13 DIST Cust'!I525","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I526","v":7609},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I526+'FR-16(7)(v)-7 TRANS Demand'!I526+'FR-16(7)(v)-11 DIST Demand'!I526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I526+'FR-16(7)(v)-8 TRANS Energy'!I526+'FR-16(7)(v)-12 DIST Energy'!I526","v":7609},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I526+'FR-16(7)(v)-9 TRANS Cust'!I526+'FR-16(7)(v)-13 DIST Cust'!I526","v":0},7609,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I527","v":1302},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I527+'FR-16(7)(v)-7 TRANS Demand'!I527+'FR-16(7)(v)-11 DIST Demand'!I527","v":1302},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I527+'FR-16(7)(v)-8 TRANS Energy'!I527+'FR-16(7)(v)-12 DIST Energy'!I527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I527+'FR-16(7)(v)-9 TRANS Cust'!I527+'FR-16(7)(v)-13 DIST Cust'!I527","v":0},{"$f":"SUM(G527:I527)","v":1302},{"$f":"F527-J527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I528","v":4376},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I528+'FR-16(7)(v)-7 TRANS Demand'!I528+'FR-16(7)(v)-11 DIST Demand'!I528","v":3790},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I528+'FR-16(7)(v)-8 TRANS Energy'!I528+'FR-16(7)(v)-12 DIST Energy'!I528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I528+'FR-16(7)(v)-9 TRANS Cust'!I528+'FR-16(7)(v)-13 DIST Cust'!I528","v":586},4376,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I529","v":2084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I529+'FR-16(7)(v)-7 TRANS Demand'!I529+'FR-16(7)(v)-11 DIST Demand'!I529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I529+'FR-16(7)(v)-8 TRANS Energy'!I529+'FR-16(7)(v)-12 DIST Energy'!I529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I529+'FR-16(7)(v)-9 TRANS Cust'!I529+'FR-16(7)(v)-13 DIST Cust'!I529","v":2084},2084,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I530","v":222},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I530+'FR-16(7)(v)-7 TRANS Demand'!I530+'FR-16(7)(v)-11 DIST Demand'!I530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I530+'FR-16(7)(v)-8 TRANS Energy'!I530+'FR-16(7)(v)-12 DIST Energy'!I530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I530+'FR-16(7)(v)-9 TRANS Cust'!I530+'FR-16(7)(v)-13 DIST Cust'!I530","v":222},222,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I531+'FR-16(7)(v)-7 TRANS Demand'!I531+'FR-16(7)(v)-11 DIST Demand'!I531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I531+'FR-16(7)(v)-8 TRANS Energy'!I531+'FR-16(7)(v)-12 DIST Energy'!I531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I531+'FR-16(7)(v)-9 TRANS Cust'!I531+'FR-16(7)(v)-13 DIST Cust'!I531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":15593},5092,7609,2892,15593,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I533","v":104},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I533+'FR-16(7)(v)-7 TRANS Demand'!I533+'FR-16(7)(v)-11 DIST Demand'!I533","v":35},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I533+'FR-16(7)(v)-8 TRANS Energy'!I533+'FR-16(7)(v)-12 DIST Energy'!I533","v":50},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I533+'FR-16(7)(v)-9 TRANS Cust'!I533+'FR-16(7)(v)-13 DIST Cust'!I533","v":19},{"$f":"SUM(G533:I533)","v":104},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I534+'FR-16(7)(v)-7 TRANS Demand'!I534+'FR-16(7)(v)-11 DIST Demand'!I534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I534+'FR-16(7)(v)-8 TRANS Energy'!I534+'FR-16(7)(v)-12 DIST Energy'!I534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I534+'FR-16(7)(v)-9 TRANS Cust'!I534+'FR-16(7)(v)-13 DIST Cust'!I534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I535+'FR-16(7)(v)-7 TRANS Demand'!I535+'FR-16(7)(v)-11 DIST Demand'!I535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I535+'FR-16(7)(v)-8 TRANS Energy'!I535+'FR-16(7)(v)-12 DIST Energy'!I535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I535+'FR-16(7)(v)-9 TRANS Cust'!I535+'FR-16(7)(v)-13 DIST Cust'!I535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I536+'FR-16(7)(v)-7 TRANS Demand'!I536+'FR-16(7)(v)-11 DIST Demand'!I536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I536+'FR-16(7)(v)-8 TRANS Energy'!I536+'FR-16(7)(v)-12 DIST Energy'!I536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I536+'FR-16(7)(v)-9 TRANS Cust'!I536+'FR-16(7)(v)-13 DIST Cust'!I536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I537","v":-71},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I537+'FR-16(7)(v)-7 TRANS Demand'!I537+'FR-16(7)(v)-11 DIST Demand'!I537","v":-23},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I537+'FR-16(7)(v)-8 TRANS Energy'!I537+'FR-16(7)(v)-12 DIST Energy'!I537","v":-35},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I537+'FR-16(7)(v)-9 TRANS Cust'!I537+'FR-16(7)(v)-13 DIST Cust'!I537","v":-13},-71,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I538+'FR-16(7)(v)-7 TRANS Demand'!I538+'FR-16(7)(v)-11 DIST Demand'!I538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I538+'FR-16(7)(v)-8 TRANS Energy'!I538+'FR-16(7)(v)-12 DIST Energy'!I538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I538+'FR-16(7)(v)-9 TRANS Cust'!I538+'FR-16(7)(v)-13 DIST Cust'!I538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I539+'FR-16(7)(v)-7 TRANS Demand'!I539+'FR-16(7)(v)-11 DIST Demand'!I539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I539+'FR-16(7)(v)-8 TRANS Energy'!I539+'FR-16(7)(v)-12 DIST Energy'!I539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I539+'FR-16(7)(v)-9 TRANS Cust'!I539+'FR-16(7)(v)-13 DIST Cust'!I539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I540+'FR-16(7)(v)-7 TRANS Demand'!I540+'FR-16(7)(v)-11 DIST Demand'!I540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I540+'FR-16(7)(v)-8 TRANS Energy'!I540+'FR-16(7)(v)-12 DIST Energy'!I540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I540+'FR-16(7)(v)-9 TRANS Cust'!I540+'FR-16(7)(v)-13 DIST Cust'!I540","v":0},{"$f":"SUM(G540:I540)","v":0},{"$f":"F540-J540","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I541+'FR-16(7)(v)-7 TRANS Demand'!I541+'FR-16(7)(v)-11 DIST Demand'!I541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I541+'FR-16(7)(v)-8 TRANS Energy'!I541+'FR-16(7)(v)-12 DIST Energy'!I541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I541+'FR-16(7)(v)-9 TRANS Cust'!I541+'FR-16(7)(v)-13 DIST Cust'!I541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I542+'FR-16(7)(v)-7 TRANS Demand'!I542+'FR-16(7)(v)-11 DIST Demand'!I542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I542+'FR-16(7)(v)-8 TRANS Energy'!I542+'FR-16(7)(v)-12 DIST Energy'!I542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I542+'FR-16(7)(v)-9 TRANS Cust'!I542+'FR-16(7)(v)-13 DIST Cust'!I542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I543+'FR-16(7)(v)-7 TRANS Demand'!I543+'FR-16(7)(v)-11 DIST Demand'!I543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I543+'FR-16(7)(v)-8 TRANS Energy'!I543+'FR-16(7)(v)-12 DIST Energy'!I543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I543+'FR-16(7)(v)-9 TRANS Cust'!I543+'FR-16(7)(v)-13 DIST Cust'!I543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I544+'FR-16(7)(v)-7 TRANS Demand'!I544+'FR-16(7)(v)-11 DIST Demand'!I544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I544+'FR-16(7)(v)-8 TRANS Energy'!I544+'FR-16(7)(v)-12 DIST Energy'!I544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I544+'FR-16(7)(v)-9 TRANS Cust'!I544+'FR-16(7)(v)-13 DIST Cust'!I544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I545","v":398},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I545+'FR-16(7)(v)-7 TRANS Demand'!I545+'FR-16(7)(v)-11 DIST Demand'!I545","v":130},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I545+'FR-16(7)(v)-8 TRANS Energy'!I545+'FR-16(7)(v)-12 DIST Energy'!I545","v":194},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I545+'FR-16(7)(v)-9 TRANS Cust'!I545+'FR-16(7)(v)-13 DIST Cust'!I545","v":74},398,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I546","v":5361},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I546+'FR-16(7)(v)-7 TRANS Demand'!I546+'FR-16(7)(v)-11 DIST Demand'!I546","v":1750},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I546+'FR-16(7)(v)-8 TRANS Energy'!I546+'FR-16(7)(v)-12 DIST Energy'!I546","v":2614},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I546+'FR-16(7)(v)-9 TRANS Cust'!I546+'FR-16(7)(v)-13 DIST Cust'!I546","v":997},5361,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":21385},6984,10432,3969,21385,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":310310},49089,250417,10804,310310,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I562","v":43019},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I562+'FR-16(7)(v)-7 TRANS Demand'!I562+'FR-16(7)(v)-11 DIST Demand'!I562","v":43019},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I562+'FR-16(7)(v)-8 TRANS Energy'!I562+'FR-16(7)(v)-12 DIST Energy'!I562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I562+'FR-16(7)(v)-9 TRANS Cust'!I562+'FR-16(7)(v)-13 DIST Cust'!I562","v":0},{"$f":"SUM(G562:I562)","v":43019},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":43019},43019,0,0,43019,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I566","v":2488},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I566+'FR-16(7)(v)-7 TRANS Demand'!I566+'FR-16(7)(v)-11 DIST Demand'!I566","v":2488},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I566+'FR-16(7)(v)-8 TRANS Energy'!I566+'FR-16(7)(v)-12 DIST Energy'!I566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I566+'FR-16(7)(v)-9 TRANS Cust'!I566+'FR-16(7)(v)-13 DIST Cust'!I566","v":0},{"$f":"SUM(G566:I566)","v":2488},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":2488},2488,0,0,2488,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I570","v":17152},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I570+'FR-16(7)(v)-7 TRANS Demand'!I570+'FR-16(7)(v)-11 DIST Demand'!I570","v":13520},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I570+'FR-16(7)(v)-8 TRANS Energy'!I570+'FR-16(7)(v)-12 DIST Energy'!I570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I570+'FR-16(7)(v)-9 TRANS Cust'!I570+'FR-16(7)(v)-13 DIST Cust'!I570","v":3632},{"$f":"SUM(G570:I570)","v":17152},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":17152},13520,0,3632,17152,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I574","v":3462},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I574+'FR-16(7)(v)-7 TRANS Demand'!I574+'FR-16(7)(v)-11 DIST Demand'!I574","v":1761},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I574+'FR-16(7)(v)-8 TRANS Energy'!I574+'FR-16(7)(v)-12 DIST Energy'!I574","v":1183},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I574+'FR-16(7)(v)-9 TRANS Cust'!I574+'FR-16(7)(v)-13 DIST Cust'!I574","v":518},{"$f":"SUM(G574:I574)","v":3462},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":3462},1761,1183,518,3462,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I578","v":309},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I578+'FR-16(7)(v)-7 TRANS Demand'!I578+'FR-16(7)(v)-11 DIST Demand'!I578","v":148},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I578+'FR-16(7)(v)-8 TRANS Energy'!I578+'FR-16(7)(v)-12 DIST Energy'!I578","v":113},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I578+'FR-16(7)(v)-9 TRANS Cust'!I578+'FR-16(7)(v)-13 DIST Cust'!I578","v":48},{"$f":"SUM(G578:I578)","v":309},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":309},148,113,48,309,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":66430},60936,1296,4198,66430,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I596","v":13924},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I596+'FR-16(7)(v)-7 TRANS Demand'!I596+'FR-16(7)(v)-11 DIST Demand'!I596","v":12854},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I596+'FR-16(7)(v)-8 TRANS Energy'!I596+'FR-16(7)(v)-12 DIST Energy'!I596","v":80},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I596+'FR-16(7)(v)-9 TRANS Cust'!I596+'FR-16(7)(v)-13 DIST Cust'!I596","v":990},{"$f":"SUM(G596:I596)","v":13924},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I597+'FR-16(7)(v)-7 TRANS Demand'!I597+'FR-16(7)(v)-11 DIST Demand'!I597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I597+'FR-16(7)(v)-8 TRANS Energy'!I597+'FR-16(7)(v)-12 DIST Energy'!I597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I597+'FR-16(7)(v)-9 TRANS Cust'!I597+'FR-16(7)(v)-13 DIST Cust'!I597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":13924},12854,80,990,13924,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I601","v":1772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I601+'FR-16(7)(v)-7 TRANS Demand'!I601+'FR-16(7)(v)-11 DIST Demand'!I601","v":579},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I601+'FR-16(7)(v)-8 TRANS Energy'!I601+'FR-16(7)(v)-12 DIST Energy'!I601","v":864},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I601+'FR-16(7)(v)-9 TRANS Cust'!I601+'FR-16(7)(v)-13 DIST Cust'!I601","v":329},{"$f":"SUM(G601:I601)","v":1772},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I602","v":-30},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I602+'FR-16(7)(v)-7 TRANS Demand'!I602+'FR-16(7)(v)-11 DIST Demand'!I602","v":-9},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I602+'FR-16(7)(v)-8 TRANS Energy'!I602+'FR-16(7)(v)-12 DIST Energy'!I602","v":-15},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I602+'FR-16(7)(v)-9 TRANS Cust'!I602+'FR-16(7)(v)-13 DIST Cust'!I602","v":-6},{"$f":"SUM(G602:I602)","v":-30},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I603+'FR-16(7)(v)-7 TRANS Demand'!I603+'FR-16(7)(v)-11 DIST Demand'!I603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I603+'FR-16(7)(v)-8 TRANS Energy'!I603+'FR-16(7)(v)-12 DIST Energy'!I603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I603+'FR-16(7)(v)-9 TRANS Cust'!I603+'FR-16(7)(v)-13 DIST Cust'!I603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I604","v":-7},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I604+'FR-16(7)(v)-7 TRANS Demand'!I604+'FR-16(7)(v)-11 DIST Demand'!I604","v":-4},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I604+'FR-16(7)(v)-8 TRANS Energy'!I604+'FR-16(7)(v)-12 DIST Energy'!I604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I604+'FR-16(7)(v)-9 TRANS Cust'!I604+'FR-16(7)(v)-13 DIST Cust'!I604","v":-3},{"$f":"SUM(G604:I604)","v":-7},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":1735},566,849,320,1735,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I608","v":189},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I608+'FR-16(7)(v)-7 TRANS Demand'!I608+'FR-16(7)(v)-11 DIST Demand'!I608","v":105},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I608+'FR-16(7)(v)-8 TRANS Energy'!I608+'FR-16(7)(v)-12 DIST Energy'!I608","v":51},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I608+'FR-16(7)(v)-9 TRANS Cust'!I608+'FR-16(7)(v)-13 DIST Cust'!I608","v":33},{"$f":"SUM(G608:I608)","v":189},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I609+'FR-16(7)(v)-7 TRANS Demand'!I609+'FR-16(7)(v)-11 DIST Demand'!I609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I609+'FR-16(7)(v)-8 TRANS Energy'!I609+'FR-16(7)(v)-12 DIST Energy'!I609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I609+'FR-16(7)(v)-9 TRANS Cust'!I609+'FR-16(7)(v)-13 DIST Cust'!I609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":189},105,51,33,189,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":15848},13525,980,1343,15848,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":310310},49089,250417,10804,310310,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":66430},60936,1296,4198,66430,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":15848},13525,980,1343,15848,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":392588},123550,252693,16345,392588,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I632","v":19085},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I632+'FR-16(7)(v)-7 TRANS Demand'!I632+'FR-16(7)(v)-11 DIST Demand'!I632","v":17102},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I632+'FR-16(7)(v)-8 TRANS Energy'!I632+'FR-16(7)(v)-12 DIST Energy'!I632","v":829},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I632+'FR-16(7)(v)-9 TRANS Cust'!I632+'FR-16(7)(v)-13 DIST Cust'!I632","v":1154},{"$f":"SUM(G632:I632)","v":19085},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":19085},17102,829,1154,19085,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I636","v":50289},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I636+'FR-16(7)(v)-7 TRANS Demand'!I636+'FR-16(7)(v)-11 DIST Demand'!I636","v":46111},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I636+'FR-16(7)(v)-8 TRANS Energy'!I636+'FR-16(7)(v)-12 DIST Energy'!I636","v":982},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I636+'FR-16(7)(v)-9 TRANS Cust'!I636+'FR-16(7)(v)-13 DIST Cust'!I636","v":3196},{"$f":"SUM(G636:I636)","v":50289},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I637","v":-995},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I637+'FR-16(7)(v)-7 TRANS Demand'!I637+'FR-16(7)(v)-11 DIST Demand'!I637","v":-325},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I637+'FR-16(7)(v)-8 TRANS Energy'!I637+'FR-16(7)(v)-12 DIST Energy'!I637","v":-485},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I637+'FR-16(7)(v)-9 TRANS Cust'!I637+'FR-16(7)(v)-13 DIST Cust'!I637","v":-185},{"$f":"SUM(G637:I637)","v":-995},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I638","v":34013},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I638+'FR-16(7)(v)-7 TRANS Demand'!I638+'FR-16(7)(v)-11 DIST Demand'!I638","v":31187},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I638+'FR-16(7)(v)-8 TRANS Energy'!I638+'FR-16(7)(v)-12 DIST Energy'!I638","v":665},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I638+'FR-16(7)(v)-9 TRANS Cust'!I638+'FR-16(7)(v)-13 DIST Cust'!I638","v":2161},{"$f":"SUM(G638:I638)","v":34013},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":83307},76973,1162,5172,83307,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":102392},94075,1991,6326,102392,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I644","v":31703},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I644+'FR-16(7)(v)-7 TRANS Demand'!I644+'FR-16(7)(v)-11 DIST Demand'!I644","v":5007},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I644+'FR-16(7)(v)-8 TRANS Energy'!I644+'FR-16(7)(v)-12 DIST Energy'!I644","v":25590},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I644+'FR-16(7)(v)-9 TRANS Cust'!I644+'FR-16(7)(v)-13 DIST Cust'!I644","v":1106},{"$f":"SUM(G644:I644)","v":31703},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I645+'FR-16(7)(v)-7 TRANS Demand'!I645+'FR-16(7)(v)-11 DIST Demand'!I645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I645+'FR-16(7)(v)-8 TRANS Energy'!I645+'FR-16(7)(v)-12 DIST Energy'!I645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I645+'FR-16(7)(v)-9 TRANS Cust'!I645+'FR-16(7)(v)-13 DIST Cust'!I645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I646+'FR-16(7)(v)-7 TRANS Demand'!I646+'FR-16(7)(v)-11 DIST Demand'!I646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I646+'FR-16(7)(v)-8 TRANS Energy'!I646+'FR-16(7)(v)-12 DIST Energy'!I646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I646+'FR-16(7)(v)-9 TRANS Cust'!I646+'FR-16(7)(v)-13 DIST Cust'!I646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I647","v":52},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I647+'FR-16(7)(v)-7 TRANS Demand'!I647+'FR-16(7)(v)-11 DIST Demand'!I647","v":52},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I647+'FR-16(7)(v)-8 TRANS Energy'!I647+'FR-16(7)(v)-12 DIST Energy'!I647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I647+'FR-16(7)(v)-9 TRANS Cust'!I647+'FR-16(7)(v)-13 DIST Cust'!I647","v":0},{"$f":"SUM(G647:I647)","v":52},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I648+'FR-16(7)(v)-7 TRANS Demand'!I648+'FR-16(7)(v)-11 DIST Demand'!I648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I648+'FR-16(7)(v)-8 TRANS Energy'!I648+'FR-16(7)(v)-12 DIST Energy'!I648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I648+'FR-16(7)(v)-9 TRANS Cust'!I648+'FR-16(7)(v)-13 DIST Cust'!I648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":31755},5059,25590,1106,31755,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I652","v":15},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I652+'FR-16(7)(v)-7 TRANS Demand'!I652+'FR-16(7)(v)-11 DIST Demand'!I652","v":14},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I652+'FR-16(7)(v)-8 TRANS Energy'!I652+'FR-16(7)(v)-12 DIST Energy'!I652","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I652+'FR-16(7)(v)-9 TRANS Cust'!I652+'FR-16(7)(v)-13 DIST Cust'!I652","v":1},{"$f":"SUM(G652:I652)","v":15},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":15},14,0,1,15,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I656+'FR-16(7)(v)-7 TRANS Demand'!I656+'FR-16(7)(v)-11 DIST Demand'!I656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I656+'FR-16(7)(v)-8 TRANS Energy'!I656+'FR-16(7)(v)-12 DIST Energy'!I656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I656+'FR-16(7)(v)-9 TRANS Cust'!I656+'FR-16(7)(v)-13 DIST Cust'!I656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I657+'FR-16(7)(v)-7 TRANS Demand'!I657+'FR-16(7)(v)-11 DIST Demand'!I657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I657+'FR-16(7)(v)-8 TRANS Energy'!I657+'FR-16(7)(v)-12 DIST Energy'!I657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I657+'FR-16(7)(v)-9 TRANS Cust'!I657+'FR-16(7)(v)-13 DIST Cust'!I657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":31755},5059,25590,1106,31755,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-15},-14,0,-1,-15,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":31740},5045,25590,1105,31740,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":66019},{"$f":"G433","v":59161},{"$f":"H433","v":2867},{"$f":"I433","v":3991},{"$f":"J433","v":66019},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-102392},{"$f":"-G641","v":-94075},{"$f":"-H641","v":-1991},{"$f":"-I641","v":-6326},{"$f":"-J641","v":-102392},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":31740},{"$f":"G663","v":5045},{"$f":"H663","v":25590},{"$f":"I663","v":1105},{"$f":"J663","v":31740},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":495},{"$f":"G707","v":161},{"$f":"H707","v":242},{"$f":"I707","v":92},{"$f":"J707","v":495},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-4138},-29708,26708,-1138,-4138,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I674","v":-2229},{"$f":"F674-SUM(H674:I674)","v":-15997},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I674+'FR-16(7)(v)-8 TRANS Energy'!I674+'FR-16(7)(v)-12 DIST Energy'!I674","v":14381},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I674+'FR-16(7)(v)-9 TRANS Cust'!I674+'FR-16(7)(v)-13 DIST Cust'!I674","v":-613},{"$f":"SUM(G674:I674)","v":-2229},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":31740},{"$f":"G663","v":5045},{"$f":"H663","v":25590},{"$f":"I663","v":1105},{"$f":"J663","v":31740},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":29511},-10952,39971,492,29511,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-2229},-15997,14381,-613,-2229,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-2229},-15997,14381,-613,-2229,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I694","v":-72355},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I694+'FR-16(7)(v)-7 TRANS Demand'!I694+'FR-16(7)(v)-11 DIST Demand'!I694","v":-66794},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I694+'FR-16(7)(v)-8 TRANS Energy'!I694+'FR-16(7)(v)-12 DIST Energy'!I694","v":-418},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I694+'FR-16(7)(v)-9 TRANS Cust'!I694+'FR-16(7)(v)-13 DIST Cust'!I694","v":-5143},{"$f":"SUM(G694:I694)","v":-72355},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I695+'FR-16(7)(v)-7 TRANS Demand'!I695+'FR-16(7)(v)-11 DIST Demand'!I695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I695+'FR-16(7)(v)-8 TRANS Energy'!I695+'FR-16(7)(v)-12 DIST Energy'!I695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I695+'FR-16(7)(v)-9 TRANS Cust'!I695+'FR-16(7)(v)-13 DIST Cust'!I695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-72355},-66794,-418,-5143,-72355,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I700","v":495},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I700+'FR-16(7)(v)-7 TRANS Demand'!I700+'FR-16(7)(v)-11 DIST Demand'!I700","v":161},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I700+'FR-16(7)(v)-8 TRANS Energy'!I700+'FR-16(7)(v)-12 DIST Energy'!I700","v":242},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I700+'FR-16(7)(v)-9 TRANS Cust'!I700+'FR-16(7)(v)-13 DIST Cust'!I700","v":92},{"$f":"SUM(G700:I700)","v":495},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":495},161,242,92,495,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I704+'FR-16(7)(v)-7 TRANS Demand'!I704+'FR-16(7)(v)-11 DIST Demand'!I704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I704+'FR-16(7)(v)-8 TRANS Energy'!I704+'FR-16(7)(v)-12 DIST Energy'!I704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I704+'FR-16(7)(v)-9 TRANS Cust'!I704+'FR-16(7)(v)-13 DIST Cust'!I704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":495},161,242,92,495,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":66019},{"$f":"G433","v":59161},{"$f":"H433","v":2867},{"$f":"I433","v":3991},{"$f":"J433","v":66019},{"$f":"F711-J711","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":29511},{"$f":"G676","v":-10952},{"$f":"H676","v":39971},{"$f":"I676","v":492},{"$f":"J676","v":29511},0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-102392},{"$f":"-G641","v":-94075},{"$f":"-H641","v":-1991},{"$f":"-I641","v":-6326},{"$f":"-J641","v":-102392},0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":72355},{"$f":"-G696","v":66794},{"$f":"-H696","v":418},{"$f":"-I696","v":5143},{"$f":"-J696","v":72355},0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":495},{"$f":"G707","v":161},{"$f":"H707","v":242},{"$f":"I707","v":92},{"$f":"J707","v":495},0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":65988},21089,41507,3392,65988,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":3726},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I720+'FR-16(7)(v)-7 TRANS Demand'!I720+'FR-16(7)(v)-11 DIST Demand'!I720","v":1191},{"$f":"ROUND(H717*H719,0)","v":2344},{"$f":"ROUND(I717*I719,0)","v":192},{"$f":"SUM(G720:I720)","v":3727},{"$f":"F720-J720","v":-1}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":495},{"$f":"G707","v":161},{"$f":"H707","v":242},{"$f":"I707","v":92},{"$f":"J707","v":495},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":4221},1352,2586,284,4222,-1]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":3726},{"$f":"G720","v":1191},{"$f":"H720","v":2344},{"$f":"I720","v":192},{"$f":"J720","v":3727},{"$f":"F725-J725","v":-1}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":3726},1191,2344,192,3727,-1]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I742","v":354},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I742+'FR-16(7)(v)-7 TRANS Demand'!I742+'FR-16(7)(v)-11 DIST Demand'!I742","v":279},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I742+'FR-16(7)(v)-8 TRANS Energy'!I742+'FR-16(7)(v)-12 DIST Energy'!I742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I742+'FR-16(7)(v)-9 TRANS Cust'!I742+'FR-16(7)(v)-13 DIST Cust'!I742","v":75},{"$f":"SUM(G742:I742)","v":354},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I743+'FR-16(7)(v)-7 TRANS Demand'!I743+'FR-16(7)(v)-11 DIST Demand'!I743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I743+'FR-16(7)(v)-8 TRANS Energy'!I743+'FR-16(7)(v)-12 DIST Energy'!I743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I743+'FR-16(7)(v)-9 TRANS Cust'!I743+'FR-16(7)(v)-13 DIST Cust'!I743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I744","v":274},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I744+'FR-16(7)(v)-7 TRANS Demand'!I744+'FR-16(7)(v)-11 DIST Demand'!I744","v":216},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I744+'FR-16(7)(v)-8 TRANS Energy'!I744+'FR-16(7)(v)-12 DIST Energy'!I744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I744+'FR-16(7)(v)-9 TRANS Cust'!I744+'FR-16(7)(v)-13 DIST Cust'!I744","v":58},274,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I745","v":1261},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I745+'FR-16(7)(v)-7 TRANS Demand'!I745+'FR-16(7)(v)-11 DIST Demand'!I745","v":994},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I745+'FR-16(7)(v)-8 TRANS Energy'!I745+'FR-16(7)(v)-12 DIST Energy'!I745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I745+'FR-16(7)(v)-9 TRANS Cust'!I745+'FR-16(7)(v)-13 DIST Cust'!I745","v":267},1261,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I746","v":197},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I746+'FR-16(7)(v)-7 TRANS Demand'!I746+'FR-16(7)(v)-11 DIST Demand'!I746","v":197},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I746+'FR-16(7)(v)-8 TRANS Energy'!I746+'FR-16(7)(v)-12 DIST Energy'!I746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I746+'FR-16(7)(v)-9 TRANS Cust'!I746+'FR-16(7)(v)-13 DIST Cust'!I746","v":0},197,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I747+'FR-16(7)(v)-7 TRANS Demand'!I747+'FR-16(7)(v)-11 DIST Demand'!I747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I747+'FR-16(7)(v)-8 TRANS Energy'!I747+'FR-16(7)(v)-12 DIST Energy'!I747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I747+'FR-16(7)(v)-9 TRANS Cust'!I747+'FR-16(7)(v)-13 DIST Cust'!I747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I748","v":3794},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I748+'FR-16(7)(v)-7 TRANS Demand'!I748+'FR-16(7)(v)-11 DIST Demand'!I748","v":3794},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I748+'FR-16(7)(v)-8 TRANS Energy'!I748+'FR-16(7)(v)-12 DIST Energy'!I748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I748+'FR-16(7)(v)-9 TRANS Cust'!I748+'FR-16(7)(v)-13 DIST Cust'!I748","v":0},3794,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I749","v":48},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I749+'FR-16(7)(v)-7 TRANS Demand'!I749+'FR-16(7)(v)-11 DIST Demand'!I749","v":27},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I749+'FR-16(7)(v)-8 TRANS Energy'!I749+'FR-16(7)(v)-12 DIST Energy'!I749","v":13},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I749+'FR-16(7)(v)-9 TRANS Cust'!I749+'FR-16(7)(v)-13 DIST Cust'!I749","v":8},48,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":5928},5507,13,408,5928,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":392588},{"$f":"G618","v":123550},{"$f":"H618","v":252693},{"$f":"I618","v":16345},{"$f":"J618","v":392588},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":66019},{"$f":"G433","v":59161},{"$f":"H433","v":2867},{"$f":"I433","v":3991},{"$f":"J433","v":66019},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":29511},{"$f":"G676","v":-10952},{"$f":"H676","v":39971},{"$f":"I676","v":492},{"$f":"J676","v":29511},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":4221},{"$f":"G722","v":1352},{"$f":"H722","v":2586},{"$f":"I722","v":284},{"$f":"J722","v":4222},{"$f":"F756-J756","v":-1}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-5928},{"$f":"-G750","v":-5507},{"$f":"-H750","v":-13},{"$f":"-I750","v":-408},{"$f":"-J750","v":-5928},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":486411},{"$f":"SUM(G752:G757)","v":167604},{"$f":"SUM(H752:H757)","v":298104},{"$f":"SUM(I752:I757)","v":20704},{"$f":"SUM(J752:J757)","v":486412},{"$f":"J758-F758","v":1}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":5928},{"$f":"-G757","v":5507},{"$f":"-H757","v":13},{"$f":"-I757","v":408},{"$f":"-J757","v":5928},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I761+'FR-16(7)(v)-7 TRANS Demand'!I761+'FR-16(7)(v)-11 DIST Demand'!I761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I761+'FR-16(7)(v)-8 TRANS Energy'!I761+'FR-16(7)(v)-12 DIST Energy'!I761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I761+'FR-16(7)(v)-9 TRANS Cust'!I761+'FR-16(7)(v)-13 DIST Cust'!I761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":5928},5507,13,408,5928,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":486411},167604,298104,20704,486412,1]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I772","v":261133},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I772+'FR-16(7)(v)-7 TRANS Demand'!I772+'FR-16(7)(v)-11 DIST Demand'!I772","v":85270},{"$f":"'FR-16(7)(v)-4 PROD Energy'!I772+'FR-16(7)(v)-8 TRANS Energy'!I772+'FR-16(7)(v)-12 DIST Energy'!I772","v":127327},{"$f":"'FR-16(7)(v)-5 PROD Cust'!I772+'FR-16(7)(v)-9 TRANS Cust'!I772+'FR-16(7)(v)-13 DIST Cust'!I772","v":48536},{"$f":"SUM(G772:I772)","v":261133},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-486411},{"$f":"-G770","v":-167604},{"$f":"-H770","v":-298104},{"$f":"-I770","v":-20704},{"$f":"SUM(G773:I773)","v":-486412},{"$f":"F773-J773","v":1}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-225278},{"$f":"G773+G772","v":-82334},{"$f":"H773+H772","v":-170777},{"$f":"I773+I772","v":27832},{"$f":"SUM(G774:I774)","v":-225279},{"$f":"F774-J774","v":1}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-86674},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I776+'FR-16(7)(v)-7 TRANS Demand'!I776+'FR-16(7)(v)-11 DIST Demand'!I776","v":-31677},{"$f":"ROUND(H775*H774,0)","v":-65705},{"$f":"ROUND(I775*I774,0)","v":10708},{"$f":"SUM(G776:I776)","v":-86674},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-138604},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I777+'FR-16(7)(v)-7 TRANS Demand'!I777+'FR-16(7)(v)-11 DIST Demand'!I777","v":-50657},{"$f":"H774-H776","v":-105072},{"$f":"I774-I776","v":17124},{"$f":"SUM(G777:I777)","v":-138605},{"$f":"F777-J777","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-17"}]
[{"$f":"$A$2","v":"GSFL SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"GSFL SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]

{"sheet":"FR-16(7)(v)-18 EH Classified","index":21,"n_rows":817,"n_cols":11,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-18"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"EH SECONDARY","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":8516308},{"$f":"G123","v":8165556},{"$f":"H123","v":76313},{"$f":"I123","v":274439},{"$f":"SUM(G12:I12)","v":8516308},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-4093596},{"$f":"-G200","v":-3986568},{"$f":"-H200","v":-55970},{"$f":"-I200","v":-96632},{"$f":"SUM(G13:I13)","v":-4139170},{"$f":"F13-J13","v":45574}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-1131752},{"$f":"G421","v":-1161039},{"$f":"H421","v":95529},{"$f":"I421","v":-66242},{"$f":"SUM(G14:I14)","v":-1131752},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":3290960},3017949,115872,111565,3245386,45574]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":1060226},{"$f":"G549","v":278416},{"$f":"H549","v":766236},{"$f":"I549","v":15574},{"$f":"SUM(G18:I18)","v":1060226},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":249474},{"$f":"G582","v":236634},{"$f":"H582","v":3972},{"$f":"I582","v":8868},{"$f":"SUM(G19:I19)","v":249474},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":61258},{"$f":"G612","v":55607},{"$f":"H612","v":2894},{"$f":"I612","v":2757},{"$f":"SUM(G20:I20)","v":61258},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":1370958},570657,773102,27199,1370958,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":93508},{"$f":"G676","v":-28299},{"$f":"H676","v":121980},{"$f":"I676","v":-173},{"$f":"SUM(G22:I22)","v":93508},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":15490},{"$f":"G722","v":7088},{"$f":"H722","v":7890},{"$f":"I722","v":512},{"$f":"SUM(G23:I23)","v":15490},{"$f":"F23-J23","v":0}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J24+'FR-16(7)(v)-7 TRANS Demand'!J24+'FR-16(7)(v)-11 DIST Demand'!J24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J24+'FR-16(7)(v)-8 TRANS Energy'!J24+'FR-16(7)(v)-12 DIST Energy'!J24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J24+'FR-16(7)(v)-9 TRANS Cust'!J24+'FR-16(7)(v)-13 DIST Cust'!J24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":1479956},549446,902972,27538,1479956,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":245981},{"$f":"G433","v":228792},{"$f":"H433","v":8786},{"$f":"I433","v":8403},{"$f":"SUM(G28:I28)","v":245981},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-22673},{"$f":"-G750","v":-21760},{"$f":"-H750","v":-14},{"$f":"-I750","v":-899},{"$f":"SUM(G29:I29)","v":-22673},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":1703264},{"$f":"SUM(G26:G29)","v":756478},{"$f":"SUM(H26:H29)","v":911744},{"$f":"SUM(I26:I29)","v":35042},{"$f":"SUM(J26:J29)","v":1703264},{"$f":"F30-J30","v":0}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":-755764},{"$f":"'WP FR-16(7)(v) Rate Incr'!T18","v":-513315},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V18","v":-242449},null,{"$f":"F31-J31","v":-755764}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":947500},243163,911744,-207407,1703264,-755764]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J33","v":1144691},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J33+'FR-16(7)(v)-7 TRANS Demand'!J33+'FR-16(7)(v)-11 DIST Demand'!J33","v":675819},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J33+'FR-16(7)(v)-8 TRANS Energy'!J33+'FR-16(7)(v)-12 DIST Energy'!J33","v":388553},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J33+'FR-16(7)(v)-9 TRANS Cust'!J33+'FR-16(7)(v)-13 DIST Cust'!J33","v":80319},{"$f":"SUM(G33:I33)","v":1144691},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":-197191},-432656,523191,-287726,558573,-755764]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-97684},{"$f":"G777+G28","v":179165},{"$f":"H777+H28","v":-313110},{"$f":"I777+I28","v":36260},{"$f":"J777+J28","v":-97685},{"$f":"F36-J36","v":1}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-2.8129999999999999E-2},5.5469999999999998E-2,-2.5241799999999999,0.30564000000000002,-2.8129999999999999E-2,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-9.9461017508168728E-2},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":7.1522759248625542E-2},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.2045334573861153},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":0.58318557541186999},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":-9.9461017508168728E-2},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J42","v":623628},{"$f":"F42-SUM(H42:I42)","v":-192660},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J42","v":786066},{"$f":"'FR-16(7)(v)-13 DIST Cust'!J42","v":30222},{"$f":"SUM(G42:I42)","v":623628},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":1079636},949138,125678,4820,1079636,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":1.73122},-4.9264900000000003,0.15987999999999999,0.15948999999999999,1.73122,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":521063},868479,-397513,50097,521063,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":0.83552999999999999},-4.5078300000000002,-0.50570000000000004,1.6576299999999999,0.83552999999999999,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J59","v":3830232},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J59+'FR-16(7)(v)-7 TRANS Demand'!J59+'FR-16(7)(v)-11 DIST Demand'!J59","v":3830232},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J59+'FR-16(7)(v)-8 TRANS Energy'!J59+'FR-16(7)(v)-12 DIST Energy'!J59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J59+'FR-16(7)(v)-9 TRANS Cust'!J59+'FR-16(7)(v)-13 DIST Cust'!J59","v":0},{"$f":"SUM(G59:I59)","v":3830232},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J60","v":1600565},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J60+'FR-16(7)(v)-7 TRANS Demand'!J60+'FR-16(7)(v)-11 DIST Demand'!J60","v":1600565},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J60+'FR-16(7)(v)-8 TRANS Energy'!J60+'FR-16(7)(v)-12 DIST Energy'!J60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J60+'FR-16(7)(v)-9 TRANS Cust'!J60+'FR-16(7)(v)-13 DIST Cust'!J60","v":0},{"$f":"SUM(G60:I60)","v":1600565},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J61+'FR-16(7)(v)-7 TRANS Demand'!J61+'FR-16(7)(v)-11 DIST Demand'!J61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J61+'FR-16(7)(v)-8 TRANS Energy'!J61+'FR-16(7)(v)-12 DIST Energy'!J61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J61+'FR-16(7)(v)-9 TRANS Cust'!J61+'FR-16(7)(v)-13 DIST Cust'!J61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":5430797},5430797,0,0,5430797,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J65+'FR-16(7)(v)-7 TRANS Demand'!J65+'FR-16(7)(v)-11 DIST Demand'!J65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J65+'FR-16(7)(v)-8 TRANS Energy'!J65+'FR-16(7)(v)-12 DIST Energy'!J65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J65+'FR-16(7)(v)-9 TRANS Cust'!J65+'FR-16(7)(v)-13 DIST Cust'!J65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J66","v":314939},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J66+'FR-16(7)(v)-7 TRANS Demand'!J66+'FR-16(7)(v)-11 DIST Demand'!J66","v":314939},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J66+'FR-16(7)(v)-8 TRANS Energy'!J66+'FR-16(7)(v)-12 DIST Energy'!J66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J66+'FR-16(7)(v)-9 TRANS Cust'!J66+'FR-16(7)(v)-13 DIST Cust'!J66","v":0},{"$f":"SUM(G66:I66)","v":314939},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J67+'FR-16(7)(v)-7 TRANS Demand'!J67+'FR-16(7)(v)-11 DIST Demand'!J67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J67+'FR-16(7)(v)-8 TRANS Energy'!J67+'FR-16(7)(v)-12 DIST Energy'!J67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J67+'FR-16(7)(v)-9 TRANS Cust'!J67+'FR-16(7)(v)-13 DIST Cust'!J67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":314939},314939,0,0,314939,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":5745736},5745736,0,0,5745736,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J73","v":482439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J73+'FR-16(7)(v)-7 TRANS Demand'!J73+'FR-16(7)(v)-11 DIST Demand'!J73","v":482439},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J73+'FR-16(7)(v)-8 TRANS Energy'!J73+'FR-16(7)(v)-12 DIST Energy'!J73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J73+'FR-16(7)(v)-9 TRANS Cust'!J73+'FR-16(7)(v)-13 DIST Cust'!J73","v":0},{"$f":"SUM(G73:I73)","v":482439},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J74","v":216436},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J74+'FR-16(7)(v)-7 TRANS Demand'!J74+'FR-16(7)(v)-11 DIST Demand'!J74","v":216436},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J74+'FR-16(7)(v)-8 TRANS Energy'!J74+'FR-16(7)(v)-12 DIST Energy'!J74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J74+'FR-16(7)(v)-9 TRANS Cust'!J74+'FR-16(7)(v)-13 DIST Cust'!J74","v":0},{"$f":"SUM(G74:I74)","v":216436},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J75","v":10760},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J75+'FR-16(7)(v)-7 TRANS Demand'!J75+'FR-16(7)(v)-11 DIST Demand'!J75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J75+'FR-16(7)(v)-8 TRANS Energy'!J75+'FR-16(7)(v)-12 DIST Energy'!J75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J75+'FR-16(7)(v)-9 TRANS Cust'!J75+'FR-16(7)(v)-13 DIST Cust'!J75","v":10760},{"$f":"SUM(G75:I75)","v":10760},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J76","v":93168},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J76+'FR-16(7)(v)-7 TRANS Demand'!J76+'FR-16(7)(v)-11 DIST Demand'!J76","v":93168},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J76+'FR-16(7)(v)-8 TRANS Energy'!J76+'FR-16(7)(v)-12 DIST Energy'!J76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J76+'FR-16(7)(v)-9 TRANS Cust'!J76+'FR-16(7)(v)-13 DIST Cust'!J76","v":0},93168,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J77","v":2563},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J77+'FR-16(7)(v)-7 TRANS Demand'!J77+'FR-16(7)(v)-11 DIST Demand'!J77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J77+'FR-16(7)(v)-8 TRANS Energy'!J77+'FR-16(7)(v)-12 DIST Energy'!J77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J77+'FR-16(7)(v)-9 TRANS Cust'!J77+'FR-16(7)(v)-13 DIST Cust'!J77","v":2563},2563,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J78","v":423140},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J78+'FR-16(7)(v)-7 TRANS Demand'!J78+'FR-16(7)(v)-11 DIST Demand'!J78","v":423140},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J78+'FR-16(7)(v)-8 TRANS Energy'!J78+'FR-16(7)(v)-12 DIST Energy'!J78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J78+'FR-16(7)(v)-9 TRANS Cust'!J78+'FR-16(7)(v)-13 DIST Cust'!J78","v":0},423140,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J79","v":13326},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J79+'FR-16(7)(v)-7 TRANS Demand'!J79+'FR-16(7)(v)-11 DIST Demand'!J79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J79+'FR-16(7)(v)-8 TRANS Energy'!J79+'FR-16(7)(v)-12 DIST Energy'!J79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J79+'FR-16(7)(v)-9 TRANS Cust'!J79+'FR-16(7)(v)-13 DIST Cust'!J79","v":13326},13326,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J80","v":196894},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J80+'FR-16(7)(v)-7 TRANS Demand'!J80+'FR-16(7)(v)-11 DIST Demand'!J80","v":196894},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J80+'FR-16(7)(v)-8 TRANS Energy'!J80+'FR-16(7)(v)-12 DIST Energy'!J80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J80+'FR-16(7)(v)-9 TRANS Cust'!J80+'FR-16(7)(v)-13 DIST Cust'!J80","v":0},196894,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J81","v":5254},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J81+'FR-16(7)(v)-7 TRANS Demand'!J81+'FR-16(7)(v)-11 DIST Demand'!J81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J81+'FR-16(7)(v)-8 TRANS Energy'!J81+'FR-16(7)(v)-12 DIST Energy'!J81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J81+'FR-16(7)(v)-9 TRANS Cust'!J81+'FR-16(7)(v)-13 DIST Cust'!J81","v":5254},5254,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J82","v":347439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J82+'FR-16(7)(v)-7 TRANS Demand'!J82+'FR-16(7)(v)-11 DIST Demand'!J82","v":347439},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J82+'FR-16(7)(v)-8 TRANS Energy'!J82+'FR-16(7)(v)-12 DIST Energy'!J82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J82+'FR-16(7)(v)-9 TRANS Cust'!J82+'FR-16(7)(v)-13 DIST Cust'!J82","v":0},347439,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J83","v":10832},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J83+'FR-16(7)(v)-7 TRANS Demand'!J83+'FR-16(7)(v)-11 DIST Demand'!J83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J83+'FR-16(7)(v)-8 TRANS Energy'!J83+'FR-16(7)(v)-12 DIST Energy'!J83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J83+'FR-16(7)(v)-9 TRANS Cust'!J83+'FR-16(7)(v)-13 DIST Cust'!J83","v":10832},10832,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J84","v":58443},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J84+'FR-16(7)(v)-7 TRANS Demand'!J84+'FR-16(7)(v)-11 DIST Demand'!J84","v":58443},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J84+'FR-16(7)(v)-8 TRANS Energy'!J84+'FR-16(7)(v)-12 DIST Energy'!J84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J84+'FR-16(7)(v)-9 TRANS Cust'!J84+'FR-16(7)(v)-13 DIST Cust'!J84","v":0},58443,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J85","v":3593},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J85+'FR-16(7)(v)-7 TRANS Demand'!J85+'FR-16(7)(v)-11 DIST Demand'!J85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J85+'FR-16(7)(v)-8 TRANS Energy'!J85+'FR-16(7)(v)-12 DIST Energy'!J85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J85+'FR-16(7)(v)-9 TRANS Cust'!J85+'FR-16(7)(v)-13 DIST Cust'!J85","v":3593},3593,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J86","v":261015},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J86+'FR-16(7)(v)-7 TRANS Demand'!J86+'FR-16(7)(v)-11 DIST Demand'!J86","v":261015},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J86+'FR-16(7)(v)-8 TRANS Energy'!J86+'FR-16(7)(v)-12 DIST Energy'!J86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J86+'FR-16(7)(v)-9 TRANS Cust'!J86+'FR-16(7)(v)-13 DIST Cust'!J86","v":0},{"$f":"SUM(G86:I86)","v":261015},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J87","v":13505},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J87+'FR-16(7)(v)-7 TRANS Demand'!J87+'FR-16(7)(v)-11 DIST Demand'!J87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J87+'FR-16(7)(v)-8 TRANS Energy'!J87+'FR-16(7)(v)-12 DIST Energy'!J87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J87+'FR-16(7)(v)-9 TRANS Cust'!J87+'FR-16(7)(v)-13 DIST Cust'!J87","v":13505},13505,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J88","v":93290},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J88+'FR-16(7)(v)-7 TRANS Demand'!J88+'FR-16(7)(v)-11 DIST Demand'!J88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J88+'FR-16(7)(v)-8 TRANS Energy'!J88+'FR-16(7)(v)-12 DIST Energy'!J88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J88+'FR-16(7)(v)-9 TRANS Cust'!J88+'FR-16(7)(v)-13 DIST Cust'!J88","v":93290},93290,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J89","v":83988},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J89+'FR-16(7)(v)-7 TRANS Demand'!J89+'FR-16(7)(v)-11 DIST Demand'!J89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J89+'FR-16(7)(v)-8 TRANS Energy'!J89+'FR-16(7)(v)-12 DIST Energy'!J89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J89+'FR-16(7)(v)-9 TRANS Cust'!J89+'FR-16(7)(v)-13 DIST Cust'!J89","v":83988},83988,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J90+'FR-16(7)(v)-7 TRANS Demand'!J90+'FR-16(7)(v)-11 DIST Demand'!J90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J90+'FR-16(7)(v)-8 TRANS Energy'!J90+'FR-16(7)(v)-12 DIST Energy'!J90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J90+'FR-16(7)(v)-9 TRANS Cust'!J90+'FR-16(7)(v)-13 DIST Cust'!J90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J91+'FR-16(7)(v)-7 TRANS Demand'!J91+'FR-16(7)(v)-11 DIST Demand'!J91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J91+'FR-16(7)(v)-8 TRANS Energy'!J91+'FR-16(7)(v)-12 DIST Energy'!J91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J91+'FR-16(7)(v)-9 TRANS Cust'!J91+'FR-16(7)(v)-13 DIST Cust'!J91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J92","v":208529},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J92+'FR-16(7)(v)-7 TRANS Demand'!J92+'FR-16(7)(v)-11 DIST Demand'!J92","v":187154},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J92+'FR-16(7)(v)-8 TRANS Energy'!J92+'FR-16(7)(v)-12 DIST Energy'!J92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J92+'FR-16(7)(v)-9 TRANS Cust'!J92+'FR-16(7)(v)-13 DIST Cust'!J92","v":21375},208529,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J93+'FR-16(7)(v)-7 TRANS Demand'!J93+'FR-16(7)(v)-11 DIST Demand'!J93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J93+'FR-16(7)(v)-8 TRANS Energy'!J93+'FR-16(7)(v)-12 DIST Energy'!J93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J93+'FR-16(7)(v)-9 TRANS Cust'!J93+'FR-16(7)(v)-13 DIST Cust'!J93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":2524614},{"$f":"SUM(G73:G92)","v":2266128},0,258486,2524614,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":2839553},2581067,0,258486,2839553,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":8270350},8011864,0,258486,8270350,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J100","v":42132},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J100+'FR-16(7)(v)-7 TRANS Demand'!J100+'FR-16(7)(v)-11 DIST Demand'!J100","v":42132},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J100+'FR-16(7)(v)-8 TRANS Energy'!J100+'FR-16(7)(v)-12 DIST Energy'!J100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J100+'FR-16(7)(v)-9 TRANS Cust'!J100+'FR-16(7)(v)-13 DIST Cust'!J100","v":0},{"$f":"SUM(G100:I100)","v":42132},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J101","v":36381},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J101+'FR-16(7)(v)-7 TRANS Demand'!J101+'FR-16(7)(v)-11 DIST Demand'!J101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J101+'FR-16(7)(v)-8 TRANS Energy'!J101+'FR-16(7)(v)-12 DIST Energy'!J101","v":36381},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J101+'FR-16(7)(v)-9 TRANS Cust'!J101+'FR-16(7)(v)-13 DIST Cust'!J101","v":0},{"$f":"SUM(G101:I101)","v":36381},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J102","v":7198},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J102+'FR-16(7)(v)-7 TRANS Demand'!J102+'FR-16(7)(v)-11 DIST Demand'!J102","v":7198},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J102+'FR-16(7)(v)-8 TRANS Energy'!J102+'FR-16(7)(v)-12 DIST Energy'!J102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J102+'FR-16(7)(v)-9 TRANS Cust'!J102+'FR-16(7)(v)-13 DIST Cust'!J102","v":0},7198,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J103","v":23940},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J103+'FR-16(7)(v)-7 TRANS Demand'!J103+'FR-16(7)(v)-11 DIST Demand'!J103","v":23940},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J103+'FR-16(7)(v)-8 TRANS Energy'!J103+'FR-16(7)(v)-12 DIST Energy'!J103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J103+'FR-16(7)(v)-9 TRANS Cust'!J103+'FR-16(7)(v)-13 DIST Cust'!J103","v":0},23940,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J104","v":1233},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J104+'FR-16(7)(v)-7 TRANS Demand'!J104+'FR-16(7)(v)-11 DIST Demand'!J104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J104+'FR-16(7)(v)-8 TRANS Energy'!J104+'FR-16(7)(v)-12 DIST Energy'!J104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J104+'FR-16(7)(v)-9 TRANS Cust'!J104+'FR-16(7)(v)-13 DIST Cust'!J104","v":1233},1233,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J105","v":6161},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J105+'FR-16(7)(v)-7 TRANS Demand'!J105+'FR-16(7)(v)-11 DIST Demand'!J105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J105+'FR-16(7)(v)-8 TRANS Energy'!J105+'FR-16(7)(v)-12 DIST Energy'!J105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J105+'FR-16(7)(v)-9 TRANS Cust'!J105+'FR-16(7)(v)-13 DIST Cust'!J105","v":6161},6161,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J106","v":212},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J106+'FR-16(7)(v)-7 TRANS Demand'!J106+'FR-16(7)(v)-11 DIST Demand'!J106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J106+'FR-16(7)(v)-8 TRANS Energy'!J106+'FR-16(7)(v)-12 DIST Energy'!J106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J106+'FR-16(7)(v)-9 TRANS Cust'!J106+'FR-16(7)(v)-13 DIST Cust'!J106","v":212},212,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J107+'FR-16(7)(v)-7 TRANS Demand'!J107+'FR-16(7)(v)-11 DIST Demand'!J107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J107+'FR-16(7)(v)-8 TRANS Energy'!J107+'FR-16(7)(v)-12 DIST Energy'!J107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J107+'FR-16(7)(v)-9 TRANS Cust'!J107+'FR-16(7)(v)-13 DIST Cust'!J107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J108+'FR-16(7)(v)-7 TRANS Demand'!J108+'FR-16(7)(v)-11 DIST Demand'!J108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J108+'FR-16(7)(v)-8 TRANS Energy'!J108+'FR-16(7)(v)-12 DIST Energy'!J108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J108+'FR-16(7)(v)-9 TRANS Cust'!J108+'FR-16(7)(v)-13 DIST Cust'!J108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":117257},73270,36381,7606,117257,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J112","v":46245},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J112+'FR-16(7)(v)-7 TRANS Demand'!J112+'FR-16(7)(v)-11 DIST Demand'!J112","v":46245},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J112+'FR-16(7)(v)-8 TRANS Energy'!J112+'FR-16(7)(v)-12 DIST Energy'!J112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J112+'FR-16(7)(v)-9 TRANS Cust'!J112+'FR-16(7)(v)-13 DIST Cust'!J112","v":0},{"$f":"SUM(G112:I112)","v":46245},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J113","v":39932},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J113+'FR-16(7)(v)-7 TRANS Demand'!J113+'FR-16(7)(v)-11 DIST Demand'!J113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J113+'FR-16(7)(v)-8 TRANS Energy'!J113+'FR-16(7)(v)-12 DIST Energy'!J113","v":39932},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J113+'FR-16(7)(v)-9 TRANS Cust'!J113+'FR-16(7)(v)-13 DIST Cust'!J113","v":0},{"$f":"SUM(G113:I113)","v":39932},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J114","v":7901},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J114+'FR-16(7)(v)-7 TRANS Demand'!J114+'FR-16(7)(v)-11 DIST Demand'!J114","v":7901},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J114+'FR-16(7)(v)-8 TRANS Energy'!J114+'FR-16(7)(v)-12 DIST Energy'!J114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J114+'FR-16(7)(v)-9 TRANS Cust'!J114+'FR-16(7)(v)-13 DIST Cust'!J114","v":0},7901,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J115","v":26276},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J115+'FR-16(7)(v)-7 TRANS Demand'!J115+'FR-16(7)(v)-11 DIST Demand'!J115","v":26276},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J115+'FR-16(7)(v)-8 TRANS Energy'!J115+'FR-16(7)(v)-12 DIST Energy'!J115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J115+'FR-16(7)(v)-9 TRANS Cust'!J115+'FR-16(7)(v)-13 DIST Cust'!J115","v":0},26276,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J116","v":1353},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J116+'FR-16(7)(v)-7 TRANS Demand'!J116+'FR-16(7)(v)-11 DIST Demand'!J116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J116+'FR-16(7)(v)-8 TRANS Energy'!J116+'FR-16(7)(v)-12 DIST Energy'!J116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J116+'FR-16(7)(v)-9 TRANS Cust'!J116+'FR-16(7)(v)-13 DIST Cust'!J116","v":1353},1353,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J117","v":6762},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J117+'FR-16(7)(v)-7 TRANS Demand'!J117+'FR-16(7)(v)-11 DIST Demand'!J117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J117+'FR-16(7)(v)-8 TRANS Energy'!J117+'FR-16(7)(v)-12 DIST Energy'!J117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J117+'FR-16(7)(v)-9 TRANS Cust'!J117+'FR-16(7)(v)-13 DIST Cust'!J117","v":6762},6762,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J118","v":232},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J118+'FR-16(7)(v)-7 TRANS Demand'!J118+'FR-16(7)(v)-11 DIST Demand'!J118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J118+'FR-16(7)(v)-8 TRANS Energy'!J118+'FR-16(7)(v)-12 DIST Energy'!J118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J118+'FR-16(7)(v)-9 TRANS Cust'!J118+'FR-16(7)(v)-13 DIST Cust'!J118","v":232},232,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J119+'FR-16(7)(v)-7 TRANS Demand'!J119+'FR-16(7)(v)-11 DIST Demand'!J119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J119+'FR-16(7)(v)-8 TRANS Energy'!J119+'FR-16(7)(v)-12 DIST Energy'!J119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J119+'FR-16(7)(v)-9 TRANS Cust'!J119+'FR-16(7)(v)-13 DIST Cust'!J119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J120+'FR-16(7)(v)-7 TRANS Demand'!J120+'FR-16(7)(v)-11 DIST Demand'!J120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J120+'FR-16(7)(v)-8 TRANS Energy'!J120+'FR-16(7)(v)-12 DIST Energy'!J120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J120+'FR-16(7)(v)-9 TRANS Cust'!J120+'FR-16(7)(v)-13 DIST Cust'!J120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":128701},80422,39932,8347,128701,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":8516308},8165556,76313,274439,8516308,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J136","v":2162412},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J136+'FR-16(7)(v)-7 TRANS Demand'!J136+'FR-16(7)(v)-11 DIST Demand'!J136","v":2162412},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J136+'FR-16(7)(v)-8 TRANS Energy'!J136+'FR-16(7)(v)-12 DIST Energy'!J136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J136+'FR-16(7)(v)-9 TRANS Cust'!J136+'FR-16(7)(v)-13 DIST Cust'!J136","v":0},{"$f":"SUM(G136:I136)","v":2162412},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J137","v":810523},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J137+'FR-16(7)(v)-7 TRANS Demand'!J137+'FR-16(7)(v)-11 DIST Demand'!J137","v":810523},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J137+'FR-16(7)(v)-8 TRANS Energy'!J137+'FR-16(7)(v)-12 DIST Energy'!J137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J137+'FR-16(7)(v)-9 TRANS Cust'!J137+'FR-16(7)(v)-13 DIST Cust'!J137","v":0},{"$f":"SUM(G137:I137)","v":810523},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J138","v":28612},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J138+'FR-16(7)(v)-7 TRANS Demand'!J138+'FR-16(7)(v)-11 DIST Demand'!J138","v":28612},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J138+'FR-16(7)(v)-8 TRANS Energy'!J138+'FR-16(7)(v)-12 DIST Energy'!J138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J138+'FR-16(7)(v)-9 TRANS Cust'!J138+'FR-16(7)(v)-13 DIST Cust'!J138","v":0},{"$f":"SUM(G138:I138)","v":28612},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":3001547},3001547,0,0,3001547,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J142+'FR-16(7)(v)-7 TRANS Demand'!J142+'FR-16(7)(v)-11 DIST Demand'!J142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J142+'FR-16(7)(v)-8 TRANS Energy'!J142+'FR-16(7)(v)-12 DIST Energy'!J142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J142+'FR-16(7)(v)-9 TRANS Cust'!J142+'FR-16(7)(v)-13 DIST Cust'!J142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J143","v":90470},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J143+'FR-16(7)(v)-7 TRANS Demand'!J143+'FR-16(7)(v)-11 DIST Demand'!J143","v":90470},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J143+'FR-16(7)(v)-8 TRANS Energy'!J143+'FR-16(7)(v)-12 DIST Energy'!J143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J143+'FR-16(7)(v)-9 TRANS Cust'!J143+'FR-16(7)(v)-13 DIST Cust'!J143","v":0},{"$f":"SUM(G143:I143)","v":90470},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J144","v":2279},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J144+'FR-16(7)(v)-7 TRANS Demand'!J144+'FR-16(7)(v)-11 DIST Demand'!J144","v":2279},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J144+'FR-16(7)(v)-8 TRANS Energy'!J144+'FR-16(7)(v)-12 DIST Energy'!J144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J144+'FR-16(7)(v)-9 TRANS Cust'!J144+'FR-16(7)(v)-13 DIST Cust'!J144","v":0},{"$f":"SUM(G144:I144)","v":2279},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":92749},92749,0,0,92749,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":3094296},{"$f":"G145+G139","v":3094296},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":3094296},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J150","v":150570},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J150+'FR-16(7)(v)-7 TRANS Demand'!J150+'FR-16(7)(v)-11 DIST Demand'!J150","v":150570},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J150+'FR-16(7)(v)-8 TRANS Energy'!J150+'FR-16(7)(v)-12 DIST Energy'!J150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J150+'FR-16(7)(v)-9 TRANS Cust'!J150+'FR-16(7)(v)-13 DIST Cust'!J150","v":0},{"$f":"SUM(G150:I150)","v":150570},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J151","v":113197},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J151+'FR-16(7)(v)-7 TRANS Demand'!J151+'FR-16(7)(v)-11 DIST Demand'!J151","v":113197},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J151+'FR-16(7)(v)-8 TRANS Energy'!J151+'FR-16(7)(v)-12 DIST Energy'!J151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J151+'FR-16(7)(v)-9 TRANS Cust'!J151+'FR-16(7)(v)-13 DIST Cust'!J151","v":0},{"$f":"SUM(G151:I151)","v":113197},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J152","v":5628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J152+'FR-16(7)(v)-7 TRANS Demand'!J152+'FR-16(7)(v)-11 DIST Demand'!J152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J152+'FR-16(7)(v)-8 TRANS Energy'!J152+'FR-16(7)(v)-12 DIST Energy'!J152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J152+'FR-16(7)(v)-9 TRANS Cust'!J152+'FR-16(7)(v)-13 DIST Cust'!J152","v":5628},{"$f":"SUM(G152:I152)","v":5628},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J153","v":48727},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J153+'FR-16(7)(v)-7 TRANS Demand'!J153+'FR-16(7)(v)-11 DIST Demand'!J153","v":48727},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J153+'FR-16(7)(v)-8 TRANS Energy'!J153+'FR-16(7)(v)-12 DIST Energy'!J153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J153+'FR-16(7)(v)-9 TRANS Cust'!J153+'FR-16(7)(v)-13 DIST Cust'!J153","v":0},48727,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J154","v":1340},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J154+'FR-16(7)(v)-7 TRANS Demand'!J154+'FR-16(7)(v)-11 DIST Demand'!J154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J154+'FR-16(7)(v)-8 TRANS Energy'!J154+'FR-16(7)(v)-12 DIST Energy'!J154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J154+'FR-16(7)(v)-9 TRANS Cust'!J154+'FR-16(7)(v)-13 DIST Cust'!J154","v":1340},1340,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J155","v":128856},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J155+'FR-16(7)(v)-7 TRANS Demand'!J155+'FR-16(7)(v)-11 DIST Demand'!J155","v":128856},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J155+'FR-16(7)(v)-8 TRANS Energy'!J155+'FR-16(7)(v)-12 DIST Energy'!J155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J155+'FR-16(7)(v)-9 TRANS Cust'!J155+'FR-16(7)(v)-13 DIST Cust'!J155","v":0},128856,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J156","v":4058},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J156+'FR-16(7)(v)-7 TRANS Demand'!J156+'FR-16(7)(v)-11 DIST Demand'!J156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J156+'FR-16(7)(v)-8 TRANS Energy'!J156+'FR-16(7)(v)-12 DIST Energy'!J156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J156+'FR-16(7)(v)-9 TRANS Cust'!J156+'FR-16(7)(v)-13 DIST Cust'!J156","v":4058},4058,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J157","v":59959},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J157+'FR-16(7)(v)-7 TRANS Demand'!J157+'FR-16(7)(v)-11 DIST Demand'!J157","v":59959},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J157+'FR-16(7)(v)-8 TRANS Energy'!J157+'FR-16(7)(v)-12 DIST Energy'!J157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J157+'FR-16(7)(v)-9 TRANS Cust'!J157+'FR-16(7)(v)-13 DIST Cust'!J157","v":0},59959,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J158","v":1600},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J158+'FR-16(7)(v)-7 TRANS Demand'!J158+'FR-16(7)(v)-11 DIST Demand'!J158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J158+'FR-16(7)(v)-8 TRANS Energy'!J158+'FR-16(7)(v)-12 DIST Energy'!J158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J158+'FR-16(7)(v)-9 TRANS Cust'!J158+'FR-16(7)(v)-13 DIST Cust'!J158","v":1600},1600,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J159","v":104144},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J159+'FR-16(7)(v)-7 TRANS Demand'!J159+'FR-16(7)(v)-11 DIST Demand'!J159","v":104144},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J159+'FR-16(7)(v)-8 TRANS Energy'!J159+'FR-16(7)(v)-12 DIST Energy'!J159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J159+'FR-16(7)(v)-9 TRANS Cust'!J159+'FR-16(7)(v)-13 DIST Cust'!J159","v":0},104144,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J160","v":3247},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J160+'FR-16(7)(v)-7 TRANS Demand'!J160+'FR-16(7)(v)-11 DIST Demand'!J160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J160+'FR-16(7)(v)-8 TRANS Energy'!J160+'FR-16(7)(v)-12 DIST Energy'!J160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J160+'FR-16(7)(v)-9 TRANS Cust'!J160+'FR-16(7)(v)-13 DIST Cust'!J160","v":3247},3247,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J161","v":17518},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J161+'FR-16(7)(v)-7 TRANS Demand'!J161+'FR-16(7)(v)-11 DIST Demand'!J161","v":17518},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J161+'FR-16(7)(v)-8 TRANS Energy'!J161+'FR-16(7)(v)-12 DIST Energy'!J161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J161+'FR-16(7)(v)-9 TRANS Cust'!J161+'FR-16(7)(v)-13 DIST Cust'!J161","v":0},17518,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J162","v":1077},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J162+'FR-16(7)(v)-7 TRANS Demand'!J162+'FR-16(7)(v)-11 DIST Demand'!J162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J162+'FR-16(7)(v)-8 TRANS Energy'!J162+'FR-16(7)(v)-12 DIST Energy'!J162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J162+'FR-16(7)(v)-9 TRANS Cust'!J162+'FR-16(7)(v)-13 DIST Cust'!J162","v":1077},1077,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J163","v":136548},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J163+'FR-16(7)(v)-7 TRANS Demand'!J163+'FR-16(7)(v)-11 DIST Demand'!J163","v":136548},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J163+'FR-16(7)(v)-8 TRANS Energy'!J163+'FR-16(7)(v)-12 DIST Energy'!J163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J163+'FR-16(7)(v)-9 TRANS Cust'!J163+'FR-16(7)(v)-13 DIST Cust'!J163","v":0},{"$f":"SUM(G163:I163)","v":136548},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J164","v":7065},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J164+'FR-16(7)(v)-7 TRANS Demand'!J164+'FR-16(7)(v)-11 DIST Demand'!J164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J164+'FR-16(7)(v)-8 TRANS Energy'!J164+'FR-16(7)(v)-12 DIST Energy'!J164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J164+'FR-16(7)(v)-9 TRANS Cust'!J164+'FR-16(7)(v)-13 DIST Cust'!J164","v":7065},7065,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J165","v":56180},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J165+'FR-16(7)(v)-7 TRANS Demand'!J165+'FR-16(7)(v)-11 DIST Demand'!J165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J165+'FR-16(7)(v)-8 TRANS Energy'!J165+'FR-16(7)(v)-12 DIST Energy'!J165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J165+'FR-16(7)(v)-9 TRANS Cust'!J165+'FR-16(7)(v)-13 DIST Cust'!J165","v":56180},56180,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J166","v":3167},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J166+'FR-16(7)(v)-7 TRANS Demand'!J166+'FR-16(7)(v)-11 DIST Demand'!J166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J166+'FR-16(7)(v)-8 TRANS Energy'!J166+'FR-16(7)(v)-12 DIST Energy'!J166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J166+'FR-16(7)(v)-9 TRANS Cust'!J166+'FR-16(7)(v)-13 DIST Cust'!J166","v":3167},3167,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J167+'FR-16(7)(v)-7 TRANS Demand'!J167+'FR-16(7)(v)-11 DIST Demand'!J167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J167+'FR-16(7)(v)-8 TRANS Energy'!J167+'FR-16(7)(v)-12 DIST Energy'!J167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J167+'FR-16(7)(v)-9 TRANS Cust'!J167+'FR-16(7)(v)-13 DIST Cust'!J167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J168","v":12380},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J168+'FR-16(7)(v)-7 TRANS Demand'!J168+'FR-16(7)(v)-11 DIST Demand'!J168","v":11111},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J168+'FR-16(7)(v)-8 TRANS Energy'!J168+'FR-16(7)(v)-12 DIST Energy'!J168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J168+'FR-16(7)(v)-9 TRANS Cust'!J168+'FR-16(7)(v)-13 DIST Cust'!J168","v":1269},12380,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J169","v":2861},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J169+'FR-16(7)(v)-7 TRANS Demand'!J169+'FR-16(7)(v)-11 DIST Demand'!J169","v":2568},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J169+'FR-16(7)(v)-8 TRANS Energy'!J169+'FR-16(7)(v)-12 DIST Energy'!J169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J169+'FR-16(7)(v)-9 TRANS Cust'!J169+'FR-16(7)(v)-13 DIST Cust'!J169","v":293},2861,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J170","v":-45574},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J170+'FR-16(7)(v)-7 TRANS Demand'!J170+'FR-16(7)(v)-11 DIST Demand'!J170","v":-45574},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J170+'FR-16(7)(v)-8 TRANS Energy'!J170+'FR-16(7)(v)-12 DIST Energy'!J170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J170+'FR-16(7)(v)-9 TRANS Cust'!J170+'FR-16(7)(v)-13 DIST Cust'!J170","v":0},{"$f":"SUM(G170:I170)","v":-45574},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":812548},{"$f":"SUM(G149:G169)","v":773198},0,84924,858122,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":905297},{"$f":"G171+G145","v":865947},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":84924},{"$f":"J171+J145","v":950871},{"$f":"F173-J173","v":-45574}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":3906844},{"$f":"G147+G171","v":3867494},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":84924},{"$f":"J147+J171","v":3952418},{"$f":"F174-J174","v":-45574}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J177","v":23519},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J177+'FR-16(7)(v)-7 TRANS Demand'!J177+'FR-16(7)(v)-11 DIST Demand'!J177","v":23519},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J177+'FR-16(7)(v)-8 TRANS Energy'!J177+'FR-16(7)(v)-12 DIST Energy'!J177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J177+'FR-16(7)(v)-9 TRANS Cust'!J177+'FR-16(7)(v)-13 DIST Cust'!J177","v":0},{"$f":"SUM(G177:I177)","v":23519},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J178","v":20308},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J178+'FR-16(7)(v)-7 TRANS Demand'!J178+'FR-16(7)(v)-11 DIST Demand'!J178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J178+'FR-16(7)(v)-8 TRANS Energy'!J178+'FR-16(7)(v)-12 DIST Energy'!J178","v":20308},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J178+'FR-16(7)(v)-9 TRANS Cust'!J178+'FR-16(7)(v)-13 DIST Cust'!J178","v":0},{"$f":"SUM(G178:I178)","v":20308},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J179","v":4018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J179+'FR-16(7)(v)-7 TRANS Demand'!J179+'FR-16(7)(v)-11 DIST Demand'!J179","v":4018},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J179+'FR-16(7)(v)-8 TRANS Energy'!J179+'FR-16(7)(v)-12 DIST Energy'!J179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J179+'FR-16(7)(v)-9 TRANS Cust'!J179+'FR-16(7)(v)-13 DIST Cust'!J179","v":0},4018,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J180","v":13364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J180+'FR-16(7)(v)-7 TRANS Demand'!J180+'FR-16(7)(v)-11 DIST Demand'!J180","v":13364},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J180+'FR-16(7)(v)-8 TRANS Energy'!J180+'FR-16(7)(v)-12 DIST Energy'!J180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J180+'FR-16(7)(v)-9 TRANS Cust'!J180+'FR-16(7)(v)-13 DIST Cust'!J180","v":0},13364,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J181","v":688},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J181+'FR-16(7)(v)-7 TRANS Demand'!J181+'FR-16(7)(v)-11 DIST Demand'!J181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J181+'FR-16(7)(v)-8 TRANS Energy'!J181+'FR-16(7)(v)-12 DIST Energy'!J181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J181+'FR-16(7)(v)-9 TRANS Cust'!J181+'FR-16(7)(v)-13 DIST Cust'!J181","v":688},688,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J182","v":3439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J182+'FR-16(7)(v)-7 TRANS Demand'!J182+'FR-16(7)(v)-11 DIST Demand'!J182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J182+'FR-16(7)(v)-8 TRANS Energy'!J182+'FR-16(7)(v)-12 DIST Energy'!J182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J182+'FR-16(7)(v)-9 TRANS Cust'!J182+'FR-16(7)(v)-13 DIST Cust'!J182","v":3439},3439,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J183","v":118},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J183+'FR-16(7)(v)-7 TRANS Demand'!J183+'FR-16(7)(v)-11 DIST Demand'!J183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J183+'FR-16(7)(v)-8 TRANS Energy'!J183+'FR-16(7)(v)-12 DIST Energy'!J183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J183+'FR-16(7)(v)-9 TRANS Cust'!J183+'FR-16(7)(v)-13 DIST Cust'!J183","v":118},118,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J184+'FR-16(7)(v)-7 TRANS Demand'!J184+'FR-16(7)(v)-11 DIST Demand'!J184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J184+'FR-16(7)(v)-8 TRANS Energy'!J184+'FR-16(7)(v)-12 DIST Energy'!J184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J184+'FR-16(7)(v)-9 TRANS Cust'!J184+'FR-16(7)(v)-13 DIST Cust'!J184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J185","v":-4855},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J185+'FR-16(7)(v)-7 TRANS Demand'!J185+'FR-16(7)(v)-11 DIST Demand'!J185","v":-840},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J185+'FR-16(7)(v)-8 TRANS Energy'!J185+'FR-16(7)(v)-12 DIST Energy'!J185","v":-3327},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J185+'FR-16(7)(v)-9 TRANS Cust'!J185+'FR-16(7)(v)-13 DIST Cust'!J185","v":-688},-4855,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":60599},40061,16981,3557,60599,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J189","v":45475},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J189+'FR-16(7)(v)-7 TRANS Demand'!J189+'FR-16(7)(v)-11 DIST Demand'!J189","v":45475},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J189+'FR-16(7)(v)-8 TRANS Energy'!J189+'FR-16(7)(v)-12 DIST Energy'!J189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J189+'FR-16(7)(v)-9 TRANS Cust'!J189+'FR-16(7)(v)-13 DIST Cust'!J189","v":0},{"$f":"SUM(G189:I189)","v":45475},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J190","v":39268},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J190+'FR-16(7)(v)-7 TRANS Demand'!J190+'FR-16(7)(v)-11 DIST Demand'!J190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J190+'FR-16(7)(v)-8 TRANS Energy'!J190+'FR-16(7)(v)-12 DIST Energy'!J190","v":39268},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J190+'FR-16(7)(v)-9 TRANS Cust'!J190+'FR-16(7)(v)-13 DIST Cust'!J190","v":0},{"$f":"SUM(G190:I190)","v":39268},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J191","v":7770},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J191+'FR-16(7)(v)-7 TRANS Demand'!J191+'FR-16(7)(v)-11 DIST Demand'!J191","v":7770},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J191+'FR-16(7)(v)-8 TRANS Energy'!J191+'FR-16(7)(v)-12 DIST Energy'!J191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J191+'FR-16(7)(v)-9 TRANS Cust'!J191+'FR-16(7)(v)-13 DIST Cust'!J191","v":0},7770,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J192","v":25839},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J192+'FR-16(7)(v)-7 TRANS Demand'!J192+'FR-16(7)(v)-11 DIST Demand'!J192","v":25839},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J192+'FR-16(7)(v)-8 TRANS Energy'!J192+'FR-16(7)(v)-12 DIST Energy'!J192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J192+'FR-16(7)(v)-9 TRANS Cust'!J192+'FR-16(7)(v)-13 DIST Cust'!J192","v":0},25839,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J193","v":1331},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J193+'FR-16(7)(v)-7 TRANS Demand'!J193+'FR-16(7)(v)-11 DIST Demand'!J193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J193+'FR-16(7)(v)-8 TRANS Energy'!J193+'FR-16(7)(v)-12 DIST Energy'!J193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J193+'FR-16(7)(v)-9 TRANS Cust'!J193+'FR-16(7)(v)-13 DIST Cust'!J193","v":1331},1331,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J194","v":6649},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J194+'FR-16(7)(v)-7 TRANS Demand'!J194+'FR-16(7)(v)-11 DIST Demand'!J194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J194+'FR-16(7)(v)-8 TRANS Energy'!J194+'FR-16(7)(v)-12 DIST Energy'!J194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J194+'FR-16(7)(v)-9 TRANS Cust'!J194+'FR-16(7)(v)-13 DIST Cust'!J194","v":6649},6649,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J195","v":229},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J195+'FR-16(7)(v)-7 TRANS Demand'!J195+'FR-16(7)(v)-11 DIST Demand'!J195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J195+'FR-16(7)(v)-8 TRANS Energy'!J195+'FR-16(7)(v)-12 DIST Energy'!J195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J195+'FR-16(7)(v)-9 TRANS Cust'!J195+'FR-16(7)(v)-13 DIST Cust'!J195","v":229},229,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J196+'FR-16(7)(v)-7 TRANS Demand'!J196+'FR-16(7)(v)-11 DIST Demand'!J196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J196+'FR-16(7)(v)-8 TRANS Energy'!J196+'FR-16(7)(v)-12 DIST Energy'!J196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J196+'FR-16(7)(v)-9 TRANS Cust'!J196+'FR-16(7)(v)-13 DIST Cust'!J196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J197","v":-408},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J197+'FR-16(7)(v)-7 TRANS Demand'!J197+'FR-16(7)(v)-11 DIST Demand'!J197","v":-71},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J197+'FR-16(7)(v)-8 TRANS Energy'!J197+'FR-16(7)(v)-12 DIST Energy'!J197","v":-279},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J197+'FR-16(7)(v)-9 TRANS Cust'!J197+'FR-16(7)(v)-13 DIST Cust'!J197","v":-58},-408,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":126153},{"$f":"SUM(G188:G197)","v":79013},{"$f":"SUM(H188:H197)","v":38989},{"$f":"SUM(I188:I197)","v":8151},{"$f":"SUM(J188:J197)","v":126153},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":4093596},3986568,55970,96632,4139170,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":1667820},1667820,0,0,1667820,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,{"$f":"F60-F137","v":790042},790042,0,0,790042,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,-28612,-28612,0,0,-28612,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":2429250},2429250,0,0,2429250,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,224469,224469,0,0,224469,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,-2279,-2279,0,0,-2279,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":222190},222190,0,0,222190,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":2651440},2651440,0,0,2651440,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":331869},331869,0,0,331869,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,103239,103239,0,0,103239,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":5132},0,0,5132,5132,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":44441},44441,0,0,44441,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":1223},0,0,1223,1223,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":294284},294284,0,0,294284,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":9268},0,0,9268,9268,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":136935},136935,0,0,136935,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":3654},0,0,3654,3654,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":243295},243295,0,0,243295,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":7585},0,0,7585,7585,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":40925},40925,0,0,40925,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":2516},0,0,2516,2516,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,{"$f":"F86-F163","v":124467},124467,0,0,124467,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,6440,0,0,6440,6440,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,37110,0,0,37110,37110,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,80821,0,0,80821,80821,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-12380,-11111,0,-1269,-12380,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,205668,184586,0,21082,205668,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,45574,45574,0,0,45574,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":1666492},1492930,0,173562,1666492,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":1934256},1715120,0,173562,1888682,45574]
[40,"NET TRANS & DIST PLANT",null,null,null,4363506,4144370,0,173562,4317932,45574]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":18613},18613,0,0,18613,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,16073,0,16073,0,16073,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,3180,3180,0,0,3180,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,10576,10576,0,0,10576,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":2722},0,0,2722,2722,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,94,0,0,94,94,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,4855,840,3327,688,4855,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":56113},33209,19400,3504,56113,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":770},770,0,0,770,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,664,0,664,0,664,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,131,131,0,0,131,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,437,437,0,0,437,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":113},0,0,113,113,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,3,0,0,3,3,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,408,71,279,58,408,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":2526},1409,943,174,2526,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":4376571},4178988,20343,177240,4376571,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J292","v":666179},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J292+'FR-16(7)(v)-7 TRANS Demand'!J292+'FR-16(7)(v)-11 DIST Demand'!J292","v":635825},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J292+'FR-16(7)(v)-8 TRANS Energy'!J292+'FR-16(7)(v)-12 DIST Energy'!J292","v":3071},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J292+'FR-16(7)(v)-9 TRANS Cust'!J292+'FR-16(7)(v)-13 DIST Cust'!J292","v":27283},{"$f":"SUM(G292:I292)","v":666179},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J293","v":12290},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J293+'FR-16(7)(v)-7 TRANS Demand'!J293+'FR-16(7)(v)-11 DIST Demand'!J293","v":11729},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J293+'FR-16(7)(v)-8 TRANS Energy'!J293+'FR-16(7)(v)-12 DIST Energy'!J293","v":57},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J293+'FR-16(7)(v)-9 TRANS Cust'!J293+'FR-16(7)(v)-13 DIST Cust'!J293","v":504},12290,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J294","v":309362},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J294+'FR-16(7)(v)-7 TRANS Demand'!J294+'FR-16(7)(v)-11 DIST Demand'!J294","v":277212},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J294+'FR-16(7)(v)-8 TRANS Energy'!J294+'FR-16(7)(v)-12 DIST Energy'!J294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J294+'FR-16(7)(v)-9 TRANS Cust'!J294+'FR-16(7)(v)-13 DIST Cust'!J294","v":32150},309362,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J295","v":194709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J295+'FR-16(7)(v)-7 TRANS Demand'!J295+'FR-16(7)(v)-11 DIST Demand'!J295","v":185838},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J295+'FR-16(7)(v)-8 TRANS Energy'!J295+'FR-16(7)(v)-12 DIST Energy'!J295","v":897},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J295+'FR-16(7)(v)-9 TRANS Cust'!J295+'FR-16(7)(v)-13 DIST Cust'!J295","v":7974},194709,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J296","v":2439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J296+'FR-16(7)(v)-7 TRANS Demand'!J296+'FR-16(7)(v)-11 DIST Demand'!J296","v":2328},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J296+'FR-16(7)(v)-8 TRANS Energy'!J296+'FR-16(7)(v)-12 DIST Energy'!J296","v":11},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J296+'FR-16(7)(v)-9 TRANS Cust'!J296+'FR-16(7)(v)-13 DIST Cust'!J296","v":100},2439,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J297","v":-334},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J297+'FR-16(7)(v)-7 TRANS Demand'!J297+'FR-16(7)(v)-11 DIST Demand'!J297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J297+'FR-16(7)(v)-8 TRANS Energy'!J297+'FR-16(7)(v)-12 DIST Energy'!J297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J297+'FR-16(7)(v)-9 TRANS Cust'!J297+'FR-16(7)(v)-13 DIST Cust'!J297","v":-334},-334,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J298","v":-7183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J298+'FR-16(7)(v)-7 TRANS Demand'!J298+'FR-16(7)(v)-11 DIST Demand'!J298","v":-4223},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J298+'FR-16(7)(v)-8 TRANS Energy'!J298+'FR-16(7)(v)-12 DIST Energy'!J298","v":-2467},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J298+'FR-16(7)(v)-9 TRANS Cust'!J298+'FR-16(7)(v)-13 DIST Cust'!J298","v":-493},-7183,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J299+'FR-16(7)(v)-7 TRANS Demand'!J299+'FR-16(7)(v)-11 DIST Demand'!J299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J299+'FR-16(7)(v)-8 TRANS Energy'!J299+'FR-16(7)(v)-12 DIST Energy'!J299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J299+'FR-16(7)(v)-9 TRANS Cust'!J299+'FR-16(7)(v)-13 DIST Cust'!J299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J300+'FR-16(7)(v)-7 TRANS Demand'!J300+'FR-16(7)(v)-11 DIST Demand'!J300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J300+'FR-16(7)(v)-8 TRANS Energy'!J300+'FR-16(7)(v)-12 DIST Energy'!J300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J300+'FR-16(7)(v)-9 TRANS Cust'!J300+'FR-16(7)(v)-13 DIST Cust'!J300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":1177462},1108709,1569,67184,1177462,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J304","v":-34670},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J304+'FR-16(7)(v)-7 TRANS Demand'!J304+'FR-16(7)(v)-11 DIST Demand'!J304","v":-33090},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J304+'FR-16(7)(v)-8 TRANS Energy'!J304+'FR-16(7)(v)-12 DIST Energy'!J304","v":-160},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J304+'FR-16(7)(v)-9 TRANS Cust'!J304+'FR-16(7)(v)-13 DIST Cust'!J304","v":-1420},{"$f":"SUM(G304:I304)","v":-34670},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J305","v":82855},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J305+'FR-16(7)(v)-7 TRANS Demand'!J305+'FR-16(7)(v)-11 DIST Demand'!J305","v":79080},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J305+'FR-16(7)(v)-8 TRANS Energy'!J305+'FR-16(7)(v)-12 DIST Energy'!J305","v":382},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J305+'FR-16(7)(v)-9 TRANS Cust'!J305+'FR-16(7)(v)-13 DIST Cust'!J305","v":3393},82855,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J306+'FR-16(7)(v)-7 TRANS Demand'!J306+'FR-16(7)(v)-11 DIST Demand'!J306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J306+'FR-16(7)(v)-8 TRANS Energy'!J306+'FR-16(7)(v)-12 DIST Energy'!J306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J306+'FR-16(7)(v)-9 TRANS Cust'!J306+'FR-16(7)(v)-13 DIST Cust'!J306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J307","v":8229},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J307+'FR-16(7)(v)-7 TRANS Demand'!J307+'FR-16(7)(v)-11 DIST Demand'!J307","v":7854},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J307+'FR-16(7)(v)-8 TRANS Energy'!J307+'FR-16(7)(v)-12 DIST Energy'!J307","v":38},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J307+'FR-16(7)(v)-9 TRANS Cust'!J307+'FR-16(7)(v)-13 DIST Cust'!J307","v":337},8229,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J308+'FR-16(7)(v)-7 TRANS Demand'!J308+'FR-16(7)(v)-11 DIST Demand'!J308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J308+'FR-16(7)(v)-8 TRANS Energy'!J308+'FR-16(7)(v)-12 DIST Energy'!J308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J308+'FR-16(7)(v)-9 TRANS Cust'!J308+'FR-16(7)(v)-13 DIST Cust'!J308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J309+'FR-16(7)(v)-7 TRANS Demand'!J309+'FR-16(7)(v)-11 DIST Demand'!J309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J309+'FR-16(7)(v)-8 TRANS Energy'!J309+'FR-16(7)(v)-12 DIST Energy'!J309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J309+'FR-16(7)(v)-9 TRANS Cust'!J309+'FR-16(7)(v)-13 DIST Cust'!J309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J310","v":1685},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J310+'FR-16(7)(v)-7 TRANS Demand'!J310+'FR-16(7)(v)-11 DIST Demand'!J310","v":1510},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J310+'FR-16(7)(v)-8 TRANS Energy'!J310+'FR-16(7)(v)-12 DIST Energy'!J310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J310+'FR-16(7)(v)-9 TRANS Cust'!J310+'FR-16(7)(v)-13 DIST Cust'!J310","v":175},1685,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J311","v":1464},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J311+'FR-16(7)(v)-7 TRANS Demand'!J311+'FR-16(7)(v)-11 DIST Demand'!J311","v":864},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J311+'FR-16(7)(v)-8 TRANS Energy'!J311+'FR-16(7)(v)-12 DIST Energy'!J311","v":497},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J311+'FR-16(7)(v)-9 TRANS Cust'!J311+'FR-16(7)(v)-13 DIST Cust'!J311","v":103},1464,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J312","v":259},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J312+'FR-16(7)(v)-7 TRANS Demand'!J312+'FR-16(7)(v)-11 DIST Demand'!J312","v":68},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J312+'FR-16(7)(v)-8 TRANS Energy'!J312+'FR-16(7)(v)-12 DIST Energy'!J312","v":187},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J312+'FR-16(7)(v)-9 TRANS Cust'!J312+'FR-16(7)(v)-13 DIST Cust'!J312","v":4},{"$f":"SUM(G312:I312)","v":259},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J313","v":30926},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J313+'FR-16(7)(v)-7 TRANS Demand'!J313+'FR-16(7)(v)-11 DIST Demand'!J313","v":18259},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J313+'FR-16(7)(v)-8 TRANS Energy'!J313+'FR-16(7)(v)-12 DIST Energy'!J313","v":10498},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J313+'FR-16(7)(v)-9 TRANS Cust'!J313+'FR-16(7)(v)-13 DIST Cust'!J313","v":2169},{"$f":"SUM(G313:I313)","v":30926},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J314+'FR-16(7)(v)-7 TRANS Demand'!J314+'FR-16(7)(v)-11 DIST Demand'!J314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J314+'FR-16(7)(v)-8 TRANS Energy'!J314+'FR-16(7)(v)-12 DIST Energy'!J314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J314+'FR-16(7)(v)-9 TRANS Cust'!J314+'FR-16(7)(v)-13 DIST Cust'!J314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":90748},74545,11442,4761,90748,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J318","v":950},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J318+'FR-16(7)(v)-7 TRANS Demand'!J318+'FR-16(7)(v)-11 DIST Demand'!J318","v":907},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J318+'FR-16(7)(v)-8 TRANS Energy'!J318+'FR-16(7)(v)-12 DIST Energy'!J318","v":4},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J318+'FR-16(7)(v)-9 TRANS Cust'!J318+'FR-16(7)(v)-13 DIST Cust'!J318","v":39},{"$f":"SUM(G318:I318)","v":950},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J319+'FR-16(7)(v)-7 TRANS Demand'!J319+'FR-16(7)(v)-11 DIST Demand'!J319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J319+'FR-16(7)(v)-8 TRANS Energy'!J319+'FR-16(7)(v)-12 DIST Energy'!J319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J319+'FR-16(7)(v)-9 TRANS Cust'!J319+'FR-16(7)(v)-13 DIST Cust'!J319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J320+'FR-16(7)(v)-7 TRANS Demand'!J320+'FR-16(7)(v)-11 DIST Demand'!J320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J320+'FR-16(7)(v)-8 TRANS Energy'!J320+'FR-16(7)(v)-12 DIST Energy'!J320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J320+'FR-16(7)(v)-9 TRANS Cust'!J320+'FR-16(7)(v)-13 DIST Cust'!J320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J321+'FR-16(7)(v)-7 TRANS Demand'!J321+'FR-16(7)(v)-11 DIST Demand'!J321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J321+'FR-16(7)(v)-8 TRANS Energy'!J321+'FR-16(7)(v)-12 DIST Energy'!J321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J321+'FR-16(7)(v)-9 TRANS Cust'!J321+'FR-16(7)(v)-13 DIST Cust'!J321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":950},907,4,39,950,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":1269160},1184161,13015,71984,1269160,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J338","v":-18},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J338+'FR-16(7)(v)-7 TRANS Demand'!J338+'FR-16(7)(v)-11 DIST Demand'!J338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J338+'FR-16(7)(v)-8 TRANS Energy'!J338+'FR-16(7)(v)-12 DIST Energy'!J338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J338+'FR-16(7)(v)-9 TRANS Cust'!J338+'FR-16(7)(v)-13 DIST Cust'!J338","v":-18},{"$f":"SUM(G338:I338)","v":-18},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J339","v":-638},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J339+'FR-16(7)(v)-7 TRANS Demand'!J339+'FR-16(7)(v)-11 DIST Demand'!J339","v":-377},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J339+'FR-16(7)(v)-8 TRANS Energy'!J339+'FR-16(7)(v)-12 DIST Energy'!J339","v":-216},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J339+'FR-16(7)(v)-9 TRANS Cust'!J339+'FR-16(7)(v)-13 DIST Cust'!J339","v":-45},-638,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J340+'FR-16(7)(v)-7 TRANS Demand'!J340+'FR-16(7)(v)-11 DIST Demand'!J340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J340+'FR-16(7)(v)-8 TRANS Energy'!J340+'FR-16(7)(v)-12 DIST Energy'!J340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J340+'FR-16(7)(v)-9 TRANS Cust'!J340+'FR-16(7)(v)-13 DIST Cust'!J340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J341+'FR-16(7)(v)-7 TRANS Demand'!J341+'FR-16(7)(v)-11 DIST Demand'!J341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J341+'FR-16(7)(v)-8 TRANS Energy'!J341+'FR-16(7)(v)-12 DIST Energy'!J341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J341+'FR-16(7)(v)-9 TRANS Cust'!J341+'FR-16(7)(v)-13 DIST Cust'!J341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J342+'FR-16(7)(v)-7 TRANS Demand'!J342+'FR-16(7)(v)-11 DIST Demand'!J342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J342+'FR-16(7)(v)-8 TRANS Energy'!J342+'FR-16(7)(v)-12 DIST Energy'!J342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J342+'FR-16(7)(v)-9 TRANS Cust'!J342+'FR-16(7)(v)-13 DIST Cust'!J342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J343","v":31},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J343+'FR-16(7)(v)-7 TRANS Demand'!J343+'FR-16(7)(v)-11 DIST Demand'!J343","v":28},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J343+'FR-16(7)(v)-8 TRANS Energy'!J343+'FR-16(7)(v)-12 DIST Energy'!J343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J343+'FR-16(7)(v)-9 TRANS Cust'!J343+'FR-16(7)(v)-13 DIST Cust'!J343","v":3},31,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J344+'FR-16(7)(v)-7 TRANS Demand'!J344+'FR-16(7)(v)-11 DIST Demand'!J344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J344+'FR-16(7)(v)-8 TRANS Energy'!J344+'FR-16(7)(v)-12 DIST Energy'!J344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J344+'FR-16(7)(v)-9 TRANS Cust'!J344+'FR-16(7)(v)-13 DIST Cust'!J344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J345","v":-15443},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J345+'FR-16(7)(v)-7 TRANS Demand'!J345+'FR-16(7)(v)-11 DIST Demand'!J345","v":-9117},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J345+'FR-16(7)(v)-8 TRANS Energy'!J345+'FR-16(7)(v)-12 DIST Energy'!J345","v":-5242},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J345+'FR-16(7)(v)-9 TRANS Cust'!J345+'FR-16(7)(v)-13 DIST Cust'!J345","v":-1084},-15443,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J346","v":-5959},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J346+'FR-16(7)(v)-7 TRANS Demand'!J346+'FR-16(7)(v)-11 DIST Demand'!J346","v":-3518},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J346+'FR-16(7)(v)-8 TRANS Energy'!J346+'FR-16(7)(v)-12 DIST Energy'!J346","v":-2023},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J346+'FR-16(7)(v)-9 TRANS Cust'!J346+'FR-16(7)(v)-13 DIST Cust'!J346","v":-418},-5959,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J347+'FR-16(7)(v)-7 TRANS Demand'!J347+'FR-16(7)(v)-11 DIST Demand'!J347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J347+'FR-16(7)(v)-8 TRANS Energy'!J347+'FR-16(7)(v)-12 DIST Energy'!J347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J347+'FR-16(7)(v)-9 TRANS Cust'!J347+'FR-16(7)(v)-13 DIST Cust'!J347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J348","v":-347},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J348+'FR-16(7)(v)-7 TRANS Demand'!J348+'FR-16(7)(v)-11 DIST Demand'!J348","v":-205},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J348+'FR-16(7)(v)-8 TRANS Energy'!J348+'FR-16(7)(v)-12 DIST Energy'!J348","v":-118},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J348+'FR-16(7)(v)-9 TRANS Cust'!J348+'FR-16(7)(v)-13 DIST Cust'!J348","v":-24},-347,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J349+'FR-16(7)(v)-7 TRANS Demand'!J349+'FR-16(7)(v)-11 DIST Demand'!J349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J349+'FR-16(7)(v)-8 TRANS Energy'!J349+'FR-16(7)(v)-12 DIST Energy'!J349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J349+'FR-16(7)(v)-9 TRANS Cust'!J349+'FR-16(7)(v)-13 DIST Cust'!J349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J350","v":-472},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J350+'FR-16(7)(v)-7 TRANS Demand'!J350+'FR-16(7)(v)-11 DIST Demand'!J350","v":-279},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J350+'FR-16(7)(v)-8 TRANS Energy'!J350+'FR-16(7)(v)-12 DIST Energy'!J350","v":-160},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J350+'FR-16(7)(v)-9 TRANS Cust'!J350+'FR-16(7)(v)-13 DIST Cust'!J350","v":-33},-472,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J351+'FR-16(7)(v)-7 TRANS Demand'!J351+'FR-16(7)(v)-11 DIST Demand'!J351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J351+'FR-16(7)(v)-8 TRANS Energy'!J351+'FR-16(7)(v)-12 DIST Energy'!J351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J351+'FR-16(7)(v)-9 TRANS Cust'!J351+'FR-16(7)(v)-13 DIST Cust'!J351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J352","v":-86},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J352+'FR-16(7)(v)-7 TRANS Demand'!J352+'FR-16(7)(v)-11 DIST Demand'!J352","v":-51},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J352+'FR-16(7)(v)-8 TRANS Energy'!J352+'FR-16(7)(v)-12 DIST Energy'!J352","v":-29},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J352+'FR-16(7)(v)-9 TRANS Cust'!J352+'FR-16(7)(v)-13 DIST Cust'!J352","v":-6},-86,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J353","v":-1052},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J353+'FR-16(7)(v)-7 TRANS Demand'!J353+'FR-16(7)(v)-11 DIST Demand'!J353","v":-621},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J353+'FR-16(7)(v)-8 TRANS Energy'!J353+'FR-16(7)(v)-12 DIST Energy'!J353","v":-357},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J353+'FR-16(7)(v)-9 TRANS Cust'!J353+'FR-16(7)(v)-13 DIST Cust'!J353","v":-74},-1052,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J354","v":-18008},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J354+'FR-16(7)(v)-7 TRANS Demand'!J354+'FR-16(7)(v)-11 DIST Demand'!J354","v":-17187},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J354+'FR-16(7)(v)-8 TRANS Energy'!J354+'FR-16(7)(v)-12 DIST Energy'!J354","v":-83},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J354+'FR-16(7)(v)-9 TRANS Cust'!J354+'FR-16(7)(v)-13 DIST Cust'!J354","v":-738},-18008,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J355","v":-20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J355+'FR-16(7)(v)-7 TRANS Demand'!J355+'FR-16(7)(v)-11 DIST Demand'!J355","v":-12},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J355+'FR-16(7)(v)-8 TRANS Energy'!J355+'FR-16(7)(v)-12 DIST Energy'!J355","v":-7},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J355+'FR-16(7)(v)-9 TRANS Cust'!J355+'FR-16(7)(v)-13 DIST Cust'!J355","v":-1},-20,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J356","v":571},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J356+'FR-16(7)(v)-7 TRANS Demand'!J356+'FR-16(7)(v)-11 DIST Demand'!J356","v":545},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J356+'FR-16(7)(v)-8 TRANS Energy'!J356+'FR-16(7)(v)-12 DIST Energy'!J356","v":3},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J356+'FR-16(7)(v)-9 TRANS Cust'!J356+'FR-16(7)(v)-13 DIST Cust'!J356","v":23},571,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J357","v":-2714},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J357+'FR-16(7)(v)-7 TRANS Demand'!J357+'FR-16(7)(v)-11 DIST Demand'!J357","v":-1602},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J357+'FR-16(7)(v)-8 TRANS Energy'!J357+'FR-16(7)(v)-12 DIST Energy'!J357","v":-921},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J357+'FR-16(7)(v)-9 TRANS Cust'!J357+'FR-16(7)(v)-13 DIST Cust'!J357","v":-191},-2714,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J358","v":10586},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J358+'FR-16(7)(v)-7 TRANS Demand'!J358+'FR-16(7)(v)-11 DIST Demand'!J358","v":10103},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J358+'FR-16(7)(v)-8 TRANS Energy'!J358+'FR-16(7)(v)-12 DIST Energy'!J358","v":49},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J358+'FR-16(7)(v)-9 TRANS Cust'!J358+'FR-16(7)(v)-13 DIST Cust'!J358","v":434},10586,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J359","v":-1176},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J359+'FR-16(7)(v)-7 TRANS Demand'!J359+'FR-16(7)(v)-11 DIST Demand'!J359","v":-1123},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J359+'FR-16(7)(v)-8 TRANS Energy'!J359+'FR-16(7)(v)-12 DIST Energy'!J359","v":-5},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J359+'FR-16(7)(v)-9 TRANS Cust'!J359+'FR-16(7)(v)-13 DIST Cust'!J359","v":-48},-1176,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J360+'FR-16(7)(v)-7 TRANS Demand'!J360+'FR-16(7)(v)-11 DIST Demand'!J360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J360+'FR-16(7)(v)-8 TRANS Energy'!J360+'FR-16(7)(v)-12 DIST Energy'!J360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J360+'FR-16(7)(v)-9 TRANS Cust'!J360+'FR-16(7)(v)-13 DIST Cust'!J360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-34745},-23416,-9109,-2220,-34745,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J364+'FR-16(7)(v)-7 TRANS Demand'!J364+'FR-16(7)(v)-11 DIST Demand'!J364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J364+'FR-16(7)(v)-8 TRANS Energy'!J364+'FR-16(7)(v)-12 DIST Energy'!J364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J364+'FR-16(7)(v)-9 TRANS Cust'!J364+'FR-16(7)(v)-13 DIST Cust'!J364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J365+'FR-16(7)(v)-7 TRANS Demand'!J365+'FR-16(7)(v)-11 DIST Demand'!J365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J365+'FR-16(7)(v)-8 TRANS Energy'!J365+'FR-16(7)(v)-12 DIST Energy'!J365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J365+'FR-16(7)(v)-9 TRANS Cust'!J365+'FR-16(7)(v)-13 DIST Cust'!J365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J366+'FR-16(7)(v)-7 TRANS Demand'!J366+'FR-16(7)(v)-11 DIST Demand'!J366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J366+'FR-16(7)(v)-8 TRANS Energy'!J366+'FR-16(7)(v)-12 DIST Energy'!J366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J366+'FR-16(7)(v)-9 TRANS Cust'!J366+'FR-16(7)(v)-13 DIST Cust'!J366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J370+'FR-16(7)(v)-7 TRANS Demand'!J370+'FR-16(7)(v)-11 DIST Demand'!J370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J370+'FR-16(7)(v)-8 TRANS Energy'!J370+'FR-16(7)(v)-12 DIST Energy'!J370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J370+'FR-16(7)(v)-9 TRANS Cust'!J370+'FR-16(7)(v)-13 DIST Cust'!J370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J371+'FR-16(7)(v)-7 TRANS Demand'!J371+'FR-16(7)(v)-11 DIST Demand'!J371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J371+'FR-16(7)(v)-8 TRANS Energy'!J371+'FR-16(7)(v)-12 DIST Energy'!J371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J371+'FR-16(7)(v)-9 TRANS Cust'!J371+'FR-16(7)(v)-13 DIST Cust'!J371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J372+'FR-16(7)(v)-7 TRANS Demand'!J372+'FR-16(7)(v)-11 DIST Demand'!J372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J372+'FR-16(7)(v)-8 TRANS Energy'!J372+'FR-16(7)(v)-12 DIST Energy'!J372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J372+'FR-16(7)(v)-9 TRANS Cust'!J372+'FR-16(7)(v)-13 DIST Cust'!J372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J373+'FR-16(7)(v)-7 TRANS Demand'!J373+'FR-16(7)(v)-11 DIST Demand'!J373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J373+'FR-16(7)(v)-8 TRANS Energy'!J373+'FR-16(7)(v)-12 DIST Energy'!J373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J373+'FR-16(7)(v)-9 TRANS Cust'!J373+'FR-16(7)(v)-13 DIST Cust'!J373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J374+'FR-16(7)(v)-7 TRANS Demand'!J374+'FR-16(7)(v)-11 DIST Demand'!J374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J374+'FR-16(7)(v)-8 TRANS Energy'!J374+'FR-16(7)(v)-12 DIST Energy'!J374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J374+'FR-16(7)(v)-9 TRANS Cust'!J374+'FR-16(7)(v)-13 DIST Cust'!J374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-34745},-23416,-9109,-2220,-34745,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":3072666},2971411,-1781,103036,3072666,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J395","v":78007},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J395+'FR-16(7)(v)-7 TRANS Demand'!J395+'FR-16(7)(v)-11 DIST Demand'!J395","v":46538},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J395+'FR-16(7)(v)-8 TRANS Energy'!J395+'FR-16(7)(v)-12 DIST Energy'!J395","v":23507},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J395+'FR-16(7)(v)-9 TRANS Cust'!J395+'FR-16(7)(v)-13 DIST Cust'!J395","v":7962},{"$f":"SUM(G395:I395)","v":78007},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J396","v":94146},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J396+'FR-16(7)(v)-7 TRANS Demand'!J396+'FR-16(7)(v)-11 DIST Demand'!J396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J396+'FR-16(7)(v)-8 TRANS Energy'!J396+'FR-16(7)(v)-12 DIST Energy'!J396","v":94146},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J396+'FR-16(7)(v)-9 TRANS Cust'!J396+'FR-16(7)(v)-13 DIST Cust'!J396","v":0},{"$f":"SUM(G396:I396)","v":94146},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J397+'FR-16(7)(v)-7 TRANS Demand'!J397+'FR-16(7)(v)-11 DIST Demand'!J397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J397+'FR-16(7)(v)-8 TRANS Energy'!J397+'FR-16(7)(v)-12 DIST Energy'!J397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J397+'FR-16(7)(v)-9 TRANS Cust'!J397+'FR-16(7)(v)-13 DIST Cust'!J397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":172153},46538,117653,7962,172153,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":172153},46538,117653,7962,172153,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J402+'FR-16(7)(v)-7 TRANS Demand'!J402+'FR-16(7)(v)-11 DIST Demand'!J402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J402+'FR-16(7)(v)-8 TRANS Energy'!J402+'FR-16(7)(v)-12 DIST Energy'!J402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J402+'FR-16(7)(v)-9 TRANS Cust'!J402+'FR-16(7)(v)-13 DIST Cust'!J402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J403+'FR-16(7)(v)-7 TRANS Demand'!J403+'FR-16(7)(v)-11 DIST Demand'!J403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J403+'FR-16(7)(v)-8 TRANS Energy'!J403+'FR-16(7)(v)-12 DIST Energy'!J403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J403+'FR-16(7)(v)-9 TRANS Cust'!J403+'FR-16(7)(v)-13 DIST Cust'!J403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J404+'FR-16(7)(v)-7 TRANS Demand'!J404+'FR-16(7)(v)-11 DIST Demand'!J404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J404+'FR-16(7)(v)-8 TRANS Energy'!J404+'FR-16(7)(v)-12 DIST Energy'!J404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J404+'FR-16(7)(v)-9 TRANS Cust'!J404+'FR-16(7)(v)-13 DIST Cust'!J404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J411+'FR-16(7)(v)-7 TRANS Demand'!J411+'FR-16(7)(v)-11 DIST Demand'!J411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J411+'FR-16(7)(v)-8 TRANS Energy'!J411+'FR-16(7)(v)-12 DIST Energy'!J411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J411+'FR-16(7)(v)-9 TRANS Cust'!J411+'FR-16(7)(v)-13 DIST Cust'!J411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J412+'FR-16(7)(v)-7 TRANS Demand'!J412+'FR-16(7)(v)-11 DIST Demand'!J412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J412+'FR-16(7)(v)-8 TRANS Energy'!J412+'FR-16(7)(v)-12 DIST Energy'!J412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J412+'FR-16(7)(v)-9 TRANS Cust'!J412+'FR-16(7)(v)-13 DIST Cust'!J412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J413+'FR-16(7)(v)-7 TRANS Demand'!J413+'FR-16(7)(v)-11 DIST Demand'!J413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J413+'FR-16(7)(v)-8 TRANS Energy'!J413+'FR-16(7)(v)-12 DIST Energy'!J413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J413+'FR-16(7)(v)-9 TRANS Cust'!J413+'FR-16(7)(v)-13 DIST Cust'!J413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":172153},46538,117653,7962,172153,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-1269160},-1184161,-13015,-71984,-1269160,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-34745},-23416,-9109,-2220,-34745,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":172153},46538,117653,7962,172153,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-1131752},-1161039,95529,-66242,-1131752,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":4376571},4178988,20343,177240,4376571,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-1131752},-1161039,95529,-66242,-1131752,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":3244819},3017949,115872,110998,3244819,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":230058},{"$f":"F429-SUM(H429:I429)","v":213973},{"$f":"ROUND(H426*H428,0)","v":8215},{"$f":"ROUND(I426*I428,0)","v":7870},{"$f":"SUM(G429:I429)","v":230058},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J431","v":3472840},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J431+'FR-16(7)(v)-7 TRANS Demand'!J431+'FR-16(7)(v)-11 DIST Demand'!J431","v":3230160},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J431+'FR-16(7)(v)-8 TRANS Energy'!J431+'FR-16(7)(v)-12 DIST Energy'!J431","v":124044},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J431+'FR-16(7)(v)-9 TRANS Cust'!J431+'FR-16(7)(v)-13 DIST Cust'!J431","v":118636},{"$f":"SUM(G431:I431)","v":3472840},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":245981},{"$f":"F433-H433-I433","v":228792},{"$f":"ROUND(H431*H432,0)","v":8786},{"$f":"ROUND(I431*I432,0)","v":8403},{"$f":"ROUND(J431*J432,0)","v":245981},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J447+'FR-16(7)(v)-7 TRANS Demand'!J447+'FR-16(7)(v)-11 DIST Demand'!J447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J447+'FR-16(7)(v)-8 TRANS Energy'!J447+'FR-16(7)(v)-12 DIST Energy'!J447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J447+'FR-16(7)(v)-9 TRANS Cust'!J447+'FR-16(7)(v)-13 DIST Cust'!J447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J448","v":506670},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J448+'FR-16(7)(v)-7 TRANS Demand'!J448+'FR-16(7)(v)-11 DIST Demand'!J448","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J448+'FR-16(7)(v)-8 TRANS Energy'!J448+'FR-16(7)(v)-12 DIST Energy'!J448","v":506670},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J448+'FR-16(7)(v)-9 TRANS Cust'!J448+'FR-16(7)(v)-13 DIST Cust'!J448","v":0},506670,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J449+'FR-16(7)(v)-7 TRANS Demand'!J449+'FR-16(7)(v)-11 DIST Demand'!J449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J449+'FR-16(7)(v)-8 TRANS Energy'!J449+'FR-16(7)(v)-12 DIST Energy'!J449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J449+'FR-16(7)(v)-9 TRANS Cust'!J449+'FR-16(7)(v)-13 DIST Cust'!J449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J450+'FR-16(7)(v)-7 TRANS Demand'!J450+'FR-16(7)(v)-11 DIST Demand'!J450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J450+'FR-16(7)(v)-8 TRANS Energy'!J450+'FR-16(7)(v)-12 DIST Energy'!J450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J450+'FR-16(7)(v)-9 TRANS Cust'!J450+'FR-16(7)(v)-13 DIST Cust'!J450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J451","v":227730},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J451+'FR-16(7)(v)-7 TRANS Demand'!J451+'FR-16(7)(v)-11 DIST Demand'!J451","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J451+'FR-16(7)(v)-8 TRANS Energy'!J451+'FR-16(7)(v)-12 DIST Energy'!J451","v":227730},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J451+'FR-16(7)(v)-9 TRANS Cust'!J451+'FR-16(7)(v)-13 DIST Cust'!J451","v":0},227730,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J452+'FR-16(7)(v)-7 TRANS Demand'!J452+'FR-16(7)(v)-11 DIST Demand'!J452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J452+'FR-16(7)(v)-8 TRANS Energy'!J452+'FR-16(7)(v)-12 DIST Energy'!J452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J452+'FR-16(7)(v)-9 TRANS Cust'!J452+'FR-16(7)(v)-13 DIST Cust'!J452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":734400},0,734400,0,734400,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J456+'FR-16(7)(v)-7 TRANS Demand'!J456+'FR-16(7)(v)-11 DIST Demand'!J456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J456+'FR-16(7)(v)-8 TRANS Energy'!J456+'FR-16(7)(v)-12 DIST Energy'!J456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J456+'FR-16(7)(v)-9 TRANS Cust'!J456+'FR-16(7)(v)-13 DIST Cust'!J456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":734400},0,734400,0,734400,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J462+'FR-16(7)(v)-7 TRANS Demand'!J462+'FR-16(7)(v)-11 DIST Demand'!J462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J462+'FR-16(7)(v)-8 TRANS Energy'!J462+'FR-16(7)(v)-12 DIST Energy'!J462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J462+'FR-16(7)(v)-9 TRANS Cust'!J462+'FR-16(7)(v)-13 DIST Cust'!J462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J463","v":95479},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J463+'FR-16(7)(v)-7 TRANS Demand'!J463+'FR-16(7)(v)-11 DIST Demand'!J463","v":95479},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J463+'FR-16(7)(v)-8 TRANS Energy'!J463+'FR-16(7)(v)-12 DIST Energy'!J463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J463+'FR-16(7)(v)-9 TRANS Cust'!J463+'FR-16(7)(v)-13 DIST Cust'!J463","v":0},{"$f":"SUM(G463:I463)","v":95479},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J464+'FR-16(7)(v)-7 TRANS Demand'!J464+'FR-16(7)(v)-11 DIST Demand'!J464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J464+'FR-16(7)(v)-8 TRANS Energy'!J464+'FR-16(7)(v)-12 DIST Energy'!J464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J464+'FR-16(7)(v)-9 TRANS Cust'!J464+'FR-16(7)(v)-13 DIST Cust'!J464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J465+'FR-16(7)(v)-7 TRANS Demand'!J465+'FR-16(7)(v)-11 DIST Demand'!J465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J465+'FR-16(7)(v)-8 TRANS Energy'!J465+'FR-16(7)(v)-12 DIST Energy'!J465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J465+'FR-16(7)(v)-9 TRANS Cust'!J465+'FR-16(7)(v)-13 DIST Cust'!J465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":95479},95479,0,0,95479,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J469","v":8223},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J469+'FR-16(7)(v)-7 TRANS Demand'!J469+'FR-16(7)(v)-11 DIST Demand'!J469","v":8223},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J469+'FR-16(7)(v)-8 TRANS Energy'!J469+'FR-16(7)(v)-12 DIST Energy'!J469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J469+'FR-16(7)(v)-9 TRANS Cust'!J469+'FR-16(7)(v)-13 DIST Cust'!J469","v":0},{"$f":"SUM(G469:I469)","v":8223},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":8223},8223,0,0,8223,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J473","v":2665},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J473+'FR-16(7)(v)-7 TRANS Demand'!J473+'FR-16(7)(v)-11 DIST Demand'!J473","v":2665},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J473+'FR-16(7)(v)-8 TRANS Energy'!J473+'FR-16(7)(v)-12 DIST Energy'!J473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J473+'FR-16(7)(v)-9 TRANS Cust'!J473+'FR-16(7)(v)-13 DIST Cust'!J473","v":0},{"$f":"SUM(G473:I473)","v":2665},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J474+'FR-16(7)(v)-7 TRANS Demand'!J474+'FR-16(7)(v)-11 DIST Demand'!J474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J474+'FR-16(7)(v)-8 TRANS Energy'!J474+'FR-16(7)(v)-12 DIST Energy'!J474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J474+'FR-16(7)(v)-9 TRANS Cust'!J474+'FR-16(7)(v)-13 DIST Cust'!J474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J475","v":23242},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J475+'FR-16(7)(v)-7 TRANS Demand'!J475+'FR-16(7)(v)-11 DIST Demand'!J475","v":23242},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J475+'FR-16(7)(v)-8 TRANS Energy'!J475+'FR-16(7)(v)-12 DIST Energy'!J475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J475+'FR-16(7)(v)-9 TRANS Cust'!J475+'FR-16(7)(v)-13 DIST Cust'!J475","v":0},23242,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J476","v":732},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J476+'FR-16(7)(v)-7 TRANS Demand'!J476+'FR-16(7)(v)-11 DIST Demand'!J476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J476+'FR-16(7)(v)-8 TRANS Energy'!J476+'FR-16(7)(v)-12 DIST Energy'!J476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J476+'FR-16(7)(v)-9 TRANS Cust'!J476+'FR-16(7)(v)-13 DIST Cust'!J476","v":732},{"$f":"SUM(G476:I476)","v":732},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J477","v":10815},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J477+'FR-16(7)(v)-7 TRANS Demand'!J477+'FR-16(7)(v)-11 DIST Demand'!J477","v":10815},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J477+'FR-16(7)(v)-8 TRANS Energy'!J477+'FR-16(7)(v)-12 DIST Energy'!J477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J477+'FR-16(7)(v)-9 TRANS Cust'!J477+'FR-16(7)(v)-13 DIST Cust'!J477","v":0},10815,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J478","v":289},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J478+'FR-16(7)(v)-7 TRANS Demand'!J478+'FR-16(7)(v)-11 DIST Demand'!J478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J478+'FR-16(7)(v)-8 TRANS Energy'!J478+'FR-16(7)(v)-12 DIST Energy'!J478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J478+'FR-16(7)(v)-9 TRANS Cust'!J478+'FR-16(7)(v)-13 DIST Cust'!J478","v":289},289,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J479","v":3802},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J479+'FR-16(7)(v)-7 TRANS Demand'!J479+'FR-16(7)(v)-11 DIST Demand'!J479","v":3802},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J479+'FR-16(7)(v)-8 TRANS Energy'!J479+'FR-16(7)(v)-12 DIST Energy'!J479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J479+'FR-16(7)(v)-9 TRANS Cust'!J479+'FR-16(7)(v)-13 DIST Cust'!J479","v":0},3802,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J480","v":119},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J480+'FR-16(7)(v)-7 TRANS Demand'!J480+'FR-16(7)(v)-11 DIST Demand'!J480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J480+'FR-16(7)(v)-8 TRANS Energy'!J480+'FR-16(7)(v)-12 DIST Energy'!J480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J480+'FR-16(7)(v)-9 TRANS Cust'!J480+'FR-16(7)(v)-13 DIST Cust'!J480","v":119},119,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J481","v":639},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J481+'FR-16(7)(v)-7 TRANS Demand'!J481+'FR-16(7)(v)-11 DIST Demand'!J481","v":639},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J481+'FR-16(7)(v)-8 TRANS Energy'!J481+'FR-16(7)(v)-12 DIST Energy'!J481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J481+'FR-16(7)(v)-9 TRANS Cust'!J481+'FR-16(7)(v)-13 DIST Cust'!J481","v":0},639,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J482","v":39},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J482+'FR-16(7)(v)-7 TRANS Demand'!J482+'FR-16(7)(v)-11 DIST Demand'!J482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J482+'FR-16(7)(v)-8 TRANS Energy'!J482+'FR-16(7)(v)-12 DIST Energy'!J482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J482+'FR-16(7)(v)-9 TRANS Cust'!J482+'FR-16(7)(v)-13 DIST Cust'!J482","v":39},39,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J483","v":1129},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J483+'FR-16(7)(v)-7 TRANS Demand'!J483+'FR-16(7)(v)-11 DIST Demand'!J483","v":1129},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J483+'FR-16(7)(v)-8 TRANS Energy'!J483+'FR-16(7)(v)-12 DIST Energy'!J483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J483+'FR-16(7)(v)-9 TRANS Cust'!J483+'FR-16(7)(v)-13 DIST Cust'!J483","v":0},1129,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J484+'FR-16(7)(v)-7 TRANS Demand'!J484+'FR-16(7)(v)-11 DIST Demand'!J484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J484+'FR-16(7)(v)-8 TRANS Energy'!J484+'FR-16(7)(v)-12 DIST Energy'!J484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J484+'FR-16(7)(v)-9 TRANS Cust'!J484+'FR-16(7)(v)-13 DIST Cust'!J484","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J485+'FR-16(7)(v)-7 TRANS Demand'!J485+'FR-16(7)(v)-11 DIST Demand'!J485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J485+'FR-16(7)(v)-8 TRANS Energy'!J485+'FR-16(7)(v)-12 DIST Energy'!J485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J485+'FR-16(7)(v)-9 TRANS Cust'!J485+'FR-16(7)(v)-13 DIST Cust'!J485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J486","v":3217},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J486+'FR-16(7)(v)-7 TRANS Demand'!J486+'FR-16(7)(v)-11 DIST Demand'!J486","v":3217},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J486+'FR-16(7)(v)-8 TRANS Energy'!J486+'FR-16(7)(v)-12 DIST Energy'!J486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J486+'FR-16(7)(v)-9 TRANS Cust'!J486+'FR-16(7)(v)-13 DIST Cust'!J486","v":0},3217,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J487","v":1302},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J487+'FR-16(7)(v)-7 TRANS Demand'!J487+'FR-16(7)(v)-11 DIST Demand'!J487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J487+'FR-16(7)(v)-8 TRANS Energy'!J487+'FR-16(7)(v)-12 DIST Energy'!J487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J487+'FR-16(7)(v)-9 TRANS Cust'!J487+'FR-16(7)(v)-13 DIST Cust'!J487","v":1302},1302,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J488+'FR-16(7)(v)-7 TRANS Demand'!J488+'FR-16(7)(v)-11 DIST Demand'!J488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J488+'FR-16(7)(v)-8 TRANS Energy'!J488+'FR-16(7)(v)-12 DIST Energy'!J488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J488+'FR-16(7)(v)-9 TRANS Cust'!J488+'FR-16(7)(v)-13 DIST Cust'!J488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J489","v":19797},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J489+'FR-16(7)(v)-7 TRANS Demand'!J489+'FR-16(7)(v)-11 DIST Demand'!J489","v":19797},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J489+'FR-16(7)(v)-8 TRANS Energy'!J489+'FR-16(7)(v)-12 DIST Energy'!J489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J489+'FR-16(7)(v)-9 TRANS Cust'!J489+'FR-16(7)(v)-13 DIST Cust'!J489","v":0},19797,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J490","v":54043},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J490+'FR-16(7)(v)-7 TRANS Demand'!J490+'FR-16(7)(v)-11 DIST Demand'!J490","v":54043},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J490+'FR-16(7)(v)-8 TRANS Energy'!J490+'FR-16(7)(v)-12 DIST Energy'!J490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J490+'FR-16(7)(v)-9 TRANS Cust'!J490+'FR-16(7)(v)-13 DIST Cust'!J490","v":0},54043,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J491","v":37},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J491+'FR-16(7)(v)-7 TRANS Demand'!J491+'FR-16(7)(v)-11 DIST Demand'!J491","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J491+'FR-16(7)(v)-8 TRANS Energy'!J491+'FR-16(7)(v)-12 DIST Energy'!J491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J491+'FR-16(7)(v)-9 TRANS Cust'!J491+'FR-16(7)(v)-13 DIST Cust'!J491","v":37},37,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":121867},119349,0,2518,121867,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J495","v":11407},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J495+'FR-16(7)(v)-7 TRANS Demand'!J495+'FR-16(7)(v)-11 DIST Demand'!J495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J495+'FR-16(7)(v)-8 TRANS Energy'!J495+'FR-16(7)(v)-12 DIST Energy'!J495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J495+'FR-16(7)(v)-9 TRANS Cust'!J495+'FR-16(7)(v)-13 DIST Cust'!J495","v":11407},{"$f":"SUM(G495:I495)","v":11407},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J496","v":570},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J496+'FR-16(7)(v)-7 TRANS Demand'!J496+'FR-16(7)(v)-11 DIST Demand'!J496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J496+'FR-16(7)(v)-8 TRANS Energy'!J496+'FR-16(7)(v)-12 DIST Energy'!J496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J496+'FR-16(7)(v)-9 TRANS Cust'!J496+'FR-16(7)(v)-13 DIST Cust'!J496","v":570},570,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J497","v":1602},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J497+'FR-16(7)(v)-7 TRANS Demand'!J497+'FR-16(7)(v)-11 DIST Demand'!J497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J497+'FR-16(7)(v)-8 TRANS Energy'!J497+'FR-16(7)(v)-12 DIST Energy'!J497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J497+'FR-16(7)(v)-9 TRANS Cust'!J497+'FR-16(7)(v)-13 DIST Cust'!J497","v":1602},1602,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J498","v":-400},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J498+'FR-16(7)(v)-7 TRANS Demand'!J498+'FR-16(7)(v)-11 DIST Demand'!J498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J498+'FR-16(7)(v)-8 TRANS Energy'!J498+'FR-16(7)(v)-12 DIST Energy'!J498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J498+'FR-16(7)(v)-9 TRANS Cust'!J498+'FR-16(7)(v)-13 DIST Cust'!J498","v":-400},-400,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J499","v":-8286},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J499+'FR-16(7)(v)-7 TRANS Demand'!J499+'FR-16(7)(v)-11 DIST Demand'!J499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J499+'FR-16(7)(v)-8 TRANS Energy'!J499+'FR-16(7)(v)-12 DIST Energy'!J499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J499+'FR-16(7)(v)-9 TRANS Cust'!J499+'FR-16(7)(v)-13 DIST Cust'!J499","v":-8286},-8286,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J500","v":-3},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J500+'FR-16(7)(v)-7 TRANS Demand'!J500+'FR-16(7)(v)-11 DIST Demand'!J500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J500+'FR-16(7)(v)-8 TRANS Energy'!J500+'FR-16(7)(v)-12 DIST Energy'!J500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J500+'FR-16(7)(v)-9 TRANS Cust'!J500+'FR-16(7)(v)-13 DIST Cust'!J500","v":-3},-3,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J501","v":290},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J501+'FR-16(7)(v)-7 TRANS Demand'!J501+'FR-16(7)(v)-11 DIST Demand'!J501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J501+'FR-16(7)(v)-8 TRANS Energy'!J501+'FR-16(7)(v)-12 DIST Energy'!J501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J501+'FR-16(7)(v)-9 TRANS Cust'!J501+'FR-16(7)(v)-13 DIST Cust'!J501","v":290},290,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J502","v":-14},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J502+'FR-16(7)(v)-7 TRANS Demand'!J502+'FR-16(7)(v)-11 DIST Demand'!J502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J502+'FR-16(7)(v)-8 TRANS Energy'!J502+'FR-16(7)(v)-12 DIST Energy'!J502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J502+'FR-16(7)(v)-9 TRANS Cust'!J502+'FR-16(7)(v)-13 DIST Cust'!J502","v":-14},-14,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":5166},0,0,5166,5166,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J516","v":800},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J516+'FR-16(7)(v)-7 TRANS Demand'!J516+'FR-16(7)(v)-11 DIST Demand'!J516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J516+'FR-16(7)(v)-8 TRANS Energy'!J516+'FR-16(7)(v)-12 DIST Energy'!J516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J516+'FR-16(7)(v)-9 TRANS Cust'!J516+'FR-16(7)(v)-13 DIST Cust'!J516","v":800},{"$f":"SUM(G516:I516)","v":800},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J517+'FR-16(7)(v)-7 TRANS Demand'!J517+'FR-16(7)(v)-11 DIST Demand'!J517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J517+'FR-16(7)(v)-8 TRANS Energy'!J517+'FR-16(7)(v)-12 DIST Energy'!J517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J517+'FR-16(7)(v)-9 TRANS Cust'!J517+'FR-16(7)(v)-13 DIST Cust'!J517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":800},0,0,800,800,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J521","v":498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J521+'FR-16(7)(v)-7 TRANS Demand'!J521+'FR-16(7)(v)-11 DIST Demand'!J521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J521+'FR-16(7)(v)-8 TRANS Energy'!J521+'FR-16(7)(v)-12 DIST Energy'!J521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J521+'FR-16(7)(v)-9 TRANS Cust'!J521+'FR-16(7)(v)-13 DIST Cust'!J521","v":498},{"$f":"SUM(G521:I521)","v":498},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":498},0,0,498,498,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J525+'FR-16(7)(v)-7 TRANS Demand'!J525+'FR-16(7)(v)-11 DIST Demand'!J525","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J525+'FR-16(7)(v)-8 TRANS Energy'!J525+'FR-16(7)(v)-12 DIST Energy'!J525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J525+'FR-16(7)(v)-9 TRANS Cust'!J525+'FR-16(7)(v)-13 DIST Cust'!J525","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J526","v":23218},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J526+'FR-16(7)(v)-7 TRANS Demand'!J526+'FR-16(7)(v)-11 DIST Demand'!J526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J526+'FR-16(7)(v)-8 TRANS Energy'!J526+'FR-16(7)(v)-12 DIST Energy'!J526","v":23218},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J526+'FR-16(7)(v)-9 TRANS Cust'!J526+'FR-16(7)(v)-13 DIST Cust'!J526","v":0},23218,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J527","v":4584},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J527+'FR-16(7)(v)-7 TRANS Demand'!J527+'FR-16(7)(v)-11 DIST Demand'!J527","v":4584},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J527+'FR-16(7)(v)-8 TRANS Energy'!J527+'FR-16(7)(v)-12 DIST Energy'!J527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J527+'FR-16(7)(v)-9 TRANS Cust'!J527+'FR-16(7)(v)-13 DIST Cust'!J527","v":0},{"$f":"SUM(G527:I527)","v":4584},{"$f":"F527-J527","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J528","v":36545},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J528+'FR-16(7)(v)-7 TRANS Demand'!J528+'FR-16(7)(v)-11 DIST Demand'!J528","v":35793},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J528+'FR-16(7)(v)-8 TRANS Energy'!J528+'FR-16(7)(v)-12 DIST Energy'!J528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J528+'FR-16(7)(v)-9 TRANS Cust'!J528+'FR-16(7)(v)-13 DIST Cust'!J528","v":752},36545,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J529","v":3923},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J529+'FR-16(7)(v)-7 TRANS Demand'!J529+'FR-16(7)(v)-11 DIST Demand'!J529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J529+'FR-16(7)(v)-8 TRANS Energy'!J529+'FR-16(7)(v)-12 DIST Energy'!J529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J529+'FR-16(7)(v)-9 TRANS Cust'!J529+'FR-16(7)(v)-13 DIST Cust'!J529","v":3923},3923,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J530","v":135},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J530+'FR-16(7)(v)-7 TRANS Demand'!J530+'FR-16(7)(v)-11 DIST Demand'!J530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J530+'FR-16(7)(v)-8 TRANS Energy'!J530+'FR-16(7)(v)-12 DIST Energy'!J530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J530+'FR-16(7)(v)-9 TRANS Cust'!J530+'FR-16(7)(v)-13 DIST Cust'!J530","v":135},135,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J531+'FR-16(7)(v)-7 TRANS Demand'!J531+'FR-16(7)(v)-11 DIST Demand'!J531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J531+'FR-16(7)(v)-8 TRANS Energy'!J531+'FR-16(7)(v)-12 DIST Energy'!J531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J531+'FR-16(7)(v)-9 TRANS Cust'!J531+'FR-16(7)(v)-13 DIST Cust'!J531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":68405},40377,23218,4810,68405,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J533","v":453},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J533+'FR-16(7)(v)-7 TRANS Demand'!J533+'FR-16(7)(v)-11 DIST Demand'!J533","v":267},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J533+'FR-16(7)(v)-8 TRANS Energy'!J533+'FR-16(7)(v)-12 DIST Energy'!J533","v":154},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J533+'FR-16(7)(v)-9 TRANS Cust'!J533+'FR-16(7)(v)-13 DIST Cust'!J533","v":32},{"$f":"SUM(G533:I533)","v":453},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J534+'FR-16(7)(v)-7 TRANS Demand'!J534+'FR-16(7)(v)-11 DIST Demand'!J534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J534+'FR-16(7)(v)-8 TRANS Energy'!J534+'FR-16(7)(v)-12 DIST Energy'!J534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J534+'FR-16(7)(v)-9 TRANS Cust'!J534+'FR-16(7)(v)-13 DIST Cust'!J534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J535+'FR-16(7)(v)-7 TRANS Demand'!J535+'FR-16(7)(v)-11 DIST Demand'!J535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J535+'FR-16(7)(v)-8 TRANS Energy'!J535+'FR-16(7)(v)-12 DIST Energy'!J535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J535+'FR-16(7)(v)-9 TRANS Cust'!J535+'FR-16(7)(v)-13 DIST Cust'!J535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J536+'FR-16(7)(v)-7 TRANS Demand'!J536+'FR-16(7)(v)-11 DIST Demand'!J536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J536+'FR-16(7)(v)-8 TRANS Energy'!J536+'FR-16(7)(v)-12 DIST Energy'!J536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J536+'FR-16(7)(v)-9 TRANS Cust'!J536+'FR-16(7)(v)-13 DIST Cust'!J536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J537","v":-311},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J537+'FR-16(7)(v)-7 TRANS Demand'!J537+'FR-16(7)(v)-11 DIST Demand'!J537","v":-184},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J537+'FR-16(7)(v)-8 TRANS Energy'!J537+'FR-16(7)(v)-12 DIST Energy'!J537","v":-105},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J537+'FR-16(7)(v)-9 TRANS Cust'!J537+'FR-16(7)(v)-13 DIST Cust'!J537","v":-22},-311,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J538+'FR-16(7)(v)-7 TRANS Demand'!J538+'FR-16(7)(v)-11 DIST Demand'!J538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J538+'FR-16(7)(v)-8 TRANS Energy'!J538+'FR-16(7)(v)-12 DIST Energy'!J538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J538+'FR-16(7)(v)-9 TRANS Cust'!J538+'FR-16(7)(v)-13 DIST Cust'!J538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J539+'FR-16(7)(v)-7 TRANS Demand'!J539+'FR-16(7)(v)-11 DIST Demand'!J539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J539+'FR-16(7)(v)-8 TRANS Energy'!J539+'FR-16(7)(v)-12 DIST Energy'!J539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J539+'FR-16(7)(v)-9 TRANS Cust'!J539+'FR-16(7)(v)-13 DIST Cust'!J539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J540+'FR-16(7)(v)-7 TRANS Demand'!J540+'FR-16(7)(v)-11 DIST Demand'!J540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J540+'FR-16(7)(v)-8 TRANS Energy'!J540+'FR-16(7)(v)-12 DIST Energy'!J540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J540+'FR-16(7)(v)-9 TRANS Cust'!J540+'FR-16(7)(v)-13 DIST Cust'!J540","v":0},{"$f":"SUM(G540:I540)","v":0},{"$f":"F540-J540","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J541+'FR-16(7)(v)-7 TRANS Demand'!J541+'FR-16(7)(v)-11 DIST Demand'!J541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J541+'FR-16(7)(v)-8 TRANS Energy'!J541+'FR-16(7)(v)-12 DIST Energy'!J541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J541+'FR-16(7)(v)-9 TRANS Cust'!J541+'FR-16(7)(v)-13 DIST Cust'!J541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J542+'FR-16(7)(v)-7 TRANS Demand'!J542+'FR-16(7)(v)-11 DIST Demand'!J542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J542+'FR-16(7)(v)-8 TRANS Energy'!J542+'FR-16(7)(v)-12 DIST Energy'!J542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J542+'FR-16(7)(v)-9 TRANS Cust'!J542+'FR-16(7)(v)-13 DIST Cust'!J542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J543+'FR-16(7)(v)-7 TRANS Demand'!J543+'FR-16(7)(v)-11 DIST Demand'!J543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J543+'FR-16(7)(v)-8 TRANS Energy'!J543+'FR-16(7)(v)-12 DIST Energy'!J543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J543+'FR-16(7)(v)-9 TRANS Cust'!J543+'FR-16(7)(v)-13 DIST Cust'!J543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J544+'FR-16(7)(v)-7 TRANS Demand'!J544+'FR-16(7)(v)-11 DIST Demand'!J544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J544+'FR-16(7)(v)-8 TRANS Energy'!J544+'FR-16(7)(v)-12 DIST Energy'!J544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J544+'FR-16(7)(v)-9 TRANS Cust'!J544+'FR-16(7)(v)-13 DIST Cust'!J544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J545","v":1746},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J545+'FR-16(7)(v)-7 TRANS Demand'!J545+'FR-16(7)(v)-11 DIST Demand'!J545","v":1031},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J545+'FR-16(7)(v)-8 TRANS Energy'!J545+'FR-16(7)(v)-12 DIST Energy'!J545","v":592},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J545+'FR-16(7)(v)-9 TRANS Cust'!J545+'FR-16(7)(v)-13 DIST Cust'!J545","v":123},1746,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J546","v":23500},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J546+'FR-16(7)(v)-7 TRANS Demand'!J546+'FR-16(7)(v)-11 DIST Demand'!J546","v":13874},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J546+'FR-16(7)(v)-8 TRANS Energy'!J546+'FR-16(7)(v)-12 DIST Energy'!J546","v":7977},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J546+'FR-16(7)(v)-9 TRANS Cust'!J546+'FR-16(7)(v)-13 DIST Cust'!J546","v":1649},23500,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":93793},55365,31836,6592,93793,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":1060226},278416,766236,15574,1060226,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J562","v":151515},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J562+'FR-16(7)(v)-7 TRANS Demand'!J562+'FR-16(7)(v)-11 DIST Demand'!J562","v":151515},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J562+'FR-16(7)(v)-8 TRANS Energy'!J562+'FR-16(7)(v)-12 DIST Energy'!J562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J562+'FR-16(7)(v)-9 TRANS Cust'!J562+'FR-16(7)(v)-13 DIST Cust'!J562","v":0},{"$f":"SUM(G562:I562)","v":151515},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":151515},151515,0,0,151515,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J566","v":8762},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J566+'FR-16(7)(v)-7 TRANS Demand'!J566+'FR-16(7)(v)-11 DIST Demand'!J566","v":8762},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J566+'FR-16(7)(v)-8 TRANS Energy'!J566+'FR-16(7)(v)-12 DIST Energy'!J566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J566+'FR-16(7)(v)-9 TRANS Cust'!J566+'FR-16(7)(v)-13 DIST Cust'!J566","v":0},{"$f":"SUM(G566:I566)","v":8762},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":8762},8762,0,0,8762,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J570","v":77709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J570+'FR-16(7)(v)-7 TRANS Demand'!J570+'FR-16(7)(v)-11 DIST Demand'!J570","v":69633},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J570+'FR-16(7)(v)-8 TRANS Energy'!J570+'FR-16(7)(v)-12 DIST Energy'!J570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J570+'FR-16(7)(v)-9 TRANS Cust'!J570+'FR-16(7)(v)-13 DIST Cust'!J570","v":8076},{"$f":"SUM(G570:I570)","v":77709},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":77709},69633,0,8076,77709,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J574","v":10554},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J574+'FR-16(7)(v)-7 TRANS Demand'!J574+'FR-16(7)(v)-11 DIST Demand'!J574","v":6205},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J574+'FR-16(7)(v)-8 TRANS Energy'!J574+'FR-16(7)(v)-12 DIST Energy'!J574","v":3625},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J574+'FR-16(7)(v)-9 TRANS Cust'!J574+'FR-16(7)(v)-13 DIST Cust'!J574","v":724},{"$f":"SUM(G574:I574)","v":10554},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":10554},6205,3625,724,10554,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J578","v":934},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J578+'FR-16(7)(v)-7 TRANS Demand'!J578+'FR-16(7)(v)-11 DIST Demand'!J578","v":519},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J578+'FR-16(7)(v)-8 TRANS Energy'!J578+'FR-16(7)(v)-12 DIST Energy'!J578","v":347},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J578+'FR-16(7)(v)-9 TRANS Cust'!J578+'FR-16(7)(v)-13 DIST Cust'!J578","v":68},{"$f":"SUM(G578:I578)","v":934},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":934},519,347,68,934,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":249474},236634,3972,8868,249474,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J596","v":53458},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J596+'FR-16(7)(v)-7 TRANS Demand'!J596+'FR-16(7)(v)-11 DIST Demand'!J596","v":51022},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J596+'FR-16(7)(v)-8 TRANS Energy'!J596+'FR-16(7)(v)-12 DIST Energy'!J596","v":246},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J596+'FR-16(7)(v)-9 TRANS Cust'!J596+'FR-16(7)(v)-13 DIST Cust'!J596","v":2190},{"$f":"SUM(G596:I596)","v":53458},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J597+'FR-16(7)(v)-7 TRANS Demand'!J597+'FR-16(7)(v)-11 DIST Demand'!J597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J597+'FR-16(7)(v)-8 TRANS Energy'!J597+'FR-16(7)(v)-12 DIST Energy'!J597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J597+'FR-16(7)(v)-9 TRANS Cust'!J597+'FR-16(7)(v)-13 DIST Cust'!J597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":53458},51022,246,2190,53458,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J601","v":7772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J601+'FR-16(7)(v)-7 TRANS Demand'!J601+'FR-16(7)(v)-11 DIST Demand'!J601","v":4589},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J601+'FR-16(7)(v)-8 TRANS Energy'!J601+'FR-16(7)(v)-12 DIST Energy'!J601","v":2638},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J601+'FR-16(7)(v)-9 TRANS Cust'!J601+'FR-16(7)(v)-13 DIST Cust'!J601","v":545},{"$f":"SUM(G601:I601)","v":7772},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J602","v":-131},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J602+'FR-16(7)(v)-7 TRANS Demand'!J602+'FR-16(7)(v)-11 DIST Demand'!J602","v":-78},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J602+'FR-16(7)(v)-8 TRANS Energy'!J602+'FR-16(7)(v)-12 DIST Energy'!J602","v":-44},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J602+'FR-16(7)(v)-9 TRANS Cust'!J602+'FR-16(7)(v)-13 DIST Cust'!J602","v":-9},{"$f":"SUM(G602:I602)","v":-131},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J603+'FR-16(7)(v)-7 TRANS Demand'!J603+'FR-16(7)(v)-11 DIST Demand'!J603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J603+'FR-16(7)(v)-8 TRANS Energy'!J603+'FR-16(7)(v)-12 DIST Energy'!J603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J603+'FR-16(7)(v)-9 TRANS Cust'!J603+'FR-16(7)(v)-13 DIST Cust'!J603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J604","v":-40},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J604+'FR-16(7)(v)-7 TRANS Demand'!J604+'FR-16(7)(v)-11 DIST Demand'!J604","v":-36},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J604+'FR-16(7)(v)-8 TRANS Energy'!J604+'FR-16(7)(v)-12 DIST Energy'!J604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J604+'FR-16(7)(v)-9 TRANS Cust'!J604+'FR-16(7)(v)-13 DIST Cust'!J604","v":-4},{"$f":"SUM(G604:I604)","v":-40},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":7601},4475,2594,532,7601,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J608","v":199},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J608+'FR-16(7)(v)-7 TRANS Demand'!J608+'FR-16(7)(v)-11 DIST Demand'!J608","v":110},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J608+'FR-16(7)(v)-8 TRANS Energy'!J608+'FR-16(7)(v)-12 DIST Energy'!J608","v":54},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J608+'FR-16(7)(v)-9 TRANS Cust'!J608+'FR-16(7)(v)-13 DIST Cust'!J608","v":35},{"$f":"SUM(G608:I608)","v":199},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J609+'FR-16(7)(v)-7 TRANS Demand'!J609+'FR-16(7)(v)-11 DIST Demand'!J609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J609+'FR-16(7)(v)-8 TRANS Energy'!J609+'FR-16(7)(v)-12 DIST Energy'!J609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J609+'FR-16(7)(v)-9 TRANS Cust'!J609+'FR-16(7)(v)-13 DIST Cust'!J609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":199},110,54,35,199,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":61258},55607,2894,2757,61258,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":1060226},278416,766236,15574,1060226,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":249474},236634,3972,8868,249474,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":61258},55607,2894,2757,61258,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":1370958},570657,773102,27199,1370958,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J632","v":71107},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J632+'FR-16(7)(v)-7 TRANS Demand'!J632+'FR-16(7)(v)-11 DIST Demand'!J632","v":66138},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J632+'FR-16(7)(v)-8 TRANS Energy'!J632+'FR-16(7)(v)-12 DIST Energy'!J632","v":2540},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J632+'FR-16(7)(v)-9 TRANS Cust'!J632+'FR-16(7)(v)-13 DIST Cust'!J632","v":2429},{"$f":"SUM(G632:I632)","v":71107},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":71107},66138,2540,2429,71107,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J636","v":189028},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J636+'FR-16(7)(v)-7 TRANS Demand'!J636+'FR-16(7)(v)-11 DIST Demand'!J636","v":179292},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J636+'FR-16(7)(v)-8 TRANS Energy'!J636+'FR-16(7)(v)-12 DIST Energy'!J636","v":3011},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J636+'FR-16(7)(v)-9 TRANS Cust'!J636+'FR-16(7)(v)-13 DIST Cust'!J636","v":6725},{"$f":"SUM(G636:I636)","v":189028},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J637","v":-4358},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J637+'FR-16(7)(v)-7 TRANS Demand'!J637+'FR-16(7)(v)-11 DIST Demand'!J637","v":-2573},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J637+'FR-16(7)(v)-8 TRANS Energy'!J637+'FR-16(7)(v)-12 DIST Energy'!J637","v":-1480},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J637+'FR-16(7)(v)-9 TRANS Cust'!J637+'FR-16(7)(v)-13 DIST Cust'!J637","v":-305},{"$f":"SUM(G637:I637)","v":-4358},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J638","v":127853},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J638+'FR-16(7)(v)-7 TRANS Demand'!J638+'FR-16(7)(v)-11 DIST Demand'!J638","v":121267},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J638+'FR-16(7)(v)-8 TRANS Energy'!J638+'FR-16(7)(v)-12 DIST Energy'!J638","v":2037},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J638+'FR-16(7)(v)-9 TRANS Cust'!J638+'FR-16(7)(v)-13 DIST Cust'!J638","v":4549},{"$f":"SUM(G638:I638)","v":127853},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":312523},297986,3568,10969,312523,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":383630},364124,6108,13398,383630,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J644","v":108070},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J644+'FR-16(7)(v)-7 TRANS Demand'!J644+'FR-16(7)(v)-11 DIST Demand'!J644","v":28393},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J644+'FR-16(7)(v)-8 TRANS Energy'!J644+'FR-16(7)(v)-12 DIST Energy'!J644","v":78092},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J644+'FR-16(7)(v)-9 TRANS Cust'!J644+'FR-16(7)(v)-13 DIST Cust'!J644","v":1585},{"$f":"SUM(G644:I644)","v":108070},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J645+'FR-16(7)(v)-7 TRANS Demand'!J645+'FR-16(7)(v)-11 DIST Demand'!J645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J645+'FR-16(7)(v)-8 TRANS Energy'!J645+'FR-16(7)(v)-12 DIST Energy'!J645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J645+'FR-16(7)(v)-9 TRANS Cust'!J645+'FR-16(7)(v)-13 DIST Cust'!J645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J646+'FR-16(7)(v)-7 TRANS Demand'!J646+'FR-16(7)(v)-11 DIST Demand'!J646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J646+'FR-16(7)(v)-8 TRANS Energy'!J646+'FR-16(7)(v)-12 DIST Energy'!J646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J646+'FR-16(7)(v)-9 TRANS Cust'!J646+'FR-16(7)(v)-13 DIST Cust'!J646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J647","v":183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J647+'FR-16(7)(v)-7 TRANS Demand'!J647+'FR-16(7)(v)-11 DIST Demand'!J647","v":183},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J647+'FR-16(7)(v)-8 TRANS Energy'!J647+'FR-16(7)(v)-12 DIST Energy'!J647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J647+'FR-16(7)(v)-9 TRANS Cust'!J647+'FR-16(7)(v)-13 DIST Cust'!J647","v":0},{"$f":"SUM(G647:I647)","v":183},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J648+'FR-16(7)(v)-7 TRANS Demand'!J648+'FR-16(7)(v)-11 DIST Demand'!J648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J648+'FR-16(7)(v)-8 TRANS Energy'!J648+'FR-16(7)(v)-12 DIST Energy'!J648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J648+'FR-16(7)(v)-9 TRANS Cust'!J648+'FR-16(7)(v)-13 DIST Cust'!J648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":108253},28576,78092,1585,108253,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J652","v":56},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J652+'FR-16(7)(v)-7 TRANS Demand'!J652+'FR-16(7)(v)-11 DIST Demand'!J652","v":54},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J652+'FR-16(7)(v)-8 TRANS Energy'!J652+'FR-16(7)(v)-12 DIST Energy'!J652","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J652+'FR-16(7)(v)-9 TRANS Cust'!J652+'FR-16(7)(v)-13 DIST Cust'!J652","v":2},{"$f":"SUM(G652:I652)","v":56},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":56},54,0,2,56,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J656+'FR-16(7)(v)-7 TRANS Demand'!J656+'FR-16(7)(v)-11 DIST Demand'!J656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J656+'FR-16(7)(v)-8 TRANS Energy'!J656+'FR-16(7)(v)-12 DIST Energy'!J656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J656+'FR-16(7)(v)-9 TRANS Cust'!J656+'FR-16(7)(v)-13 DIST Cust'!J656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J657+'FR-16(7)(v)-7 TRANS Demand'!J657+'FR-16(7)(v)-11 DIST Demand'!J657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J657+'FR-16(7)(v)-8 TRANS Energy'!J657+'FR-16(7)(v)-12 DIST Energy'!J657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J657+'FR-16(7)(v)-9 TRANS Cust'!J657+'FR-16(7)(v)-13 DIST Cust'!J657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":108253},28576,78092,1585,108253,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-56},-54,0,-2,-56,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":108197},28522,78092,1583,108197,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":245981},{"$f":"G433","v":228792},{"$f":"H433","v":8786},{"$f":"I433","v":8403},{"$f":"J433","v":245981},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-383630},{"$f":"-G641","v":-364124},{"$f":"-H641","v":-6108},{"$f":"-I641","v":-13398},{"$f":"-J641","v":-383630},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":108197},{"$f":"G663","v":28522},{"$f":"H663","v":78092},{"$f":"I663","v":1583},{"$f":"J663","v":108197},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":2173},{"$f":"G707","v":1283},{"$f":"H707","v":737},{"$f":"I707","v":153},{"$f":"J707","v":2173},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-27279},-105527,81507,-3259,-27279,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J674","v":-14689},{"$f":"F674-SUM(H674:I674)","v":-56821},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J674+'FR-16(7)(v)-8 TRANS Energy'!J674+'FR-16(7)(v)-12 DIST Energy'!J674","v":43888},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J674+'FR-16(7)(v)-9 TRANS Cust'!J674+'FR-16(7)(v)-13 DIST Cust'!J674","v":-1756},{"$f":"SUM(G674:I674)","v":-14689},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":108197},{"$f":"G663","v":28522},{"$f":"H663","v":78092},{"$f":"I663","v":1583},{"$f":"J663","v":108197},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":93508},-28299,121980,-173,93508,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-14689},-56821,43888,-1756,-14689,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-14689},-56821,43888,-1756,-14689,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J694","v":-277786},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J694+'FR-16(7)(v)-7 TRANS Demand'!J694+'FR-16(7)(v)-11 DIST Demand'!J694","v":-265130},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J694+'FR-16(7)(v)-8 TRANS Energy'!J694+'FR-16(7)(v)-12 DIST Energy'!J694","v":-1280},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J694+'FR-16(7)(v)-9 TRANS Cust'!J694+'FR-16(7)(v)-13 DIST Cust'!J694","v":-11376},{"$f":"SUM(G694:I694)","v":-277786},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J695+'FR-16(7)(v)-7 TRANS Demand'!J695+'FR-16(7)(v)-11 DIST Demand'!J695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J695+'FR-16(7)(v)-8 TRANS Energy'!J695+'FR-16(7)(v)-12 DIST Energy'!J695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J695+'FR-16(7)(v)-9 TRANS Cust'!J695+'FR-16(7)(v)-13 DIST Cust'!J695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-277786},-265130,-1280,-11376,-277786,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J700","v":2173},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J700+'FR-16(7)(v)-7 TRANS Demand'!J700+'FR-16(7)(v)-11 DIST Demand'!J700","v":1283},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J700+'FR-16(7)(v)-8 TRANS Energy'!J700+'FR-16(7)(v)-12 DIST Energy'!J700","v":737},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J700+'FR-16(7)(v)-9 TRANS Cust'!J700+'FR-16(7)(v)-13 DIST Cust'!J700","v":153},{"$f":"SUM(G700:I700)","v":2173},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":2173},1283,737,153,2173,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J704+'FR-16(7)(v)-7 TRANS Demand'!J704+'FR-16(7)(v)-11 DIST Demand'!J704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J704+'FR-16(7)(v)-8 TRANS Energy'!J704+'FR-16(7)(v)-12 DIST Energy'!J704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J704+'FR-16(7)(v)-9 TRANS Cust'!J704+'FR-16(7)(v)-13 DIST Cust'!J704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":2173},1283,737,153,2173,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":245981},{"$f":"G433","v":228792},{"$f":"H433","v":8786},{"$f":"I433","v":8403},{"$f":"J433","v":245981},{"$f":"F711-J711","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":93508},{"$f":"G676","v":-28299},{"$f":"H676","v":121980},{"$f":"I676","v":-173},{"$f":"J676","v":93508},0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-383630},{"$f":"-G641","v":-364124},{"$f":"-H641","v":-6108},{"$f":"-I641","v":-13398},{"$f":"-J641","v":-383630},0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":277786},{"$f":"-G696","v":265130},{"$f":"-H696","v":1280},{"$f":"-I696","v":11376},{"$f":"-J696","v":277786},0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":2173},{"$f":"G707","v":1283},{"$f":"H707","v":737},{"$f":"I707","v":153},{"$f":"J707","v":2173},0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":235818},102782,126675,6361,235818,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":13317},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J720+'FR-16(7)(v)-7 TRANS Demand'!J720+'FR-16(7)(v)-11 DIST Demand'!J720","v":5805},{"$f":"ROUND(H717*H719,0)","v":7153},{"$f":"ROUND(I717*I719,0)","v":359},{"$f":"SUM(G720:I720)","v":13317},{"$f":"F720-J720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":2173},{"$f":"G707","v":1283},{"$f":"H707","v":737},{"$f":"I707","v":153},{"$f":"J707","v":2173},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":15490},7088,7890,512,15490,0]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":13317},{"$f":"G720","v":5805},{"$f":"H720","v":7153},{"$f":"I720","v":359},{"$f":"J720","v":13317},{"$f":"F725-J725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":13317},5805,7153,359,13317,0]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J742","v":1607},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J742+'FR-16(7)(v)-7 TRANS Demand'!J742+'FR-16(7)(v)-11 DIST Demand'!J742","v":1440},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J742+'FR-16(7)(v)-8 TRANS Energy'!J742+'FR-16(7)(v)-12 DIST Energy'!J742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J742+'FR-16(7)(v)-9 TRANS Cust'!J742+'FR-16(7)(v)-13 DIST Cust'!J742","v":167},{"$f":"SUM(G742:I742)","v":1607},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J743+'FR-16(7)(v)-7 TRANS Demand'!J743+'FR-16(7)(v)-11 DIST Demand'!J743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J743+'FR-16(7)(v)-8 TRANS Energy'!J743+'FR-16(7)(v)-12 DIST Energy'!J743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J743+'FR-16(7)(v)-9 TRANS Cust'!J743+'FR-16(7)(v)-13 DIST Cust'!J743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J744","v":1243},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J744+'FR-16(7)(v)-7 TRANS Demand'!J744+'FR-16(7)(v)-11 DIST Demand'!J744","v":1114},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J744+'FR-16(7)(v)-8 TRANS Energy'!J744+'FR-16(7)(v)-12 DIST Energy'!J744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J744+'FR-16(7)(v)-9 TRANS Cust'!J744+'FR-16(7)(v)-13 DIST Cust'!J744","v":129},1243,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J745","v":5713},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J745+'FR-16(7)(v)-7 TRANS Demand'!J745+'FR-16(7)(v)-11 DIST Demand'!J745","v":5119},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J745+'FR-16(7)(v)-8 TRANS Energy'!J745+'FR-16(7)(v)-12 DIST Energy'!J745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J745+'FR-16(7)(v)-9 TRANS Cust'!J745+'FR-16(7)(v)-13 DIST Cust'!J745","v":594},5713,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J746","v":695},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J746+'FR-16(7)(v)-7 TRANS Demand'!J746+'FR-16(7)(v)-11 DIST Demand'!J746","v":695},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J746+'FR-16(7)(v)-8 TRANS Energy'!J746+'FR-16(7)(v)-12 DIST Energy'!J746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J746+'FR-16(7)(v)-9 TRANS Cust'!J746+'FR-16(7)(v)-13 DIST Cust'!J746","v":0},695,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J747+'FR-16(7)(v)-7 TRANS Demand'!J747+'FR-16(7)(v)-11 DIST Demand'!J747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J747+'FR-16(7)(v)-8 TRANS Energy'!J747+'FR-16(7)(v)-12 DIST Energy'!J747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J747+'FR-16(7)(v)-9 TRANS Cust'!J747+'FR-16(7)(v)-13 DIST Cust'!J747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J748","v":13364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J748+'FR-16(7)(v)-7 TRANS Demand'!J748+'FR-16(7)(v)-11 DIST Demand'!J748","v":13364},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J748+'FR-16(7)(v)-8 TRANS Energy'!J748+'FR-16(7)(v)-12 DIST Energy'!J748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J748+'FR-16(7)(v)-9 TRANS Cust'!J748+'FR-16(7)(v)-13 DIST Cust'!J748","v":0},13364,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J749","v":51},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J749+'FR-16(7)(v)-7 TRANS Demand'!J749+'FR-16(7)(v)-11 DIST Demand'!J749","v":28},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J749+'FR-16(7)(v)-8 TRANS Energy'!J749+'FR-16(7)(v)-12 DIST Energy'!J749","v":14},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J749+'FR-16(7)(v)-9 TRANS Cust'!J749+'FR-16(7)(v)-13 DIST Cust'!J749","v":9},51,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":22673},21760,14,899,22673,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":1370958},{"$f":"G618","v":570657},{"$f":"H618","v":773102},{"$f":"I618","v":27199},{"$f":"J618","v":1370958},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":245981},{"$f":"G433","v":228792},{"$f":"H433","v":8786},{"$f":"I433","v":8403},{"$f":"J433","v":245981},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":93508},{"$f":"G676","v":-28299},{"$f":"H676","v":121980},{"$f":"I676","v":-173},{"$f":"J676","v":93508},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":15490},{"$f":"G722","v":7088},{"$f":"H722","v":7890},{"$f":"I722","v":512},{"$f":"J722","v":15490},{"$f":"F756-J756","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-22673},{"$f":"-G750","v":-21760},{"$f":"-H750","v":-14},{"$f":"-I750","v":-899},{"$f":"-J750","v":-22673},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":1703264},{"$f":"SUM(G752:G757)","v":756478},{"$f":"SUM(H752:H757)","v":911744},{"$f":"SUM(I752:I757)","v":35042},{"$f":"SUM(J752:J757)","v":1703264},{"$f":"J758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":22673},{"$f":"-G757","v":21760},{"$f":"-H757","v":14},{"$f":"-I757","v":899},{"$f":"-J757","v":22673},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J761+'FR-16(7)(v)-7 TRANS Demand'!J761+'FR-16(7)(v)-11 DIST Demand'!J761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J761+'FR-16(7)(v)-8 TRANS Energy'!J761+'FR-16(7)(v)-12 DIST Energy'!J761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J761+'FR-16(7)(v)-9 TRANS Cust'!J761+'FR-16(7)(v)-13 DIST Cust'!J761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":22673},21760,14,899,22673,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":1703264},756478,911744,35042,1703264,0]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J772","v":1144691},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J772+'FR-16(7)(v)-7 TRANS Demand'!J772+'FR-16(7)(v)-11 DIST Demand'!J772","v":675819},{"$f":"'FR-16(7)(v)-4 PROD Energy'!J772+'FR-16(7)(v)-8 TRANS Energy'!J772+'FR-16(7)(v)-12 DIST Energy'!J772","v":388553},{"$f":"'FR-16(7)(v)-5 PROD Cust'!J772+'FR-16(7)(v)-9 TRANS Cust'!J772+'FR-16(7)(v)-13 DIST Cust'!J772","v":80319},{"$f":"SUM(G772:I772)","v":1144691},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-1703264},{"$f":"-G770","v":-756478},{"$f":"-H770","v":-911744},{"$f":"-I770","v":-35042},{"$f":"SUM(G773:I773)","v":-1703264},{"$f":"F773-J773","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-558573},{"$f":"G773+G772","v":-80659},{"$f":"H773+H772","v":-523191},{"$f":"I773+I772","v":45277},{"$f":"SUM(G774:I774)","v":-558573},{"$f":"F774-J774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-214908},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J776+'FR-16(7)(v)-7 TRANS Demand'!J776+'FR-16(7)(v)-11 DIST Demand'!J776","v":-31033},{"$f":"ROUND(H775*H774,0)","v":-201295},{"$f":"ROUND(I775*I774,0)","v":17420},{"$f":"SUM(G776:I776)","v":-214908},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-343665},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J777+'FR-16(7)(v)-7 TRANS Demand'!J777+'FR-16(7)(v)-11 DIST Demand'!J777","v":-49627},{"$f":"H774-H776","v":-321896},{"$f":"I774-I776","v":27857},{"$f":"SUM(G777:I777)","v":-343666},{"$f":"F777-J777","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-18"}]
[{"$f":"$A$2","v":"EH SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"EH SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]

{"sheet":"FR-16(7)(v)-19 SP Classified","index":22,"n_rows":817,"n_cols":11,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-19"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"SP SECONDARY","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":135699},{"$f":"G123","v":109369},{"$f":"H123","v":1132},{"$f":"I123","v":25198},{"$f":"SUM(G12:I12)","v":135699},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-62230},{"$f":"-G200","v":-54865},{"$f":"-H200","v":-830},{"$f":"-I200","v":-7001},{"$f":"SUM(G13:I13)","v":-62696},{"$f":"F13-J13","v":466}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-19114},{"$f":"G421","v":-14088},{"$f":"H421","v":1418},{"$f":"I421","v":-6444},{"$f":"SUM(G14:I14)","v":-19114},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":54355},40416,1720,11753,53889,466]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":16263},{"$f":"G549","v":2713},{"$f":"H549","v":11330},{"$f":"I549","v":2220},{"$f":"SUM(G18:I18)","v":16263},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":4125},{"$f":"G582","v":3149},{"$f":"H582","v":59},{"$f":"I582","v":917},{"$f":"SUM(G19:I19)","v":4125},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":1049},{"$f":"G612","v":706},{"$f":"H612","v":44},{"$f":"I612","v":299},{"$f":"SUM(G20:I20)","v":1049},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":21437},6568,11433,3436,21437,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":1344},{"$f":"G676","v":-548},{"$f":"H676","v":1805},{"$f":"I676","v":87},{"$f":"SUM(G22:I22)","v":1344},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":251},{"$f":"G722","v":70},{"$f":"H722","v":117},{"$f":"I722","v":65},{"$f":"SUM(G23:I23)","v":252},{"$f":"F23-J23","v":-1}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K24+'FR-16(7)(v)-7 TRANS Demand'!K24+'FR-16(7)(v)-11 DIST Demand'!K24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K24+'FR-16(7)(v)-8 TRANS Energy'!K24+'FR-16(7)(v)-12 DIST Energy'!K24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K24+'FR-16(7)(v)-9 TRANS Cust'!K24+'FR-16(7)(v)-13 DIST Cust'!K24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":23032},6090,13355,3588,23033,-1]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":4047},{"$f":"G433","v":3044},{"$f":"H433","v":130},{"$f":"I433","v":873},{"$f":"SUM(G28:I28)","v":4047},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-374},{"$f":"-G750","v":-284},{"$f":"-H750","v":-1},{"$f":"-I750","v":-89},{"$f":"SUM(G29:I29)","v":-374},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":26705},{"$f":"SUM(G26:G29)","v":8850},{"$f":"SUM(H26:H29)","v":13484},{"$f":"SUM(I26:I29)","v":4372},{"$f":"SUM(J26:J29)","v":26706},{"$f":"F30-J30","v":-1}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":5373},{"$f":"'WP FR-16(7)(v) Rate Incr'!T19","v":3649},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V19","v":1724},null,{"$f":"F31-J31","v":5373}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":32078},12499,13484,6096,26706,5372]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K33","v":22498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K33+'FR-16(7)(v)-7 TRANS Demand'!K33+'FR-16(7)(v)-11 DIST Demand'!K33","v":5059},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K33+'FR-16(7)(v)-8 TRANS Energy'!K33+'FR-16(7)(v)-12 DIST Energy'!K33","v":5750},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K33+'FR-16(7)(v)-9 TRANS Cust'!K33+'FR-16(7)(v)-13 DIST Cust'!K33","v":11689},{"$f":"SUM(G33:I33)","v":22498},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":9580},7440,7734,-5593,4208,5372]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":1459},{"$f":"G777+G28","v":711},{"$f":"H777+H28","v":-4628},{"$f":"I777+I28","v":5375},{"$f":"J777+J28","v":1458},{"$f":"F36-J36","v":1}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":2.5530000000000001E-2},1.6539999999999999E-2,-2.5152199999999998,0.43628,2.5520000000000001E-2,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":1.0287660252232959E-2},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-8.099231530584991E-3},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.186207923417923},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":0.85037840550167376},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":1.0267207647357746E-2},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K42","v":28730},{"$f":"F42-SUM(H42:I42)","v":13331},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K42","v":11625},{"$f":"'FR-16(7)(v)-13 DIST Cust'!K42","v":3774},{"$f":"SUM(G42:I42)","v":28730},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":-2025},-4481,1859,598,-2024,-1]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":-7.0480000000000001E-2},-0.33612999999999998,0.15991,0.15845000000000001,-7.0449999999999999E-2,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-6232},-8272,-5875,7915,-6232,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.21692},-0.62051000000000001,-0.50538000000000005,2.0972400000000002,-0.21692,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K59","v":55974},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K59+'FR-16(7)(v)-7 TRANS Demand'!K59+'FR-16(7)(v)-11 DIST Demand'!K59","v":55974},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K59+'FR-16(7)(v)-8 TRANS Energy'!K59+'FR-16(7)(v)-12 DIST Energy'!K59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K59+'FR-16(7)(v)-9 TRANS Cust'!K59+'FR-16(7)(v)-13 DIST Cust'!K59","v":0},{"$f":"SUM(G59:I59)","v":55974},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K60","v":23390},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K60+'FR-16(7)(v)-7 TRANS Demand'!K60+'FR-16(7)(v)-11 DIST Demand'!K60","v":23390},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K60+'FR-16(7)(v)-8 TRANS Energy'!K60+'FR-16(7)(v)-12 DIST Energy'!K60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K60+'FR-16(7)(v)-9 TRANS Cust'!K60+'FR-16(7)(v)-13 DIST Cust'!K60","v":0},{"$f":"SUM(G60:I60)","v":23390},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K61+'FR-16(7)(v)-7 TRANS Demand'!K61+'FR-16(7)(v)-11 DIST Demand'!K61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K61+'FR-16(7)(v)-8 TRANS Energy'!K61+'FR-16(7)(v)-12 DIST Energy'!K61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K61+'FR-16(7)(v)-9 TRANS Cust'!K61+'FR-16(7)(v)-13 DIST Cust'!K61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":79364},79364,0,0,79364,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K65+'FR-16(7)(v)-7 TRANS Demand'!K65+'FR-16(7)(v)-11 DIST Demand'!K65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K65+'FR-16(7)(v)-8 TRANS Energy'!K65+'FR-16(7)(v)-12 DIST Energy'!K65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K65+'FR-16(7)(v)-9 TRANS Cust'!K65+'FR-16(7)(v)-13 DIST Cust'!K65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K66","v":4602},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K66+'FR-16(7)(v)-7 TRANS Demand'!K66+'FR-16(7)(v)-11 DIST Demand'!K66","v":4602},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K66+'FR-16(7)(v)-8 TRANS Energy'!K66+'FR-16(7)(v)-12 DIST Energy'!K66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K66+'FR-16(7)(v)-9 TRANS Cust'!K66+'FR-16(7)(v)-13 DIST Cust'!K66","v":0},{"$f":"SUM(G66:I66)","v":4602},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K67+'FR-16(7)(v)-7 TRANS Demand'!K67+'FR-16(7)(v)-11 DIST Demand'!K67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K67+'FR-16(7)(v)-8 TRANS Energy'!K67+'FR-16(7)(v)-12 DIST Energy'!K67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K67+'FR-16(7)(v)-9 TRANS Cust'!K67+'FR-16(7)(v)-13 DIST Cust'!K67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":4602},4602,0,0,4602,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":83966},83966,0,0,83966,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K73","v":4930},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K73+'FR-16(7)(v)-7 TRANS Demand'!K73+'FR-16(7)(v)-11 DIST Demand'!K73","v":4930},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K73+'FR-16(7)(v)-8 TRANS Energy'!K73+'FR-16(7)(v)-12 DIST Energy'!K73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K73+'FR-16(7)(v)-9 TRANS Cust'!K73+'FR-16(7)(v)-13 DIST Cust'!K73","v":0},{"$f":"SUM(G73:I73)","v":4930},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K74","v":2212},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K74+'FR-16(7)(v)-7 TRANS Demand'!K74+'FR-16(7)(v)-11 DIST Demand'!K74","v":2212},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K74+'FR-16(7)(v)-8 TRANS Energy'!K74+'FR-16(7)(v)-12 DIST Energy'!K74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K74+'FR-16(7)(v)-9 TRANS Cust'!K74+'FR-16(7)(v)-13 DIST Cust'!K74","v":0},{"$f":"SUM(G74:I74)","v":2212},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K75","v":1600},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K75+'FR-16(7)(v)-7 TRANS Demand'!K75+'FR-16(7)(v)-11 DIST Demand'!K75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K75+'FR-16(7)(v)-8 TRANS Energy'!K75+'FR-16(7)(v)-12 DIST Energy'!K75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K75+'FR-16(7)(v)-9 TRANS Cust'!K75+'FR-16(7)(v)-13 DIST Cust'!K75","v":1600},{"$f":"SUM(G75:I75)","v":1600},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K76","v":952},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K76+'FR-16(7)(v)-7 TRANS Demand'!K76+'FR-16(7)(v)-11 DIST Demand'!K76","v":952},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K76+'FR-16(7)(v)-8 TRANS Energy'!K76+'FR-16(7)(v)-12 DIST Energy'!K76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K76+'FR-16(7)(v)-9 TRANS Cust'!K76+'FR-16(7)(v)-13 DIST Cust'!K76","v":0},952,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K77","v":381},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K77+'FR-16(7)(v)-7 TRANS Demand'!K77+'FR-16(7)(v)-11 DIST Demand'!K77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K77+'FR-16(7)(v)-8 TRANS Energy'!K77+'FR-16(7)(v)-12 DIST Energy'!K77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K77+'FR-16(7)(v)-9 TRANS Cust'!K77+'FR-16(7)(v)-13 DIST Cust'!K77","v":381},381,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K78","v":4324},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K78+'FR-16(7)(v)-7 TRANS Demand'!K78+'FR-16(7)(v)-11 DIST Demand'!K78","v":4324},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K78+'FR-16(7)(v)-8 TRANS Energy'!K78+'FR-16(7)(v)-12 DIST Energy'!K78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K78+'FR-16(7)(v)-9 TRANS Cust'!K78+'FR-16(7)(v)-13 DIST Cust'!K78","v":0},4324,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K79","v":1981},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K79+'FR-16(7)(v)-7 TRANS Demand'!K79+'FR-16(7)(v)-11 DIST Demand'!K79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K79+'FR-16(7)(v)-8 TRANS Energy'!K79+'FR-16(7)(v)-12 DIST Energy'!K79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K79+'FR-16(7)(v)-9 TRANS Cust'!K79+'FR-16(7)(v)-13 DIST Cust'!K79","v":1981},1981,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K80","v":2012},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K80+'FR-16(7)(v)-7 TRANS Demand'!K80+'FR-16(7)(v)-11 DIST Demand'!K80","v":2012},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K80+'FR-16(7)(v)-8 TRANS Energy'!K80+'FR-16(7)(v)-12 DIST Energy'!K80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K80+'FR-16(7)(v)-9 TRANS Cust'!K80+'FR-16(7)(v)-13 DIST Cust'!K80","v":0},2012,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K81","v":781},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K81+'FR-16(7)(v)-7 TRANS Demand'!K81+'FR-16(7)(v)-11 DIST Demand'!K81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K81+'FR-16(7)(v)-8 TRANS Energy'!K81+'FR-16(7)(v)-12 DIST Energy'!K81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K81+'FR-16(7)(v)-9 TRANS Cust'!K81+'FR-16(7)(v)-13 DIST Cust'!K81","v":781},781,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K82","v":3550},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K82+'FR-16(7)(v)-7 TRANS Demand'!K82+'FR-16(7)(v)-11 DIST Demand'!K82","v":3550},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K82+'FR-16(7)(v)-8 TRANS Energy'!K82+'FR-16(7)(v)-12 DIST Energy'!K82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K82+'FR-16(7)(v)-9 TRANS Cust'!K82+'FR-16(7)(v)-13 DIST Cust'!K82","v":0},3550,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K83","v":1610},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K83+'FR-16(7)(v)-7 TRANS Demand'!K83+'FR-16(7)(v)-11 DIST Demand'!K83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K83+'FR-16(7)(v)-8 TRANS Energy'!K83+'FR-16(7)(v)-12 DIST Energy'!K83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K83+'FR-16(7)(v)-9 TRANS Cust'!K83+'FR-16(7)(v)-13 DIST Cust'!K83","v":1610},1610,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K84","v":597},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K84+'FR-16(7)(v)-7 TRANS Demand'!K84+'FR-16(7)(v)-11 DIST Demand'!K84","v":597},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K84+'FR-16(7)(v)-8 TRANS Energy'!K84+'FR-16(7)(v)-12 DIST Energy'!K84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K84+'FR-16(7)(v)-9 TRANS Cust'!K84+'FR-16(7)(v)-13 DIST Cust'!K84","v":0},597,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K85","v":534},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K85+'FR-16(7)(v)-7 TRANS Demand'!K85+'FR-16(7)(v)-11 DIST Demand'!K85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K85+'FR-16(7)(v)-8 TRANS Energy'!K85+'FR-16(7)(v)-12 DIST Energy'!K85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K85+'FR-16(7)(v)-9 TRANS Cust'!K85+'FR-16(7)(v)-13 DIST Cust'!K85","v":534},534,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K86","v":2667},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K86+'FR-16(7)(v)-7 TRANS Demand'!K86+'FR-16(7)(v)-11 DIST Demand'!K86","v":2667},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K86+'FR-16(7)(v)-8 TRANS Energy'!K86+'FR-16(7)(v)-12 DIST Energy'!K86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K86+'FR-16(7)(v)-9 TRANS Cust'!K86+'FR-16(7)(v)-13 DIST Cust'!K86","v":0},{"$f":"SUM(G86:I86)","v":2667},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K87","v":2007},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K87+'FR-16(7)(v)-7 TRANS Demand'!K87+'FR-16(7)(v)-11 DIST Demand'!K87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K87+'FR-16(7)(v)-8 TRANS Energy'!K87+'FR-16(7)(v)-12 DIST Energy'!K87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K87+'FR-16(7)(v)-9 TRANS Cust'!K87+'FR-16(7)(v)-13 DIST Cust'!K87","v":2007},2007,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K88","v":2000},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K88+'FR-16(7)(v)-7 TRANS Demand'!K88+'FR-16(7)(v)-11 DIST Demand'!K88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K88+'FR-16(7)(v)-8 TRANS Energy'!K88+'FR-16(7)(v)-12 DIST Energy'!K88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K88+'FR-16(7)(v)-9 TRANS Cust'!K88+'FR-16(7)(v)-13 DIST Cust'!K88","v":2000},2000,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K89","v":10117},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K89+'FR-16(7)(v)-7 TRANS Demand'!K89+'FR-16(7)(v)-11 DIST Demand'!K89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K89+'FR-16(7)(v)-8 TRANS Energy'!K89+'FR-16(7)(v)-12 DIST Energy'!K89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K89+'FR-16(7)(v)-9 TRANS Cust'!K89+'FR-16(7)(v)-13 DIST Cust'!K89","v":10117},10117,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K90+'FR-16(7)(v)-7 TRANS Demand'!K90+'FR-16(7)(v)-11 DIST Demand'!K90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K90+'FR-16(7)(v)-8 TRANS Energy'!K90+'FR-16(7)(v)-12 DIST Energy'!K90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K90+'FR-16(7)(v)-9 TRANS Cust'!K90+'FR-16(7)(v)-13 DIST Cust'!K90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K91+'FR-16(7)(v)-7 TRANS Demand'!K91+'FR-16(7)(v)-11 DIST Demand'!K91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K91+'FR-16(7)(v)-8 TRANS Energy'!K91+'FR-16(7)(v)-12 DIST Energy'!K91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K91+'FR-16(7)(v)-9 TRANS Cust'!K91+'FR-16(7)(v)-13 DIST Cust'!K91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K92","v":3772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K92+'FR-16(7)(v)-7 TRANS Demand'!K92+'FR-16(7)(v)-11 DIST Demand'!K92","v":1913},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K92+'FR-16(7)(v)-8 TRANS Energy'!K92+'FR-16(7)(v)-12 DIST Energy'!K92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K92+'FR-16(7)(v)-9 TRANS Cust'!K92+'FR-16(7)(v)-13 DIST Cust'!K92","v":1859},3772,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K93+'FR-16(7)(v)-7 TRANS Demand'!K93+'FR-16(7)(v)-11 DIST Demand'!K93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K93+'FR-16(7)(v)-8 TRANS Energy'!K93+'FR-16(7)(v)-12 DIST Energy'!K93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K93+'FR-16(7)(v)-9 TRANS Cust'!K93+'FR-16(7)(v)-13 DIST Cust'!K93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":46027},{"$f":"SUM(G73:G92)","v":23157},0,22870,46027,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":50629},27759,0,22870,50629,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":129993},107123,0,22870,129993,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K100","v":616},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K100+'FR-16(7)(v)-7 TRANS Demand'!K100+'FR-16(7)(v)-11 DIST Demand'!K100","v":616},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K100+'FR-16(7)(v)-8 TRANS Energy'!K100+'FR-16(7)(v)-12 DIST Energy'!K100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K100+'FR-16(7)(v)-9 TRANS Cust'!K100+'FR-16(7)(v)-13 DIST Cust'!K100","v":0},{"$f":"SUM(G100:I100)","v":616},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K101","v":540},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K101+'FR-16(7)(v)-7 TRANS Demand'!K101+'FR-16(7)(v)-11 DIST Demand'!K101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K101+'FR-16(7)(v)-8 TRANS Energy'!K101+'FR-16(7)(v)-12 DIST Energy'!K101","v":540},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K101+'FR-16(7)(v)-9 TRANS Cust'!K101+'FR-16(7)(v)-13 DIST Cust'!K101","v":0},{"$f":"SUM(G101:I101)","v":540},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K102","v":105},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K102+'FR-16(7)(v)-7 TRANS Demand'!K102+'FR-16(7)(v)-11 DIST Demand'!K102","v":105},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K102+'FR-16(7)(v)-8 TRANS Energy'!K102+'FR-16(7)(v)-12 DIST Energy'!K102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K102+'FR-16(7)(v)-9 TRANS Cust'!K102+'FR-16(7)(v)-13 DIST Cust'!K102","v":0},105,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K103","v":350},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K103+'FR-16(7)(v)-7 TRANS Demand'!K103+'FR-16(7)(v)-11 DIST Demand'!K103","v":350},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K103+'FR-16(7)(v)-8 TRANS Energy'!K103+'FR-16(7)(v)-12 DIST Energy'!K103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K103+'FR-16(7)(v)-9 TRANS Cust'!K103+'FR-16(7)(v)-13 DIST Cust'!K103","v":0},350,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K104","v":183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K104+'FR-16(7)(v)-7 TRANS Demand'!K104+'FR-16(7)(v)-11 DIST Demand'!K104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K104+'FR-16(7)(v)-8 TRANS Energy'!K104+'FR-16(7)(v)-12 DIST Energy'!K104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K104+'FR-16(7)(v)-9 TRANS Cust'!K104+'FR-16(7)(v)-13 DIST Cust'!K104","v":183},183,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K105","v":895},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K105+'FR-16(7)(v)-7 TRANS Demand'!K105+'FR-16(7)(v)-11 DIST Demand'!K105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K105+'FR-16(7)(v)-8 TRANS Energy'!K105+'FR-16(7)(v)-12 DIST Energy'!K105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K105+'FR-16(7)(v)-9 TRANS Cust'!K105+'FR-16(7)(v)-13 DIST Cust'!K105","v":895},895,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K106","v":31},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K106+'FR-16(7)(v)-7 TRANS Demand'!K106+'FR-16(7)(v)-11 DIST Demand'!K106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K106+'FR-16(7)(v)-8 TRANS Energy'!K106+'FR-16(7)(v)-12 DIST Energy'!K106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K106+'FR-16(7)(v)-9 TRANS Cust'!K106+'FR-16(7)(v)-13 DIST Cust'!K106","v":31},31,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K107+'FR-16(7)(v)-7 TRANS Demand'!K107+'FR-16(7)(v)-11 DIST Demand'!K107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K107+'FR-16(7)(v)-8 TRANS Energy'!K107+'FR-16(7)(v)-12 DIST Energy'!K107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K107+'FR-16(7)(v)-9 TRANS Cust'!K107+'FR-16(7)(v)-13 DIST Cust'!K107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K108+'FR-16(7)(v)-7 TRANS Demand'!K108+'FR-16(7)(v)-11 DIST Demand'!K108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K108+'FR-16(7)(v)-8 TRANS Energy'!K108+'FR-16(7)(v)-12 DIST Energy'!K108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K108+'FR-16(7)(v)-9 TRANS Cust'!K108+'FR-16(7)(v)-13 DIST Cust'!K108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":2720},1071,540,1109,2720,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K112","v":676},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K112+'FR-16(7)(v)-7 TRANS Demand'!K112+'FR-16(7)(v)-11 DIST Demand'!K112","v":676},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K112+'FR-16(7)(v)-8 TRANS Energy'!K112+'FR-16(7)(v)-12 DIST Energy'!K112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K112+'FR-16(7)(v)-9 TRANS Cust'!K112+'FR-16(7)(v)-13 DIST Cust'!K112","v":0},{"$f":"SUM(G112:I112)","v":676},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K113","v":592},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K113+'FR-16(7)(v)-7 TRANS Demand'!K113+'FR-16(7)(v)-11 DIST Demand'!K113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K113+'FR-16(7)(v)-8 TRANS Energy'!K113+'FR-16(7)(v)-12 DIST Energy'!K113","v":592},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K113+'FR-16(7)(v)-9 TRANS Cust'!K113+'FR-16(7)(v)-13 DIST Cust'!K113","v":0},{"$f":"SUM(G113:I113)","v":592},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K114","v":115},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K114+'FR-16(7)(v)-7 TRANS Demand'!K114+'FR-16(7)(v)-11 DIST Demand'!K114","v":115},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K114+'FR-16(7)(v)-8 TRANS Energy'!K114+'FR-16(7)(v)-12 DIST Energy'!K114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K114+'FR-16(7)(v)-9 TRANS Cust'!K114+'FR-16(7)(v)-13 DIST Cust'!K114","v":0},115,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K115","v":384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K115+'FR-16(7)(v)-7 TRANS Demand'!K115+'FR-16(7)(v)-11 DIST Demand'!K115","v":384},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K115+'FR-16(7)(v)-8 TRANS Energy'!K115+'FR-16(7)(v)-12 DIST Energy'!K115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K115+'FR-16(7)(v)-9 TRANS Cust'!K115+'FR-16(7)(v)-13 DIST Cust'!K115","v":0},384,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K116","v":201},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K116+'FR-16(7)(v)-7 TRANS Demand'!K116+'FR-16(7)(v)-11 DIST Demand'!K116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K116+'FR-16(7)(v)-8 TRANS Energy'!K116+'FR-16(7)(v)-12 DIST Energy'!K116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K116+'FR-16(7)(v)-9 TRANS Cust'!K116+'FR-16(7)(v)-13 DIST Cust'!K116","v":201},201,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K117","v":983},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K117+'FR-16(7)(v)-7 TRANS Demand'!K117+'FR-16(7)(v)-11 DIST Demand'!K117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K117+'FR-16(7)(v)-8 TRANS Energy'!K117+'FR-16(7)(v)-12 DIST Energy'!K117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K117+'FR-16(7)(v)-9 TRANS Cust'!K117+'FR-16(7)(v)-13 DIST Cust'!K117","v":983},983,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K118","v":35},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K118+'FR-16(7)(v)-7 TRANS Demand'!K118+'FR-16(7)(v)-11 DIST Demand'!K118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K118+'FR-16(7)(v)-8 TRANS Energy'!K118+'FR-16(7)(v)-12 DIST Energy'!K118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K118+'FR-16(7)(v)-9 TRANS Cust'!K118+'FR-16(7)(v)-13 DIST Cust'!K118","v":35},35,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K119+'FR-16(7)(v)-7 TRANS Demand'!K119+'FR-16(7)(v)-11 DIST Demand'!K119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K119+'FR-16(7)(v)-8 TRANS Energy'!K119+'FR-16(7)(v)-12 DIST Energy'!K119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K119+'FR-16(7)(v)-9 TRANS Cust'!K119+'FR-16(7)(v)-13 DIST Cust'!K119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K120+'FR-16(7)(v)-7 TRANS Demand'!K120+'FR-16(7)(v)-11 DIST Demand'!K120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K120+'FR-16(7)(v)-8 TRANS Energy'!K120+'FR-16(7)(v)-12 DIST Energy'!K120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K120+'FR-16(7)(v)-9 TRANS Cust'!K120+'FR-16(7)(v)-13 DIST Cust'!K120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":2986},1175,592,1219,2986,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":135699},109369,1132,25198,135699,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K136","v":31601},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K136+'FR-16(7)(v)-7 TRANS Demand'!K136+'FR-16(7)(v)-11 DIST Demand'!K136","v":31601},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K136+'FR-16(7)(v)-8 TRANS Energy'!K136+'FR-16(7)(v)-12 DIST Energy'!K136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K136+'FR-16(7)(v)-9 TRANS Cust'!K136+'FR-16(7)(v)-13 DIST Cust'!K136","v":0},{"$f":"SUM(G136:I136)","v":31601},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K137","v":11845},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K137+'FR-16(7)(v)-7 TRANS Demand'!K137+'FR-16(7)(v)-11 DIST Demand'!K137","v":11845},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K137+'FR-16(7)(v)-8 TRANS Energy'!K137+'FR-16(7)(v)-12 DIST Energy'!K137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K137+'FR-16(7)(v)-9 TRANS Cust'!K137+'FR-16(7)(v)-13 DIST Cust'!K137","v":0},{"$f":"SUM(G137:I137)","v":11845},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K138","v":418},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K138+'FR-16(7)(v)-7 TRANS Demand'!K138+'FR-16(7)(v)-11 DIST Demand'!K138","v":418},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K138+'FR-16(7)(v)-8 TRANS Energy'!K138+'FR-16(7)(v)-12 DIST Energy'!K138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K138+'FR-16(7)(v)-9 TRANS Cust'!K138+'FR-16(7)(v)-13 DIST Cust'!K138","v":0},{"$f":"SUM(G138:I138)","v":418},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":43864},43864,0,0,43864,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K142+'FR-16(7)(v)-7 TRANS Demand'!K142+'FR-16(7)(v)-11 DIST Demand'!K142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K142+'FR-16(7)(v)-8 TRANS Energy'!K142+'FR-16(7)(v)-12 DIST Energy'!K142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K142+'FR-16(7)(v)-9 TRANS Cust'!K142+'FR-16(7)(v)-13 DIST Cust'!K142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K143","v":1322},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K143+'FR-16(7)(v)-7 TRANS Demand'!K143+'FR-16(7)(v)-11 DIST Demand'!K143","v":1322},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K143+'FR-16(7)(v)-8 TRANS Energy'!K143+'FR-16(7)(v)-12 DIST Energy'!K143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K143+'FR-16(7)(v)-9 TRANS Cust'!K143+'FR-16(7)(v)-13 DIST Cust'!K143","v":0},{"$f":"SUM(G143:I143)","v":1322},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K144","v":33},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K144+'FR-16(7)(v)-7 TRANS Demand'!K144+'FR-16(7)(v)-11 DIST Demand'!K144","v":33},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K144+'FR-16(7)(v)-8 TRANS Energy'!K144+'FR-16(7)(v)-12 DIST Energy'!K144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K144+'FR-16(7)(v)-9 TRANS Cust'!K144+'FR-16(7)(v)-13 DIST Cust'!K144","v":0},{"$f":"SUM(G144:I144)","v":33},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":1355},1355,0,0,1355,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":45219},{"$f":"G145+G139","v":45219},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":45219},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K150","v":1539},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K150+'FR-16(7)(v)-7 TRANS Demand'!K150+'FR-16(7)(v)-11 DIST Demand'!K150","v":1539},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K150+'FR-16(7)(v)-8 TRANS Energy'!K150+'FR-16(7)(v)-12 DIST Energy'!K150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K150+'FR-16(7)(v)-9 TRANS Cust'!K150+'FR-16(7)(v)-13 DIST Cust'!K150","v":0},{"$f":"SUM(G150:I150)","v":1539},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K151","v":1157},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K151+'FR-16(7)(v)-7 TRANS Demand'!K151+'FR-16(7)(v)-11 DIST Demand'!K151","v":1157},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K151+'FR-16(7)(v)-8 TRANS Energy'!K151+'FR-16(7)(v)-12 DIST Energy'!K151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K151+'FR-16(7)(v)-9 TRANS Cust'!K151+'FR-16(7)(v)-13 DIST Cust'!K151","v":0},{"$f":"SUM(G151:I151)","v":1157},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K152","v":837},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K152+'FR-16(7)(v)-7 TRANS Demand'!K152+'FR-16(7)(v)-11 DIST Demand'!K152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K152+'FR-16(7)(v)-8 TRANS Energy'!K152+'FR-16(7)(v)-12 DIST Energy'!K152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K152+'FR-16(7)(v)-9 TRANS Cust'!K152+'FR-16(7)(v)-13 DIST Cust'!K152","v":837},{"$f":"SUM(G152:I152)","v":837},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K153","v":498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K153+'FR-16(7)(v)-7 TRANS Demand'!K153+'FR-16(7)(v)-11 DIST Demand'!K153","v":498},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K153+'FR-16(7)(v)-8 TRANS Energy'!K153+'FR-16(7)(v)-12 DIST Energy'!K153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K153+'FR-16(7)(v)-9 TRANS Cust'!K153+'FR-16(7)(v)-13 DIST Cust'!K153","v":0},498,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K154","v":199},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K154+'FR-16(7)(v)-7 TRANS Demand'!K154+'FR-16(7)(v)-11 DIST Demand'!K154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K154+'FR-16(7)(v)-8 TRANS Energy'!K154+'FR-16(7)(v)-12 DIST Energy'!K154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K154+'FR-16(7)(v)-9 TRANS Cust'!K154+'FR-16(7)(v)-13 DIST Cust'!K154","v":199},199,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K155","v":1317},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K155+'FR-16(7)(v)-7 TRANS Demand'!K155+'FR-16(7)(v)-11 DIST Demand'!K155","v":1317},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K155+'FR-16(7)(v)-8 TRANS Energy'!K155+'FR-16(7)(v)-12 DIST Energy'!K155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K155+'FR-16(7)(v)-9 TRANS Cust'!K155+'FR-16(7)(v)-13 DIST Cust'!K155","v":0},1317,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K156","v":603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K156+'FR-16(7)(v)-7 TRANS Demand'!K156+'FR-16(7)(v)-11 DIST Demand'!K156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K156+'FR-16(7)(v)-8 TRANS Energy'!K156+'FR-16(7)(v)-12 DIST Energy'!K156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K156+'FR-16(7)(v)-9 TRANS Cust'!K156+'FR-16(7)(v)-13 DIST Cust'!K156","v":603},603,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K157","v":613},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K157+'FR-16(7)(v)-7 TRANS Demand'!K157+'FR-16(7)(v)-11 DIST Demand'!K157","v":613},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K157+'FR-16(7)(v)-8 TRANS Energy'!K157+'FR-16(7)(v)-12 DIST Energy'!K157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K157+'FR-16(7)(v)-9 TRANS Cust'!K157+'FR-16(7)(v)-13 DIST Cust'!K157","v":0},613,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K158","v":238},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K158+'FR-16(7)(v)-7 TRANS Demand'!K158+'FR-16(7)(v)-11 DIST Demand'!K158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K158+'FR-16(7)(v)-8 TRANS Energy'!K158+'FR-16(7)(v)-12 DIST Energy'!K158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K158+'FR-16(7)(v)-9 TRANS Cust'!K158+'FR-16(7)(v)-13 DIST Cust'!K158","v":238},238,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K159","v":1064},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K159+'FR-16(7)(v)-7 TRANS Demand'!K159+'FR-16(7)(v)-11 DIST Demand'!K159","v":1064},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K159+'FR-16(7)(v)-8 TRANS Energy'!K159+'FR-16(7)(v)-12 DIST Energy'!K159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K159+'FR-16(7)(v)-9 TRANS Cust'!K159+'FR-16(7)(v)-13 DIST Cust'!K159","v":0},1064,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K160","v":483},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K160+'FR-16(7)(v)-7 TRANS Demand'!K160+'FR-16(7)(v)-11 DIST Demand'!K160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K160+'FR-16(7)(v)-8 TRANS Energy'!K160+'FR-16(7)(v)-12 DIST Energy'!K160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K160+'FR-16(7)(v)-9 TRANS Cust'!K160+'FR-16(7)(v)-13 DIST Cust'!K160","v":483},483,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K161","v":179},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K161+'FR-16(7)(v)-7 TRANS Demand'!K161+'FR-16(7)(v)-11 DIST Demand'!K161","v":179},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K161+'FR-16(7)(v)-8 TRANS Energy'!K161+'FR-16(7)(v)-12 DIST Energy'!K161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K161+'FR-16(7)(v)-9 TRANS Cust'!K161+'FR-16(7)(v)-13 DIST Cust'!K161","v":0},179,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K162","v":160},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K162+'FR-16(7)(v)-7 TRANS Demand'!K162+'FR-16(7)(v)-11 DIST Demand'!K162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K162+'FR-16(7)(v)-8 TRANS Energy'!K162+'FR-16(7)(v)-12 DIST Energy'!K162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K162+'FR-16(7)(v)-9 TRANS Cust'!K162+'FR-16(7)(v)-13 DIST Cust'!K162","v":160},160,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K163","v":1395},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K163+'FR-16(7)(v)-7 TRANS Demand'!K163+'FR-16(7)(v)-11 DIST Demand'!K163","v":1395},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K163+'FR-16(7)(v)-8 TRANS Energy'!K163+'FR-16(7)(v)-12 DIST Energy'!K163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K163+'FR-16(7)(v)-9 TRANS Cust'!K163+'FR-16(7)(v)-13 DIST Cust'!K163","v":0},{"$f":"SUM(G163:I163)","v":1395},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K164","v":1050},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K164+'FR-16(7)(v)-7 TRANS Demand'!K164+'FR-16(7)(v)-11 DIST Demand'!K164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K164+'FR-16(7)(v)-8 TRANS Energy'!K164+'FR-16(7)(v)-12 DIST Energy'!K164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K164+'FR-16(7)(v)-9 TRANS Cust'!K164+'FR-16(7)(v)-13 DIST Cust'!K164","v":1050},1050,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K165","v":1205},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K165+'FR-16(7)(v)-7 TRANS Demand'!K165+'FR-16(7)(v)-11 DIST Demand'!K165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K165+'FR-16(7)(v)-8 TRANS Energy'!K165+'FR-16(7)(v)-12 DIST Energy'!K165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K165+'FR-16(7)(v)-9 TRANS Cust'!K165+'FR-16(7)(v)-13 DIST Cust'!K165","v":1205},1205,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K166","v":382},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K166+'FR-16(7)(v)-7 TRANS Demand'!K166+'FR-16(7)(v)-11 DIST Demand'!K166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K166+'FR-16(7)(v)-8 TRANS Energy'!K166+'FR-16(7)(v)-12 DIST Energy'!K166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K166+'FR-16(7)(v)-9 TRANS Cust'!K166+'FR-16(7)(v)-13 DIST Cust'!K166","v":382},382,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K167+'FR-16(7)(v)-7 TRANS Demand'!K167+'FR-16(7)(v)-11 DIST Demand'!K167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K167+'FR-16(7)(v)-8 TRANS Energy'!K167+'FR-16(7)(v)-12 DIST Energy'!K167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K167+'FR-16(7)(v)-9 TRANS Cust'!K167+'FR-16(7)(v)-13 DIST Cust'!K167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K168","v":224},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K168+'FR-16(7)(v)-7 TRANS Demand'!K168+'FR-16(7)(v)-11 DIST Demand'!K168","v":114},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K168+'FR-16(7)(v)-8 TRANS Energy'!K168+'FR-16(7)(v)-12 DIST Energy'!K168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K168+'FR-16(7)(v)-9 TRANS Cust'!K168+'FR-16(7)(v)-13 DIST Cust'!K168","v":110},224,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K169","v":51},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K169+'FR-16(7)(v)-7 TRANS Demand'!K169+'FR-16(7)(v)-11 DIST Demand'!K169","v":26},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K169+'FR-16(7)(v)-8 TRANS Energy'!K169+'FR-16(7)(v)-12 DIST Energy'!K169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K169+'FR-16(7)(v)-9 TRANS Cust'!K169+'FR-16(7)(v)-13 DIST Cust'!K169","v":25},51,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K170","v":-466},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K170+'FR-16(7)(v)-7 TRANS Demand'!K170+'FR-16(7)(v)-11 DIST Demand'!K170","v":-466},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K170+'FR-16(7)(v)-8 TRANS Energy'!K170+'FR-16(7)(v)-12 DIST Energy'!K170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K170+'FR-16(7)(v)-9 TRANS Cust'!K170+'FR-16(7)(v)-13 DIST Cust'!K170","v":0},{"$f":"SUM(G170:I170)","v":-466},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":12728},{"$f":"SUM(G149:G169)","v":7902},0,5292,13194,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":14083},{"$f":"G171+G145","v":9257},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":5292},{"$f":"J171+J145","v":14549},{"$f":"F173-J173","v":-466}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":57947},{"$f":"G147+G171","v":53121},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":5292},{"$f":"J147+J171","v":58413},{"$f":"F174-J174","v":-466}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K177","v":344},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K177+'FR-16(7)(v)-7 TRANS Demand'!K177+'FR-16(7)(v)-11 DIST Demand'!K177","v":344},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K177+'FR-16(7)(v)-8 TRANS Energy'!K177+'FR-16(7)(v)-12 DIST Energy'!K177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K177+'FR-16(7)(v)-9 TRANS Cust'!K177+'FR-16(7)(v)-13 DIST Cust'!K177","v":0},{"$f":"SUM(G177:I177)","v":344},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K178","v":301},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K178+'FR-16(7)(v)-7 TRANS Demand'!K178+'FR-16(7)(v)-11 DIST Demand'!K178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K178+'FR-16(7)(v)-8 TRANS Energy'!K178+'FR-16(7)(v)-12 DIST Energy'!K178","v":301},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K178+'FR-16(7)(v)-9 TRANS Cust'!K178+'FR-16(7)(v)-13 DIST Cust'!K178","v":0},{"$f":"SUM(G178:I178)","v":301},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K179","v":59},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K179+'FR-16(7)(v)-7 TRANS Demand'!K179+'FR-16(7)(v)-11 DIST Demand'!K179","v":59},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K179+'FR-16(7)(v)-8 TRANS Energy'!K179+'FR-16(7)(v)-12 DIST Energy'!K179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K179+'FR-16(7)(v)-9 TRANS Cust'!K179+'FR-16(7)(v)-13 DIST Cust'!K179","v":0},59,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K180","v":195},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K180+'FR-16(7)(v)-7 TRANS Demand'!K180+'FR-16(7)(v)-11 DIST Demand'!K180","v":195},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K180+'FR-16(7)(v)-8 TRANS Energy'!K180+'FR-16(7)(v)-12 DIST Energy'!K180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K180+'FR-16(7)(v)-9 TRANS Cust'!K180+'FR-16(7)(v)-13 DIST Cust'!K180","v":0},195,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K181","v":102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K181+'FR-16(7)(v)-7 TRANS Demand'!K181+'FR-16(7)(v)-11 DIST Demand'!K181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K181+'FR-16(7)(v)-8 TRANS Energy'!K181+'FR-16(7)(v)-12 DIST Energy'!K181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K181+'FR-16(7)(v)-9 TRANS Cust'!K181+'FR-16(7)(v)-13 DIST Cust'!K181","v":102},102,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K182","v":499},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K182+'FR-16(7)(v)-7 TRANS Demand'!K182+'FR-16(7)(v)-11 DIST Demand'!K182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K182+'FR-16(7)(v)-8 TRANS Energy'!K182+'FR-16(7)(v)-12 DIST Energy'!K182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K182+'FR-16(7)(v)-9 TRANS Cust'!K182+'FR-16(7)(v)-13 DIST Cust'!K182","v":499},499,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K183","v":18},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K183+'FR-16(7)(v)-7 TRANS Demand'!K183+'FR-16(7)(v)-11 DIST Demand'!K183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K183+'FR-16(7)(v)-8 TRANS Energy'!K183+'FR-16(7)(v)-12 DIST Energy'!K183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K183+'FR-16(7)(v)-9 TRANS Cust'!K183+'FR-16(7)(v)-13 DIST Cust'!K183","v":18},18,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K184+'FR-16(7)(v)-7 TRANS Demand'!K184+'FR-16(7)(v)-11 DIST Demand'!K184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K184+'FR-16(7)(v)-8 TRANS Energy'!K184+'FR-16(7)(v)-12 DIST Energy'!K184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K184+'FR-16(7)(v)-9 TRANS Cust'!K184+'FR-16(7)(v)-13 DIST Cust'!K184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K185","v":-159},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K185+'FR-16(7)(v)-7 TRANS Demand'!K185+'FR-16(7)(v)-11 DIST Demand'!K185","v":-10},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K185+'FR-16(7)(v)-8 TRANS Energy'!K185+'FR-16(7)(v)-12 DIST Energy'!K185","v":-49},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K185+'FR-16(7)(v)-9 TRANS Cust'!K185+'FR-16(7)(v)-13 DIST Cust'!K185","v":-100},-159,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":1359},588,252,519,1359,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K189","v":665},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K189+'FR-16(7)(v)-7 TRANS Demand'!K189+'FR-16(7)(v)-11 DIST Demand'!K189","v":665},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K189+'FR-16(7)(v)-8 TRANS Energy'!K189+'FR-16(7)(v)-12 DIST Energy'!K189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K189+'FR-16(7)(v)-9 TRANS Cust'!K189+'FR-16(7)(v)-13 DIST Cust'!K189","v":0},{"$f":"SUM(G189:I189)","v":665},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K190","v":582},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K190+'FR-16(7)(v)-7 TRANS Demand'!K190+'FR-16(7)(v)-11 DIST Demand'!K190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K190+'FR-16(7)(v)-8 TRANS Energy'!K190+'FR-16(7)(v)-12 DIST Energy'!K190","v":582},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K190+'FR-16(7)(v)-9 TRANS Cust'!K190+'FR-16(7)(v)-13 DIST Cust'!K190","v":0},{"$f":"SUM(G190:I190)","v":582},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K191","v":114},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K191+'FR-16(7)(v)-7 TRANS Demand'!K191+'FR-16(7)(v)-11 DIST Demand'!K191","v":114},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K191+'FR-16(7)(v)-8 TRANS Energy'!K191+'FR-16(7)(v)-12 DIST Energy'!K191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K191+'FR-16(7)(v)-9 TRANS Cust'!K191+'FR-16(7)(v)-13 DIST Cust'!K191","v":0},114,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K192","v":378},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K192+'FR-16(7)(v)-7 TRANS Demand'!K192+'FR-16(7)(v)-11 DIST Demand'!K192","v":378},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K192+'FR-16(7)(v)-8 TRANS Energy'!K192+'FR-16(7)(v)-12 DIST Energy'!K192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K192+'FR-16(7)(v)-9 TRANS Cust'!K192+'FR-16(7)(v)-13 DIST Cust'!K192","v":0},378,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K193","v":198},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K193+'FR-16(7)(v)-7 TRANS Demand'!K193+'FR-16(7)(v)-11 DIST Demand'!K193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K193+'FR-16(7)(v)-8 TRANS Energy'!K193+'FR-16(7)(v)-12 DIST Energy'!K193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K193+'FR-16(7)(v)-9 TRANS Cust'!K193+'FR-16(7)(v)-13 DIST Cust'!K193","v":198},198,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K194","v":966},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K194+'FR-16(7)(v)-7 TRANS Demand'!K194+'FR-16(7)(v)-11 DIST Demand'!K194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K194+'FR-16(7)(v)-8 TRANS Energy'!K194+'FR-16(7)(v)-12 DIST Energy'!K194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K194+'FR-16(7)(v)-9 TRANS Cust'!K194+'FR-16(7)(v)-13 DIST Cust'!K194","v":966},966,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K195","v":34},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K195+'FR-16(7)(v)-7 TRANS Demand'!K195+'FR-16(7)(v)-11 DIST Demand'!K195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K195+'FR-16(7)(v)-8 TRANS Energy'!K195+'FR-16(7)(v)-12 DIST Energy'!K195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K195+'FR-16(7)(v)-9 TRANS Cust'!K195+'FR-16(7)(v)-13 DIST Cust'!K195","v":34},34,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K196+'FR-16(7)(v)-7 TRANS Demand'!K196+'FR-16(7)(v)-11 DIST Demand'!K196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K196+'FR-16(7)(v)-8 TRANS Energy'!K196+'FR-16(7)(v)-12 DIST Energy'!K196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K196+'FR-16(7)(v)-9 TRANS Cust'!K196+'FR-16(7)(v)-13 DIST Cust'!K196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K197","v":-13},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K197+'FR-16(7)(v)-7 TRANS Demand'!K197+'FR-16(7)(v)-11 DIST Demand'!K197","v":-1},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K197+'FR-16(7)(v)-8 TRANS Energy'!K197+'FR-16(7)(v)-12 DIST Energy'!K197","v":-4},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K197+'FR-16(7)(v)-9 TRANS Cust'!K197+'FR-16(7)(v)-13 DIST Cust'!K197","v":-8},-13,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":2924},{"$f":"SUM(G188:G197)","v":1156},{"$f":"SUM(H188:H197)","v":578},{"$f":"SUM(I188:I197)","v":1190},{"$f":"SUM(J188:J197)","v":2924},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":62230},54865,830,7001,62696,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":24373},24373,0,0,24373,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,11545,11545,0,0,11545,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,-418,-418,0,0,-418,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":35500},35500,0,0,35500,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,3280,3280,0,0,3280,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,-33,-33,0,0,-33,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":3247},3247,0,0,3247,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":38747},38747,0,0,38747,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":3391},3391,0,0,3391,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,1055,1055,0,0,1055,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":763},0,0,763,763,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":454},454,0,0,454,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":182},0,0,182,182,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":3007},3007,0,0,3007,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":1378},0,0,1378,1378,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":1399},1399,0,0,1399,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":543},0,0,543,543,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":2486},2486,0,0,2486,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":1127},0,0,1127,1127,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":418},418,0,0,418,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":374},0,0,374,374,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,{"$f":"F86-F163","v":1272},1272,0,0,1272,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,957,0,0,957,957,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,795,0,0,795,795,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,9735,0,0,9735,9735,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-224,-114,0,-110,-224,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,3721,1887,0,1834,3721,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,466,466,0,0,466,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":32833},15255,0,17578,32833,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":36546},18502,0,17578,36080,466]
[40,"NET TRANS & DIST PLANT",null,null,null,72046,54002,0,17578,71580,466]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":272},272,0,0,272,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,239,0,239,0,239,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,46,46,0,0,46,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,155,155,0,0,155,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":396},0,0,396,396,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,13,0,0,13,13,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,159,10,49,100,159,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":1280},483,288,509,1280,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":11},11,0,0,11,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,10,0,10,0,10,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,1,1,0,0,1,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,6,6,0,0,6,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":17},0,0,17,17,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,1,0,0,1,1,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,13,1,4,8,13,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":59},19,14,26,59,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":72919},54504,302,18113,72919,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K292","v":11072},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K292+'FR-16(7)(v)-7 TRANS Demand'!K292+'FR-16(7)(v)-11 DIST Demand'!K292","v":8297},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K292+'FR-16(7)(v)-8 TRANS Energy'!K292+'FR-16(7)(v)-12 DIST Energy'!K292","v":46},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K292+'FR-16(7)(v)-9 TRANS Cust'!K292+'FR-16(7)(v)-13 DIST Cust'!K292","v":2729},{"$f":"SUM(G292:I292)","v":11072},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K293","v":204},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K293+'FR-16(7)(v)-7 TRANS Demand'!K293+'FR-16(7)(v)-11 DIST Demand'!K293","v":153},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K293+'FR-16(7)(v)-8 TRANS Energy'!K293+'FR-16(7)(v)-12 DIST Energy'!K293","v":1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K293+'FR-16(7)(v)-9 TRANS Cust'!K293+'FR-16(7)(v)-13 DIST Cust'!K293","v":50},204,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K294","v":6032},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K294+'FR-16(7)(v)-7 TRANS Demand'!K294+'FR-16(7)(v)-11 DIST Demand'!K294","v":2833},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K294+'FR-16(7)(v)-8 TRANS Energy'!K294+'FR-16(7)(v)-12 DIST Energy'!K294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K294+'FR-16(7)(v)-9 TRANS Cust'!K294+'FR-16(7)(v)-13 DIST Cust'!K294","v":3199},6032,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K295","v":3235},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K295+'FR-16(7)(v)-7 TRANS Demand'!K295+'FR-16(7)(v)-11 DIST Demand'!K295","v":2425},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K295+'FR-16(7)(v)-8 TRANS Energy'!K295+'FR-16(7)(v)-12 DIST Energy'!K295","v":13},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K295+'FR-16(7)(v)-9 TRANS Cust'!K295+'FR-16(7)(v)-13 DIST Cust'!K295","v":797},3235,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K296","v":41},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K296+'FR-16(7)(v)-7 TRANS Demand'!K296+'FR-16(7)(v)-11 DIST Demand'!K296","v":31},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K296+'FR-16(7)(v)-8 TRANS Energy'!K296+'FR-16(7)(v)-12 DIST Energy'!K296","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K296+'FR-16(7)(v)-9 TRANS Cust'!K296+'FR-16(7)(v)-13 DIST Cust'!K296","v":10},41,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K297","v":-11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K297+'FR-16(7)(v)-7 TRANS Demand'!K297+'FR-16(7)(v)-11 DIST Demand'!K297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K297+'FR-16(7)(v)-8 TRANS Energy'!K297+'FR-16(7)(v)-12 DIST Energy'!K297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K297+'FR-16(7)(v)-9 TRANS Cust'!K297+'FR-16(7)(v)-13 DIST Cust'!K297","v":-11},-11,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K298","v":-168},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K298+'FR-16(7)(v)-7 TRANS Demand'!K298+'FR-16(7)(v)-11 DIST Demand'!K298","v":-60},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K298+'FR-16(7)(v)-8 TRANS Energy'!K298+'FR-16(7)(v)-12 DIST Energy'!K298","v":-37},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K298+'FR-16(7)(v)-9 TRANS Cust'!K298+'FR-16(7)(v)-13 DIST Cust'!K298","v":-71},-168,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K299+'FR-16(7)(v)-7 TRANS Demand'!K299+'FR-16(7)(v)-11 DIST Demand'!K299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K299+'FR-16(7)(v)-8 TRANS Energy'!K299+'FR-16(7)(v)-12 DIST Energy'!K299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K299+'FR-16(7)(v)-9 TRANS Cust'!K299+'FR-16(7)(v)-13 DIST Cust'!K299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K300+'FR-16(7)(v)-7 TRANS Demand'!K300+'FR-16(7)(v)-11 DIST Demand'!K300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K300+'FR-16(7)(v)-8 TRANS Energy'!K300+'FR-16(7)(v)-12 DIST Energy'!K300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K300+'FR-16(7)(v)-9 TRANS Cust'!K300+'FR-16(7)(v)-13 DIST Cust'!K300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":20405},13679,23,6703,20405,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K304","v":-576},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K304+'FR-16(7)(v)-7 TRANS Demand'!K304+'FR-16(7)(v)-11 DIST Demand'!K304","v":-432},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K304+'FR-16(7)(v)-8 TRANS Energy'!K304+'FR-16(7)(v)-12 DIST Energy'!K304","v":-2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K304+'FR-16(7)(v)-9 TRANS Cust'!K304+'FR-16(7)(v)-13 DIST Cust'!K304","v":-142},{"$f":"SUM(G304:I304)","v":-576},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K305","v":1377},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K305+'FR-16(7)(v)-7 TRANS Demand'!K305+'FR-16(7)(v)-11 DIST Demand'!K305","v":1032},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K305+'FR-16(7)(v)-8 TRANS Energy'!K305+'FR-16(7)(v)-12 DIST Energy'!K305","v":6},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K305+'FR-16(7)(v)-9 TRANS Cust'!K305+'FR-16(7)(v)-13 DIST Cust'!K305","v":339},1377,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K306+'FR-16(7)(v)-7 TRANS Demand'!K306+'FR-16(7)(v)-11 DIST Demand'!K306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K306+'FR-16(7)(v)-8 TRANS Energy'!K306+'FR-16(7)(v)-12 DIST Energy'!K306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K306+'FR-16(7)(v)-9 TRANS Cust'!K306+'FR-16(7)(v)-13 DIST Cust'!K306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K307","v":137},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K307+'FR-16(7)(v)-7 TRANS Demand'!K307+'FR-16(7)(v)-11 DIST Demand'!K307","v":102},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K307+'FR-16(7)(v)-8 TRANS Energy'!K307+'FR-16(7)(v)-12 DIST Energy'!K307","v":1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K307+'FR-16(7)(v)-9 TRANS Cust'!K307+'FR-16(7)(v)-13 DIST Cust'!K307","v":34},137,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K308+'FR-16(7)(v)-7 TRANS Demand'!K308+'FR-16(7)(v)-11 DIST Demand'!K308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K308+'FR-16(7)(v)-8 TRANS Energy'!K308+'FR-16(7)(v)-12 DIST Energy'!K308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K308+'FR-16(7)(v)-9 TRANS Cust'!K308+'FR-16(7)(v)-13 DIST Cust'!K308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K309+'FR-16(7)(v)-7 TRANS Demand'!K309+'FR-16(7)(v)-11 DIST Demand'!K309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K309+'FR-16(7)(v)-8 TRANS Energy'!K309+'FR-16(7)(v)-12 DIST Energy'!K309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K309+'FR-16(7)(v)-9 TRANS Cust'!K309+'FR-16(7)(v)-13 DIST Cust'!K309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K310","v":32},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K310+'FR-16(7)(v)-7 TRANS Demand'!K310+'FR-16(7)(v)-11 DIST Demand'!K310","v":15},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K310+'FR-16(7)(v)-8 TRANS Energy'!K310+'FR-16(7)(v)-12 DIST Energy'!K310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K310+'FR-16(7)(v)-9 TRANS Cust'!K310+'FR-16(7)(v)-13 DIST Cust'!K310","v":17},32,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K311","v":28},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K311+'FR-16(7)(v)-7 TRANS Demand'!K311+'FR-16(7)(v)-11 DIST Demand'!K311","v":6},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K311+'FR-16(7)(v)-8 TRANS Energy'!K311+'FR-16(7)(v)-12 DIST Energy'!K311","v":7},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K311+'FR-16(7)(v)-9 TRANS Cust'!K311+'FR-16(7)(v)-13 DIST Cust'!K311","v":15},28,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K312","v":4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K312+'FR-16(7)(v)-7 TRANS Demand'!K312+'FR-16(7)(v)-11 DIST Demand'!K312","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K312+'FR-16(7)(v)-8 TRANS Energy'!K312+'FR-16(7)(v)-12 DIST Energy'!K312","v":3},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K312+'FR-16(7)(v)-9 TRANS Cust'!K312+'FR-16(7)(v)-13 DIST Cust'!K312","v":1},{"$f":"SUM(G312:I312)","v":4},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K313","v":607},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K313+'FR-16(7)(v)-7 TRANS Demand'!K313+'FR-16(7)(v)-11 DIST Demand'!K313","v":136},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K313+'FR-16(7)(v)-8 TRANS Energy'!K313+'FR-16(7)(v)-12 DIST Energy'!K313","v":155},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K313+'FR-16(7)(v)-9 TRANS Cust'!K313+'FR-16(7)(v)-13 DIST Cust'!K313","v":316},{"$f":"SUM(G313:I313)","v":607},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K314+'FR-16(7)(v)-7 TRANS Demand'!K314+'FR-16(7)(v)-11 DIST Demand'!K314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K314+'FR-16(7)(v)-8 TRANS Energy'!K314+'FR-16(7)(v)-12 DIST Energy'!K314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K314+'FR-16(7)(v)-9 TRANS Cust'!K314+'FR-16(7)(v)-13 DIST Cust'!K314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":1609},859,170,580,1609,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K318","v":16},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K318+'FR-16(7)(v)-7 TRANS Demand'!K318+'FR-16(7)(v)-11 DIST Demand'!K318","v":12},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K318+'FR-16(7)(v)-8 TRANS Energy'!K318+'FR-16(7)(v)-12 DIST Energy'!K318","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K318+'FR-16(7)(v)-9 TRANS Cust'!K318+'FR-16(7)(v)-13 DIST Cust'!K318","v":4},{"$f":"SUM(G318:I318)","v":16},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K319+'FR-16(7)(v)-7 TRANS Demand'!K319+'FR-16(7)(v)-11 DIST Demand'!K319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K319+'FR-16(7)(v)-8 TRANS Energy'!K319+'FR-16(7)(v)-12 DIST Energy'!K319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K319+'FR-16(7)(v)-9 TRANS Cust'!K319+'FR-16(7)(v)-13 DIST Cust'!K319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K320+'FR-16(7)(v)-7 TRANS Demand'!K320+'FR-16(7)(v)-11 DIST Demand'!K320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K320+'FR-16(7)(v)-8 TRANS Energy'!K320+'FR-16(7)(v)-12 DIST Energy'!K320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K320+'FR-16(7)(v)-9 TRANS Cust'!K320+'FR-16(7)(v)-13 DIST Cust'!K320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K321+'FR-16(7)(v)-7 TRANS Demand'!K321+'FR-16(7)(v)-11 DIST Demand'!K321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K321+'FR-16(7)(v)-8 TRANS Energy'!K321+'FR-16(7)(v)-12 DIST Energy'!K321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K321+'FR-16(7)(v)-9 TRANS Cust'!K321+'FR-16(7)(v)-13 DIST Cust'!K321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":16},12,0,4,16,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":22030},14550,193,7287,22030,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K338","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K338+'FR-16(7)(v)-7 TRANS Demand'!K338+'FR-16(7)(v)-11 DIST Demand'!K338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K338+'FR-16(7)(v)-8 TRANS Energy'!K338+'FR-16(7)(v)-12 DIST Energy'!K338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K338+'FR-16(7)(v)-9 TRANS Cust'!K338+'FR-16(7)(v)-13 DIST Cust'!K338","v":-1},{"$f":"SUM(G338:I338)","v":-1},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K339","v":-13},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K339+'FR-16(7)(v)-7 TRANS Demand'!K339+'FR-16(7)(v)-11 DIST Demand'!K339","v":-3},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K339+'FR-16(7)(v)-8 TRANS Energy'!K339+'FR-16(7)(v)-12 DIST Energy'!K339","v":-3},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K339+'FR-16(7)(v)-9 TRANS Cust'!K339+'FR-16(7)(v)-13 DIST Cust'!K339","v":-7},-13,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K340+'FR-16(7)(v)-7 TRANS Demand'!K340+'FR-16(7)(v)-11 DIST Demand'!K340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K340+'FR-16(7)(v)-8 TRANS Energy'!K340+'FR-16(7)(v)-12 DIST Energy'!K340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K340+'FR-16(7)(v)-9 TRANS Cust'!K340+'FR-16(7)(v)-13 DIST Cust'!K340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K341+'FR-16(7)(v)-7 TRANS Demand'!K341+'FR-16(7)(v)-11 DIST Demand'!K341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K341+'FR-16(7)(v)-8 TRANS Energy'!K341+'FR-16(7)(v)-12 DIST Energy'!K341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K341+'FR-16(7)(v)-9 TRANS Cust'!K341+'FR-16(7)(v)-13 DIST Cust'!K341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K342+'FR-16(7)(v)-7 TRANS Demand'!K342+'FR-16(7)(v)-11 DIST Demand'!K342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K342+'FR-16(7)(v)-8 TRANS Energy'!K342+'FR-16(7)(v)-12 DIST Energy'!K342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K342+'FR-16(7)(v)-9 TRANS Cust'!K342+'FR-16(7)(v)-13 DIST Cust'!K342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K343","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K343+'FR-16(7)(v)-7 TRANS Demand'!K343+'FR-16(7)(v)-11 DIST Demand'!K343","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K343+'FR-16(7)(v)-8 TRANS Energy'!K343+'FR-16(7)(v)-12 DIST Energy'!K343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K343+'FR-16(7)(v)-9 TRANS Cust'!K343+'FR-16(7)(v)-13 DIST Cust'!K343","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K344+'FR-16(7)(v)-7 TRANS Demand'!K344+'FR-16(7)(v)-11 DIST Demand'!K344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K344+'FR-16(7)(v)-8 TRANS Energy'!K344+'FR-16(7)(v)-12 DIST Energy'!K344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K344+'FR-16(7)(v)-9 TRANS Cust'!K344+'FR-16(7)(v)-13 DIST Cust'!K344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K345","v":-304},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K345+'FR-16(7)(v)-7 TRANS Demand'!K345+'FR-16(7)(v)-11 DIST Demand'!K345","v":-68},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K345+'FR-16(7)(v)-8 TRANS Energy'!K345+'FR-16(7)(v)-12 DIST Energy'!K345","v":-78},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K345+'FR-16(7)(v)-9 TRANS Cust'!K345+'FR-16(7)(v)-13 DIST Cust'!K345","v":-158},-304,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K346","v":-118},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K346+'FR-16(7)(v)-7 TRANS Demand'!K346+'FR-16(7)(v)-11 DIST Demand'!K346","v":-27},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K346+'FR-16(7)(v)-8 TRANS Energy'!K346+'FR-16(7)(v)-12 DIST Energy'!K346","v":-30},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K346+'FR-16(7)(v)-9 TRANS Cust'!K346+'FR-16(7)(v)-13 DIST Cust'!K346","v":-61},-118,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K347+'FR-16(7)(v)-7 TRANS Demand'!K347+'FR-16(7)(v)-11 DIST Demand'!K347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K347+'FR-16(7)(v)-8 TRANS Energy'!K347+'FR-16(7)(v)-12 DIST Energy'!K347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K347+'FR-16(7)(v)-9 TRANS Cust'!K347+'FR-16(7)(v)-13 DIST Cust'!K347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K348","v":-7},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K348+'FR-16(7)(v)-7 TRANS Demand'!K348+'FR-16(7)(v)-11 DIST Demand'!K348","v":-1},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K348+'FR-16(7)(v)-8 TRANS Energy'!K348+'FR-16(7)(v)-12 DIST Energy'!K348","v":-2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K348+'FR-16(7)(v)-9 TRANS Cust'!K348+'FR-16(7)(v)-13 DIST Cust'!K348","v":-4},-7,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K349+'FR-16(7)(v)-7 TRANS Demand'!K349+'FR-16(7)(v)-11 DIST Demand'!K349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K349+'FR-16(7)(v)-8 TRANS Energy'!K349+'FR-16(7)(v)-12 DIST Energy'!K349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K349+'FR-16(7)(v)-9 TRANS Cust'!K349+'FR-16(7)(v)-13 DIST Cust'!K349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K350","v":-9},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K350+'FR-16(7)(v)-7 TRANS Demand'!K350+'FR-16(7)(v)-11 DIST Demand'!K350","v":-2},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K350+'FR-16(7)(v)-8 TRANS Energy'!K350+'FR-16(7)(v)-12 DIST Energy'!K350","v":-2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K350+'FR-16(7)(v)-9 TRANS Cust'!K350+'FR-16(7)(v)-13 DIST Cust'!K350","v":-5},-9,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K351+'FR-16(7)(v)-7 TRANS Demand'!K351+'FR-16(7)(v)-11 DIST Demand'!K351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K351+'FR-16(7)(v)-8 TRANS Energy'!K351+'FR-16(7)(v)-12 DIST Energy'!K351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K351+'FR-16(7)(v)-9 TRANS Cust'!K351+'FR-16(7)(v)-13 DIST Cust'!K351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K352","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K352+'FR-16(7)(v)-7 TRANS Demand'!K352+'FR-16(7)(v)-11 DIST Demand'!K352","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K352+'FR-16(7)(v)-8 TRANS Energy'!K352+'FR-16(7)(v)-12 DIST Energy'!K352","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K352+'FR-16(7)(v)-9 TRANS Cust'!K352+'FR-16(7)(v)-13 DIST Cust'!K352","v":-1},-1,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K353","v":-21},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K353+'FR-16(7)(v)-7 TRANS Demand'!K353+'FR-16(7)(v)-11 DIST Demand'!K353","v":-5},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K353+'FR-16(7)(v)-8 TRANS Energy'!K353+'FR-16(7)(v)-12 DIST Energy'!K353","v":-5},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K353+'FR-16(7)(v)-9 TRANS Cust'!K353+'FR-16(7)(v)-13 DIST Cust'!K353","v":-11},-21,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K354","v":-299},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K354+'FR-16(7)(v)-7 TRANS Demand'!K354+'FR-16(7)(v)-11 DIST Demand'!K354","v":-224},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K354+'FR-16(7)(v)-8 TRANS Energy'!K354+'FR-16(7)(v)-12 DIST Energy'!K354","v":-1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K354+'FR-16(7)(v)-9 TRANS Cust'!K354+'FR-16(7)(v)-13 DIST Cust'!K354","v":-74},-299,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K355","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K355+'FR-16(7)(v)-7 TRANS Demand'!K355+'FR-16(7)(v)-11 DIST Demand'!K355","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K355+'FR-16(7)(v)-8 TRANS Energy'!K355+'FR-16(7)(v)-12 DIST Energy'!K355","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K355+'FR-16(7)(v)-9 TRANS Cust'!K355+'FR-16(7)(v)-13 DIST Cust'!K355","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K356","v":9},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K356+'FR-16(7)(v)-7 TRANS Demand'!K356+'FR-16(7)(v)-11 DIST Demand'!K356","v":7},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K356+'FR-16(7)(v)-8 TRANS Energy'!K356+'FR-16(7)(v)-12 DIST Energy'!K356","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K356+'FR-16(7)(v)-9 TRANS Cust'!K356+'FR-16(7)(v)-13 DIST Cust'!K356","v":2},9,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K357","v":-54},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K357+'FR-16(7)(v)-7 TRANS Demand'!K357+'FR-16(7)(v)-11 DIST Demand'!K357","v":-12},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K357+'FR-16(7)(v)-8 TRANS Energy'!K357+'FR-16(7)(v)-12 DIST Energy'!K357","v":-14},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K357+'FR-16(7)(v)-9 TRANS Cust'!K357+'FR-16(7)(v)-13 DIST Cust'!K357","v":-28},-54,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K358","v":176},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K358+'FR-16(7)(v)-7 TRANS Demand'!K358+'FR-16(7)(v)-11 DIST Demand'!K358","v":132},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K358+'FR-16(7)(v)-8 TRANS Energy'!K358+'FR-16(7)(v)-12 DIST Energy'!K358","v":1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K358+'FR-16(7)(v)-9 TRANS Cust'!K358+'FR-16(7)(v)-13 DIST Cust'!K358","v":43},176,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K359","v":-20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K359+'FR-16(7)(v)-7 TRANS Demand'!K359+'FR-16(7)(v)-11 DIST Demand'!K359","v":-15},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K359+'FR-16(7)(v)-8 TRANS Energy'!K359+'FR-16(7)(v)-12 DIST Energy'!K359","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K359+'FR-16(7)(v)-9 TRANS Cust'!K359+'FR-16(7)(v)-13 DIST Cust'!K359","v":-5},-20,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K360+'FR-16(7)(v)-7 TRANS Demand'!K360+'FR-16(7)(v)-11 DIST Demand'!K360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K360+'FR-16(7)(v)-8 TRANS Energy'!K360+'FR-16(7)(v)-12 DIST Energy'!K360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K360+'FR-16(7)(v)-9 TRANS Cust'!K360+'FR-16(7)(v)-13 DIST Cust'!K360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-662},-218,-134,-310,-662,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K364+'FR-16(7)(v)-7 TRANS Demand'!K364+'FR-16(7)(v)-11 DIST Demand'!K364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K364+'FR-16(7)(v)-8 TRANS Energy'!K364+'FR-16(7)(v)-12 DIST Energy'!K364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K364+'FR-16(7)(v)-9 TRANS Cust'!K364+'FR-16(7)(v)-13 DIST Cust'!K364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K365+'FR-16(7)(v)-7 TRANS Demand'!K365+'FR-16(7)(v)-11 DIST Demand'!K365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K365+'FR-16(7)(v)-8 TRANS Energy'!K365+'FR-16(7)(v)-12 DIST Energy'!K365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K365+'FR-16(7)(v)-9 TRANS Cust'!K365+'FR-16(7)(v)-13 DIST Cust'!K365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K366+'FR-16(7)(v)-7 TRANS Demand'!K366+'FR-16(7)(v)-11 DIST Demand'!K366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K366+'FR-16(7)(v)-8 TRANS Energy'!K366+'FR-16(7)(v)-12 DIST Energy'!K366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K366+'FR-16(7)(v)-9 TRANS Cust'!K366+'FR-16(7)(v)-13 DIST Cust'!K366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K370+'FR-16(7)(v)-7 TRANS Demand'!K370+'FR-16(7)(v)-11 DIST Demand'!K370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K370+'FR-16(7)(v)-8 TRANS Energy'!K370+'FR-16(7)(v)-12 DIST Energy'!K370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K370+'FR-16(7)(v)-9 TRANS Cust'!K370+'FR-16(7)(v)-13 DIST Cust'!K370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K371+'FR-16(7)(v)-7 TRANS Demand'!K371+'FR-16(7)(v)-11 DIST Demand'!K371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K371+'FR-16(7)(v)-8 TRANS Energy'!K371+'FR-16(7)(v)-12 DIST Energy'!K371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K371+'FR-16(7)(v)-9 TRANS Cust'!K371+'FR-16(7)(v)-13 DIST Cust'!K371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K372+'FR-16(7)(v)-7 TRANS Demand'!K372+'FR-16(7)(v)-11 DIST Demand'!K372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K372+'FR-16(7)(v)-8 TRANS Energy'!K372+'FR-16(7)(v)-12 DIST Energy'!K372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K372+'FR-16(7)(v)-9 TRANS Cust'!K372+'FR-16(7)(v)-13 DIST Cust'!K372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K373+'FR-16(7)(v)-7 TRANS Demand'!K373+'FR-16(7)(v)-11 DIST Demand'!K373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K373+'FR-16(7)(v)-8 TRANS Energy'!K373+'FR-16(7)(v)-12 DIST Energy'!K373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K373+'FR-16(7)(v)-9 TRANS Cust'!K373+'FR-16(7)(v)-13 DIST Cust'!K373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K374+'FR-16(7)(v)-7 TRANS Demand'!K374+'FR-16(7)(v)-11 DIST Demand'!K374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K374+'FR-16(7)(v)-8 TRANS Energy'!K374+'FR-16(7)(v)-12 DIST Energy'!K374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K374+'FR-16(7)(v)-9 TRANS Cust'!K374+'FR-16(7)(v)-13 DIST Cust'!K374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-662},-218,-134,-310,-662,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":50227},39736,-25,10516,50227,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K395","v":2182},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K395+'FR-16(7)(v)-7 TRANS Demand'!K395+'FR-16(7)(v)-11 DIST Demand'!K395","v":680},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K395+'FR-16(7)(v)-8 TRANS Energy'!K395+'FR-16(7)(v)-12 DIST Energy'!K395","v":349},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K395+'FR-16(7)(v)-9 TRANS Cust'!K395+'FR-16(7)(v)-13 DIST Cust'!K395","v":1153},{"$f":"SUM(G395:I395)","v":2182},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K396","v":1396},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K396+'FR-16(7)(v)-7 TRANS Demand'!K396+'FR-16(7)(v)-11 DIST Demand'!K396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K396+'FR-16(7)(v)-8 TRANS Energy'!K396+'FR-16(7)(v)-12 DIST Energy'!K396","v":1396},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K396+'FR-16(7)(v)-9 TRANS Cust'!K396+'FR-16(7)(v)-13 DIST Cust'!K396","v":0},{"$f":"SUM(G396:I396)","v":1396},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K397+'FR-16(7)(v)-7 TRANS Demand'!K397+'FR-16(7)(v)-11 DIST Demand'!K397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K397+'FR-16(7)(v)-8 TRANS Energy'!K397+'FR-16(7)(v)-12 DIST Energy'!K397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K397+'FR-16(7)(v)-9 TRANS Cust'!K397+'FR-16(7)(v)-13 DIST Cust'!K397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":3578},680,1745,1153,3578,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":3578},680,1745,1153,3578,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K402+'FR-16(7)(v)-7 TRANS Demand'!K402+'FR-16(7)(v)-11 DIST Demand'!K402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K402+'FR-16(7)(v)-8 TRANS Energy'!K402+'FR-16(7)(v)-12 DIST Energy'!K402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K402+'FR-16(7)(v)-9 TRANS Cust'!K402+'FR-16(7)(v)-13 DIST Cust'!K402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K403+'FR-16(7)(v)-7 TRANS Demand'!K403+'FR-16(7)(v)-11 DIST Demand'!K403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K403+'FR-16(7)(v)-8 TRANS Energy'!K403+'FR-16(7)(v)-12 DIST Energy'!K403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K403+'FR-16(7)(v)-9 TRANS Cust'!K403+'FR-16(7)(v)-13 DIST Cust'!K403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K404+'FR-16(7)(v)-7 TRANS Demand'!K404+'FR-16(7)(v)-11 DIST Demand'!K404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K404+'FR-16(7)(v)-8 TRANS Energy'!K404+'FR-16(7)(v)-12 DIST Energy'!K404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K404+'FR-16(7)(v)-9 TRANS Cust'!K404+'FR-16(7)(v)-13 DIST Cust'!K404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K411+'FR-16(7)(v)-7 TRANS Demand'!K411+'FR-16(7)(v)-11 DIST Demand'!K411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K411+'FR-16(7)(v)-8 TRANS Energy'!K411+'FR-16(7)(v)-12 DIST Energy'!K411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K411+'FR-16(7)(v)-9 TRANS Cust'!K411+'FR-16(7)(v)-13 DIST Cust'!K411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K412+'FR-16(7)(v)-7 TRANS Demand'!K412+'FR-16(7)(v)-11 DIST Demand'!K412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K412+'FR-16(7)(v)-8 TRANS Energy'!K412+'FR-16(7)(v)-12 DIST Energy'!K412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K412+'FR-16(7)(v)-9 TRANS Cust'!K412+'FR-16(7)(v)-13 DIST Cust'!K412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K413+'FR-16(7)(v)-7 TRANS Demand'!K413+'FR-16(7)(v)-11 DIST Demand'!K413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K413+'FR-16(7)(v)-8 TRANS Energy'!K413+'FR-16(7)(v)-12 DIST Energy'!K413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K413+'FR-16(7)(v)-9 TRANS Cust'!K413+'FR-16(7)(v)-13 DIST Cust'!K413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":3578},680,1745,1153,3578,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-22030},-14550,-193,-7287,-22030,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-662},-218,-134,-310,-662,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":3578},680,1745,1153,3578,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-19114},-14088,1418,-6444,-19114,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":72919},54504,302,18113,72919,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-19114},-14088,1418,-6444,-19114,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":53805},40416,1720,11669,53805,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":3815},{"$f":"F429-SUM(H429:I429)","v":2866},{"$f":"ROUND(H426*H428,0)","v":122},{"$f":"ROUND(I426*I428,0)","v":827},{"$f":"SUM(G429:I429)","v":3815},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K431","v":57138},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K431+'FR-16(7)(v)-7 TRANS Demand'!K431+'FR-16(7)(v)-11 DIST Demand'!K431","v":42978},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K431+'FR-16(7)(v)-8 TRANS Energy'!K431+'FR-16(7)(v)-12 DIST Energy'!K431","v":1840},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K431+'FR-16(7)(v)-9 TRANS Cust'!K431+'FR-16(7)(v)-13 DIST Cust'!K431","v":12320},{"$f":"SUM(G431:I431)","v":57138},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":4047},{"$f":"F433-H433-I433","v":3044},{"$f":"ROUND(H431*H432,0)","v":130},{"$f":"ROUND(I431*I432,0)","v":873},{"$f":"ROUND(J431*J432,0)","v":4047},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K447+'FR-16(7)(v)-7 TRANS Demand'!K447+'FR-16(7)(v)-11 DIST Demand'!K447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K447+'FR-16(7)(v)-8 TRANS Energy'!K447+'FR-16(7)(v)-12 DIST Energy'!K447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K447+'FR-16(7)(v)-9 TRANS Cust'!K447+'FR-16(7)(v)-13 DIST Cust'!K447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K448","v":7482},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K448+'FR-16(7)(v)-7 TRANS Demand'!K448+'FR-16(7)(v)-11 DIST Demand'!K448","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K448+'FR-16(7)(v)-8 TRANS Energy'!K448+'FR-16(7)(v)-12 DIST Energy'!K448","v":7482},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K448+'FR-16(7)(v)-9 TRANS Cust'!K448+'FR-16(7)(v)-13 DIST Cust'!K448","v":0},7482,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K449+'FR-16(7)(v)-7 TRANS Demand'!K449+'FR-16(7)(v)-11 DIST Demand'!K449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K449+'FR-16(7)(v)-8 TRANS Energy'!K449+'FR-16(7)(v)-12 DIST Energy'!K449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K449+'FR-16(7)(v)-9 TRANS Cust'!K449+'FR-16(7)(v)-13 DIST Cust'!K449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K450+'FR-16(7)(v)-7 TRANS Demand'!K450+'FR-16(7)(v)-11 DIST Demand'!K450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K450+'FR-16(7)(v)-8 TRANS Energy'!K450+'FR-16(7)(v)-12 DIST Energy'!K450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K450+'FR-16(7)(v)-9 TRANS Cust'!K450+'FR-16(7)(v)-13 DIST Cust'!K450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K451","v":3377},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K451+'FR-16(7)(v)-7 TRANS Demand'!K451+'FR-16(7)(v)-11 DIST Demand'!K451","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K451+'FR-16(7)(v)-8 TRANS Energy'!K451+'FR-16(7)(v)-12 DIST Energy'!K451","v":3377},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K451+'FR-16(7)(v)-9 TRANS Cust'!K451+'FR-16(7)(v)-13 DIST Cust'!K451","v":0},3377,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K452+'FR-16(7)(v)-7 TRANS Demand'!K452+'FR-16(7)(v)-11 DIST Demand'!K452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K452+'FR-16(7)(v)-8 TRANS Energy'!K452+'FR-16(7)(v)-12 DIST Energy'!K452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K452+'FR-16(7)(v)-9 TRANS Cust'!K452+'FR-16(7)(v)-13 DIST Cust'!K452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":10859},0,10859,0,10859,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K456+'FR-16(7)(v)-7 TRANS Demand'!K456+'FR-16(7)(v)-11 DIST Demand'!K456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K456+'FR-16(7)(v)-8 TRANS Energy'!K456+'FR-16(7)(v)-12 DIST Energy'!K456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K456+'FR-16(7)(v)-9 TRANS Cust'!K456+'FR-16(7)(v)-13 DIST Cust'!K456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":10859},0,10859,0,10859,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K462+'FR-16(7)(v)-7 TRANS Demand'!K462+'FR-16(7)(v)-11 DIST Demand'!K462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K462+'FR-16(7)(v)-8 TRANS Energy'!K462+'FR-16(7)(v)-12 DIST Energy'!K462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K462+'FR-16(7)(v)-9 TRANS Cust'!K462+'FR-16(7)(v)-13 DIST Cust'!K462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K463","v":1395},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K463+'FR-16(7)(v)-7 TRANS Demand'!K463+'FR-16(7)(v)-11 DIST Demand'!K463","v":1395},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K463+'FR-16(7)(v)-8 TRANS Energy'!K463+'FR-16(7)(v)-12 DIST Energy'!K463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K463+'FR-16(7)(v)-9 TRANS Cust'!K463+'FR-16(7)(v)-13 DIST Cust'!K463","v":0},{"$f":"SUM(G463:I463)","v":1395},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K464+'FR-16(7)(v)-7 TRANS Demand'!K464+'FR-16(7)(v)-11 DIST Demand'!K464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K464+'FR-16(7)(v)-8 TRANS Energy'!K464+'FR-16(7)(v)-12 DIST Energy'!K464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K464+'FR-16(7)(v)-9 TRANS Cust'!K464+'FR-16(7)(v)-13 DIST Cust'!K464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K465+'FR-16(7)(v)-7 TRANS Demand'!K465+'FR-16(7)(v)-11 DIST Demand'!K465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K465+'FR-16(7)(v)-8 TRANS Energy'!K465+'FR-16(7)(v)-12 DIST Energy'!K465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K465+'FR-16(7)(v)-9 TRANS Cust'!K465+'FR-16(7)(v)-13 DIST Cust'!K465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":1395},1395,0,0,1395,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K469","v":120},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K469+'FR-16(7)(v)-7 TRANS Demand'!K469+'FR-16(7)(v)-11 DIST Demand'!K469","v":120},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K469+'FR-16(7)(v)-8 TRANS Energy'!K469+'FR-16(7)(v)-12 DIST Energy'!K469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K469+'FR-16(7)(v)-9 TRANS Cust'!K469+'FR-16(7)(v)-13 DIST Cust'!K469","v":0},{"$f":"SUM(G469:I469)","v":120},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":120},120,0,0,120,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K473","v":39},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K473+'FR-16(7)(v)-7 TRANS Demand'!K473+'FR-16(7)(v)-11 DIST Demand'!K473","v":39},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K473+'FR-16(7)(v)-8 TRANS Energy'!K473+'FR-16(7)(v)-12 DIST Energy'!K473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K473+'FR-16(7)(v)-9 TRANS Cust'!K473+'FR-16(7)(v)-13 DIST Cust'!K473","v":0},{"$f":"SUM(G473:I473)","v":39},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K474+'FR-16(7)(v)-7 TRANS Demand'!K474+'FR-16(7)(v)-11 DIST Demand'!K474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K474+'FR-16(7)(v)-8 TRANS Energy'!K474+'FR-16(7)(v)-12 DIST Energy'!K474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K474+'FR-16(7)(v)-9 TRANS Cust'!K474+'FR-16(7)(v)-13 DIST Cust'!K474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K475","v":238},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K475+'FR-16(7)(v)-7 TRANS Demand'!K475+'FR-16(7)(v)-11 DIST Demand'!K475","v":238},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K475+'FR-16(7)(v)-8 TRANS Energy'!K475+'FR-16(7)(v)-12 DIST Energy'!K475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K475+'FR-16(7)(v)-9 TRANS Cust'!K475+'FR-16(7)(v)-13 DIST Cust'!K475","v":0},238,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K476","v":109},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K476+'FR-16(7)(v)-7 TRANS Demand'!K476+'FR-16(7)(v)-11 DIST Demand'!K476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K476+'FR-16(7)(v)-8 TRANS Energy'!K476+'FR-16(7)(v)-12 DIST Energy'!K476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K476+'FR-16(7)(v)-9 TRANS Cust'!K476+'FR-16(7)(v)-13 DIST Cust'!K476","v":109},{"$f":"SUM(G476:I476)","v":109},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K477","v":111},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K477+'FR-16(7)(v)-7 TRANS Demand'!K477+'FR-16(7)(v)-11 DIST Demand'!K477","v":111},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K477+'FR-16(7)(v)-8 TRANS Energy'!K477+'FR-16(7)(v)-12 DIST Energy'!K477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K477+'FR-16(7)(v)-9 TRANS Cust'!K477+'FR-16(7)(v)-13 DIST Cust'!K477","v":0},111,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K478","v":43},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K478+'FR-16(7)(v)-7 TRANS Demand'!K478+'FR-16(7)(v)-11 DIST Demand'!K478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K478+'FR-16(7)(v)-8 TRANS Energy'!K478+'FR-16(7)(v)-12 DIST Energy'!K478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K478+'FR-16(7)(v)-9 TRANS Cust'!K478+'FR-16(7)(v)-13 DIST Cust'!K478","v":43},43,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K479","v":39},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K479+'FR-16(7)(v)-7 TRANS Demand'!K479+'FR-16(7)(v)-11 DIST Demand'!K479","v":39},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K479+'FR-16(7)(v)-8 TRANS Energy'!K479+'FR-16(7)(v)-12 DIST Energy'!K479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K479+'FR-16(7)(v)-9 TRANS Cust'!K479+'FR-16(7)(v)-13 DIST Cust'!K479","v":0},39,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K480","v":18},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K480+'FR-16(7)(v)-7 TRANS Demand'!K480+'FR-16(7)(v)-11 DIST Demand'!K480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K480+'FR-16(7)(v)-8 TRANS Energy'!K480+'FR-16(7)(v)-12 DIST Energy'!K480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K480+'FR-16(7)(v)-9 TRANS Cust'!K480+'FR-16(7)(v)-13 DIST Cust'!K480","v":18},18,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K481","v":7},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K481+'FR-16(7)(v)-7 TRANS Demand'!K481+'FR-16(7)(v)-11 DIST Demand'!K481","v":7},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K481+'FR-16(7)(v)-8 TRANS Energy'!K481+'FR-16(7)(v)-12 DIST Energy'!K481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K481+'FR-16(7)(v)-9 TRANS Cust'!K481+'FR-16(7)(v)-13 DIST Cust'!K481","v":0},7,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K482","v":6},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K482+'FR-16(7)(v)-7 TRANS Demand'!K482+'FR-16(7)(v)-11 DIST Demand'!K482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K482+'FR-16(7)(v)-8 TRANS Energy'!K482+'FR-16(7)(v)-12 DIST Energy'!K482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K482+'FR-16(7)(v)-9 TRANS Cust'!K482+'FR-16(7)(v)-13 DIST Cust'!K482","v":6},6,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K483","v":5},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K483+'FR-16(7)(v)-7 TRANS Demand'!K483+'FR-16(7)(v)-11 DIST Demand'!K483","v":5},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K483+'FR-16(7)(v)-8 TRANS Energy'!K483+'FR-16(7)(v)-12 DIST Energy'!K483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K483+'FR-16(7)(v)-9 TRANS Cust'!K483+'FR-16(7)(v)-13 DIST Cust'!K483","v":0},5,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K484+'FR-16(7)(v)-7 TRANS Demand'!K484+'FR-16(7)(v)-11 DIST Demand'!K484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K484+'FR-16(7)(v)-8 TRANS Energy'!K484+'FR-16(7)(v)-12 DIST Energy'!K484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K484+'FR-16(7)(v)-9 TRANS Cust'!K484+'FR-16(7)(v)-13 DIST Cust'!K484","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K485+'FR-16(7)(v)-7 TRANS Demand'!K485+'FR-16(7)(v)-11 DIST Demand'!K485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K485+'FR-16(7)(v)-8 TRANS Energy'!K485+'FR-16(7)(v)-12 DIST Energy'!K485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K485+'FR-16(7)(v)-9 TRANS Cust'!K485+'FR-16(7)(v)-13 DIST Cust'!K485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K486","v":33},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K486+'FR-16(7)(v)-7 TRANS Demand'!K486+'FR-16(7)(v)-11 DIST Demand'!K486","v":33},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K486+'FR-16(7)(v)-8 TRANS Energy'!K486+'FR-16(7)(v)-12 DIST Energy'!K486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K486+'FR-16(7)(v)-9 TRANS Cust'!K486+'FR-16(7)(v)-13 DIST Cust'!K486","v":0},33,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K487","v":156},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K487+'FR-16(7)(v)-7 TRANS Demand'!K487+'FR-16(7)(v)-11 DIST Demand'!K487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K487+'FR-16(7)(v)-8 TRANS Energy'!K487+'FR-16(7)(v)-12 DIST Energy'!K487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K487+'FR-16(7)(v)-9 TRANS Cust'!K487+'FR-16(7)(v)-13 DIST Cust'!K487","v":156},156,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K488+'FR-16(7)(v)-7 TRANS Demand'!K488+'FR-16(7)(v)-11 DIST Demand'!K488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K488+'FR-16(7)(v)-8 TRANS Energy'!K488+'FR-16(7)(v)-12 DIST Energy'!K488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K488+'FR-16(7)(v)-9 TRANS Cust'!K488+'FR-16(7)(v)-13 DIST Cust'!K488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K489","v":80},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K489+'FR-16(7)(v)-7 TRANS Demand'!K489+'FR-16(7)(v)-11 DIST Demand'!K489","v":80},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K489+'FR-16(7)(v)-8 TRANS Energy'!K489+'FR-16(7)(v)-12 DIST Energy'!K489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K489+'FR-16(7)(v)-9 TRANS Cust'!K489+'FR-16(7)(v)-13 DIST Cust'!K489","v":0},80,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K490","v":219},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K490+'FR-16(7)(v)-7 TRANS Demand'!K490+'FR-16(7)(v)-11 DIST Demand'!K490","v":219},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K490+'FR-16(7)(v)-8 TRANS Energy'!K490+'FR-16(7)(v)-12 DIST Energy'!K490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K490+'FR-16(7)(v)-9 TRANS Cust'!K490+'FR-16(7)(v)-13 DIST Cust'!K490","v":0},219,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K491","v":4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K491+'FR-16(7)(v)-7 TRANS Demand'!K491+'FR-16(7)(v)-11 DIST Demand'!K491","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K491+'FR-16(7)(v)-8 TRANS Energy'!K491+'FR-16(7)(v)-12 DIST Energy'!K491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K491+'FR-16(7)(v)-9 TRANS Cust'!K491+'FR-16(7)(v)-13 DIST Cust'!K491","v":4},4,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":1107},771,0,336,1107,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K495","v":1534},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K495+'FR-16(7)(v)-7 TRANS Demand'!K495+'FR-16(7)(v)-11 DIST Demand'!K495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K495+'FR-16(7)(v)-8 TRANS Energy'!K495+'FR-16(7)(v)-12 DIST Energy'!K495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K495+'FR-16(7)(v)-9 TRANS Cust'!K495+'FR-16(7)(v)-13 DIST Cust'!K495","v":1534},{"$f":"SUM(G495:I495)","v":1534},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K496","v":20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K496+'FR-16(7)(v)-7 TRANS Demand'!K496+'FR-16(7)(v)-11 DIST Demand'!K496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K496+'FR-16(7)(v)-8 TRANS Energy'!K496+'FR-16(7)(v)-12 DIST Energy'!K496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K496+'FR-16(7)(v)-9 TRANS Cust'!K496+'FR-16(7)(v)-13 DIST Cust'!K496","v":20},20,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K497","v":192},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K497+'FR-16(7)(v)-7 TRANS Demand'!K497+'FR-16(7)(v)-11 DIST Demand'!K497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K497+'FR-16(7)(v)-8 TRANS Energy'!K497+'FR-16(7)(v)-12 DIST Energy'!K497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K497+'FR-16(7)(v)-9 TRANS Cust'!K497+'FR-16(7)(v)-13 DIST Cust'!K497","v":192},192,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K498","v":-14},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K498+'FR-16(7)(v)-7 TRANS Demand'!K498+'FR-16(7)(v)-11 DIST Demand'!K498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K498+'FR-16(7)(v)-8 TRANS Energy'!K498+'FR-16(7)(v)-12 DIST Energy'!K498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K498+'FR-16(7)(v)-9 TRANS Cust'!K498+'FR-16(7)(v)-13 DIST Cust'!K498","v":-14},-14,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K499","v":-999},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K499+'FR-16(7)(v)-7 TRANS Demand'!K499+'FR-16(7)(v)-11 DIST Demand'!K499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K499+'FR-16(7)(v)-8 TRANS Energy'!K499+'FR-16(7)(v)-12 DIST Energy'!K499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K499+'FR-16(7)(v)-9 TRANS Cust'!K499+'FR-16(7)(v)-13 DIST Cust'!K499","v":-999},-999,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K500+'FR-16(7)(v)-7 TRANS Demand'!K500+'FR-16(7)(v)-11 DIST Demand'!K500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K500+'FR-16(7)(v)-8 TRANS Energy'!K500+'FR-16(7)(v)-12 DIST Energy'!K500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K500+'FR-16(7)(v)-9 TRANS Cust'!K500+'FR-16(7)(v)-13 DIST Cust'!K500","v":0},0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K501","v":10},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K501+'FR-16(7)(v)-7 TRANS Demand'!K501+'FR-16(7)(v)-11 DIST Demand'!K501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K501+'FR-16(7)(v)-8 TRANS Energy'!K501+'FR-16(7)(v)-12 DIST Energy'!K501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K501+'FR-16(7)(v)-9 TRANS Cust'!K501+'FR-16(7)(v)-13 DIST Cust'!K501","v":10},10,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K502","v":-2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K502+'FR-16(7)(v)-7 TRANS Demand'!K502+'FR-16(7)(v)-11 DIST Demand'!K502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K502+'FR-16(7)(v)-8 TRANS Energy'!K502+'FR-16(7)(v)-12 DIST Energy'!K502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K502+'FR-16(7)(v)-9 TRANS Cust'!K502+'FR-16(7)(v)-13 DIST Cust'!K502","v":-2},-2,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":741},0,0,741,741,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K516","v":119},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K516+'FR-16(7)(v)-7 TRANS Demand'!K516+'FR-16(7)(v)-11 DIST Demand'!K516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K516+'FR-16(7)(v)-8 TRANS Energy'!K516+'FR-16(7)(v)-12 DIST Energy'!K516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K516+'FR-16(7)(v)-9 TRANS Cust'!K516+'FR-16(7)(v)-13 DIST Cust'!K516","v":119},{"$f":"SUM(G516:I516)","v":119},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K517+'FR-16(7)(v)-7 TRANS Demand'!K517+'FR-16(7)(v)-11 DIST Demand'!K517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K517+'FR-16(7)(v)-8 TRANS Energy'!K517+'FR-16(7)(v)-12 DIST Energy'!K517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K517+'FR-16(7)(v)-9 TRANS Cust'!K517+'FR-16(7)(v)-13 DIST Cust'!K517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":119},0,0,119,119,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K521","v":74},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K521+'FR-16(7)(v)-7 TRANS Demand'!K521+'FR-16(7)(v)-11 DIST Demand'!K521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K521+'FR-16(7)(v)-8 TRANS Energy'!K521+'FR-16(7)(v)-12 DIST Energy'!K521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K521+'FR-16(7)(v)-9 TRANS Cust'!K521+'FR-16(7)(v)-13 DIST Cust'!K521","v":74},{"$f":"SUM(G521:I521)","v":74},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":74},0,0,74,74,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K525+'FR-16(7)(v)-7 TRANS Demand'!K525+'FR-16(7)(v)-11 DIST Demand'!K525","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K525+'FR-16(7)(v)-8 TRANS Energy'!K525+'FR-16(7)(v)-12 DIST Energy'!K525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K525+'FR-16(7)(v)-9 TRANS Cust'!K525+'FR-16(7)(v)-13 DIST Cust'!K525","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K526","v":344},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K526+'FR-16(7)(v)-7 TRANS Demand'!K526+'FR-16(7)(v)-11 DIST Demand'!K526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K526+'FR-16(7)(v)-8 TRANS Energy'!K526+'FR-16(7)(v)-12 DIST Energy'!K526","v":344},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K526+'FR-16(7)(v)-9 TRANS Cust'!K526+'FR-16(7)(v)-13 DIST Cust'!K526","v":0},344,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K527","v":67},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K527+'FR-16(7)(v)-7 TRANS Demand'!K527+'FR-16(7)(v)-11 DIST Demand'!K527","v":67},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K527+'FR-16(7)(v)-8 TRANS Energy'!K527+'FR-16(7)(v)-12 DIST Energy'!K527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K527+'FR-16(7)(v)-9 TRANS Cust'!K527+'FR-16(7)(v)-13 DIST Cust'!K527","v":0},67,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K528","v":347},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K528+'FR-16(7)(v)-7 TRANS Demand'!K528+'FR-16(7)(v)-11 DIST Demand'!K528","v":247},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K528+'FR-16(7)(v)-8 TRANS Energy'!K528+'FR-16(7)(v)-12 DIST Energy'!K528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K528+'FR-16(7)(v)-9 TRANS Cust'!K528+'FR-16(7)(v)-13 DIST Cust'!K528","v":100},347,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K529","v":570},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K529+'FR-16(7)(v)-7 TRANS Demand'!K529+'FR-16(7)(v)-11 DIST Demand'!K529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K529+'FR-16(7)(v)-8 TRANS Energy'!K529+'FR-16(7)(v)-12 DIST Energy'!K529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K529+'FR-16(7)(v)-9 TRANS Cust'!K529+'FR-16(7)(v)-13 DIST Cust'!K529","v":570},570,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K530","v":20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K530+'FR-16(7)(v)-7 TRANS Demand'!K530+'FR-16(7)(v)-11 DIST Demand'!K530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K530+'FR-16(7)(v)-8 TRANS Energy'!K530+'FR-16(7)(v)-12 DIST Energy'!K530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K530+'FR-16(7)(v)-9 TRANS Cust'!K530+'FR-16(7)(v)-13 DIST Cust'!K530","v":20},20,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K531+'FR-16(7)(v)-7 TRANS Demand'!K531+'FR-16(7)(v)-11 DIST Demand'!K531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K531+'FR-16(7)(v)-8 TRANS Energy'!K531+'FR-16(7)(v)-12 DIST Energy'!K531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K531+'FR-16(7)(v)-9 TRANS Cust'!K531+'FR-16(7)(v)-13 DIST Cust'!K531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":1348},314,344,690,1348,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K533","v":9},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K533+'FR-16(7)(v)-7 TRANS Demand'!K533+'FR-16(7)(v)-11 DIST Demand'!K533","v":2},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K533+'FR-16(7)(v)-8 TRANS Energy'!K533+'FR-16(7)(v)-12 DIST Energy'!K533","v":2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K533+'FR-16(7)(v)-9 TRANS Cust'!K533+'FR-16(7)(v)-13 DIST Cust'!K533","v":5},{"$f":"SUM(G533:I533)","v":9},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K534+'FR-16(7)(v)-7 TRANS Demand'!K534+'FR-16(7)(v)-11 DIST Demand'!K534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K534+'FR-16(7)(v)-8 TRANS Energy'!K534+'FR-16(7)(v)-12 DIST Energy'!K534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K534+'FR-16(7)(v)-9 TRANS Cust'!K534+'FR-16(7)(v)-13 DIST Cust'!K534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K535+'FR-16(7)(v)-7 TRANS Demand'!K535+'FR-16(7)(v)-11 DIST Demand'!K535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K535+'FR-16(7)(v)-8 TRANS Energy'!K535+'FR-16(7)(v)-12 DIST Energy'!K535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K535+'FR-16(7)(v)-9 TRANS Cust'!K535+'FR-16(7)(v)-13 DIST Cust'!K535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K536+'FR-16(7)(v)-7 TRANS Demand'!K536+'FR-16(7)(v)-11 DIST Demand'!K536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K536+'FR-16(7)(v)-8 TRANS Energy'!K536+'FR-16(7)(v)-12 DIST Energy'!K536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K536+'FR-16(7)(v)-9 TRANS Cust'!K536+'FR-16(7)(v)-13 DIST Cust'!K536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K537","v":-6},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K537+'FR-16(7)(v)-7 TRANS Demand'!K537+'FR-16(7)(v)-11 DIST Demand'!K537","v":-1},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K537+'FR-16(7)(v)-8 TRANS Energy'!K537+'FR-16(7)(v)-12 DIST Energy'!K537","v":-2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K537+'FR-16(7)(v)-9 TRANS Cust'!K537+'FR-16(7)(v)-13 DIST Cust'!K537","v":-3},-6,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K538+'FR-16(7)(v)-7 TRANS Demand'!K538+'FR-16(7)(v)-11 DIST Demand'!K538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K538+'FR-16(7)(v)-8 TRANS Energy'!K538+'FR-16(7)(v)-12 DIST Energy'!K538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K538+'FR-16(7)(v)-9 TRANS Cust'!K538+'FR-16(7)(v)-13 DIST Cust'!K538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K539+'FR-16(7)(v)-7 TRANS Demand'!K539+'FR-16(7)(v)-11 DIST Demand'!K539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K539+'FR-16(7)(v)-8 TRANS Energy'!K539+'FR-16(7)(v)-12 DIST Energy'!K539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K539+'FR-16(7)(v)-9 TRANS Cust'!K539+'FR-16(7)(v)-13 DIST Cust'!K539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K540+'FR-16(7)(v)-7 TRANS Demand'!K540+'FR-16(7)(v)-11 DIST Demand'!K540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K540+'FR-16(7)(v)-8 TRANS Energy'!K540+'FR-16(7)(v)-12 DIST Energy'!K540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K540+'FR-16(7)(v)-9 TRANS Cust'!K540+'FR-16(7)(v)-13 DIST Cust'!K540","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K541+'FR-16(7)(v)-7 TRANS Demand'!K541+'FR-16(7)(v)-11 DIST Demand'!K541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K541+'FR-16(7)(v)-8 TRANS Energy'!K541+'FR-16(7)(v)-12 DIST Energy'!K541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K541+'FR-16(7)(v)-9 TRANS Cust'!K541+'FR-16(7)(v)-13 DIST Cust'!K541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K542+'FR-16(7)(v)-7 TRANS Demand'!K542+'FR-16(7)(v)-11 DIST Demand'!K542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K542+'FR-16(7)(v)-8 TRANS Energy'!K542+'FR-16(7)(v)-12 DIST Energy'!K542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K542+'FR-16(7)(v)-9 TRANS Cust'!K542+'FR-16(7)(v)-13 DIST Cust'!K542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K543+'FR-16(7)(v)-7 TRANS Demand'!K543+'FR-16(7)(v)-11 DIST Demand'!K543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K543+'FR-16(7)(v)-8 TRANS Energy'!K543+'FR-16(7)(v)-12 DIST Energy'!K543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K543+'FR-16(7)(v)-9 TRANS Cust'!K543+'FR-16(7)(v)-13 DIST Cust'!K543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K544+'FR-16(7)(v)-7 TRANS Demand'!K544+'FR-16(7)(v)-11 DIST Demand'!K544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K544+'FR-16(7)(v)-8 TRANS Energy'!K544+'FR-16(7)(v)-12 DIST Energy'!K544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K544+'FR-16(7)(v)-9 TRANS Cust'!K544+'FR-16(7)(v)-13 DIST Cust'!K544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K545","v":35},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K545+'FR-16(7)(v)-7 TRANS Demand'!K545+'FR-16(7)(v)-11 DIST Demand'!K545","v":8},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K545+'FR-16(7)(v)-8 TRANS Energy'!K545+'FR-16(7)(v)-12 DIST Energy'!K545","v":9},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K545+'FR-16(7)(v)-9 TRANS Cust'!K545+'FR-16(7)(v)-13 DIST Cust'!K545","v":18},35,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K546","v":462},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K546+'FR-16(7)(v)-7 TRANS Demand'!K546+'FR-16(7)(v)-11 DIST Demand'!K546","v":104},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K546+'FR-16(7)(v)-8 TRANS Energy'!K546+'FR-16(7)(v)-12 DIST Energy'!K546","v":118},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K546+'FR-16(7)(v)-9 TRANS Cust'!K546+'FR-16(7)(v)-13 DIST Cust'!K546","v":240},462,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":1848},427,471,950,1848,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":16263},2713,11330,2220,16263,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K562","v":2214},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K562+'FR-16(7)(v)-7 TRANS Demand'!K562+'FR-16(7)(v)-11 DIST Demand'!K562","v":2214},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K562+'FR-16(7)(v)-8 TRANS Energy'!K562+'FR-16(7)(v)-12 DIST Energy'!K562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K562+'FR-16(7)(v)-9 TRANS Cust'!K562+'FR-16(7)(v)-13 DIST Cust'!K562","v":0},{"$f":"SUM(G562:I562)","v":2214},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":2214},2214,0,0,2214,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K566","v":128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K566+'FR-16(7)(v)-7 TRANS Demand'!K566+'FR-16(7)(v)-11 DIST Demand'!K566","v":128},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K566+'FR-16(7)(v)-8 TRANS Energy'!K566+'FR-16(7)(v)-12 DIST Energy'!K566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K566+'FR-16(7)(v)-9 TRANS Cust'!K566+'FR-16(7)(v)-13 DIST Cust'!K566","v":0},{"$f":"SUM(G566:I566)","v":128},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":128},128,0,0,128,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K570","v":1515},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K570+'FR-16(7)(v)-7 TRANS Demand'!K570+'FR-16(7)(v)-11 DIST Demand'!K570","v":712},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K570+'FR-16(7)(v)-8 TRANS Energy'!K570+'FR-16(7)(v)-12 DIST Energy'!K570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K570+'FR-16(7)(v)-9 TRANS Cust'!K570+'FR-16(7)(v)-13 DIST Cust'!K570","v":803},{"$f":"SUM(G570:I570)","v":1515},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":1515},712,0,803,1515,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K574","v":246},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K574+'FR-16(7)(v)-7 TRANS Demand'!K574+'FR-16(7)(v)-11 DIST Demand'!K574","v":88},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K574+'FR-16(7)(v)-8 TRANS Energy'!K574+'FR-16(7)(v)-12 DIST Energy'!K574","v":54},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K574+'FR-16(7)(v)-9 TRANS Cust'!K574+'FR-16(7)(v)-13 DIST Cust'!K574","v":104},{"$f":"SUM(G574:I574)","v":246},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":246},88,54,104,246,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K578","v":22},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K578+'FR-16(7)(v)-7 TRANS Demand'!K578+'FR-16(7)(v)-11 DIST Demand'!K578","v":7},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K578+'FR-16(7)(v)-8 TRANS Energy'!K578+'FR-16(7)(v)-12 DIST Energy'!K578","v":5},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K578+'FR-16(7)(v)-9 TRANS Cust'!K578+'FR-16(7)(v)-13 DIST Cust'!K578","v":10},{"$f":"SUM(G578:I578)","v":22},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":22},7,5,10,22,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":4125},3149,59,917,4125,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K596","v":889},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K596+'FR-16(7)(v)-7 TRANS Demand'!K596+'FR-16(7)(v)-11 DIST Demand'!K596","v":666},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K596+'FR-16(7)(v)-8 TRANS Energy'!K596+'FR-16(7)(v)-12 DIST Energy'!K596","v":4},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K596+'FR-16(7)(v)-9 TRANS Cust'!K596+'FR-16(7)(v)-13 DIST Cust'!K596","v":219},{"$f":"SUM(G596:I596)","v":889},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K597+'FR-16(7)(v)-7 TRANS Demand'!K597+'FR-16(7)(v)-11 DIST Demand'!K597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K597+'FR-16(7)(v)-8 TRANS Energy'!K597+'FR-16(7)(v)-12 DIST Energy'!K597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K597+'FR-16(7)(v)-9 TRANS Cust'!K597+'FR-16(7)(v)-13 DIST Cust'!K597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":889},666,4,219,889,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K601","v":154},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K601+'FR-16(7)(v)-7 TRANS Demand'!K601+'FR-16(7)(v)-11 DIST Demand'!K601","v":35},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K601+'FR-16(7)(v)-8 TRANS Energy'!K601+'FR-16(7)(v)-12 DIST Energy'!K601","v":39},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K601+'FR-16(7)(v)-9 TRANS Cust'!K601+'FR-16(7)(v)-13 DIST Cust'!K601","v":80},{"$f":"SUM(G601:I601)","v":154},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K602","v":-2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K602+'FR-16(7)(v)-7 TRANS Demand'!K602+'FR-16(7)(v)-11 DIST Demand'!K602","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K602+'FR-16(7)(v)-8 TRANS Energy'!K602+'FR-16(7)(v)-12 DIST Energy'!K602","v":-1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K602+'FR-16(7)(v)-9 TRANS Cust'!K602+'FR-16(7)(v)-13 DIST Cust'!K602","v":-1},{"$f":"SUM(G602:I602)","v":-2},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K603+'FR-16(7)(v)-7 TRANS Demand'!K603+'FR-16(7)(v)-11 DIST Demand'!K603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K603+'FR-16(7)(v)-8 TRANS Energy'!K603+'FR-16(7)(v)-12 DIST Energy'!K603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K603+'FR-16(7)(v)-9 TRANS Cust'!K603+'FR-16(7)(v)-13 DIST Cust'!K603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K604","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K604+'FR-16(7)(v)-7 TRANS Demand'!K604+'FR-16(7)(v)-11 DIST Demand'!K604","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K604+'FR-16(7)(v)-8 TRANS Energy'!K604+'FR-16(7)(v)-12 DIST Energy'!K604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K604+'FR-16(7)(v)-9 TRANS Cust'!K604+'FR-16(7)(v)-13 DIST Cust'!K604","v":-1},{"$f":"SUM(G604:I604)","v":-1},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":151},35,38,78,151,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K608","v":9},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K608+'FR-16(7)(v)-7 TRANS Demand'!K608+'FR-16(7)(v)-11 DIST Demand'!K608","v":5},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K608+'FR-16(7)(v)-8 TRANS Energy'!K608+'FR-16(7)(v)-12 DIST Energy'!K608","v":2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K608+'FR-16(7)(v)-9 TRANS Cust'!K608+'FR-16(7)(v)-13 DIST Cust'!K608","v":2},{"$f":"SUM(G608:I608)","v":9},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K609+'FR-16(7)(v)-7 TRANS Demand'!K609+'FR-16(7)(v)-11 DIST Demand'!K609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K609+'FR-16(7)(v)-8 TRANS Energy'!K609+'FR-16(7)(v)-12 DIST Energy'!K609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K609+'FR-16(7)(v)-9 TRANS Cust'!K609+'FR-16(7)(v)-13 DIST Cust'!K609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":9},5,2,2,9,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":1049},706,44,299,1049,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":16263},2713,11330,2220,16263,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":4125},3149,59,917,4125,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":1049},706,44,299,1049,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":21437},6568,11433,3436,21437,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K632","v":1170},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K632+'FR-16(7)(v)-7 TRANS Demand'!K632+'FR-16(7)(v)-11 DIST Demand'!K632","v":880},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K632+'FR-16(7)(v)-8 TRANS Energy'!K632+'FR-16(7)(v)-12 DIST Energy'!K632","v":38},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K632+'FR-16(7)(v)-9 TRANS Cust'!K632+'FR-16(7)(v)-13 DIST Cust'!K632","v":252},{"$f":"SUM(G632:I632)","v":1170},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":1170},880,38,252,1170,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K636","v":3143},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K636+'FR-16(7)(v)-7 TRANS Demand'!K636+'FR-16(7)(v)-11 DIST Demand'!K636","v":2407},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K636+'FR-16(7)(v)-8 TRANS Energy'!K636+'FR-16(7)(v)-12 DIST Energy'!K636","v":45},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K636+'FR-16(7)(v)-9 TRANS Cust'!K636+'FR-16(7)(v)-13 DIST Cust'!K636","v":691},{"$f":"SUM(G636:I636)","v":3143},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K637","v":-86},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K637+'FR-16(7)(v)-7 TRANS Demand'!K637+'FR-16(7)(v)-11 DIST Demand'!K637","v":-19},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K637+'FR-16(7)(v)-8 TRANS Energy'!K637+'FR-16(7)(v)-12 DIST Energy'!K637","v":-22},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K637+'FR-16(7)(v)-9 TRANS Cust'!K637+'FR-16(7)(v)-13 DIST Cust'!K637","v":-45},{"$f":"SUM(G637:I637)","v":-86},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K638","v":2126},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K638+'FR-16(7)(v)-7 TRANS Demand'!K638+'FR-16(7)(v)-11 DIST Demand'!K638","v":1628},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K638+'FR-16(7)(v)-8 TRANS Energy'!K638+'FR-16(7)(v)-12 DIST Energy'!K638","v":30},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K638+'FR-16(7)(v)-9 TRANS Cust'!K638+'FR-16(7)(v)-13 DIST Cust'!K638","v":468},{"$f":"SUM(G638:I638)","v":2126},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":5183},4016,53,1114,5183,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":6353},4896,91,1366,6353,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K644","v":1664},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K644+'FR-16(7)(v)-7 TRANS Demand'!K644+'FR-16(7)(v)-11 DIST Demand'!K644","v":286},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K644+'FR-16(7)(v)-8 TRANS Energy'!K644+'FR-16(7)(v)-12 DIST Energy'!K644","v":1156},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K644+'FR-16(7)(v)-9 TRANS Cust'!K644+'FR-16(7)(v)-13 DIST Cust'!K644","v":222},{"$f":"SUM(G644:I644)","v":1664},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K645+'FR-16(7)(v)-7 TRANS Demand'!K645+'FR-16(7)(v)-11 DIST Demand'!K645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K645+'FR-16(7)(v)-8 TRANS Energy'!K645+'FR-16(7)(v)-12 DIST Energy'!K645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K645+'FR-16(7)(v)-9 TRANS Cust'!K645+'FR-16(7)(v)-13 DIST Cust'!K645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K646+'FR-16(7)(v)-7 TRANS Demand'!K646+'FR-16(7)(v)-11 DIST Demand'!K646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K646+'FR-16(7)(v)-8 TRANS Energy'!K646+'FR-16(7)(v)-12 DIST Energy'!K646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K646+'FR-16(7)(v)-9 TRANS Cust'!K646+'FR-16(7)(v)-13 DIST Cust'!K646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K647","v":3},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K647+'FR-16(7)(v)-7 TRANS Demand'!K647+'FR-16(7)(v)-11 DIST Demand'!K647","v":3},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K647+'FR-16(7)(v)-8 TRANS Energy'!K647+'FR-16(7)(v)-12 DIST Energy'!K647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K647+'FR-16(7)(v)-9 TRANS Cust'!K647+'FR-16(7)(v)-13 DIST Cust'!K647","v":0},{"$f":"SUM(G647:I647)","v":3},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K648+'FR-16(7)(v)-7 TRANS Demand'!K648+'FR-16(7)(v)-11 DIST Demand'!K648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K648+'FR-16(7)(v)-8 TRANS Energy'!K648+'FR-16(7)(v)-12 DIST Energy'!K648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K648+'FR-16(7)(v)-9 TRANS Cust'!K648+'FR-16(7)(v)-13 DIST Cust'!K648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":1667},289,1156,222,1667,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K652","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K652+'FR-16(7)(v)-7 TRANS Demand'!K652+'FR-16(7)(v)-11 DIST Demand'!K652","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K652+'FR-16(7)(v)-8 TRANS Energy'!K652+'FR-16(7)(v)-12 DIST Energy'!K652","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K652+'FR-16(7)(v)-9 TRANS Cust'!K652+'FR-16(7)(v)-13 DIST Cust'!K652","v":0},{"$f":"SUM(G652:I652)","v":0},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":0},0,0,0,0,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K656+'FR-16(7)(v)-7 TRANS Demand'!K656+'FR-16(7)(v)-11 DIST Demand'!K656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K656+'FR-16(7)(v)-8 TRANS Energy'!K656+'FR-16(7)(v)-12 DIST Energy'!K656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K656+'FR-16(7)(v)-9 TRANS Cust'!K656+'FR-16(7)(v)-13 DIST Cust'!K656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K657+'FR-16(7)(v)-7 TRANS Demand'!K657+'FR-16(7)(v)-11 DIST Demand'!K657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K657+'FR-16(7)(v)-8 TRANS Energy'!K657+'FR-16(7)(v)-12 DIST Energy'!K657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K657+'FR-16(7)(v)-9 TRANS Cust'!K657+'FR-16(7)(v)-13 DIST Cust'!K657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":1667},289,1156,222,1667,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":0},0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":1667},289,1156,222,1667,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":4047},{"$f":"G433","v":3044},{"$f":"H433","v":130},{"$f":"I433","v":873},{"$f":"J433","v":4047},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-6353},{"$f":"-G641","v":-4896},{"$f":"-H641","v":-91},{"$f":"-I641","v":-1366},{"$f":"-J641","v":-6353},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":1667},{"$f":"G663","v":289},{"$f":"H663","v":1156},{"$f":"I663","v":222},{"$f":"J663","v":1667},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":42},{"$f":"G707","v":9},{"$f":"H707","v":11},{"$f":"I707","v":22},{"$f":"J707","v":42},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-597},-1554,1206,-249,-597,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K674","v":-323},{"$f":"F674-SUM(H674:I674)","v":-837},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K674+'FR-16(7)(v)-8 TRANS Energy'!K674+'FR-16(7)(v)-12 DIST Energy'!K674","v":649},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K674+'FR-16(7)(v)-9 TRANS Cust'!K674+'FR-16(7)(v)-13 DIST Cust'!K674","v":-135},{"$f":"SUM(G674:I674)","v":-323},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":1667},{"$f":"G663","v":289},{"$f":"H663","v":1156},{"$f":"I663","v":222},{"$f":"J663","v":1667},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":1344},-548,1805,87,1344,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-323},-837,649,-135,-323,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-323},-837,649,-135,-323,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K694","v":-4616},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K694+'FR-16(7)(v)-7 TRANS Demand'!K694+'FR-16(7)(v)-11 DIST Demand'!K694","v":-3459},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K694+'FR-16(7)(v)-8 TRANS Energy'!K694+'FR-16(7)(v)-12 DIST Energy'!K694","v":-19},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K694+'FR-16(7)(v)-9 TRANS Cust'!K694+'FR-16(7)(v)-13 DIST Cust'!K694","v":-1138},{"$f":"SUM(G694:I694)","v":-4616},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K695+'FR-16(7)(v)-7 TRANS Demand'!K695+'FR-16(7)(v)-11 DIST Demand'!K695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K695+'FR-16(7)(v)-8 TRANS Energy'!K695+'FR-16(7)(v)-12 DIST Energy'!K695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K695+'FR-16(7)(v)-9 TRANS Cust'!K695+'FR-16(7)(v)-13 DIST Cust'!K695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-4616},-3459,-19,-1138,-4616,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K700","v":42},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K700+'FR-16(7)(v)-7 TRANS Demand'!K700+'FR-16(7)(v)-11 DIST Demand'!K700","v":9},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K700+'FR-16(7)(v)-8 TRANS Energy'!K700+'FR-16(7)(v)-12 DIST Energy'!K700","v":11},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K700+'FR-16(7)(v)-9 TRANS Cust'!K700+'FR-16(7)(v)-13 DIST Cust'!K700","v":22},{"$f":"SUM(G700:I700)","v":42},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":42},9,11,22,42,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K704+'FR-16(7)(v)-7 TRANS Demand'!K704+'FR-16(7)(v)-11 DIST Demand'!K704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K704+'FR-16(7)(v)-8 TRANS Energy'!K704+'FR-16(7)(v)-12 DIST Energy'!K704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K704+'FR-16(7)(v)-9 TRANS Cust'!K704+'FR-16(7)(v)-13 DIST Cust'!K704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":42},9,11,22,42,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":4047},{"$f":"G433","v":3044},{"$f":"H433","v":130},{"$f":"I433","v":873},{"$f":"J433","v":4047},{"$f":"F711-J711","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":1344},{"$f":"G676","v":-548},{"$f":"H676","v":1805},{"$f":"I676","v":87},{"$f":"J676","v":1344},0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-6353},{"$f":"-G641","v":-4896},{"$f":"-H641","v":-91},{"$f":"-I641","v":-1366},{"$f":"-J641","v":-6353},0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":4616},{"$f":"-G696","v":3459},{"$f":"-H696","v":19},{"$f":"-I696","v":1138},{"$f":"-J696","v":4616},0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":42},{"$f":"G707","v":9},{"$f":"H707","v":11},{"$f":"I707","v":22},{"$f":"J707","v":42},0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":3696},1068,1874,754,3696,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":209},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K720+'FR-16(7)(v)-7 TRANS Demand'!K720+'FR-16(7)(v)-11 DIST Demand'!K720","v":61},{"$f":"ROUND(H717*H719,0)","v":106},{"$f":"ROUND(I717*I719,0)","v":43},{"$f":"SUM(G720:I720)","v":210},{"$f":"F720-J720","v":-1}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":42},{"$f":"G707","v":9},{"$f":"H707","v":11},{"$f":"I707","v":22},{"$f":"J707","v":42},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":251},70,117,65,252,-1]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":209},{"$f":"G720","v":61},{"$f":"H720","v":106},{"$f":"I720","v":43},{"$f":"J720","v":210},{"$f":"F725-J725","v":-1}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":209},61,106,43,210,-1]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K742","v":32},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K742+'FR-16(7)(v)-7 TRANS Demand'!K742+'FR-16(7)(v)-11 DIST Demand'!K742","v":15},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K742+'FR-16(7)(v)-8 TRANS Energy'!K742+'FR-16(7)(v)-12 DIST Energy'!K742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K742+'FR-16(7)(v)-9 TRANS Cust'!K742+'FR-16(7)(v)-13 DIST Cust'!K742","v":17},{"$f":"SUM(G742:I742)","v":32},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K743+'FR-16(7)(v)-7 TRANS Demand'!K743+'FR-16(7)(v)-11 DIST Demand'!K743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K743+'FR-16(7)(v)-8 TRANS Energy'!K743+'FR-16(7)(v)-12 DIST Energy'!K743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K743+'FR-16(7)(v)-9 TRANS Cust'!K743+'FR-16(7)(v)-13 DIST Cust'!K743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K744","v":24},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K744+'FR-16(7)(v)-7 TRANS Demand'!K744+'FR-16(7)(v)-11 DIST Demand'!K744","v":11},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K744+'FR-16(7)(v)-8 TRANS Energy'!K744+'FR-16(7)(v)-12 DIST Energy'!K744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K744+'FR-16(7)(v)-9 TRANS Cust'!K744+'FR-16(7)(v)-13 DIST Cust'!K744","v":13},24,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K745","v":111},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K745+'FR-16(7)(v)-7 TRANS Demand'!K745+'FR-16(7)(v)-11 DIST Demand'!K745","v":52},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K745+'FR-16(7)(v)-8 TRANS Energy'!K745+'FR-16(7)(v)-12 DIST Energy'!K745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K745+'FR-16(7)(v)-9 TRANS Cust'!K745+'FR-16(7)(v)-13 DIST Cust'!K745","v":59},111,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K746","v":10},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K746+'FR-16(7)(v)-7 TRANS Demand'!K746+'FR-16(7)(v)-11 DIST Demand'!K746","v":10},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K746+'FR-16(7)(v)-8 TRANS Energy'!K746+'FR-16(7)(v)-12 DIST Energy'!K746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K746+'FR-16(7)(v)-9 TRANS Cust'!K746+'FR-16(7)(v)-13 DIST Cust'!K746","v":0},10,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K747+'FR-16(7)(v)-7 TRANS Demand'!K747+'FR-16(7)(v)-11 DIST Demand'!K747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K747+'FR-16(7)(v)-8 TRANS Energy'!K747+'FR-16(7)(v)-12 DIST Energy'!K747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K747+'FR-16(7)(v)-9 TRANS Cust'!K747+'FR-16(7)(v)-13 DIST Cust'!K747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K748","v":195},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K748+'FR-16(7)(v)-7 TRANS Demand'!K748+'FR-16(7)(v)-11 DIST Demand'!K748","v":195},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K748+'FR-16(7)(v)-8 TRANS Energy'!K748+'FR-16(7)(v)-12 DIST Energy'!K748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K748+'FR-16(7)(v)-9 TRANS Cust'!K748+'FR-16(7)(v)-13 DIST Cust'!K748","v":0},195,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K749","v":2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K749+'FR-16(7)(v)-7 TRANS Demand'!K749+'FR-16(7)(v)-11 DIST Demand'!K749","v":1},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K749+'FR-16(7)(v)-8 TRANS Energy'!K749+'FR-16(7)(v)-12 DIST Energy'!K749","v":1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K749+'FR-16(7)(v)-9 TRANS Cust'!K749+'FR-16(7)(v)-13 DIST Cust'!K749","v":0},2,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":374},284,1,89,374,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":21437},{"$f":"G618","v":6568},{"$f":"H618","v":11433},{"$f":"I618","v":3436},{"$f":"J618","v":21437},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":4047},{"$f":"G433","v":3044},{"$f":"H433","v":130},{"$f":"I433","v":873},{"$f":"J433","v":4047},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":1344},{"$f":"G676","v":-548},{"$f":"H676","v":1805},{"$f":"I676","v":87},{"$f":"J676","v":1344},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":251},{"$f":"G722","v":70},{"$f":"H722","v":117},{"$f":"I722","v":65},{"$f":"J722","v":252},{"$f":"F756-J756","v":-1}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-374},{"$f":"-G750","v":-284},{"$f":"-H750","v":-1},{"$f":"-I750","v":-89},{"$f":"-J750","v":-374},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":26705},{"$f":"SUM(G752:G757)","v":8850},{"$f":"SUM(H752:H757)","v":13484},{"$f":"SUM(I752:I757)","v":4372},{"$f":"SUM(J752:J757)","v":26706},{"$f":"J758-F758","v":1}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":374},{"$f":"-G757","v":284},{"$f":"-H757","v":1},{"$f":"-I757","v":89},{"$f":"-J757","v":374},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K761+'FR-16(7)(v)-7 TRANS Demand'!K761+'FR-16(7)(v)-11 DIST Demand'!K761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K761+'FR-16(7)(v)-8 TRANS Energy'!K761+'FR-16(7)(v)-12 DIST Energy'!K761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K761+'FR-16(7)(v)-9 TRANS Cust'!K761+'FR-16(7)(v)-13 DIST Cust'!K761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":374},284,1,89,374,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":26705},8850,13484,4372,26706,1]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K772","v":22498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K772+'FR-16(7)(v)-7 TRANS Demand'!K772+'FR-16(7)(v)-11 DIST Demand'!K772","v":5059},{"$f":"'FR-16(7)(v)-4 PROD Energy'!K772+'FR-16(7)(v)-8 TRANS Energy'!K772+'FR-16(7)(v)-12 DIST Energy'!K772","v":5750},{"$f":"'FR-16(7)(v)-5 PROD Cust'!K772+'FR-16(7)(v)-9 TRANS Cust'!K772+'FR-16(7)(v)-13 DIST Cust'!K772","v":11689},{"$f":"SUM(G772:I772)","v":22498},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-26705},{"$f":"-G770","v":-8850},{"$f":"-H770","v":-13484},{"$f":"-I770","v":-4372},{"$f":"SUM(G773:I773)","v":-26706},{"$f":"F773-J773","v":1}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-4207},{"$f":"G773+G772","v":-3791},{"$f":"H773+H772","v":-7734},{"$f":"I773+I772","v":7317},{"$f":"SUM(G774:I774)","v":-4208},{"$f":"F774-J774","v":1}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-1619},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K776+'FR-16(7)(v)-7 TRANS Demand'!K776+'FR-16(7)(v)-11 DIST Demand'!K776","v":-1458},{"$f":"ROUND(H775*H774,0)","v":-2976},{"$f":"ROUND(I775*I774,0)","v":2815},{"$f":"SUM(G776:I776)","v":-1619},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-2588},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K777+'FR-16(7)(v)-7 TRANS Demand'!K777+'FR-16(7)(v)-11 DIST Demand'!K777","v":-2333},{"$f":"H774-H776","v":-4758},{"$f":"I774-I776","v":4502},{"$f":"SUM(G777:I777)","v":-2589},{"$f":"F777-J777","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-19"}]
[{"$f":"$A$2","v":"SP SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"SP SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]

{"sheet":"FR-16(7)(v)-20 DTS Classified","index":23,"n_rows":817,"n_cols":11,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-20"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"DT SECONDARY","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":223265209},{"$f":"G123","v":219626451},{"$f":"H123","v":2728189},{"$f":"I123","v":910569},{"$f":"SUM(G12:I12)","v":223265209},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-112103404},{"$f":"-G200","v":-109845779},{"$f":"-H200","v":-2001383},{"$f":"-I200","v":-256242},{"$f":"SUM(G13:I13)","v":-112103404},{"$f":"F13-J13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-25263541},{"$f":"G421","v":-28489453},{"$f":"H421","v":3417558},{"$f":"I421","v":-191646},{"$f":"SUM(G14:I14)","v":-25263541},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":85898264},81291219,4144364,462681,85898264,0]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":32641166},{"$f":"G549","v":5221480},{"$f":"H549","v":27277284},{"$f":"I549","v":142402},{"$f":"SUM(G18:I18)","v":32641166},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":6512178},{"$f":"G582","v":6333700},{"$f":"H582","v":141958},{"$f":"I582","v":36520},{"$f":"SUM(G19:I19)","v":6512178},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":1530602},{"$f":"G612","v":1409252},{"$f":"H612","v":105167},{"$f":"I612","v":16183},{"$f":"SUM(G20:I20)","v":1530602},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":40683946},12964432,27524409,195105,40683946,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":3235956},{"$f":"G676","v":-1123056},{"$f":"H676","v":4345762},{"$f":"I676","v":13250},{"$f":"SUM(G22:I22)","v":3235956},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":427870},{"$f":"G722","v":142966},{"$f":"H722","v":281150},{"$f":"I722","v":3755},{"$f":"SUM(G23:I23)","v":427871},{"$f":"F23-J23","v":-1}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L24+'FR-16(7)(v)-7 TRANS Demand'!L24+'FR-16(7)(v)-11 DIST Demand'!L24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L24+'FR-16(7)(v)-8 TRANS Energy'!L24+'FR-16(7)(v)-12 DIST Energy'!L24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L24+'FR-16(7)(v)-9 TRANS Cust'!L24+'FR-16(7)(v)-13 DIST Cust'!L24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":44347772},11984342,32151321,212110,44347773,-1]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":6507922},{"$f":"G433","v":6158930},{"$f":"H433","v":314156},{"$f":"I433","v":34836},{"$f":"SUM(G28:I28)","v":6507922},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-578421},{"$f":"-G750","v":-573634},{"$f":"-H750","v":-998},{"$f":"-I750","v":-3789},{"$f":"SUM(G29:I29)","v":-578421},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":50277273},{"$f":"SUM(G26:G29)","v":17569638},{"$f":"SUM(H26:H29)","v":32464479},{"$f":"SUM(I26:I29)","v":243157},{"$f":"SUM(J26:J29)","v":50277274},{"$f":"F30-J30","v":-1}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":1776017},{"$f":"'WP FR-16(7)(v) Rate Incr'!T20","v":1206271},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V20","v":569746},null,{"$f":"F31-J31","v":1776017}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":52053290},18775909,32464479,812903,50277274,1776016]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L33","v":24109273},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L33+'FR-16(7)(v)-7 TRANS Demand'!L33+'FR-16(7)(v)-11 DIST Demand'!L33","v":9425816},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L33+'FR-16(7)(v)-8 TRANS Energy'!L33+'FR-16(7)(v)-12 DIST Energy'!L33","v":13842503},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L33+'FR-16(7)(v)-9 TRANS Cust'!L33+'FR-16(7)(v)-13 DIST Cust'!L33","v":840954},{"$f":"SUM(G33:I33)","v":24109273},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":27944017},9350093,18621976,-28051,26168001,1776016]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-9592102},{"$f":"G777+G28","v":1148393},{"$f":"H777+H28","v":-11143130},{"$f":"I777+I28","v":402634},{"$f":"J777+J28","v":-9592103},{"$f":"F36-J36","v":1}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-0.10440000000000001},1.321E-2,-2.51234,0.81864999999999999,-0.10440000000000001,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-0.25545303489143067},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-1.4909948954031461E-2},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.1803175732138609},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":1.6324246581152553},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":-0.25545303489143067},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L42","v":45903624},{"$f":"F42-SUM(H42:I42)","v":17704894},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L42","v":27989472},{"$f":"'FR-16(7)(v)-13 DIST Cust'!L42","v":209258},{"$f":"SUM(G42:I42)","v":45903624},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":4373649},-135256,4475007,33899,4373650,-1]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":9.5280000000000004E-2},-7.6400000000000001E-3,0.15987999999999999,0.16200000000000001,9.5280000000000004E-2,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-21794351},-8279078,-14146969,631696,-21794351,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.47477999999999998},-0.46761999999999998,-0.50544,3.0187400000000002,-0.47477999999999998,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L59","v":111380586},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L59+'FR-16(7)(v)-7 TRANS Demand'!L59+'FR-16(7)(v)-11 DIST Demand'!L59","v":111380586},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L59+'FR-16(7)(v)-8 TRANS Energy'!L59+'FR-16(7)(v)-12 DIST Energy'!L59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L59+'FR-16(7)(v)-9 TRANS Cust'!L59+'FR-16(7)(v)-13 DIST Cust'!L59","v":0},{"$f":"SUM(G59:I59)","v":111380586},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L60","v":46543367},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L60+'FR-16(7)(v)-7 TRANS Demand'!L60+'FR-16(7)(v)-11 DIST Demand'!L60","v":46543367},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L60+'FR-16(7)(v)-8 TRANS Energy'!L60+'FR-16(7)(v)-12 DIST Energy'!L60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L60+'FR-16(7)(v)-9 TRANS Cust'!L60+'FR-16(7)(v)-13 DIST Cust'!L60","v":0},{"$f":"SUM(G60:I60)","v":46543367},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L61+'FR-16(7)(v)-7 TRANS Demand'!L61+'FR-16(7)(v)-11 DIST Demand'!L61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L61+'FR-16(7)(v)-8 TRANS Energy'!L61+'FR-16(7)(v)-12 DIST Energy'!L61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L61+'FR-16(7)(v)-9 TRANS Cust'!L61+'FR-16(7)(v)-13 DIST Cust'!L61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":157923953},157923953,0,0,157923953,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L65+'FR-16(7)(v)-7 TRANS Demand'!L65+'FR-16(7)(v)-11 DIST Demand'!L65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L65+'FR-16(7)(v)-8 TRANS Energy'!L65+'FR-16(7)(v)-12 DIST Energy'!L65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L65+'FR-16(7)(v)-9 TRANS Cust'!L65+'FR-16(7)(v)-13 DIST Cust'!L65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L66","v":9158211},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L66+'FR-16(7)(v)-7 TRANS Demand'!L66+'FR-16(7)(v)-11 DIST Demand'!L66","v":9158211},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L66+'FR-16(7)(v)-8 TRANS Energy'!L66+'FR-16(7)(v)-12 DIST Energy'!L66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L66+'FR-16(7)(v)-9 TRANS Cust'!L66+'FR-16(7)(v)-13 DIST Cust'!L66","v":0},{"$f":"SUM(G66:I66)","v":9158211},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L67+'FR-16(7)(v)-7 TRANS Demand'!L67+'FR-16(7)(v)-11 DIST Demand'!L67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L67+'FR-16(7)(v)-8 TRANS Energy'!L67+'FR-16(7)(v)-12 DIST Energy'!L67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L67+'FR-16(7)(v)-9 TRANS Cust'!L67+'FR-16(7)(v)-13 DIST Cust'!L67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":9158211},9158211,0,0,9158211,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":167082164},167082164,0,0,167082164,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L73","v":10234747},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L73+'FR-16(7)(v)-7 TRANS Demand'!L73+'FR-16(7)(v)-11 DIST Demand'!L73","v":10234747},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L73+'FR-16(7)(v)-8 TRANS Energy'!L73+'FR-16(7)(v)-12 DIST Energy'!L73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L73+'FR-16(7)(v)-9 TRANS Cust'!L73+'FR-16(7)(v)-13 DIST Cust'!L73","v":0},{"$f":"SUM(G73:I73)","v":10234747},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L74","v":4591605},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L74+'FR-16(7)(v)-7 TRANS Demand'!L74+'FR-16(7)(v)-11 DIST Demand'!L74","v":4591605},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L74+'FR-16(7)(v)-8 TRANS Energy'!L74+'FR-16(7)(v)-12 DIST Energy'!L74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L74+'FR-16(7)(v)-9 TRANS Cust'!L74+'FR-16(7)(v)-13 DIST Cust'!L74","v":0},{"$f":"SUM(G74:I74)","v":4591605},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L75","v":15995},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L75+'FR-16(7)(v)-7 TRANS Demand'!L75+'FR-16(7)(v)-11 DIST Demand'!L75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L75+'FR-16(7)(v)-8 TRANS Energy'!L75+'FR-16(7)(v)-12 DIST Energy'!L75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L75+'FR-16(7)(v)-9 TRANS Cust'!L75+'FR-16(7)(v)-13 DIST Cust'!L75","v":15995},{"$f":"SUM(G75:I75)","v":15995},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L76","v":1976520},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L76+'FR-16(7)(v)-7 TRANS Demand'!L76+'FR-16(7)(v)-11 DIST Demand'!L76","v":1976520},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L76+'FR-16(7)(v)-8 TRANS Energy'!L76+'FR-16(7)(v)-12 DIST Energy'!L76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L76+'FR-16(7)(v)-9 TRANS Cust'!L76+'FR-16(7)(v)-13 DIST Cust'!L76","v":0},1976520,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L77","v":3810},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L77+'FR-16(7)(v)-7 TRANS Demand'!L77+'FR-16(7)(v)-11 DIST Demand'!L77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L77+'FR-16(7)(v)-8 TRANS Energy'!L77+'FR-16(7)(v)-12 DIST Energy'!L77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L77+'FR-16(7)(v)-9 TRANS Cust'!L77+'FR-16(7)(v)-13 DIST Cust'!L77","v":3810},3810,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L78","v":8976751},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L78+'FR-16(7)(v)-7 TRANS Demand'!L78+'FR-16(7)(v)-11 DIST Demand'!L78","v":8976751},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L78+'FR-16(7)(v)-8 TRANS Energy'!L78+'FR-16(7)(v)-12 DIST Energy'!L78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L78+'FR-16(7)(v)-9 TRANS Cust'!L78+'FR-16(7)(v)-13 DIST Cust'!L78","v":0},8976751,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L79","v":19809},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L79+'FR-16(7)(v)-7 TRANS Demand'!L79+'FR-16(7)(v)-11 DIST Demand'!L79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L79+'FR-16(7)(v)-8 TRANS Energy'!L79+'FR-16(7)(v)-12 DIST Energy'!L79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L79+'FR-16(7)(v)-9 TRANS Cust'!L79+'FR-16(7)(v)-13 DIST Cust'!L79","v":19809},19809,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L80","v":4177026},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L80+'FR-16(7)(v)-7 TRANS Demand'!L80+'FR-16(7)(v)-11 DIST Demand'!L80","v":4177026},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L80+'FR-16(7)(v)-8 TRANS Energy'!L80+'FR-16(7)(v)-12 DIST Energy'!L80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L80+'FR-16(7)(v)-9 TRANS Cust'!L80+'FR-16(7)(v)-13 DIST Cust'!L80","v":0},4177026,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L81","v":7810},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L81+'FR-16(7)(v)-7 TRANS Demand'!L81+'FR-16(7)(v)-11 DIST Demand'!L81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L81+'FR-16(7)(v)-8 TRANS Energy'!L81+'FR-16(7)(v)-12 DIST Energy'!L81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L81+'FR-16(7)(v)-9 TRANS Cust'!L81+'FR-16(7)(v)-13 DIST Cust'!L81","v":7810},7810,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L82","v":7370787},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L82+'FR-16(7)(v)-7 TRANS Demand'!L82+'FR-16(7)(v)-11 DIST Demand'!L82","v":7370787},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L82+'FR-16(7)(v)-8 TRANS Energy'!L82+'FR-16(7)(v)-12 DIST Energy'!L82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L82+'FR-16(7)(v)-9 TRANS Cust'!L82+'FR-16(7)(v)-13 DIST Cust'!L82","v":0},7370787,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L83","v":16102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L83+'FR-16(7)(v)-7 TRANS Demand'!L83+'FR-16(7)(v)-11 DIST Demand'!L83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L83+'FR-16(7)(v)-8 TRANS Energy'!L83+'FR-16(7)(v)-12 DIST Energy'!L83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L83+'FR-16(7)(v)-9 TRANS Cust'!L83+'FR-16(7)(v)-13 DIST Cust'!L83","v":16102},16102,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L84","v":1239835},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L84+'FR-16(7)(v)-7 TRANS Demand'!L84+'FR-16(7)(v)-11 DIST Demand'!L84","v":1239835},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L84+'FR-16(7)(v)-8 TRANS Energy'!L84+'FR-16(7)(v)-12 DIST Energy'!L84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L84+'FR-16(7)(v)-9 TRANS Cust'!L84+'FR-16(7)(v)-13 DIST Cust'!L84","v":0},1239835,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L85","v":5341},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L85+'FR-16(7)(v)-7 TRANS Demand'!L85+'FR-16(7)(v)-11 DIST Demand'!L85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L85+'FR-16(7)(v)-8 TRANS Energy'!L85+'FR-16(7)(v)-12 DIST Energy'!L85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L85+'FR-16(7)(v)-9 TRANS Cust'!L85+'FR-16(7)(v)-13 DIST Cust'!L85","v":5341},5341,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L86","v":5537336},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L86+'FR-16(7)(v)-7 TRANS Demand'!L86+'FR-16(7)(v)-11 DIST Demand'!L86","v":5537336},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L86+'FR-16(7)(v)-8 TRANS Energy'!L86+'FR-16(7)(v)-12 DIST Energy'!L86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L86+'FR-16(7)(v)-9 TRANS Cust'!L86+'FR-16(7)(v)-13 DIST Cust'!L86","v":0},{"$f":"SUM(G86:I86)","v":5537336},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L87","v":20075},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L87+'FR-16(7)(v)-7 TRANS Demand'!L87+'FR-16(7)(v)-11 DIST Demand'!L87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L87+'FR-16(7)(v)-8 TRANS Energy'!L87+'FR-16(7)(v)-12 DIST Energy'!L87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L87+'FR-16(7)(v)-9 TRANS Cust'!L87+'FR-16(7)(v)-13 DIST Cust'!L87","v":20075},20075,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L88","v":134571},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L88+'FR-16(7)(v)-7 TRANS Demand'!L88+'FR-16(7)(v)-11 DIST Demand'!L88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L88+'FR-16(7)(v)-8 TRANS Energy'!L88+'FR-16(7)(v)-12 DIST Energy'!L88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L88+'FR-16(7)(v)-9 TRANS Cust'!L88+'FR-16(7)(v)-13 DIST Cust'!L88","v":134571},134571,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L89","v":464643},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L89+'FR-16(7)(v)-7 TRANS Demand'!L89+'FR-16(7)(v)-11 DIST Demand'!L89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L89+'FR-16(7)(v)-8 TRANS Energy'!L89+'FR-16(7)(v)-12 DIST Energy'!L89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L89+'FR-16(7)(v)-9 TRANS Cust'!L89+'FR-16(7)(v)-13 DIST Cust'!L89","v":464643},464643,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L90+'FR-16(7)(v)-7 TRANS Demand'!L90+'FR-16(7)(v)-11 DIST Demand'!L90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L90+'FR-16(7)(v)-8 TRANS Energy'!L90+'FR-16(7)(v)-12 DIST Energy'!L90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L90+'FR-16(7)(v)-9 TRANS Cust'!L90+'FR-16(7)(v)-13 DIST Cust'!L90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L91+'FR-16(7)(v)-7 TRANS Demand'!L91+'FR-16(7)(v)-11 DIST Demand'!L91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L91+'FR-16(7)(v)-8 TRANS Energy'!L91+'FR-16(7)(v)-12 DIST Energy'!L91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L91+'FR-16(7)(v)-9 TRANS Cust'!L91+'FR-16(7)(v)-13 DIST Cust'!L91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L92","v":4032373},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L92+'FR-16(7)(v)-7 TRANS Demand'!L92+'FR-16(7)(v)-11 DIST Demand'!L92","v":3970403},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L92+'FR-16(7)(v)-8 TRANS Energy'!L92+'FR-16(7)(v)-12 DIST Energy'!L92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L92+'FR-16(7)(v)-9 TRANS Cust'!L92+'FR-16(7)(v)-13 DIST Cust'!L92","v":61970},4032373,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L93+'FR-16(7)(v)-7 TRANS Demand'!L93+'FR-16(7)(v)-11 DIST Demand'!L93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L93+'FR-16(7)(v)-8 TRANS Energy'!L93+'FR-16(7)(v)-12 DIST Energy'!L93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L93+'FR-16(7)(v)-9 TRANS Cust'!L93+'FR-16(7)(v)-13 DIST Cust'!L93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":48825136},{"$f":"SUM(G73:G92)","v":48075010},0,750126,48825136,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":57983347},57233221,0,750126,57983347,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":215907300},215157174,0,750126,215907300,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L100","v":1225178},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L100+'FR-16(7)(v)-7 TRANS Demand'!L100+'FR-16(7)(v)-11 DIST Demand'!L100","v":1225178},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L100+'FR-16(7)(v)-8 TRANS Energy'!L100+'FR-16(7)(v)-12 DIST Energy'!L100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L100+'FR-16(7)(v)-9 TRANS Cust'!L100+'FR-16(7)(v)-13 DIST Cust'!L100","v":0},{"$f":"SUM(G100:I100)","v":1225178},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L101","v":1300619},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L101+'FR-16(7)(v)-7 TRANS Demand'!L101+'FR-16(7)(v)-11 DIST Demand'!L101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L101+'FR-16(7)(v)-8 TRANS Energy'!L101+'FR-16(7)(v)-12 DIST Energy'!L101","v":1300619},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L101+'FR-16(7)(v)-9 TRANS Cust'!L101+'FR-16(7)(v)-13 DIST Cust'!L101","v":0},{"$f":"SUM(G101:I101)","v":1300619},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L102","v":209327},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L102+'FR-16(7)(v)-7 TRANS Demand'!L102+'FR-16(7)(v)-11 DIST Demand'!L102","v":209327},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L102+'FR-16(7)(v)-8 TRANS Energy'!L102+'FR-16(7)(v)-12 DIST Energy'!L102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L102+'FR-16(7)(v)-9 TRANS Cust'!L102+'FR-16(7)(v)-13 DIST Cust'!L102","v":0},209327,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L103","v":696149},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L103+'FR-16(7)(v)-7 TRANS Demand'!L103+'FR-16(7)(v)-11 DIST Demand'!L103","v":696149},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L103+'FR-16(7)(v)-8 TRANS Energy'!L103+'FR-16(7)(v)-12 DIST Energy'!L103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L103+'FR-16(7)(v)-9 TRANS Cust'!L103+'FR-16(7)(v)-13 DIST Cust'!L103","v":0},696149,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L104","v":1833},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L104+'FR-16(7)(v)-7 TRANS Demand'!L104+'FR-16(7)(v)-11 DIST Demand'!L104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L104+'FR-16(7)(v)-8 TRANS Energy'!L104+'FR-16(7)(v)-12 DIST Energy'!L104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L104+'FR-16(7)(v)-9 TRANS Cust'!L104+'FR-16(7)(v)-13 DIST Cust'!L104","v":1833},1833,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L105","v":74341},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L105+'FR-16(7)(v)-7 TRANS Demand'!L105+'FR-16(7)(v)-11 DIST Demand'!L105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L105+'FR-16(7)(v)-8 TRANS Energy'!L105+'FR-16(7)(v)-12 DIST Energy'!L105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L105+'FR-16(7)(v)-9 TRANS Cust'!L105+'FR-16(7)(v)-13 DIST Cust'!L105","v":74341},74341,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L106","v":315},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L106+'FR-16(7)(v)-7 TRANS Demand'!L106+'FR-16(7)(v)-11 DIST Demand'!L106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L106+'FR-16(7)(v)-8 TRANS Energy'!L106+'FR-16(7)(v)-12 DIST Energy'!L106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L106+'FR-16(7)(v)-9 TRANS Cust'!L106+'FR-16(7)(v)-13 DIST Cust'!L106","v":315},315,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L107+'FR-16(7)(v)-7 TRANS Demand'!L107+'FR-16(7)(v)-11 DIST Demand'!L107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L107+'FR-16(7)(v)-8 TRANS Energy'!L107+'FR-16(7)(v)-12 DIST Energy'!L107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L107+'FR-16(7)(v)-9 TRANS Cust'!L107+'FR-16(7)(v)-13 DIST Cust'!L107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L108+'FR-16(7)(v)-7 TRANS Demand'!L108+'FR-16(7)(v)-11 DIST Demand'!L108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L108+'FR-16(7)(v)-8 TRANS Energy'!L108+'FR-16(7)(v)-12 DIST Energy'!L108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L108+'FR-16(7)(v)-9 TRANS Cust'!L108+'FR-16(7)(v)-13 DIST Cust'!L108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":3507762},2130654,1300619,76489,3507762,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L112","v":1344765},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L112+'FR-16(7)(v)-7 TRANS Demand'!L112+'FR-16(7)(v)-11 DIST Demand'!L112","v":1344765},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L112+'FR-16(7)(v)-8 TRANS Energy'!L112+'FR-16(7)(v)-12 DIST Energy'!L112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L112+'FR-16(7)(v)-9 TRANS Cust'!L112+'FR-16(7)(v)-13 DIST Cust'!L112","v":0},{"$f":"SUM(G112:I112)","v":1344765},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L113","v":1427570},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L113+'FR-16(7)(v)-7 TRANS Demand'!L113+'FR-16(7)(v)-11 DIST Demand'!L113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L113+'FR-16(7)(v)-8 TRANS Energy'!L113+'FR-16(7)(v)-12 DIST Energy'!L113","v":1427570},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L113+'FR-16(7)(v)-9 TRANS Cust'!L113+'FR-16(7)(v)-13 DIST Cust'!L113","v":0},{"$f":"SUM(G113:I113)","v":1427570},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L114","v":229759},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L114+'FR-16(7)(v)-7 TRANS Demand'!L114+'FR-16(7)(v)-11 DIST Demand'!L114","v":229759},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L114+'FR-16(7)(v)-8 TRANS Energy'!L114+'FR-16(7)(v)-12 DIST Energy'!L114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L114+'FR-16(7)(v)-9 TRANS Cust'!L114+'FR-16(7)(v)-13 DIST Cust'!L114","v":0},229759,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L115","v":764099},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L115+'FR-16(7)(v)-7 TRANS Demand'!L115+'FR-16(7)(v)-11 DIST Demand'!L115","v":764099},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L115+'FR-16(7)(v)-8 TRANS Energy'!L115+'FR-16(7)(v)-12 DIST Energy'!L115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L115+'FR-16(7)(v)-9 TRANS Cust'!L115+'FR-16(7)(v)-13 DIST Cust'!L115","v":0},764099,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L116","v":2011},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L116+'FR-16(7)(v)-7 TRANS Demand'!L116+'FR-16(7)(v)-11 DIST Demand'!L116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L116+'FR-16(7)(v)-8 TRANS Energy'!L116+'FR-16(7)(v)-12 DIST Energy'!L116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L116+'FR-16(7)(v)-9 TRANS Cust'!L116+'FR-16(7)(v)-13 DIST Cust'!L116","v":2011},2011,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L117","v":81598},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L117+'FR-16(7)(v)-7 TRANS Demand'!L117+'FR-16(7)(v)-11 DIST Demand'!L117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L117+'FR-16(7)(v)-8 TRANS Energy'!L117+'FR-16(7)(v)-12 DIST Energy'!L117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L117+'FR-16(7)(v)-9 TRANS Cust'!L117+'FR-16(7)(v)-13 DIST Cust'!L117","v":81598},81598,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L118","v":345},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L118+'FR-16(7)(v)-7 TRANS Demand'!L118+'FR-16(7)(v)-11 DIST Demand'!L118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L118+'FR-16(7)(v)-8 TRANS Energy'!L118+'FR-16(7)(v)-12 DIST Energy'!L118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L118+'FR-16(7)(v)-9 TRANS Cust'!L118+'FR-16(7)(v)-13 DIST Cust'!L118","v":345},345,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L119+'FR-16(7)(v)-7 TRANS Demand'!L119+'FR-16(7)(v)-11 DIST Demand'!L119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L119+'FR-16(7)(v)-8 TRANS Energy'!L119+'FR-16(7)(v)-12 DIST Energy'!L119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L119+'FR-16(7)(v)-9 TRANS Cust'!L119+'FR-16(7)(v)-13 DIST Cust'!L119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L120+'FR-16(7)(v)-7 TRANS Demand'!L120+'FR-16(7)(v)-11 DIST Demand'!L120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L120+'FR-16(7)(v)-8 TRANS Energy'!L120+'FR-16(7)(v)-12 DIST Energy'!L120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L120+'FR-16(7)(v)-9 TRANS Cust'!L120+'FR-16(7)(v)-13 DIST Cust'!L120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":3850147},2338623,1427570,83954,3850147,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":223265209},219626451,2728189,910569,223265209,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L136","v":62881507},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L136+'FR-16(7)(v)-7 TRANS Demand'!L136+'FR-16(7)(v)-11 DIST Demand'!L136","v":62881507},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L136+'FR-16(7)(v)-8 TRANS Energy'!L136+'FR-16(7)(v)-12 DIST Energy'!L136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L136+'FR-16(7)(v)-9 TRANS Cust'!L136+'FR-16(7)(v)-13 DIST Cust'!L136","v":0},{"$f":"SUM(G136:I136)","v":62881507},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L137","v":23569472},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L137+'FR-16(7)(v)-7 TRANS Demand'!L137+'FR-16(7)(v)-11 DIST Demand'!L137","v":23569472},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L137+'FR-16(7)(v)-8 TRANS Energy'!L137+'FR-16(7)(v)-12 DIST Energy'!L137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L137+'FR-16(7)(v)-9 TRANS Cust'!L137+'FR-16(7)(v)-13 DIST Cust'!L137","v":0},{"$f":"SUM(G137:I137)","v":23569472},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L138","v":832032},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L138+'FR-16(7)(v)-7 TRANS Demand'!L138+'FR-16(7)(v)-11 DIST Demand'!L138","v":832032},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L138+'FR-16(7)(v)-8 TRANS Energy'!L138+'FR-16(7)(v)-12 DIST Energy'!L138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L138+'FR-16(7)(v)-9 TRANS Cust'!L138+'FR-16(7)(v)-13 DIST Cust'!L138","v":0},{"$f":"SUM(G138:I138)","v":832032},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":87283011},87283011,0,0,87283011,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L142+'FR-16(7)(v)-7 TRANS Demand'!L142+'FR-16(7)(v)-11 DIST Demand'!L142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L142+'FR-16(7)(v)-8 TRANS Energy'!L142+'FR-16(7)(v)-12 DIST Energy'!L142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L142+'FR-16(7)(v)-9 TRANS Cust'!L142+'FR-16(7)(v)-13 DIST Cust'!L142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L143","v":2630794},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L143+'FR-16(7)(v)-7 TRANS Demand'!L143+'FR-16(7)(v)-11 DIST Demand'!L143","v":2630794},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L143+'FR-16(7)(v)-8 TRANS Energy'!L143+'FR-16(7)(v)-12 DIST Energy'!L143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L143+'FR-16(7)(v)-9 TRANS Cust'!L143+'FR-16(7)(v)-13 DIST Cust'!L143","v":0},{"$f":"SUM(G143:I143)","v":2630794},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L144","v":66264},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L144+'FR-16(7)(v)-7 TRANS Demand'!L144+'FR-16(7)(v)-11 DIST Demand'!L144","v":66264},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L144+'FR-16(7)(v)-8 TRANS Energy'!L144+'FR-16(7)(v)-12 DIST Energy'!L144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L144+'FR-16(7)(v)-9 TRANS Cust'!L144+'FR-16(7)(v)-13 DIST Cust'!L144","v":0},{"$f":"SUM(G144:I144)","v":66264},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":2697058},2697058,0,0,2697058,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":89980069},{"$f":"G145+G139","v":89980069},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":89980069},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L150","v":3194275},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L150+'FR-16(7)(v)-7 TRANS Demand'!L150+'FR-16(7)(v)-11 DIST Demand'!L150","v":3194275},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L150+'FR-16(7)(v)-8 TRANS Energy'!L150+'FR-16(7)(v)-12 DIST Energy'!L150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L150+'FR-16(7)(v)-9 TRANS Cust'!L150+'FR-16(7)(v)-13 DIST Cust'!L150","v":0},{"$f":"SUM(G150:I150)","v":3194275},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L151","v":2401420},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L151+'FR-16(7)(v)-7 TRANS Demand'!L151+'FR-16(7)(v)-11 DIST Demand'!L151","v":2401420},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L151+'FR-16(7)(v)-8 TRANS Energy'!L151+'FR-16(7)(v)-12 DIST Energy'!L151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L151+'FR-16(7)(v)-9 TRANS Cust'!L151+'FR-16(7)(v)-13 DIST Cust'!L151","v":0},{"$f":"SUM(G151:I151)","v":2401420},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L152","v":8366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L152+'FR-16(7)(v)-7 TRANS Demand'!L152+'FR-16(7)(v)-11 DIST Demand'!L152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L152+'FR-16(7)(v)-8 TRANS Energy'!L152+'FR-16(7)(v)-12 DIST Energy'!L152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L152+'FR-16(7)(v)-9 TRANS Cust'!L152+'FR-16(7)(v)-13 DIST Cust'!L152","v":8366},{"$f":"SUM(G152:I152)","v":8366},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L153","v":1033725},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L153+'FR-16(7)(v)-7 TRANS Demand'!L153+'FR-16(7)(v)-11 DIST Demand'!L153","v":1033725},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L153+'FR-16(7)(v)-8 TRANS Energy'!L153+'FR-16(7)(v)-12 DIST Energy'!L153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L153+'FR-16(7)(v)-9 TRANS Cust'!L153+'FR-16(7)(v)-13 DIST Cust'!L153","v":0},1033725,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L154","v":1993},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L154+'FR-16(7)(v)-7 TRANS Demand'!L154+'FR-16(7)(v)-11 DIST Demand'!L154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L154+'FR-16(7)(v)-8 TRANS Energy'!L154+'FR-16(7)(v)-12 DIST Energy'!L154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L154+'FR-16(7)(v)-9 TRANS Cust'!L154+'FR-16(7)(v)-13 DIST Cust'!L154","v":1993},1993,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L155","v":2733621},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L155+'FR-16(7)(v)-7 TRANS Demand'!L155+'FR-16(7)(v)-11 DIST Demand'!L155","v":2733621},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L155+'FR-16(7)(v)-8 TRANS Energy'!L155+'FR-16(7)(v)-12 DIST Energy'!L155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L155+'FR-16(7)(v)-9 TRANS Cust'!L155+'FR-16(7)(v)-13 DIST Cust'!L155","v":0},2733621,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L156","v":6032},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L156+'FR-16(7)(v)-7 TRANS Demand'!L156+'FR-16(7)(v)-11 DIST Demand'!L156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L156+'FR-16(7)(v)-8 TRANS Energy'!L156+'FR-16(7)(v)-12 DIST Energy'!L156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L156+'FR-16(7)(v)-9 TRANS Cust'!L156+'FR-16(7)(v)-13 DIST Cust'!L156","v":6032},6032,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L157","v":1271998},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L157+'FR-16(7)(v)-7 TRANS Demand'!L157+'FR-16(7)(v)-11 DIST Demand'!L157","v":1271998},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L157+'FR-16(7)(v)-8 TRANS Energy'!L157+'FR-16(7)(v)-12 DIST Energy'!L157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L157+'FR-16(7)(v)-9 TRANS Cust'!L157+'FR-16(7)(v)-13 DIST Cust'!L157","v":0},1271998,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L158","v":2378},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L158+'FR-16(7)(v)-7 TRANS Demand'!L158+'FR-16(7)(v)-11 DIST Demand'!L158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L158+'FR-16(7)(v)-8 TRANS Energy'!L158+'FR-16(7)(v)-12 DIST Energy'!L158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L158+'FR-16(7)(v)-9 TRANS Cust'!L158+'FR-16(7)(v)-13 DIST Cust'!L158","v":2378},2378,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L159","v":2209372},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L159+'FR-16(7)(v)-7 TRANS Demand'!L159+'FR-16(7)(v)-11 DIST Demand'!L159","v":2209372},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L159+'FR-16(7)(v)-8 TRANS Energy'!L159+'FR-16(7)(v)-12 DIST Energy'!L159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L159+'FR-16(7)(v)-9 TRANS Cust'!L159+'FR-16(7)(v)-13 DIST Cust'!L159","v":0},2209372,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L160","v":4827},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L160+'FR-16(7)(v)-7 TRANS Demand'!L160+'FR-16(7)(v)-11 DIST Demand'!L160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L160+'FR-16(7)(v)-8 TRANS Energy'!L160+'FR-16(7)(v)-12 DIST Energy'!L160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L160+'FR-16(7)(v)-9 TRANS Cust'!L160+'FR-16(7)(v)-13 DIST Cust'!L160","v":4827},4827,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L161","v":371637},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L161+'FR-16(7)(v)-7 TRANS Demand'!L161+'FR-16(7)(v)-11 DIST Demand'!L161","v":371637},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L161+'FR-16(7)(v)-8 TRANS Energy'!L161+'FR-16(7)(v)-12 DIST Energy'!L161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L161+'FR-16(7)(v)-9 TRANS Cust'!L161+'FR-16(7)(v)-13 DIST Cust'!L161","v":0},371637,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L162","v":1601},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L162+'FR-16(7)(v)-7 TRANS Demand'!L162+'FR-16(7)(v)-11 DIST Demand'!L162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L162+'FR-16(7)(v)-8 TRANS Energy'!L162+'FR-16(7)(v)-12 DIST Energy'!L162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L162+'FR-16(7)(v)-9 TRANS Cust'!L162+'FR-16(7)(v)-13 DIST Cust'!L162","v":1601},1601,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L163","v":2896805},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L163+'FR-16(7)(v)-7 TRANS Demand'!L163+'FR-16(7)(v)-11 DIST Demand'!L163","v":2896805},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L163+'FR-16(7)(v)-8 TRANS Energy'!L163+'FR-16(7)(v)-12 DIST Energy'!L163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L163+'FR-16(7)(v)-9 TRANS Cust'!L163+'FR-16(7)(v)-13 DIST Cust'!L163","v":0},{"$f":"SUM(G163:I163)","v":2896805},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L164","v":10502},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L164+'FR-16(7)(v)-7 TRANS Demand'!L164+'FR-16(7)(v)-11 DIST Demand'!L164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L164+'FR-16(7)(v)-8 TRANS Energy'!L164+'FR-16(7)(v)-12 DIST Energy'!L164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L164+'FR-16(7)(v)-9 TRANS Cust'!L164+'FR-16(7)(v)-13 DIST Cust'!L164","v":10502},10502,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L165","v":81039},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L165+'FR-16(7)(v)-7 TRANS Demand'!L165+'FR-16(7)(v)-11 DIST Demand'!L165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L165+'FR-16(7)(v)-8 TRANS Energy'!L165+'FR-16(7)(v)-12 DIST Energy'!L165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L165+'FR-16(7)(v)-9 TRANS Cust'!L165+'FR-16(7)(v)-13 DIST Cust'!L165","v":81039},81039,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L166","v":17523},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L166+'FR-16(7)(v)-7 TRANS Demand'!L166+'FR-16(7)(v)-11 DIST Demand'!L166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L166+'FR-16(7)(v)-8 TRANS Energy'!L166+'FR-16(7)(v)-12 DIST Energy'!L166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L166+'FR-16(7)(v)-9 TRANS Cust'!L166+'FR-16(7)(v)-13 DIST Cust'!L166","v":17523},17523,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L167+'FR-16(7)(v)-7 TRANS Demand'!L167+'FR-16(7)(v)-11 DIST Demand'!L167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L167+'FR-16(7)(v)-8 TRANS Energy'!L167+'FR-16(7)(v)-12 DIST Energy'!L167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L167+'FR-16(7)(v)-9 TRANS Cust'!L167+'FR-16(7)(v)-13 DIST Cust'!L167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L168","v":239390},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L168+'FR-16(7)(v)-7 TRANS Demand'!L168+'FR-16(7)(v)-11 DIST Demand'!L168","v":235711},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L168+'FR-16(7)(v)-8 TRANS Energy'!L168+'FR-16(7)(v)-12 DIST Energy'!L168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L168+'FR-16(7)(v)-9 TRANS Cust'!L168+'FR-16(7)(v)-13 DIST Cust'!L168","v":3679},239390,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L169","v":55336},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L169+'FR-16(7)(v)-7 TRANS Demand'!L169+'FR-16(7)(v)-11 DIST Demand'!L169","v":54486},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L169+'FR-16(7)(v)-8 TRANS Energy'!L169+'FR-16(7)(v)-12 DIST Energy'!L169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L169+'FR-16(7)(v)-9 TRANS Cust'!L169+'FR-16(7)(v)-13 DIST Cust'!L169","v":850},55336,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L170+'FR-16(7)(v)-7 TRANS Demand'!L170+'FR-16(7)(v)-11 DIST Demand'!L170","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L170+'FR-16(7)(v)-8 TRANS Energy'!L170+'FR-16(7)(v)-12 DIST Energy'!L170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L170+'FR-16(7)(v)-9 TRANS Cust'!L170+'FR-16(7)(v)-13 DIST Cust'!L170","v":0},{"$f":"SUM(G170:I170)","v":0},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":16541840},{"$f":"SUM(G149:G169)","v":16403050},0,138790,16541840,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":19238898},{"$f":"G171+G145","v":19100108},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":138790},{"$f":"J171+J145","v":19238898},{"$f":"F173-J173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":106521909},{"$f":"G147+G171","v":106383119},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":138790},{"$f":"J147+J171","v":106521909},{"$f":"F174-J174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L177","v":683916},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L177+'FR-16(7)(v)-7 TRANS Demand'!L177+'FR-16(7)(v)-11 DIST Demand'!L177","v":683916},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L177+'FR-16(7)(v)-8 TRANS Energy'!L177+'FR-16(7)(v)-12 DIST Energy'!L177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L177+'FR-16(7)(v)-9 TRANS Cust'!L177+'FR-16(7)(v)-13 DIST Cust'!L177","v":0},{"$f":"SUM(G177:I177)","v":683916},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L178","v":726028},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L178+'FR-16(7)(v)-7 TRANS Demand'!L178+'FR-16(7)(v)-11 DIST Demand'!L178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L178+'FR-16(7)(v)-8 TRANS Energy'!L178+'FR-16(7)(v)-12 DIST Energy'!L178","v":726028},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L178+'FR-16(7)(v)-9 TRANS Cust'!L178+'FR-16(7)(v)-13 DIST Cust'!L178","v":0},{"$f":"SUM(G178:I178)","v":726028},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L179","v":116850},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L179+'FR-16(7)(v)-7 TRANS Demand'!L179+'FR-16(7)(v)-11 DIST Demand'!L179","v":116850},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L179+'FR-16(7)(v)-8 TRANS Energy'!L179+'FR-16(7)(v)-12 DIST Energy'!L179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L179+'FR-16(7)(v)-9 TRANS Cust'!L179+'FR-16(7)(v)-13 DIST Cust'!L179","v":0},116850,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L180","v":388603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L180+'FR-16(7)(v)-7 TRANS Demand'!L180+'FR-16(7)(v)-11 DIST Demand'!L180","v":388603},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L180+'FR-16(7)(v)-8 TRANS Energy'!L180+'FR-16(7)(v)-12 DIST Energy'!L180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L180+'FR-16(7)(v)-9 TRANS Cust'!L180+'FR-16(7)(v)-13 DIST Cust'!L180","v":0},388603,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L181","v":1023},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L181+'FR-16(7)(v)-7 TRANS Demand'!L181+'FR-16(7)(v)-11 DIST Demand'!L181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L181+'FR-16(7)(v)-8 TRANS Energy'!L181+'FR-16(7)(v)-12 DIST Energy'!L181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L181+'FR-16(7)(v)-9 TRANS Cust'!L181+'FR-16(7)(v)-13 DIST Cust'!L181","v":1023},1023,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L182","v":41499},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L182+'FR-16(7)(v)-7 TRANS Demand'!L182+'FR-16(7)(v)-11 DIST Demand'!L182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L182+'FR-16(7)(v)-8 TRANS Energy'!L182+'FR-16(7)(v)-12 DIST Energy'!L182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L182+'FR-16(7)(v)-9 TRANS Cust'!L182+'FR-16(7)(v)-13 DIST Cust'!L182","v":41499},41499,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L183","v":176},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L183+'FR-16(7)(v)-7 TRANS Demand'!L183+'FR-16(7)(v)-11 DIST Demand'!L183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L183+'FR-16(7)(v)-8 TRANS Energy'!L183+'FR-16(7)(v)-12 DIST Energy'!L183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L183+'FR-16(7)(v)-9 TRANS Cust'!L183+'FR-16(7)(v)-13 DIST Cust'!L183","v":176},176,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L184+'FR-16(7)(v)-7 TRANS Demand'!L184+'FR-16(7)(v)-11 DIST Demand'!L184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L184+'FR-16(7)(v)-8 TRANS Energy'!L184+'FR-16(7)(v)-12 DIST Energy'!L184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L184+'FR-16(7)(v)-9 TRANS Cust'!L184+'FR-16(7)(v)-13 DIST Cust'!L184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L185","v":-150094},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L185+'FR-16(7)(v)-7 TRANS Demand'!L185+'FR-16(7)(v)-11 DIST Demand'!L185","v":-24372},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L185+'FR-16(7)(v)-8 TRANS Energy'!L185+'FR-16(7)(v)-12 DIST Energy'!L185","v":-118522},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L185+'FR-16(7)(v)-9 TRANS Cust'!L185+'FR-16(7)(v)-13 DIST Cust'!L185","v":-7200},-150094,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":1808001},1164997,607506,35498,1808001,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L189","v":1322388},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L189+'FR-16(7)(v)-7 TRANS Demand'!L189+'FR-16(7)(v)-11 DIST Demand'!L189","v":1322388},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L189+'FR-16(7)(v)-8 TRANS Energy'!L189+'FR-16(7)(v)-12 DIST Energy'!L189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L189+'FR-16(7)(v)-9 TRANS Cust'!L189+'FR-16(7)(v)-13 DIST Cust'!L189","v":0},{"$f":"SUM(G189:I189)","v":1322388},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L190","v":1403815},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L190+'FR-16(7)(v)-7 TRANS Demand'!L190+'FR-16(7)(v)-11 DIST Demand'!L190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L190+'FR-16(7)(v)-8 TRANS Energy'!L190+'FR-16(7)(v)-12 DIST Energy'!L190","v":1403815},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L190+'FR-16(7)(v)-9 TRANS Cust'!L190+'FR-16(7)(v)-13 DIST Cust'!L190","v":0},{"$f":"SUM(G190:I190)","v":1403815},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L191","v":225935},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L191+'FR-16(7)(v)-7 TRANS Demand'!L191+'FR-16(7)(v)-11 DIST Demand'!L191","v":225935},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L191+'FR-16(7)(v)-8 TRANS Energy'!L191+'FR-16(7)(v)-12 DIST Energy'!L191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L191+'FR-16(7)(v)-9 TRANS Cust'!L191+'FR-16(7)(v)-13 DIST Cust'!L191","v":0},225935,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L192","v":751384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L192+'FR-16(7)(v)-7 TRANS Demand'!L192+'FR-16(7)(v)-11 DIST Demand'!L192","v":751384},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L192+'FR-16(7)(v)-8 TRANS Energy'!L192+'FR-16(7)(v)-12 DIST Energy'!L192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L192+'FR-16(7)(v)-9 TRANS Cust'!L192+'FR-16(7)(v)-13 DIST Cust'!L192","v":0},751384,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L193","v":1978},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L193+'FR-16(7)(v)-7 TRANS Demand'!L193+'FR-16(7)(v)-11 DIST Demand'!L193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L193+'FR-16(7)(v)-8 TRANS Energy'!L193+'FR-16(7)(v)-12 DIST Energy'!L193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L193+'FR-16(7)(v)-9 TRANS Cust'!L193+'FR-16(7)(v)-13 DIST Cust'!L193","v":1978},1978,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L194","v":80240},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L194+'FR-16(7)(v)-7 TRANS Demand'!L194+'FR-16(7)(v)-11 DIST Demand'!L194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L194+'FR-16(7)(v)-8 TRANS Energy'!L194+'FR-16(7)(v)-12 DIST Energy'!L194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L194+'FR-16(7)(v)-9 TRANS Cust'!L194+'FR-16(7)(v)-13 DIST Cust'!L194","v":80240},80240,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L195","v":340},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L195+'FR-16(7)(v)-7 TRANS Demand'!L195+'FR-16(7)(v)-11 DIST Demand'!L195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L195+'FR-16(7)(v)-8 TRANS Energy'!L195+'FR-16(7)(v)-12 DIST Energy'!L195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L195+'FR-16(7)(v)-9 TRANS Cust'!L195+'FR-16(7)(v)-13 DIST Cust'!L195","v":340},340,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L196+'FR-16(7)(v)-7 TRANS Demand'!L196+'FR-16(7)(v)-11 DIST Demand'!L196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L196+'FR-16(7)(v)-8 TRANS Energy'!L196+'FR-16(7)(v)-12 DIST Energy'!L196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L196+'FR-16(7)(v)-9 TRANS Cust'!L196+'FR-16(7)(v)-13 DIST Cust'!L196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L197","v":-12586},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L197+'FR-16(7)(v)-7 TRANS Demand'!L197+'FR-16(7)(v)-11 DIST Demand'!L197","v":-2044},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L197+'FR-16(7)(v)-8 TRANS Energy'!L197+'FR-16(7)(v)-12 DIST Energy'!L197","v":-9938},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L197+'FR-16(7)(v)-9 TRANS Cust'!L197+'FR-16(7)(v)-13 DIST Cust'!L197","v":-604},-12586,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":3773494},{"$f":"SUM(G188:G197)","v":2297663},{"$f":"SUM(H188:H197)","v":1393877},{"$f":"SUM(I188:I197)","v":81954},{"$f":"SUM(J188:J197)","v":3773494},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":112103404},109845779,2001383,256242,112103404,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":48499079},48499079,0,0,48499079,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,22973895,22973895,0,0,22973895,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,-832032,-832032,0,0,-832032,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":70640942},70640942,0,0,70640942,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,6527417,6527417,0,0,6527417,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,-66264,-66264,0,0,-66264,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":6461153},6461153,0,0,6461153,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":77102095},77102095,0,0,77102095,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":7040472},7040472,0,0,7040472,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,2190185,2190185,0,0,2190185,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":7629},0,0,7629,7629,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":942795},942795,0,0,942795,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":1817},0,0,1817,1817,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":6243130},6243130,0,0,6243130,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":13777},0,0,13777,13777,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":2905028},2905028,0,0,2905028,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":5432},0,0,5432,5432,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":5161415},5161415,0,0,5161415,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":11275},0,0,11275,11275,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":868198},868198,0,0,868198,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":3740},0,0,3740,3740,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,{"$f":"F86-F163","v":2640531},2640531,0,0,2640531,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,9573,0,0,9573,9573,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,53532,0,0,53532,53532,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,447120,0,0,447120,447120,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-239390,-235711,0,-3679,-239390,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,3977037,3915917,0,61120,3977037,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":32283296},31671960,0,611336,32283296,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":38744449},38133113,0,611336,38744449,0]
[40,"NET TRANS & DIST PLANT",null,null,null,109385391,108774055,0,611336,109385391,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":541262},541262,0,0,541262,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,574591,0,574591,0,574591,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,92477,92477,0,0,92477,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,307546,307546,0,0,307546,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":32842},0,0,32842,32842,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,139,0,0,139,139,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,150094,24372,118522,7200,150094,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":1698951},965657,693113,40181,1698951,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":22377},22377,0,0,22377,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,23755,0,23755,0,23755,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,3824,3824,0,0,3824,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,12715,12715,0,0,12715,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":1358},0,0,1358,1358,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,5,0,0,5,5,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,12586,2044,9938,604,12586,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":76620},40960,33693,1967,76620,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":111160962},109780672,726806,653484,111160962,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L292","v":16892781},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L292+'FR-16(7)(v)-7 TRANS Demand'!L292+'FR-16(7)(v)-11 DIST Demand'!L292","v":16682722},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L292+'FR-16(7)(v)-8 TRANS Energy'!L292+'FR-16(7)(v)-12 DIST Energy'!L292","v":109750},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L292+'FR-16(7)(v)-9 TRANS Cust'!L292+'FR-16(7)(v)-13 DIST Cust'!L292","v":100309},{"$f":"SUM(G292:I292)","v":16892781},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L293","v":311625},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L293+'FR-16(7)(v)-7 TRANS Demand'!L293+'FR-16(7)(v)-11 DIST Demand'!L293","v":307749},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L293+'FR-16(7)(v)-8 TRANS Energy'!L293+'FR-16(7)(v)-12 DIST Energy'!L293","v":2025},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L293+'FR-16(7)(v)-9 TRANS Cust'!L293+'FR-16(7)(v)-13 DIST Cust'!L293","v":1851},311625,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L294","v":5994485},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L294+'FR-16(7)(v)-7 TRANS Demand'!L294+'FR-16(7)(v)-11 DIST Demand'!L294","v":5880951},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L294+'FR-16(7)(v)-8 TRANS Energy'!L294+'FR-16(7)(v)-12 DIST Energy'!L294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L294+'FR-16(7)(v)-9 TRANS Cust'!L294+'FR-16(7)(v)-13 DIST Cust'!L294","v":113534},5994485,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L295","v":4937394},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L295+'FR-16(7)(v)-7 TRANS Demand'!L295+'FR-16(7)(v)-11 DIST Demand'!L295","v":4875998},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L295+'FR-16(7)(v)-8 TRANS Energy'!L295+'FR-16(7)(v)-12 DIST Energy'!L295","v":32078},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L295+'FR-16(7)(v)-9 TRANS Cust'!L295+'FR-16(7)(v)-13 DIST Cust'!L295","v":29318},4937394,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L296","v":61871},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L296+'FR-16(7)(v)-7 TRANS Demand'!L296+'FR-16(7)(v)-11 DIST Demand'!L296","v":61101},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L296+'FR-16(7)(v)-8 TRANS Energy'!L296+'FR-16(7)(v)-12 DIST Energy'!L296","v":402},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L296+'FR-16(7)(v)-9 TRANS Cust'!L296+'FR-16(7)(v)-13 DIST Cust'!L296","v":368},61871,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L297","v":-24438},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L297+'FR-16(7)(v)-7 TRANS Demand'!L297+'FR-16(7)(v)-11 DIST Demand'!L297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L297+'FR-16(7)(v)-8 TRANS Energy'!L297+'FR-16(7)(v)-12 DIST Energy'!L297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L297+'FR-16(7)(v)-9 TRANS Cust'!L297+'FR-16(7)(v)-13 DIST Cust'!L297","v":-24438},-24438,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L298","v":-216042},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L298+'FR-16(7)(v)-7 TRANS Demand'!L298+'FR-16(7)(v)-11 DIST Demand'!L298","v":-122906},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L298+'FR-16(7)(v)-8 TRANS Energy'!L298+'FR-16(7)(v)-12 DIST Energy'!L298","v":-88163},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L298+'FR-16(7)(v)-9 TRANS Cust'!L298+'FR-16(7)(v)-13 DIST Cust'!L298","v":-4973},-216042,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L299+'FR-16(7)(v)-7 TRANS Demand'!L299+'FR-16(7)(v)-11 DIST Demand'!L299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L299+'FR-16(7)(v)-8 TRANS Energy'!L299+'FR-16(7)(v)-12 DIST Energy'!L299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L299+'FR-16(7)(v)-9 TRANS Cust'!L299+'FR-16(7)(v)-13 DIST Cust'!L299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L300+'FR-16(7)(v)-7 TRANS Demand'!L300+'FR-16(7)(v)-11 DIST Demand'!L300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L300+'FR-16(7)(v)-8 TRANS Energy'!L300+'FR-16(7)(v)-12 DIST Energy'!L300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L300+'FR-16(7)(v)-9 TRANS Cust'!L300+'FR-16(7)(v)-13 DIST Cust'!L300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":27957676},27685615,56092,215969,27957676,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L304","v":-879134},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L304+'FR-16(7)(v)-7 TRANS Demand'!L304+'FR-16(7)(v)-11 DIST Demand'!L304","v":-868202},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L304+'FR-16(7)(v)-8 TRANS Energy'!L304+'FR-16(7)(v)-12 DIST Energy'!L304","v":-5712},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L304+'FR-16(7)(v)-9 TRANS Cust'!L304+'FR-16(7)(v)-13 DIST Cust'!L304","v":-5220},{"$f":"SUM(G304:I304)","v":-879134},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L305","v":2101007},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L305+'FR-16(7)(v)-7 TRANS Demand'!L305+'FR-16(7)(v)-11 DIST Demand'!L305","v":2074881},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L305+'FR-16(7)(v)-8 TRANS Energy'!L305+'FR-16(7)(v)-12 DIST Energy'!L305","v":13650},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L305+'FR-16(7)(v)-9 TRANS Cust'!L305+'FR-16(7)(v)-13 DIST Cust'!L305","v":12476},2101007,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L306+'FR-16(7)(v)-7 TRANS Demand'!L306+'FR-16(7)(v)-11 DIST Demand'!L306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L306+'FR-16(7)(v)-8 TRANS Energy'!L306+'FR-16(7)(v)-12 DIST Energy'!L306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L306+'FR-16(7)(v)-9 TRANS Cust'!L306+'FR-16(7)(v)-13 DIST Cust'!L306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L307","v":208659},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L307+'FR-16(7)(v)-7 TRANS Demand'!L307+'FR-16(7)(v)-11 DIST Demand'!L307","v":206064},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L307+'FR-16(7)(v)-8 TRANS Energy'!L307+'FR-16(7)(v)-12 DIST Energy'!L307","v":1356},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L307+'FR-16(7)(v)-9 TRANS Cust'!L307+'FR-16(7)(v)-13 DIST Cust'!L307","v":1239},208659,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L308+'FR-16(7)(v)-7 TRANS Demand'!L308+'FR-16(7)(v)-11 DIST Demand'!L308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L308+'FR-16(7)(v)-8 TRANS Energy'!L308+'FR-16(7)(v)-12 DIST Energy'!L308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L308+'FR-16(7)(v)-9 TRANS Cust'!L308+'FR-16(7)(v)-13 DIST Cust'!L308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L309+'FR-16(7)(v)-7 TRANS Demand'!L309+'FR-16(7)(v)-11 DIST Demand'!L309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L309+'FR-16(7)(v)-8 TRANS Energy'!L309+'FR-16(7)(v)-12 DIST Energy'!L309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L309+'FR-16(7)(v)-9 TRANS Cust'!L309+'FR-16(7)(v)-13 DIST Cust'!L309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L310","v":32645},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L310+'FR-16(7)(v)-7 TRANS Demand'!L310+'FR-16(7)(v)-11 DIST Demand'!L310","v":32027},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L310+'FR-16(7)(v)-8 TRANS Energy'!L310+'FR-16(7)(v)-12 DIST Energy'!L310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L310+'FR-16(7)(v)-9 TRANS Cust'!L310+'FR-16(7)(v)-13 DIST Cust'!L310","v":618},32645,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L311","v":30852},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L311+'FR-16(7)(v)-7 TRANS Demand'!L311+'FR-16(7)(v)-11 DIST Demand'!L311","v":12062},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L311+'FR-16(7)(v)-8 TRANS Energy'!L311+'FR-16(7)(v)-12 DIST Energy'!L311","v":17714},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L311+'FR-16(7)(v)-9 TRANS Cust'!L311+'FR-16(7)(v)-13 DIST Cust'!L311","v":1076},30852,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L312","v":7993},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L312+'FR-16(7)(v)-7 TRANS Demand'!L312+'FR-16(7)(v)-11 DIST Demand'!L312","v":1279},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L312+'FR-16(7)(v)-8 TRANS Energy'!L312+'FR-16(7)(v)-12 DIST Energy'!L312","v":6679},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L312+'FR-16(7)(v)-9 TRANS Cust'!L312+'FR-16(7)(v)-13 DIST Cust'!L312","v":35},{"$f":"SUM(G312:I312)","v":7993},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L313","v":651383},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L313+'FR-16(7)(v)-7 TRANS Demand'!L313+'FR-16(7)(v)-11 DIST Demand'!L313","v":254666},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L313+'FR-16(7)(v)-8 TRANS Energy'!L313+'FR-16(7)(v)-12 DIST Energy'!L313","v":373996},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L313+'FR-16(7)(v)-9 TRANS Cust'!L313+'FR-16(7)(v)-13 DIST Cust'!L313","v":22721},{"$f":"SUM(G313:I313)","v":651383},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L314+'FR-16(7)(v)-7 TRANS Demand'!L314+'FR-16(7)(v)-11 DIST Demand'!L314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L314+'FR-16(7)(v)-8 TRANS Energy'!L314+'FR-16(7)(v)-12 DIST Energy'!L314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L314+'FR-16(7)(v)-9 TRANS Cust'!L314+'FR-16(7)(v)-13 DIST Cust'!L314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":2153405},1712777,407683,32945,2153405,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L318","v":24091},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L318+'FR-16(7)(v)-7 TRANS Demand'!L318+'FR-16(7)(v)-11 DIST Demand'!L318","v":23791},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L318+'FR-16(7)(v)-8 TRANS Energy'!L318+'FR-16(7)(v)-12 DIST Energy'!L318","v":157},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L318+'FR-16(7)(v)-9 TRANS Cust'!L318+'FR-16(7)(v)-13 DIST Cust'!L318","v":143},{"$f":"SUM(G318:I318)","v":24091},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L319+'FR-16(7)(v)-7 TRANS Demand'!L319+'FR-16(7)(v)-11 DIST Demand'!L319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L319+'FR-16(7)(v)-8 TRANS Energy'!L319+'FR-16(7)(v)-12 DIST Energy'!L319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L319+'FR-16(7)(v)-9 TRANS Cust'!L319+'FR-16(7)(v)-13 DIST Cust'!L319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L320+'FR-16(7)(v)-7 TRANS Demand'!L320+'FR-16(7)(v)-11 DIST Demand'!L320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L320+'FR-16(7)(v)-8 TRANS Energy'!L320+'FR-16(7)(v)-12 DIST Energy'!L320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L320+'FR-16(7)(v)-9 TRANS Cust'!L320+'FR-16(7)(v)-13 DIST Cust'!L320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L321+'FR-16(7)(v)-7 TRANS Demand'!L321+'FR-16(7)(v)-11 DIST Demand'!L321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L321+'FR-16(7)(v)-8 TRANS Energy'!L321+'FR-16(7)(v)-12 DIST Energy'!L321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L321+'FR-16(7)(v)-9 TRANS Cust'!L321+'FR-16(7)(v)-13 DIST Cust'!L321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":24091},23791,157,143,24091,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":30135172},29422183,463932,249057,30135172,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L338","v":-1356},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L338+'FR-16(7)(v)-7 TRANS Demand'!L338+'FR-16(7)(v)-11 DIST Demand'!L338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L338+'FR-16(7)(v)-8 TRANS Energy'!L338+'FR-16(7)(v)-12 DIST Energy'!L338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L338+'FR-16(7)(v)-9 TRANS Cust'!L338+'FR-16(7)(v)-13 DIST Cust'!L338","v":-1356},{"$f":"SUM(G338:I338)","v":-1356},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L339","v":-13418},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L339+'FR-16(7)(v)-7 TRANS Demand'!L339+'FR-16(7)(v)-11 DIST Demand'!L339","v":-5246},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L339+'FR-16(7)(v)-8 TRANS Energy'!L339+'FR-16(7)(v)-12 DIST Energy'!L339","v":-7704},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L339+'FR-16(7)(v)-9 TRANS Cust'!L339+'FR-16(7)(v)-13 DIST Cust'!L339","v":-468},-13418,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L340+'FR-16(7)(v)-7 TRANS Demand'!L340+'FR-16(7)(v)-11 DIST Demand'!L340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L340+'FR-16(7)(v)-8 TRANS Energy'!L340+'FR-16(7)(v)-12 DIST Energy'!L340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L340+'FR-16(7)(v)-9 TRANS Cust'!L340+'FR-16(7)(v)-13 DIST Cust'!L340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L341+'FR-16(7)(v)-7 TRANS Demand'!L341+'FR-16(7)(v)-11 DIST Demand'!L341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L341+'FR-16(7)(v)-8 TRANS Energy'!L341+'FR-16(7)(v)-12 DIST Energy'!L341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L341+'FR-16(7)(v)-9 TRANS Cust'!L341+'FR-16(7)(v)-13 DIST Cust'!L341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L342+'FR-16(7)(v)-7 TRANS Demand'!L342+'FR-16(7)(v)-11 DIST Demand'!L342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L342+'FR-16(7)(v)-8 TRANS Energy'!L342+'FR-16(7)(v)-12 DIST Energy'!L342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L342+'FR-16(7)(v)-9 TRANS Cust'!L342+'FR-16(7)(v)-13 DIST Cust'!L342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L343","v":603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L343+'FR-16(7)(v)-7 TRANS Demand'!L343+'FR-16(7)(v)-11 DIST Demand'!L343","v":592},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L343+'FR-16(7)(v)-8 TRANS Energy'!L343+'FR-16(7)(v)-12 DIST Energy'!L343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L343+'FR-16(7)(v)-9 TRANS Cust'!L343+'FR-16(7)(v)-13 DIST Cust'!L343","v":11},603,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L344+'FR-16(7)(v)-7 TRANS Demand'!L344+'FR-16(7)(v)-11 DIST Demand'!L344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L344+'FR-16(7)(v)-8 TRANS Energy'!L344+'FR-16(7)(v)-12 DIST Energy'!L344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L344+'FR-16(7)(v)-9 TRANS Cust'!L344+'FR-16(7)(v)-13 DIST Cust'!L344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L345","v":-325266},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L345+'FR-16(7)(v)-7 TRANS Demand'!L345+'FR-16(7)(v)-11 DIST Demand'!L345","v":-127167},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L345+'FR-16(7)(v)-8 TRANS Energy'!L345+'FR-16(7)(v)-12 DIST Energy'!L345","v":-186753},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L345+'FR-16(7)(v)-9 TRANS Cust'!L345+'FR-16(7)(v)-13 DIST Cust'!L345","v":-11346},-325266,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L346","v":-125542},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L346+'FR-16(7)(v)-7 TRANS Demand'!L346+'FR-16(7)(v)-11 DIST Demand'!L346","v":-49082},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L346+'FR-16(7)(v)-8 TRANS Energy'!L346+'FR-16(7)(v)-12 DIST Energy'!L346","v":-72081},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L346+'FR-16(7)(v)-9 TRANS Cust'!L346+'FR-16(7)(v)-13 DIST Cust'!L346","v":-4379},-125542,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L347+'FR-16(7)(v)-7 TRANS Demand'!L347+'FR-16(7)(v)-11 DIST Demand'!L347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L347+'FR-16(7)(v)-8 TRANS Energy'!L347+'FR-16(7)(v)-12 DIST Energy'!L347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L347+'FR-16(7)(v)-9 TRANS Cust'!L347+'FR-16(7)(v)-13 DIST Cust'!L347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L348","v":-7318},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L348+'FR-16(7)(v)-7 TRANS Demand'!L348+'FR-16(7)(v)-11 DIST Demand'!L348","v":-2861},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L348+'FR-16(7)(v)-8 TRANS Energy'!L348+'FR-16(7)(v)-12 DIST Energy'!L348","v":-4202},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L348+'FR-16(7)(v)-9 TRANS Cust'!L348+'FR-16(7)(v)-13 DIST Cust'!L348","v":-255},-7318,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L349+'FR-16(7)(v)-7 TRANS Demand'!L349+'FR-16(7)(v)-11 DIST Demand'!L349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L349+'FR-16(7)(v)-8 TRANS Energy'!L349+'FR-16(7)(v)-12 DIST Energy'!L349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L349+'FR-16(7)(v)-9 TRANS Cust'!L349+'FR-16(7)(v)-13 DIST Cust'!L349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L350","v":-9941},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L350+'FR-16(7)(v)-7 TRANS Demand'!L350+'FR-16(7)(v)-11 DIST Demand'!L350","v":-3886},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L350+'FR-16(7)(v)-8 TRANS Energy'!L350+'FR-16(7)(v)-12 DIST Energy'!L350","v":-5708},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L350+'FR-16(7)(v)-9 TRANS Cust'!L350+'FR-16(7)(v)-13 DIST Cust'!L350","v":-347},-9941,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L351+'FR-16(7)(v)-7 TRANS Demand'!L351+'FR-16(7)(v)-11 DIST Demand'!L351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L351+'FR-16(7)(v)-8 TRANS Energy'!L351+'FR-16(7)(v)-12 DIST Energy'!L351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L351+'FR-16(7)(v)-9 TRANS Cust'!L351+'FR-16(7)(v)-13 DIST Cust'!L351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L352","v":-1813},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L352+'FR-16(7)(v)-7 TRANS Demand'!L352+'FR-16(7)(v)-11 DIST Demand'!L352","v":-709},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L352+'FR-16(7)(v)-8 TRANS Energy'!L352+'FR-16(7)(v)-12 DIST Energy'!L352","v":-1041},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L352+'FR-16(7)(v)-9 TRANS Cust'!L352+'FR-16(7)(v)-13 DIST Cust'!L352","v":-63},-1813,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L353","v":-22157},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L353+'FR-16(7)(v)-7 TRANS Demand'!L353+'FR-16(7)(v)-11 DIST Demand'!L353","v":-8663},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L353+'FR-16(7)(v)-8 TRANS Energy'!L353+'FR-16(7)(v)-12 DIST Energy'!L353","v":-12722},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L353+'FR-16(7)(v)-9 TRANS Cust'!L353+'FR-16(7)(v)-13 DIST Cust'!L353","v":-772},-22157,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L354","v":-456620},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L354+'FR-16(7)(v)-7 TRANS Demand'!L354+'FR-16(7)(v)-11 DIST Demand'!L354","v":-450942},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L354+'FR-16(7)(v)-8 TRANS Energy'!L354+'FR-16(7)(v)-12 DIST Energy'!L354","v":-2967},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L354+'FR-16(7)(v)-9 TRANS Cust'!L354+'FR-16(7)(v)-13 DIST Cust'!L354","v":-2711},-456620,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L355","v":-447},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L355+'FR-16(7)(v)-7 TRANS Demand'!L355+'FR-16(7)(v)-11 DIST Demand'!L355","v":-174},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L355+'FR-16(7)(v)-8 TRANS Energy'!L355+'FR-16(7)(v)-12 DIST Energy'!L355","v":-257},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L355+'FR-16(7)(v)-9 TRANS Cust'!L355+'FR-16(7)(v)-13 DIST Cust'!L355","v":-16},-447,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L356","v":14496},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L356+'FR-16(7)(v)-7 TRANS Demand'!L356+'FR-16(7)(v)-11 DIST Demand'!L356","v":14316},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L356+'FR-16(7)(v)-8 TRANS Energy'!L356+'FR-16(7)(v)-12 DIST Energy'!L356","v":94},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L356+'FR-16(7)(v)-9 TRANS Cust'!L356+'FR-16(7)(v)-13 DIST Cust'!L356","v":86},14496,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L357","v":-57128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L357+'FR-16(7)(v)-7 TRANS Demand'!L357+'FR-16(7)(v)-11 DIST Demand'!L357","v":-22335},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L357+'FR-16(7)(v)-8 TRANS Energy'!L357+'FR-16(7)(v)-12 DIST Energy'!L357","v":-32800},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L357+'FR-16(7)(v)-9 TRANS Cust'!L357+'FR-16(7)(v)-13 DIST Cust'!L357","v":-1993},-57128,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L358","v":268407},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L358+'FR-16(7)(v)-7 TRANS Demand'!L358+'FR-16(7)(v)-11 DIST Demand'!L358","v":265069},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L358+'FR-16(7)(v)-8 TRANS Energy'!L358+'FR-16(7)(v)-12 DIST Energy'!L358","v":1744},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L358+'FR-16(7)(v)-9 TRANS Cust'!L358+'FR-16(7)(v)-13 DIST Cust'!L358","v":1594},268407,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L359","v":-29854},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L359+'FR-16(7)(v)-7 TRANS Demand'!L359+'FR-16(7)(v)-11 DIST Demand'!L359","v":-29483},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L359+'FR-16(7)(v)-8 TRANS Energy'!L359+'FR-16(7)(v)-12 DIST Energy'!L359","v":-194},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L359+'FR-16(7)(v)-9 TRANS Cust'!L359+'FR-16(7)(v)-13 DIST Cust'!L359","v":-177},-29854,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L360+'FR-16(7)(v)-7 TRANS Demand'!L360+'FR-16(7)(v)-11 DIST Demand'!L360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L360+'FR-16(7)(v)-8 TRANS Energy'!L360+'FR-16(7)(v)-12 DIST Energy'!L360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L360+'FR-16(7)(v)-9 TRANS Cust'!L360+'FR-16(7)(v)-13 DIST Cust'!L360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-767354},-420571,-324591,-22192,-767354,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L364+'FR-16(7)(v)-7 TRANS Demand'!L364+'FR-16(7)(v)-11 DIST Demand'!L364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L364+'FR-16(7)(v)-8 TRANS Energy'!L364+'FR-16(7)(v)-12 DIST Energy'!L364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L364+'FR-16(7)(v)-9 TRANS Cust'!L364+'FR-16(7)(v)-13 DIST Cust'!L364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L365+'FR-16(7)(v)-7 TRANS Demand'!L365+'FR-16(7)(v)-11 DIST Demand'!L365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L365+'FR-16(7)(v)-8 TRANS Energy'!L365+'FR-16(7)(v)-12 DIST Energy'!L365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L365+'FR-16(7)(v)-9 TRANS Cust'!L365+'FR-16(7)(v)-13 DIST Cust'!L365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L366+'FR-16(7)(v)-7 TRANS Demand'!L366+'FR-16(7)(v)-11 DIST Demand'!L366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L366+'FR-16(7)(v)-8 TRANS Energy'!L366+'FR-16(7)(v)-12 DIST Energy'!L366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L366+'FR-16(7)(v)-9 TRANS Cust'!L366+'FR-16(7)(v)-13 DIST Cust'!L366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L370+'FR-16(7)(v)-7 TRANS Demand'!L370+'FR-16(7)(v)-11 DIST Demand'!L370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L370+'FR-16(7)(v)-8 TRANS Energy'!L370+'FR-16(7)(v)-12 DIST Energy'!L370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L370+'FR-16(7)(v)-9 TRANS Cust'!L370+'FR-16(7)(v)-13 DIST Cust'!L370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L371+'FR-16(7)(v)-7 TRANS Demand'!L371+'FR-16(7)(v)-11 DIST Demand'!L371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L371+'FR-16(7)(v)-8 TRANS Energy'!L371+'FR-16(7)(v)-12 DIST Energy'!L371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L371+'FR-16(7)(v)-9 TRANS Cust'!L371+'FR-16(7)(v)-13 DIST Cust'!L371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L372+'FR-16(7)(v)-7 TRANS Demand'!L372+'FR-16(7)(v)-11 DIST Demand'!L372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L372+'FR-16(7)(v)-8 TRANS Energy'!L372+'FR-16(7)(v)-12 DIST Energy'!L372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L372+'FR-16(7)(v)-9 TRANS Cust'!L372+'FR-16(7)(v)-13 DIST Cust'!L372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L373+'FR-16(7)(v)-7 TRANS Demand'!L373+'FR-16(7)(v)-11 DIST Demand'!L373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L373+'FR-16(7)(v)-8 TRANS Energy'!L373+'FR-16(7)(v)-12 DIST Energy'!L373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L373+'FR-16(7)(v)-9 TRANS Cust'!L373+'FR-16(7)(v)-13 DIST Cust'!L373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L374+'FR-16(7)(v)-7 TRANS Demand'!L374+'FR-16(7)(v)-11 DIST Demand'!L374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L374+'FR-16(7)(v)-8 TRANS Energy'!L374+'FR-16(7)(v)-12 DIST Energy'!L374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L374+'FR-16(7)(v)-9 TRANS Cust'!L374+'FR-16(7)(v)-13 DIST Cust'!L374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-767354},-420571,-324591,-22192,-767354,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":80258436},79937918,-61717,382235,80258436,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L395","v":2273263},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L395+'FR-16(7)(v)-7 TRANS Demand'!L395+'FR-16(7)(v)-11 DIST Demand'!L395","v":1353301},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L395+'FR-16(7)(v)-8 TRANS Energy'!L395+'FR-16(7)(v)-12 DIST Energy'!L395","v":840359},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L395+'FR-16(7)(v)-9 TRANS Cust'!L395+'FR-16(7)(v)-13 DIST Cust'!L395","v":79603},{"$f":"SUM(G395:I395)","v":2273263},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L396","v":3365722},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L396+'FR-16(7)(v)-7 TRANS Demand'!L396+'FR-16(7)(v)-11 DIST Demand'!L396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L396+'FR-16(7)(v)-8 TRANS Energy'!L396+'FR-16(7)(v)-12 DIST Energy'!L396","v":3365722},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L396+'FR-16(7)(v)-9 TRANS Cust'!L396+'FR-16(7)(v)-13 DIST Cust'!L396","v":0},{"$f":"SUM(G396:I396)","v":3365722},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L397+'FR-16(7)(v)-7 TRANS Demand'!L397+'FR-16(7)(v)-11 DIST Demand'!L397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L397+'FR-16(7)(v)-8 TRANS Energy'!L397+'FR-16(7)(v)-12 DIST Energy'!L397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L397+'FR-16(7)(v)-9 TRANS Cust'!L397+'FR-16(7)(v)-13 DIST Cust'!L397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":5638985},1353301,4206081,79603,5638985,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":5638985},1353301,4206081,79603,5638985,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L402+'FR-16(7)(v)-7 TRANS Demand'!L402+'FR-16(7)(v)-11 DIST Demand'!L402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L402+'FR-16(7)(v)-8 TRANS Energy'!L402+'FR-16(7)(v)-12 DIST Energy'!L402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L402+'FR-16(7)(v)-9 TRANS Cust'!L402+'FR-16(7)(v)-13 DIST Cust'!L402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L403+'FR-16(7)(v)-7 TRANS Demand'!L403+'FR-16(7)(v)-11 DIST Demand'!L403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L403+'FR-16(7)(v)-8 TRANS Energy'!L403+'FR-16(7)(v)-12 DIST Energy'!L403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L403+'FR-16(7)(v)-9 TRANS Cust'!L403+'FR-16(7)(v)-13 DIST Cust'!L403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L404+'FR-16(7)(v)-7 TRANS Demand'!L404+'FR-16(7)(v)-11 DIST Demand'!L404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L404+'FR-16(7)(v)-8 TRANS Energy'!L404+'FR-16(7)(v)-12 DIST Energy'!L404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L404+'FR-16(7)(v)-9 TRANS Cust'!L404+'FR-16(7)(v)-13 DIST Cust'!L404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L411+'FR-16(7)(v)-7 TRANS Demand'!L411+'FR-16(7)(v)-11 DIST Demand'!L411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L411+'FR-16(7)(v)-8 TRANS Energy'!L411+'FR-16(7)(v)-12 DIST Energy'!L411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L411+'FR-16(7)(v)-9 TRANS Cust'!L411+'FR-16(7)(v)-13 DIST Cust'!L411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L412+'FR-16(7)(v)-7 TRANS Demand'!L412+'FR-16(7)(v)-11 DIST Demand'!L412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L412+'FR-16(7)(v)-8 TRANS Energy'!L412+'FR-16(7)(v)-12 DIST Energy'!L412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L412+'FR-16(7)(v)-9 TRANS Cust'!L412+'FR-16(7)(v)-13 DIST Cust'!L412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L413+'FR-16(7)(v)-7 TRANS Demand'!L413+'FR-16(7)(v)-11 DIST Demand'!L413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L413+'FR-16(7)(v)-8 TRANS Energy'!L413+'FR-16(7)(v)-12 DIST Energy'!L413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L413+'FR-16(7)(v)-9 TRANS Cust'!L413+'FR-16(7)(v)-13 DIST Cust'!L413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":5638985},1353301,4206081,79603,5638985,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-30135172},-29422183,-463932,-249057,-30135172,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-767354},-420571,-324591,-22192,-767354,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":5638985},1353301,4206081,79603,5638985,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-25263541},-28489453,3417558,-191646,-25263541,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":111160962},109780672,726806,653484,111160962,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-25263541},-28489453,3417558,-191646,-25263541,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":85897421},81291219,4144364,461838,85897421,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":6090127},{"$f":"F429-SUM(H429:I429)","v":5763548},{"$f":"ROUND(H426*H428,0)","v":293835},{"$f":"ROUND(I426*I428,0)","v":32744},{"$f":"SUM(G429:I429)","v":6090127},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L431","v":91880872},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L431+'FR-16(7)(v)-7 TRANS Demand'!L431+'FR-16(7)(v)-11 DIST Demand'!L431","v":86953694},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L431+'FR-16(7)(v)-8 TRANS Energy'!L431+'FR-16(7)(v)-12 DIST Energy'!L431","v":4435353},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L431+'FR-16(7)(v)-9 TRANS Cust'!L431+'FR-16(7)(v)-13 DIST Cust'!L431","v":491825},{"$f":"SUM(G431:I431)","v":91880872},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":6507922},{"$f":"F433-H433-I433","v":6158930},{"$f":"ROUND(H431*H432,0)","v":314156},{"$f":"ROUND(I431*I432,0)","v":34836},{"$f":"ROUND(J431*J432,0)","v":6507922},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L447+'FR-16(7)(v)-7 TRANS Demand'!L447+'FR-16(7)(v)-11 DIST Demand'!L447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L447+'FR-16(7)(v)-8 TRANS Energy'!L447+'FR-16(7)(v)-12 DIST Energy'!L447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L447+'FR-16(7)(v)-9 TRANS Cust'!L447+'FR-16(7)(v)-13 DIST Cust'!L447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L448","v":18001760},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L448+'FR-16(7)(v)-7 TRANS Demand'!L448+'FR-16(7)(v)-11 DIST Demand'!L448","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L448+'FR-16(7)(v)-8 TRANS Energy'!L448+'FR-16(7)(v)-12 DIST Energy'!L448","v":18001760},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L448+'FR-16(7)(v)-9 TRANS Cust'!L448+'FR-16(7)(v)-13 DIST Cust'!L448","v":0},18001760,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L449+'FR-16(7)(v)-7 TRANS Demand'!L449+'FR-16(7)(v)-11 DIST Demand'!L449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L449+'FR-16(7)(v)-8 TRANS Energy'!L449+'FR-16(7)(v)-12 DIST Energy'!L449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L449+'FR-16(7)(v)-9 TRANS Cust'!L449+'FR-16(7)(v)-13 DIST Cust'!L449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L450+'FR-16(7)(v)-7 TRANS Demand'!L450+'FR-16(7)(v)-11 DIST Demand'!L450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L450+'FR-16(7)(v)-8 TRANS Energy'!L450+'FR-16(7)(v)-12 DIST Energy'!L450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L450+'FR-16(7)(v)-9 TRANS Cust'!L450+'FR-16(7)(v)-13 DIST Cust'!L450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L451","v":8141331},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L451+'FR-16(7)(v)-7 TRANS Demand'!L451+'FR-16(7)(v)-11 DIST Demand'!L451","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L451+'FR-16(7)(v)-8 TRANS Energy'!L451+'FR-16(7)(v)-12 DIST Energy'!L451","v":8141331},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L451+'FR-16(7)(v)-9 TRANS Cust'!L451+'FR-16(7)(v)-13 DIST Cust'!L451","v":0},8141331,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L452+'FR-16(7)(v)-7 TRANS Demand'!L452+'FR-16(7)(v)-11 DIST Demand'!L452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L452+'FR-16(7)(v)-8 TRANS Energy'!L452+'FR-16(7)(v)-12 DIST Energy'!L452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L452+'FR-16(7)(v)-9 TRANS Cust'!L452+'FR-16(7)(v)-13 DIST Cust'!L452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":26143091},0,26143091,0,26143091,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L456+'FR-16(7)(v)-7 TRANS Demand'!L456+'FR-16(7)(v)-11 DIST Demand'!L456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L456+'FR-16(7)(v)-8 TRANS Energy'!L456+'FR-16(7)(v)-12 DIST Energy'!L456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L456+'FR-16(7)(v)-9 TRANS Cust'!L456+'FR-16(7)(v)-13 DIST Cust'!L456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":26143091},0,26143091,0,26143091,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L462+'FR-16(7)(v)-7 TRANS Demand'!L462+'FR-16(7)(v)-11 DIST Demand'!L462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L462+'FR-16(7)(v)-8 TRANS Energy'!L462+'FR-16(7)(v)-12 DIST Energy'!L462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L462+'FR-16(7)(v)-9 TRANS Cust'!L462+'FR-16(7)(v)-13 DIST Cust'!L462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L463","v":2776464},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L463+'FR-16(7)(v)-7 TRANS Demand'!L463+'FR-16(7)(v)-11 DIST Demand'!L463","v":2776464},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L463+'FR-16(7)(v)-8 TRANS Energy'!L463+'FR-16(7)(v)-12 DIST Energy'!L463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L463+'FR-16(7)(v)-9 TRANS Cust'!L463+'FR-16(7)(v)-13 DIST Cust'!L463","v":0},{"$f":"SUM(G463:I463)","v":2776464},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L464+'FR-16(7)(v)-7 TRANS Demand'!L464+'FR-16(7)(v)-11 DIST Demand'!L464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L464+'FR-16(7)(v)-8 TRANS Energy'!L464+'FR-16(7)(v)-12 DIST Energy'!L464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L464+'FR-16(7)(v)-9 TRANS Cust'!L464+'FR-16(7)(v)-13 DIST Cust'!L464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L465+'FR-16(7)(v)-7 TRANS Demand'!L465+'FR-16(7)(v)-11 DIST Demand'!L465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L465+'FR-16(7)(v)-8 TRANS Energy'!L465+'FR-16(7)(v)-12 DIST Energy'!L465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L465+'FR-16(7)(v)-9 TRANS Cust'!L465+'FR-16(7)(v)-13 DIST Cust'!L465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":2776464},2776464,0,0,2776464,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L469","v":239113},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L469+'FR-16(7)(v)-7 TRANS Demand'!L469+'FR-16(7)(v)-11 DIST Demand'!L469","v":239113},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L469+'FR-16(7)(v)-8 TRANS Energy'!L469+'FR-16(7)(v)-12 DIST Energy'!L469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L469+'FR-16(7)(v)-9 TRANS Cust'!L469+'FR-16(7)(v)-13 DIST Cust'!L469","v":0},{"$f":"SUM(G469:I469)","v":239113},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":239113},239113,0,0,239113,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L473","v":77491},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L473+'FR-16(7)(v)-7 TRANS Demand'!L473+'FR-16(7)(v)-11 DIST Demand'!L473","v":77491},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L473+'FR-16(7)(v)-8 TRANS Energy'!L473+'FR-16(7)(v)-12 DIST Energy'!L473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L473+'FR-16(7)(v)-9 TRANS Cust'!L473+'FR-16(7)(v)-13 DIST Cust'!L473","v":0},{"$f":"SUM(G473:I473)","v":77491},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L474+'FR-16(7)(v)-7 TRANS Demand'!L474+'FR-16(7)(v)-11 DIST Demand'!L474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L474+'FR-16(7)(v)-8 TRANS Energy'!L474+'FR-16(7)(v)-12 DIST Energy'!L474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L474+'FR-16(7)(v)-9 TRANS Cust'!L474+'FR-16(7)(v)-13 DIST Cust'!L474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L475","v":493068},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L475+'FR-16(7)(v)-7 TRANS Demand'!L475+'FR-16(7)(v)-11 DIST Demand'!L475","v":493068},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L475+'FR-16(7)(v)-8 TRANS Energy'!L475+'FR-16(7)(v)-12 DIST Energy'!L475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L475+'FR-16(7)(v)-9 TRANS Cust'!L475+'FR-16(7)(v)-13 DIST Cust'!L475","v":0},493068,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L476","v":1088},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L476+'FR-16(7)(v)-7 TRANS Demand'!L476+'FR-16(7)(v)-11 DIST Demand'!L476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L476+'FR-16(7)(v)-8 TRANS Energy'!L476+'FR-16(7)(v)-12 DIST Energy'!L476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L476+'FR-16(7)(v)-9 TRANS Cust'!L476+'FR-16(7)(v)-13 DIST Cust'!L476","v":1088},{"$f":"SUM(G476:I476)","v":1088},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L477","v":229432},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L477+'FR-16(7)(v)-7 TRANS Demand'!L477+'FR-16(7)(v)-11 DIST Demand'!L477","v":229432},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L477+'FR-16(7)(v)-8 TRANS Energy'!L477+'FR-16(7)(v)-12 DIST Energy'!L477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L477+'FR-16(7)(v)-9 TRANS Cust'!L477+'FR-16(7)(v)-13 DIST Cust'!L477","v":0},229432,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L478","v":429},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L478+'FR-16(7)(v)-7 TRANS Demand'!L478+'FR-16(7)(v)-11 DIST Demand'!L478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L478+'FR-16(7)(v)-8 TRANS Energy'!L478+'FR-16(7)(v)-12 DIST Energy'!L478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L478+'FR-16(7)(v)-9 TRANS Cust'!L478+'FR-16(7)(v)-13 DIST Cust'!L478","v":429},429,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L479","v":80652},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L479+'FR-16(7)(v)-7 TRANS Demand'!L479+'FR-16(7)(v)-11 DIST Demand'!L479","v":80652},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L479+'FR-16(7)(v)-8 TRANS Energy'!L479+'FR-16(7)(v)-12 DIST Energy'!L479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L479+'FR-16(7)(v)-9 TRANS Cust'!L479+'FR-16(7)(v)-13 DIST Cust'!L479","v":0},80652,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L480","v":176},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L480+'FR-16(7)(v)-7 TRANS Demand'!L480+'FR-16(7)(v)-11 DIST Demand'!L480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L480+'FR-16(7)(v)-8 TRANS Energy'!L480+'FR-16(7)(v)-12 DIST Energy'!L480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L480+'FR-16(7)(v)-9 TRANS Cust'!L480+'FR-16(7)(v)-13 DIST Cust'!L480","v":176},176,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L481","v":13566},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L481+'FR-16(7)(v)-7 TRANS Demand'!L481+'FR-16(7)(v)-11 DIST Demand'!L481","v":13566},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L481+'FR-16(7)(v)-8 TRANS Energy'!L481+'FR-16(7)(v)-12 DIST Energy'!L481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L481+'FR-16(7)(v)-9 TRANS Cust'!L481+'FR-16(7)(v)-13 DIST Cust'!L481","v":0},13566,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L482","v":58},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L482+'FR-16(7)(v)-7 TRANS Demand'!L482+'FR-16(7)(v)-11 DIST Demand'!L482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L482+'FR-16(7)(v)-8 TRANS Energy'!L482+'FR-16(7)(v)-12 DIST Energy'!L482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L482+'FR-16(7)(v)-9 TRANS Cust'!L482+'FR-16(7)(v)-13 DIST Cust'!L482","v":58},58,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L483","v":7093},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L483+'FR-16(7)(v)-7 TRANS Demand'!L483+'FR-16(7)(v)-11 DIST Demand'!L483","v":7093},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L483+'FR-16(7)(v)-8 TRANS Energy'!L483+'FR-16(7)(v)-12 DIST Energy'!L483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L483+'FR-16(7)(v)-9 TRANS Cust'!L483+'FR-16(7)(v)-13 DIST Cust'!L483","v":0},7093,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L484+'FR-16(7)(v)-7 TRANS Demand'!L484+'FR-16(7)(v)-11 DIST Demand'!L484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L484+'FR-16(7)(v)-8 TRANS Energy'!L484+'FR-16(7)(v)-12 DIST Energy'!L484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L484+'FR-16(7)(v)-9 TRANS Cust'!L484+'FR-16(7)(v)-13 DIST Cust'!L484","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L485+'FR-16(7)(v)-7 TRANS Demand'!L485+'FR-16(7)(v)-11 DIST Demand'!L485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L485+'FR-16(7)(v)-8 TRANS Energy'!L485+'FR-16(7)(v)-12 DIST Energy'!L485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L485+'FR-16(7)(v)-9 TRANS Cust'!L485+'FR-16(7)(v)-13 DIST Cust'!L485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L486","v":68254},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L486+'FR-16(7)(v)-7 TRANS Demand'!L486+'FR-16(7)(v)-11 DIST Demand'!L486","v":68254},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L486+'FR-16(7)(v)-8 TRANS Energy'!L486+'FR-16(7)(v)-12 DIST Energy'!L486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L486+'FR-16(7)(v)-9 TRANS Cust'!L486+'FR-16(7)(v)-13 DIST Cust'!L486","v":0},68254,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L487","v":7203},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L487+'FR-16(7)(v)-7 TRANS Demand'!L487+'FR-16(7)(v)-11 DIST Demand'!L487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L487+'FR-16(7)(v)-8 TRANS Energy'!L487+'FR-16(7)(v)-12 DIST Energy'!L487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L487+'FR-16(7)(v)-9 TRANS Cust'!L487+'FR-16(7)(v)-13 DIST Cust'!L487","v":7203},7203,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L488+'FR-16(7)(v)-7 TRANS Demand'!L488+'FR-16(7)(v)-11 DIST Demand'!L488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L488+'FR-16(7)(v)-8 TRANS Energy'!L488+'FR-16(7)(v)-12 DIST Energy'!L488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L488+'FR-16(7)(v)-9 TRANS Cust'!L488+'FR-16(7)(v)-13 DIST Cust'!L488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L489","v":124407},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L489+'FR-16(7)(v)-7 TRANS Demand'!L489+'FR-16(7)(v)-11 DIST Demand'!L489","v":124407},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L489+'FR-16(7)(v)-8 TRANS Energy'!L489+'FR-16(7)(v)-12 DIST Energy'!L489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L489+'FR-16(7)(v)-9 TRANS Cust'!L489+'FR-16(7)(v)-13 DIST Cust'!L489","v":0},124407,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L490","v":339617},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L490+'FR-16(7)(v)-7 TRANS Demand'!L490+'FR-16(7)(v)-11 DIST Demand'!L490","v":339617},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L490+'FR-16(7)(v)-8 TRANS Energy'!L490+'FR-16(7)(v)-12 DIST Energy'!L490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L490+'FR-16(7)(v)-9 TRANS Cust'!L490+'FR-16(7)(v)-13 DIST Cust'!L490","v":0},339617,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L491","v":130},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L491+'FR-16(7)(v)-7 TRANS Demand'!L491+'FR-16(7)(v)-11 DIST Demand'!L491","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L491+'FR-16(7)(v)-8 TRANS Energy'!L491+'FR-16(7)(v)-12 DIST Energy'!L491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L491+'FR-16(7)(v)-9 TRANS Cust'!L491+'FR-16(7)(v)-13 DIST Cust'!L491","v":130},130,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":1442664},1433580,0,9084,1442664,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L495","v":65906},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L495+'FR-16(7)(v)-7 TRANS Demand'!L495+'FR-16(7)(v)-11 DIST Demand'!L495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L495+'FR-16(7)(v)-8 TRANS Energy'!L495+'FR-16(7)(v)-12 DIST Energy'!L495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L495+'FR-16(7)(v)-9 TRANS Cust'!L495+'FR-16(7)(v)-13 DIST Cust'!L495","v":65906},{"$f":"SUM(G495:I495)","v":65906},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L496","v":41689},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L496+'FR-16(7)(v)-7 TRANS Demand'!L496+'FR-16(7)(v)-11 DIST Demand'!L496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L496+'FR-16(7)(v)-8 TRANS Energy'!L496+'FR-16(7)(v)-12 DIST Energy'!L496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L496+'FR-16(7)(v)-9 TRANS Cust'!L496+'FR-16(7)(v)-13 DIST Cust'!L496","v":41689},41689,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L497","v":8862},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L497+'FR-16(7)(v)-7 TRANS Demand'!L497+'FR-16(7)(v)-11 DIST Demand'!L497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L497+'FR-16(7)(v)-8 TRANS Energy'!L497+'FR-16(7)(v)-12 DIST Energy'!L497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L497+'FR-16(7)(v)-9 TRANS Cust'!L497+'FR-16(7)(v)-13 DIST Cust'!L497","v":8862},8862,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L498","v":-29317},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L498+'FR-16(7)(v)-7 TRANS Demand'!L498+'FR-16(7)(v)-11 DIST Demand'!L498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L498+'FR-16(7)(v)-8 TRANS Energy'!L498+'FR-16(7)(v)-12 DIST Energy'!L498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L498+'FR-16(7)(v)-9 TRANS Cust'!L498+'FR-16(7)(v)-13 DIST Cust'!L498","v":-29317},-29317,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L499","v":-45842},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L499+'FR-16(7)(v)-7 TRANS Demand'!L499+'FR-16(7)(v)-11 DIST Demand'!L499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L499+'FR-16(7)(v)-8 TRANS Energy'!L499+'FR-16(7)(v)-12 DIST Energy'!L499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L499+'FR-16(7)(v)-9 TRANS Cust'!L499+'FR-16(7)(v)-13 DIST Cust'!L499","v":-45842},-45842,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L500","v":-4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L500+'FR-16(7)(v)-7 TRANS Demand'!L500+'FR-16(7)(v)-11 DIST Demand'!L500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L500+'FR-16(7)(v)-8 TRANS Energy'!L500+'FR-16(7)(v)-12 DIST Energy'!L500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L500+'FR-16(7)(v)-9 TRANS Cust'!L500+'FR-16(7)(v)-13 DIST Cust'!L500","v":-4},-4,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L501","v":21195},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L501+'FR-16(7)(v)-7 TRANS Demand'!L501+'FR-16(7)(v)-11 DIST Demand'!L501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L501+'FR-16(7)(v)-8 TRANS Energy'!L501+'FR-16(7)(v)-12 DIST Energy'!L501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L501+'FR-16(7)(v)-9 TRANS Cust'!L501+'FR-16(7)(v)-13 DIST Cust'!L501","v":21195},21195,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L502","v":-20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L502+'FR-16(7)(v)-7 TRANS Demand'!L502+'FR-16(7)(v)-11 DIST Demand'!L502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L502+'FR-16(7)(v)-8 TRANS Energy'!L502+'FR-16(7)(v)-12 DIST Energy'!L502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L502+'FR-16(7)(v)-9 TRANS Cust'!L502+'FR-16(7)(v)-13 DIST Cust'!L502","v":-20},-20,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":62469},0,0,62469,62469,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L516","v":1189},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L516+'FR-16(7)(v)-7 TRANS Demand'!L516+'FR-16(7)(v)-11 DIST Demand'!L516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L516+'FR-16(7)(v)-8 TRANS Energy'!L516+'FR-16(7)(v)-12 DIST Energy'!L516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L516+'FR-16(7)(v)-9 TRANS Cust'!L516+'FR-16(7)(v)-13 DIST Cust'!L516","v":1189},{"$f":"SUM(G516:I516)","v":1189},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L517+'FR-16(7)(v)-7 TRANS Demand'!L517+'FR-16(7)(v)-11 DIST Demand'!L517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L517+'FR-16(7)(v)-8 TRANS Energy'!L517+'FR-16(7)(v)-12 DIST Energy'!L517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L517+'FR-16(7)(v)-9 TRANS Cust'!L517+'FR-16(7)(v)-13 DIST Cust'!L517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":1189},0,0,1189,1189,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L521","v":740},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L521+'FR-16(7)(v)-7 TRANS Demand'!L521+'FR-16(7)(v)-11 DIST Demand'!L521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L521+'FR-16(7)(v)-8 TRANS Energy'!L521+'FR-16(7)(v)-12 DIST Energy'!L521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L521+'FR-16(7)(v)-9 TRANS Cust'!L521+'FR-16(7)(v)-13 DIST Cust'!L521","v":740},{"$f":"SUM(G521:I521)","v":740},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":740},0,0,740,740,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L525+'FR-16(7)(v)-7 TRANS Demand'!L525+'FR-16(7)(v)-11 DIST Demand'!L525","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L525+'FR-16(7)(v)-8 TRANS Energy'!L525+'FR-16(7)(v)-12 DIST Energy'!L525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L525+'FR-16(7)(v)-9 TRANS Cust'!L525+'FR-16(7)(v)-13 DIST Cust'!L525","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L526","v":827170},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L526+'FR-16(7)(v)-7 TRANS Demand'!L526+'FR-16(7)(v)-11 DIST Demand'!L526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L526+'FR-16(7)(v)-8 TRANS Energy'!L526+'FR-16(7)(v)-12 DIST Energy'!L526","v":827170},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L526+'FR-16(7)(v)-9 TRANS Cust'!L526+'FR-16(7)(v)-13 DIST Cust'!L526","v":0},827170,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L527","v":133310},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L527+'FR-16(7)(v)-7 TRANS Demand'!L527+'FR-16(7)(v)-11 DIST Demand'!L527","v":133310},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L527+'FR-16(7)(v)-8 TRANS Energy'!L527+'FR-16(7)(v)-12 DIST Energy'!L527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L527+'FR-16(7)(v)-9 TRANS Cust'!L527+'FR-16(7)(v)-13 DIST Cust'!L527","v":0},133310,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L528","v":432673},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L528+'FR-16(7)(v)-7 TRANS Demand'!L528+'FR-16(7)(v)-11 DIST Demand'!L528","v":429949},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L528+'FR-16(7)(v)-8 TRANS Energy'!L528+'FR-16(7)(v)-12 DIST Energy'!L528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L528+'FR-16(7)(v)-9 TRANS Cust'!L528+'FR-16(7)(v)-13 DIST Cust'!L528","v":2724},432673,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L529","v":47344},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L529+'FR-16(7)(v)-7 TRANS Demand'!L529+'FR-16(7)(v)-11 DIST Demand'!L529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L529+'FR-16(7)(v)-8 TRANS Energy'!L529+'FR-16(7)(v)-12 DIST Energy'!L529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L529+'FR-16(7)(v)-9 TRANS Cust'!L529+'FR-16(7)(v)-13 DIST Cust'!L529","v":47344},47344,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L530","v":200},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L530+'FR-16(7)(v)-7 TRANS Demand'!L530+'FR-16(7)(v)-11 DIST Demand'!L530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L530+'FR-16(7)(v)-8 TRANS Energy'!L530+'FR-16(7)(v)-12 DIST Energy'!L530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L530+'FR-16(7)(v)-9 TRANS Cust'!L530+'FR-16(7)(v)-13 DIST Cust'!L530","v":200},200,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L531+'FR-16(7)(v)-7 TRANS Demand'!L531+'FR-16(7)(v)-11 DIST Demand'!L531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L531+'FR-16(7)(v)-8 TRANS Energy'!L531+'FR-16(7)(v)-12 DIST Energy'!L531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L531+'FR-16(7)(v)-9 TRANS Cust'!L531+'FR-16(7)(v)-13 DIST Cust'!L531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":1440697},563259,827170,50268,1440697,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L533","v":9550},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L533+'FR-16(7)(v)-7 TRANS Demand'!L533+'FR-16(7)(v)-11 DIST Demand'!L533","v":3734},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L533+'FR-16(7)(v)-8 TRANS Energy'!L533+'FR-16(7)(v)-12 DIST Energy'!L533","v":5483},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L533+'FR-16(7)(v)-9 TRANS Cust'!L533+'FR-16(7)(v)-13 DIST Cust'!L533","v":333},{"$f":"SUM(G533:I533)","v":9550},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L534+'FR-16(7)(v)-7 TRANS Demand'!L534+'FR-16(7)(v)-11 DIST Demand'!L534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L534+'FR-16(7)(v)-8 TRANS Energy'!L534+'FR-16(7)(v)-12 DIST Energy'!L534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L534+'FR-16(7)(v)-9 TRANS Cust'!L534+'FR-16(7)(v)-13 DIST Cust'!L534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L535+'FR-16(7)(v)-7 TRANS Demand'!L535+'FR-16(7)(v)-11 DIST Demand'!L535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L535+'FR-16(7)(v)-8 TRANS Energy'!L535+'FR-16(7)(v)-12 DIST Energy'!L535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L535+'FR-16(7)(v)-9 TRANS Cust'!L535+'FR-16(7)(v)-13 DIST Cust'!L535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L536+'FR-16(7)(v)-7 TRANS Demand'!L536+'FR-16(7)(v)-11 DIST Demand'!L536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L536+'FR-16(7)(v)-8 TRANS Energy'!L536+'FR-16(7)(v)-12 DIST Energy'!L536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L536+'FR-16(7)(v)-9 TRANS Cust'!L536+'FR-16(7)(v)-13 DIST Cust'!L536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L537","v":-6536},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L537+'FR-16(7)(v)-7 TRANS Demand'!L537+'FR-16(7)(v)-11 DIST Demand'!L537","v":-2555},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L537+'FR-16(7)(v)-8 TRANS Energy'!L537+'FR-16(7)(v)-12 DIST Energy'!L537","v":-3753},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L537+'FR-16(7)(v)-9 TRANS Cust'!L537+'FR-16(7)(v)-13 DIST Cust'!L537","v":-228},-6536,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L538+'FR-16(7)(v)-7 TRANS Demand'!L538+'FR-16(7)(v)-11 DIST Demand'!L538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L538+'FR-16(7)(v)-8 TRANS Energy'!L538+'FR-16(7)(v)-12 DIST Energy'!L538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L538+'FR-16(7)(v)-9 TRANS Cust'!L538+'FR-16(7)(v)-13 DIST Cust'!L538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L539+'FR-16(7)(v)-7 TRANS Demand'!L539+'FR-16(7)(v)-11 DIST Demand'!L539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L539+'FR-16(7)(v)-8 TRANS Energy'!L539+'FR-16(7)(v)-12 DIST Energy'!L539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L539+'FR-16(7)(v)-9 TRANS Cust'!L539+'FR-16(7)(v)-13 DIST Cust'!L539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L540+'FR-16(7)(v)-7 TRANS Demand'!L540+'FR-16(7)(v)-11 DIST Demand'!L540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L540+'FR-16(7)(v)-8 TRANS Energy'!L540+'FR-16(7)(v)-12 DIST Energy'!L540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L540+'FR-16(7)(v)-9 TRANS Cust'!L540+'FR-16(7)(v)-13 DIST Cust'!L540","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L541+'FR-16(7)(v)-7 TRANS Demand'!L541+'FR-16(7)(v)-11 DIST Demand'!L541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L541+'FR-16(7)(v)-8 TRANS Energy'!L541+'FR-16(7)(v)-12 DIST Energy'!L541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L541+'FR-16(7)(v)-9 TRANS Cust'!L541+'FR-16(7)(v)-13 DIST Cust'!L541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L542+'FR-16(7)(v)-7 TRANS Demand'!L542+'FR-16(7)(v)-11 DIST Demand'!L542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L542+'FR-16(7)(v)-8 TRANS Energy'!L542+'FR-16(7)(v)-12 DIST Energy'!L542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L542+'FR-16(7)(v)-9 TRANS Cust'!L542+'FR-16(7)(v)-13 DIST Cust'!L542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L543+'FR-16(7)(v)-7 TRANS Demand'!L543+'FR-16(7)(v)-11 DIST Demand'!L543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L543+'FR-16(7)(v)-8 TRANS Energy'!L543+'FR-16(7)(v)-12 DIST Energy'!L543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L543+'FR-16(7)(v)-9 TRANS Cust'!L543+'FR-16(7)(v)-13 DIST Cust'!L543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L544+'FR-16(7)(v)-7 TRANS Demand'!L544+'FR-16(7)(v)-11 DIST Demand'!L544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L544+'FR-16(7)(v)-8 TRANS Energy'!L544+'FR-16(7)(v)-12 DIST Energy'!L544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L544+'FR-16(7)(v)-9 TRANS Cust'!L544+'FR-16(7)(v)-13 DIST Cust'!L544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L545","v":36755},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L545+'FR-16(7)(v)-7 TRANS Demand'!L545+'FR-16(7)(v)-11 DIST Demand'!L545","v":14370},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L545+'FR-16(7)(v)-8 TRANS Energy'!L545+'FR-16(7)(v)-12 DIST Energy'!L545","v":21103},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L545+'FR-16(7)(v)-9 TRANS Cust'!L545+'FR-16(7)(v)-13 DIST Cust'!L545","v":1282},36755,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L546","v":494970},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L546+'FR-16(7)(v)-7 TRANS Demand'!L546+'FR-16(7)(v)-11 DIST Demand'!L546","v":193515},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L546+'FR-16(7)(v)-8 TRANS Energy'!L546+'FR-16(7)(v)-12 DIST Energy'!L546","v":284190},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L546+'FR-16(7)(v)-9 TRANS Cust'!L546+'FR-16(7)(v)-13 DIST Cust'!L546","v":17265},494970,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":1975436},772323,1134193,68920,1975436,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":32641166},5221480,27277284,142402,32641166,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L562","v":4405968},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L562+'FR-16(7)(v)-7 TRANS Demand'!L562+'FR-16(7)(v)-11 DIST Demand'!L562","v":4405968},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L562+'FR-16(7)(v)-8 TRANS Energy'!L562+'FR-16(7)(v)-12 DIST Energy'!L562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L562+'FR-16(7)(v)-9 TRANS Cust'!L562+'FR-16(7)(v)-13 DIST Cust'!L562","v":0},{"$f":"SUM(G562:I562)","v":4405968},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":4405968},4405968,0,0,4405968,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L566","v":254786},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L566+'FR-16(7)(v)-7 TRANS Demand'!L566+'FR-16(7)(v)-11 DIST Demand'!L566","v":254786},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L566+'FR-16(7)(v)-8 TRANS Energy'!L566+'FR-16(7)(v)-12 DIST Energy'!L566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L566+'FR-16(7)(v)-9 TRANS Cust'!L566+'FR-16(7)(v)-13 DIST Cust'!L566","v":0},{"$f":"SUM(G566:I566)","v":254786},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":254786},254786,0,0,254786,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L570","v":1505761},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L570+'FR-16(7)(v)-7 TRANS Demand'!L570+'FR-16(7)(v)-11 DIST Demand'!L570","v":1477242},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L570+'FR-16(7)(v)-8 TRANS Energy'!L570+'FR-16(7)(v)-12 DIST Energy'!L570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L570+'FR-16(7)(v)-9 TRANS Cust'!L570+'FR-16(7)(v)-13 DIST Cust'!L570","v":28519},{"$f":"SUM(G570:I570)","v":1505761},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":1505761},1477242,0,28519,1505761,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L574","v":317504},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L574+'FR-16(7)(v)-7 TRANS Demand'!L574+'FR-16(7)(v)-11 DIST Demand'!L574","v":180628},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L574+'FR-16(7)(v)-8 TRANS Energy'!L574+'FR-16(7)(v)-12 DIST Energy'!L574","v":129567},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L574+'FR-16(7)(v)-9 TRANS Cust'!L574+'FR-16(7)(v)-13 DIST Cust'!L574","v":7309},{"$f":"SUM(G574:I574)","v":317504},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":317504},180628,129567,7309,317504,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L578","v":28159},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L578+'FR-16(7)(v)-7 TRANS Demand'!L578+'FR-16(7)(v)-11 DIST Demand'!L578","v":15076},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L578+'FR-16(7)(v)-8 TRANS Energy'!L578+'FR-16(7)(v)-12 DIST Energy'!L578","v":12391},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L578+'FR-16(7)(v)-9 TRANS Cust'!L578+'FR-16(7)(v)-13 DIST Cust'!L578","v":692},{"$f":"SUM(G578:I578)","v":28159},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":28159},15076,12391,692,28159,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":6512178},6333700,141958,36520,6512178,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L596","v":1355562},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L596+'FR-16(7)(v)-7 TRANS Demand'!L596+'FR-16(7)(v)-11 DIST Demand'!L596","v":1338706},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L596+'FR-16(7)(v)-8 TRANS Energy'!L596+'FR-16(7)(v)-12 DIST Energy'!L596","v":8807},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L596+'FR-16(7)(v)-9 TRANS Cust'!L596+'FR-16(7)(v)-13 DIST Cust'!L596","v":8049},{"$f":"SUM(G596:I596)","v":1355562},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L597+'FR-16(7)(v)-7 TRANS Demand'!L597+'FR-16(7)(v)-11 DIST Demand'!L597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L597+'FR-16(7)(v)-8 TRANS Energy'!L597+'FR-16(7)(v)-12 DIST Energy'!L597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L597+'FR-16(7)(v)-9 TRANS Cust'!L597+'FR-16(7)(v)-13 DIST Cust'!L597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":1355562},1338706,8807,8049,1355562,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L601","v":163690},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L601+'FR-16(7)(v)-7 TRANS Demand'!L601+'FR-16(7)(v)-11 DIST Demand'!L601","v":63997},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L601+'FR-16(7)(v)-8 TRANS Energy'!L601+'FR-16(7)(v)-12 DIST Energy'!L601","v":93984},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L601+'FR-16(7)(v)-9 TRANS Cust'!L601+'FR-16(7)(v)-13 DIST Cust'!L601","v":5709},{"$f":"SUM(G601:I601)","v":163690},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L602","v":-2748},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L602+'FR-16(7)(v)-7 TRANS Demand'!L602+'FR-16(7)(v)-11 DIST Demand'!L602","v":-1074},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L602+'FR-16(7)(v)-8 TRANS Energy'!L602+'FR-16(7)(v)-12 DIST Energy'!L602","v":-1578},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L602+'FR-16(7)(v)-9 TRANS Cust'!L602+'FR-16(7)(v)-13 DIST Cust'!L602","v":-96},{"$f":"SUM(G602:I602)","v":-2748},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L603+'FR-16(7)(v)-7 TRANS Demand'!L603+'FR-16(7)(v)-11 DIST Demand'!L603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L603+'FR-16(7)(v)-8 TRANS Energy'!L603+'FR-16(7)(v)-12 DIST Energy'!L603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L603+'FR-16(7)(v)-9 TRANS Cust'!L603+'FR-16(7)(v)-13 DIST Cust'!L603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L604","v":-548},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L604+'FR-16(7)(v)-7 TRANS Demand'!L604+'FR-16(7)(v)-11 DIST Demand'!L604","v":-501},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L604+'FR-16(7)(v)-8 TRANS Energy'!L604+'FR-16(7)(v)-12 DIST Energy'!L604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L604+'FR-16(7)(v)-9 TRANS Cust'!L604+'FR-16(7)(v)-13 DIST Cust'!L604","v":-47},{"$f":"SUM(G604:I604)","v":-548},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":160394},62422,92406,5566,160394,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L608","v":14646},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L608+'FR-16(7)(v)-7 TRANS Demand'!L608+'FR-16(7)(v)-11 DIST Demand'!L608","v":8124},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L608+'FR-16(7)(v)-8 TRANS Energy'!L608+'FR-16(7)(v)-12 DIST Energy'!L608","v":3954},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L608+'FR-16(7)(v)-9 TRANS Cust'!L608+'FR-16(7)(v)-13 DIST Cust'!L608","v":2568},{"$f":"SUM(G608:I608)","v":14646},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L609+'FR-16(7)(v)-7 TRANS Demand'!L609+'FR-16(7)(v)-11 DIST Demand'!L609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L609+'FR-16(7)(v)-8 TRANS Energy'!L609+'FR-16(7)(v)-12 DIST Energy'!L609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L609+'FR-16(7)(v)-9 TRANS Cust'!L609+'FR-16(7)(v)-13 DIST Cust'!L609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":14646},8124,3954,2568,14646,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":1530602},1409252,105167,16183,1530602,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":32641166},5221480,27277284,142402,32641166,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":6512178},6333700,141958,36520,6512178,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":1530602},1409252,105167,16183,1530602,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":40683946},12964432,27524409,195105,40683946,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L632","v":1881265},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L632+'FR-16(7)(v)-7 TRANS Demand'!L632+'FR-16(7)(v)-11 DIST Demand'!L632","v":1780381},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L632+'FR-16(7)(v)-8 TRANS Energy'!L632+'FR-16(7)(v)-12 DIST Energy'!L632","v":90814},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L632+'FR-16(7)(v)-9 TRANS Cust'!L632+'FR-16(7)(v)-13 DIST Cust'!L632","v":10070},{"$f":"SUM(G632:I632)","v":1881265},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":1881265},1780381,90814,10070,1881265,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L636","v":4937901},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L636+'FR-16(7)(v)-7 TRANS Demand'!L636+'FR-16(7)(v)-11 DIST Demand'!L636","v":4802584},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L636+'FR-16(7)(v)-8 TRANS Energy'!L636+'FR-16(7)(v)-12 DIST Energy'!L636","v":107627},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L636+'FR-16(7)(v)-9 TRANS Cust'!L636+'FR-16(7)(v)-13 DIST Cust'!L636","v":27690},{"$f":"SUM(G636:I636)","v":4937901},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L637","v":-91813},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L637+'FR-16(7)(v)-7 TRANS Demand'!L637+'FR-16(7)(v)-11 DIST Demand'!L637","v":-35895},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L637+'FR-16(7)(v)-8 TRANS Energy'!L637+'FR-16(7)(v)-12 DIST Energy'!L637","v":-52715},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L637+'FR-16(7)(v)-9 TRANS Cust'!L637+'FR-16(7)(v)-13 DIST Cust'!L637","v":-3203},{"$f":"SUM(G637:I637)","v":-91813},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L638","v":3339803},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L638+'FR-16(7)(v)-7 TRANS Demand'!L638+'FR-16(7)(v)-11 DIST Demand'!L638","v":3248281},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L638+'FR-16(7)(v)-8 TRANS Energy'!L638+'FR-16(7)(v)-12 DIST Energy'!L638","v":72794},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L638+'FR-16(7)(v)-9 TRANS Cust'!L638+'FR-16(7)(v)-13 DIST Cust'!L638","v":18728},{"$f":"SUM(G638:I638)","v":3339803},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":8185891},8014970,127706,43215,8185891,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":10067156},9795351,218520,53285,10067156,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L644","v":3329182},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L644+'FR-16(7)(v)-7 TRANS Demand'!L644+'FR-16(7)(v)-11 DIST Demand'!L644","v":532577},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L644+'FR-16(7)(v)-8 TRANS Energy'!L644+'FR-16(7)(v)-12 DIST Energy'!L644","v":2782086},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L644+'FR-16(7)(v)-9 TRANS Cust'!L644+'FR-16(7)(v)-13 DIST Cust'!L644","v":14519},{"$f":"SUM(G644:I644)","v":3329182},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L645+'FR-16(7)(v)-7 TRANS Demand'!L645+'FR-16(7)(v)-11 DIST Demand'!L645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L645+'FR-16(7)(v)-8 TRANS Energy'!L645+'FR-16(7)(v)-12 DIST Energy'!L645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L645+'FR-16(7)(v)-9 TRANS Cust'!L645+'FR-16(7)(v)-13 DIST Cust'!L645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L646+'FR-16(7)(v)-7 TRANS Demand'!L646+'FR-16(7)(v)-11 DIST Demand'!L646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L646+'FR-16(7)(v)-8 TRANS Energy'!L646+'FR-16(7)(v)-12 DIST Energy'!L646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L646+'FR-16(7)(v)-9 TRANS Cust'!L646+'FR-16(7)(v)-13 DIST Cust'!L646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L647","v":5336},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L647+'FR-16(7)(v)-7 TRANS Demand'!L647+'FR-16(7)(v)-11 DIST Demand'!L647","v":5336},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L647+'FR-16(7)(v)-8 TRANS Energy'!L647+'FR-16(7)(v)-12 DIST Energy'!L647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L647+'FR-16(7)(v)-9 TRANS Cust'!L647+'FR-16(7)(v)-13 DIST Cust'!L647","v":0},{"$f":"SUM(G647:I647)","v":5336},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L648+'FR-16(7)(v)-7 TRANS Demand'!L648+'FR-16(7)(v)-11 DIST Demand'!L648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L648+'FR-16(7)(v)-8 TRANS Energy'!L648+'FR-16(7)(v)-12 DIST Energy'!L648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L648+'FR-16(7)(v)-9 TRANS Cust'!L648+'FR-16(7)(v)-13 DIST Cust'!L648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":3334518},537913,2782086,14519,3334518,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L652","v":1431},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L652+'FR-16(7)(v)-7 TRANS Demand'!L652+'FR-16(7)(v)-11 DIST Demand'!L652","v":1414},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L652+'FR-16(7)(v)-8 TRANS Energy'!L652+'FR-16(7)(v)-12 DIST Energy'!L652","v":9},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L652+'FR-16(7)(v)-9 TRANS Cust'!L652+'FR-16(7)(v)-13 DIST Cust'!L652","v":8},{"$f":"SUM(G652:I652)","v":1431},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":1431},1414,9,8,1431,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L656+'FR-16(7)(v)-7 TRANS Demand'!L656+'FR-16(7)(v)-11 DIST Demand'!L656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L656+'FR-16(7)(v)-8 TRANS Energy'!L656+'FR-16(7)(v)-12 DIST Energy'!L656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L656+'FR-16(7)(v)-9 TRANS Cust'!L656+'FR-16(7)(v)-13 DIST Cust'!L656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L657+'FR-16(7)(v)-7 TRANS Demand'!L657+'FR-16(7)(v)-11 DIST Demand'!L657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L657+'FR-16(7)(v)-8 TRANS Energy'!L657+'FR-16(7)(v)-12 DIST Energy'!L657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L657+'FR-16(7)(v)-9 TRANS Cust'!L657+'FR-16(7)(v)-13 DIST Cust'!L657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":3334518},537913,2782086,14519,3334518,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-1431},-1414,-9,-8,-1431,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":3333087},536499,2782077,14511,3333087,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":6507922},{"$f":"G433","v":6158930},{"$f":"H433","v":314156},{"$f":"I433","v":34836},{"$f":"J433","v":6507922},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-10067156},{"$f":"-G641","v":-9795351},{"$f":"-H641","v":-218520},{"$f":"-I641","v":-53285},{"$f":"-J641","v":-10067156},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":3333087},{"$f":"G663","v":536499},{"$f":"H663","v":2782077},{"$f":"I663","v":14511},{"$f":"J663","v":3333087},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":45760},{"$f":"G707","v":17890},{"$f":"H707","v":26274},{"$f":"I707","v":1596},{"$f":"J707","v":45760},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-180387},-3082032,2903987,-2342,-180387,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L674","v":-97131},{"$f":"F674-SUM(H674:I674)","v":-1659555},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L674+'FR-16(7)(v)-8 TRANS Energy'!L674+'FR-16(7)(v)-12 DIST Energy'!L674","v":1563685},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L674+'FR-16(7)(v)-9 TRANS Cust'!L674+'FR-16(7)(v)-13 DIST Cust'!L674","v":-1261},{"$f":"SUM(G674:I674)","v":-97131},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":3333087},{"$f":"G663","v":536499},{"$f":"H663","v":2782077},{"$f":"I663","v":14511},{"$f":"J663","v":3333087},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":3235956},-1123056,4345762,13250,3235956,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-97131},-1659555,1563685,-1261,-97131,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-97131},-1659555,1563685,-1261,-97131,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L694","v":-7044069},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L694+'FR-16(7)(v)-7 TRANS Demand'!L694+'FR-16(7)(v)-11 DIST Demand'!L694","v":-6956477},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L694+'FR-16(7)(v)-8 TRANS Energy'!L694+'FR-16(7)(v)-12 DIST Energy'!L694","v":-45765},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L694+'FR-16(7)(v)-9 TRANS Cust'!L694+'FR-16(7)(v)-13 DIST Cust'!L694","v":-41827},{"$f":"SUM(G694:I694)","v":-7044069},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L695+'FR-16(7)(v)-7 TRANS Demand'!L695+'FR-16(7)(v)-11 DIST Demand'!L695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L695+'FR-16(7)(v)-8 TRANS Energy'!L695+'FR-16(7)(v)-12 DIST Energy'!L695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L695+'FR-16(7)(v)-9 TRANS Cust'!L695+'FR-16(7)(v)-13 DIST Cust'!L695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-7044069},-6956477,-45765,-41827,-7044069,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L700","v":45760},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L700+'FR-16(7)(v)-7 TRANS Demand'!L700+'FR-16(7)(v)-11 DIST Demand'!L700","v":17890},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L700+'FR-16(7)(v)-8 TRANS Energy'!L700+'FR-16(7)(v)-12 DIST Energy'!L700","v":26274},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L700+'FR-16(7)(v)-9 TRANS Cust'!L700+'FR-16(7)(v)-13 DIST Cust'!L700","v":1596},{"$f":"SUM(G700:I700)","v":45760},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":45760},17890,26274,1596,45760,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L704+'FR-16(7)(v)-7 TRANS Demand'!L704+'FR-16(7)(v)-11 DIST Demand'!L704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L704+'FR-16(7)(v)-8 TRANS Energy'!L704+'FR-16(7)(v)-12 DIST Energy'!L704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L704+'FR-16(7)(v)-9 TRANS Cust'!L704+'FR-16(7)(v)-13 DIST Cust'!L704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":45760},17890,26274,1596,45760,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":6507922},{"$f":"G433","v":6158930},{"$f":"H433","v":314156},{"$f":"I433","v":34836},{"$f":"J433","v":6507922},{"$f":"F711-J711","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":3235956},{"$f":"G676","v":-1123056},{"$f":"H676","v":4345762},{"$f":"I676","v":13250},{"$f":"J676","v":3235956},0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-10067156},{"$f":"-G641","v":-9795351},{"$f":"-H641","v":-218520},{"$f":"-I641","v":-53285},{"$f":"-J641","v":-10067156},0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":7044069},{"$f":"-G696","v":6956477},{"$f":"-H696","v":45765},{"$f":"-I696","v":41827},{"$f":"-J696","v":7044069},0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":45760},{"$f":"G707","v":17890},{"$f":"H707","v":26274},{"$f":"I707","v":1596},{"$f":"J707","v":45760},0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":6766551},2214890,4513437,38224,6766551,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":382110},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L720+'FR-16(7)(v)-7 TRANS Demand'!L720+'FR-16(7)(v)-11 DIST Demand'!L720","v":125076},{"$f":"ROUND(H717*H719,0)","v":254876},{"$f":"ROUND(I717*I719,0)","v":2159},{"$f":"SUM(G720:I720)","v":382111},{"$f":"F720-J720","v":-1}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":45760},{"$f":"G707","v":17890},{"$f":"H707","v":26274},{"$f":"I707","v":1596},{"$f":"J707","v":45760},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":427870},142966,281150,3755,427871,-1]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":382110},{"$f":"G720","v":125076},{"$f":"H720","v":254876},{"$f":"I720","v":2159},{"$f":"J720","v":382111},{"$f":"F725-J725","v":-1}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":382110},125076,254876,2159,382111,-1]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L742","v":31128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L742+'FR-16(7)(v)-7 TRANS Demand'!L742+'FR-16(7)(v)-11 DIST Demand'!L742","v":30539},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L742+'FR-16(7)(v)-8 TRANS Energy'!L742+'FR-16(7)(v)-12 DIST Energy'!L742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L742+'FR-16(7)(v)-9 TRANS Cust'!L742+'FR-16(7)(v)-13 DIST Cust'!L742","v":589},{"$f":"SUM(G742:I742)","v":31128},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L743+'FR-16(7)(v)-7 TRANS Demand'!L743+'FR-16(7)(v)-11 DIST Demand'!L743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L743+'FR-16(7)(v)-8 TRANS Energy'!L743+'FR-16(7)(v)-12 DIST Energy'!L743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L743+'FR-16(7)(v)-9 TRANS Cust'!L743+'FR-16(7)(v)-13 DIST Cust'!L743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L744","v":24084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L744+'FR-16(7)(v)-7 TRANS Demand'!L744+'FR-16(7)(v)-11 DIST Demand'!L744","v":23628},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L744+'FR-16(7)(v)-8 TRANS Energy'!L744+'FR-16(7)(v)-12 DIST Energy'!L744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L744+'FR-16(7)(v)-9 TRANS Cust'!L744+'FR-16(7)(v)-13 DIST Cust'!L744","v":456},24084,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L745","v":110700},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L745+'FR-16(7)(v)-7 TRANS Demand'!L745+'FR-16(7)(v)-11 DIST Demand'!L745","v":108604},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L745+'FR-16(7)(v)-8 TRANS Energy'!L745+'FR-16(7)(v)-12 DIST Energy'!L745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L745+'FR-16(7)(v)-9 TRANS Cust'!L745+'FR-16(7)(v)-13 DIST Cust'!L745","v":2096},110700,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L746","v":20196},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L746+'FR-16(7)(v)-7 TRANS Demand'!L746+'FR-16(7)(v)-11 DIST Demand'!L746","v":20196},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L746+'FR-16(7)(v)-8 TRANS Energy'!L746+'FR-16(7)(v)-12 DIST Energy'!L746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L746+'FR-16(7)(v)-9 TRANS Cust'!L746+'FR-16(7)(v)-13 DIST Cust'!L746","v":0},20196,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L747+'FR-16(7)(v)-7 TRANS Demand'!L747+'FR-16(7)(v)-11 DIST Demand'!L747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L747+'FR-16(7)(v)-8 TRANS Energy'!L747+'FR-16(7)(v)-12 DIST Energy'!L747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L747+'FR-16(7)(v)-9 TRANS Cust'!L747+'FR-16(7)(v)-13 DIST Cust'!L747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L748","v":388616},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L748+'FR-16(7)(v)-7 TRANS Demand'!L748+'FR-16(7)(v)-11 DIST Demand'!L748","v":388616},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L748+'FR-16(7)(v)-8 TRANS Energy'!L748+'FR-16(7)(v)-12 DIST Energy'!L748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L748+'FR-16(7)(v)-9 TRANS Cust'!L748+'FR-16(7)(v)-13 DIST Cust'!L748","v":0},388616,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L749","v":3697},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L749+'FR-16(7)(v)-7 TRANS Demand'!L749+'FR-16(7)(v)-11 DIST Demand'!L749","v":2051},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L749+'FR-16(7)(v)-8 TRANS Energy'!L749+'FR-16(7)(v)-12 DIST Energy'!L749","v":998},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L749+'FR-16(7)(v)-9 TRANS Cust'!L749+'FR-16(7)(v)-13 DIST Cust'!L749","v":648},3697,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":578421},573634,998,3789,578421,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":40683946},{"$f":"G618","v":12964432},{"$f":"H618","v":27524409},{"$f":"I618","v":195105},{"$f":"J618","v":40683946},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":6507922},{"$f":"G433","v":6158930},{"$f":"H433","v":314156},{"$f":"I433","v":34836},{"$f":"J433","v":6507922},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":3235956},{"$f":"G676","v":-1123056},{"$f":"H676","v":4345762},{"$f":"I676","v":13250},{"$f":"J676","v":3235956},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":427870},{"$f":"G722","v":142966},{"$f":"H722","v":281150},{"$f":"I722","v":3755},{"$f":"J722","v":427871},{"$f":"F756-J756","v":-1}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-578421},{"$f":"-G750","v":-573634},{"$f":"-H750","v":-998},{"$f":"-I750","v":-3789},{"$f":"-J750","v":-578421},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":50277273},{"$f":"SUM(G752:G757)","v":17569638},{"$f":"SUM(H752:H757)","v":32464479},{"$f":"SUM(I752:I757)","v":243157},{"$f":"SUM(J752:J757)","v":50277274},{"$f":"J758-F758","v":1}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":578421},{"$f":"-G757","v":573634},{"$f":"-H757","v":998},{"$f":"-I757","v":3789},{"$f":"-J757","v":578421},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L761+'FR-16(7)(v)-7 TRANS Demand'!L761+'FR-16(7)(v)-11 DIST Demand'!L761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L761+'FR-16(7)(v)-8 TRANS Energy'!L761+'FR-16(7)(v)-12 DIST Energy'!L761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L761+'FR-16(7)(v)-9 TRANS Cust'!L761+'FR-16(7)(v)-13 DIST Cust'!L761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":578421},573634,998,3789,578421,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":50277273},17569638,32464479,243157,50277274,1]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L772","v":24109273},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L772+'FR-16(7)(v)-7 TRANS Demand'!L772+'FR-16(7)(v)-11 DIST Demand'!L772","v":9425816},{"$f":"'FR-16(7)(v)-4 PROD Energy'!L772+'FR-16(7)(v)-8 TRANS Energy'!L772+'FR-16(7)(v)-12 DIST Energy'!L772","v":13842503},{"$f":"'FR-16(7)(v)-5 PROD Cust'!L772+'FR-16(7)(v)-9 TRANS Cust'!L772+'FR-16(7)(v)-13 DIST Cust'!L772","v":840954},{"$f":"SUM(G772:I772)","v":24109273},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-50277273},{"$f":"-G770","v":-17569638},{"$f":"-H770","v":-32464479},{"$f":"-I770","v":-243157},{"$f":"SUM(G773:I773)","v":-50277274},{"$f":"F773-J773","v":1}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-26168000},{"$f":"G773+G772","v":-8143822},{"$f":"H773+H772","v":-18621976},{"$f":"I773+I772","v":597797},{"$f":"SUM(G774:I774)","v":-26168001},{"$f":"F774-J774","v":1}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-10067976},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L776+'FR-16(7)(v)-7 TRANS Demand'!L776+'FR-16(7)(v)-11 DIST Demand'!L776","v":-3133285},{"$f":"ROUND(H775*H774,0)","v":-7164690},{"$f":"ROUND(I775*I774,0)","v":229999},{"$f":"SUM(G776:I776)","v":-10067976},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-16100024},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L777+'FR-16(7)(v)-7 TRANS Demand'!L777+'FR-16(7)(v)-11 DIST Demand'!L777","v":-5010537},{"$f":"H774-H776","v":-11457286},{"$f":"I774-I776","v":367798},{"$f":"SUM(G777:I777)","v":-16100025},{"$f":"F777-J777","v":1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-20"}]
[{"$f":"$A$2","v":"DT SECONDARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"DT SECONDARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]

{"sheet":"FR-16(7)(v)-21 DTP Classified","index":24,"n_rows":817,"n_cols":11,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-21"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"DT PRIMARY","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":152634448},{"$f":"G123","v":150534730},{"$f":"H123","v":1982359},{"$f":"I123","v":117359},{"$f":"SUM(G12:I12)","v":152634448},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-76807281},{"$f":"-G200","v":-75281885},{"$f":"-H200","v":-1453837},{"$f":"-I200","v":-71559},{"$f":"SUM(G13:I13)","v":-76807281},{"$f":"F13-J13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-17033567},{"$f":"G421","v":-19529914},{"$f":"H421","v":2480925},{"$f":"I421","v":15422},{"$f":"SUM(G14:I14)","v":-17033567},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":58793600},55722931,3009447,61222,58793600,0]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":23507424},{"$f":"G549","v":3553336},{"$f":"H549","v":19906142},{"$f":"I549","v":47946},{"$f":"SUM(G18:I18)","v":23507424},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":4448800},{"$f":"G582","v":4341284},{"$f":"H582","v":103231},{"$f":"I582","v":4285},{"$f":"SUM(G19:I19)","v":4448800},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":1046063},{"$f":"G612","v":965339},{"$f":"H612","v":76490},{"$f":"I612","v":4234},{"$f":"SUM(G20:I20)","v":1046063},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":29002287},8859959,20085863,56465,29002287,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":2404611},{"$f":"G676","v":-774046},{"$f":"H676","v":3171392},{"$f":"I676","v":7265},{"$f":"SUM(G22:I22)","v":2404611},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":303848},{"$f":"G722","v":97592},{"$f":"H722","v":205150},{"$f":"I722","v":1106},{"$f":"SUM(G23:I23)","v":303848},{"$f":"F23-J23","v":0}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M24+'FR-16(7)(v)-7 TRANS Demand'!M24+'FR-16(7)(v)-11 DIST Demand'!M24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M24+'FR-16(7)(v)-8 TRANS Energy'!M24+'FR-16(7)(v)-12 DIST Energy'!M24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M24+'FR-16(7)(v)-9 TRANS Cust'!M24+'FR-16(7)(v)-13 DIST Cust'!M24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":31710746},8183505,23462405,64836,31710746,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":4454701},{"$f":"G433","v":4221963},{"$f":"H433","v":228139},{"$f":"I433","v":4599},{"$f":"SUM(G28:I28)","v":4454701},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-394436},{"$f":"-G750","v":-393181},{"$f":"-H750","v":-668},{"$f":"-I750","v":-587},{"$f":"SUM(G29:I29)","v":-394436},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":35771011},{"$f":"SUM(G26:G29)","v":12012287},{"$f":"SUM(H26:H29)","v":23689876},{"$f":"SUM(I26:I29)","v":68848},{"$f":"SUM(J26:J29)","v":35771011},{"$f":"F30-J30","v":0}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":-633938},{"$f":"'WP FR-16(7)(v) Rate Incr'!T21","v":-430571},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V21","v":-203367},null,{"$f":"F31-J31","v":-633938}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":35137073},11581716,23689876,-134519,35771011,-633938]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M33","v":16768386},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M33+'FR-16(7)(v)-7 TRANS Demand'!M33+'FR-16(7)(v)-11 DIST Demand'!M33","v":6371653},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M33+'FR-16(7)(v)-8 TRANS Energy'!M33+'FR-16(7)(v)-12 DIST Energy'!M33","v":10102374},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M33+'FR-16(7)(v)-9 TRANS Cust'!M33+'FR-16(7)(v)-13 DIST Cust'!M33","v":294359},{"$f":"SUM(G33:I33)","v":16768386},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":18368687},5210063,13587502,-428878,19002625,-633938]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-7236782},{"$f":"G777+G28","v":751528},{"$f":"H777+H28","v":-8131656},{"$f":"I777+I28","v":143346},{"$f":"J777+J28","v":-7236782},{"$f":"F36-J36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-0.11507000000000001},1.261E-2,-2.5246300000000002,2.2075,-0.11507000000000001,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-0.27727596429328472},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-1.6137105246544339E-2},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.2054538246054998},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":4.472984686209438},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":-0.27727596429328472},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M42","v":30722085},{"$f":"F42-SUM(H42:I42)","v":10238659},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M42","v":20424388},{"$f":"'FR-16(7)(v)-13 DIST Cust'!M42","v":59038},{"$f":"SUM(G42:I42)","v":30722085},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":5048926},1773628,3265488,9810,5048926,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.16434000000000001},0.17323,0.15987999999999999,0.16616,0.16434000000000001,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-13953699},-3867006,-10322014,235321,-13953699,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.45418999999999998},-0.37769000000000003,-0.50538000000000005,3.9859200000000001,-0.45418999999999998,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M59","v":76316772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M59+'FR-16(7)(v)-7 TRANS Demand'!M59+'FR-16(7)(v)-11 DIST Demand'!M59","v":76316772},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M59+'FR-16(7)(v)-8 TRANS Energy'!M59+'FR-16(7)(v)-12 DIST Energy'!M59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M59+'FR-16(7)(v)-9 TRANS Cust'!M59+'FR-16(7)(v)-13 DIST Cust'!M59","v":0},{"$f":"SUM(G59:I59)","v":76316772},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M60","v":31891011},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M60+'FR-16(7)(v)-7 TRANS Demand'!M60+'FR-16(7)(v)-11 DIST Demand'!M60","v":31891011},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M60+'FR-16(7)(v)-8 TRANS Energy'!M60+'FR-16(7)(v)-12 DIST Energy'!M60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M60+'FR-16(7)(v)-9 TRANS Cust'!M60+'FR-16(7)(v)-13 DIST Cust'!M60","v":0},{"$f":"SUM(G60:I60)","v":31891011},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M61+'FR-16(7)(v)-7 TRANS Demand'!M61+'FR-16(7)(v)-11 DIST Demand'!M61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M61+'FR-16(7)(v)-8 TRANS Energy'!M61+'FR-16(7)(v)-12 DIST Energy'!M61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M61+'FR-16(7)(v)-9 TRANS Cust'!M61+'FR-16(7)(v)-13 DIST Cust'!M61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":108207783},108207783,0,0,108207783,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M65+'FR-16(7)(v)-7 TRANS Demand'!M65+'FR-16(7)(v)-11 DIST Demand'!M65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M65+'FR-16(7)(v)-8 TRANS Energy'!M65+'FR-16(7)(v)-12 DIST Energy'!M65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M65+'FR-16(7)(v)-9 TRANS Cust'!M65+'FR-16(7)(v)-13 DIST Cust'!M65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M66","v":6275107},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M66+'FR-16(7)(v)-7 TRANS Demand'!M66+'FR-16(7)(v)-11 DIST Demand'!M66","v":6275107},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M66+'FR-16(7)(v)-8 TRANS Energy'!M66+'FR-16(7)(v)-12 DIST Energy'!M66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M66+'FR-16(7)(v)-9 TRANS Cust'!M66+'FR-16(7)(v)-13 DIST Cust'!M66","v":0},{"$f":"SUM(G66:I66)","v":6275107},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M67+'FR-16(7)(v)-7 TRANS Demand'!M67+'FR-16(7)(v)-11 DIST Demand'!M67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M67+'FR-16(7)(v)-8 TRANS Energy'!M67+'FR-16(7)(v)-12 DIST Energy'!M67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M67+'FR-16(7)(v)-9 TRANS Cust'!M67+'FR-16(7)(v)-13 DIST Cust'!M67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":6275107},6275107,0,0,6275107,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":114482890},114482890,0,0,114482890,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M73","v":7023183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M73+'FR-16(7)(v)-7 TRANS Demand'!M73+'FR-16(7)(v)-11 DIST Demand'!M73","v":7023183},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M73+'FR-16(7)(v)-8 TRANS Energy'!M73+'FR-16(7)(v)-12 DIST Energy'!M73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M73+'FR-16(7)(v)-9 TRANS Cust'!M73+'FR-16(7)(v)-13 DIST Cust'!M73","v":0},{"$f":"SUM(G73:I73)","v":7023183},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M74","v":3150804},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M74+'FR-16(7)(v)-7 TRANS Demand'!M74+'FR-16(7)(v)-11 DIST Demand'!M74","v":3150804},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M74+'FR-16(7)(v)-8 TRANS Energy'!M74+'FR-16(7)(v)-12 DIST Energy'!M74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M74+'FR-16(7)(v)-9 TRANS Cust'!M74+'FR-16(7)(v)-13 DIST Cust'!M74","v":0},{"$f":"SUM(G74:I74)","v":3150804},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M75","v":3781},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M75+'FR-16(7)(v)-7 TRANS Demand'!M75+'FR-16(7)(v)-11 DIST Demand'!M75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M75+'FR-16(7)(v)-8 TRANS Energy'!M75+'FR-16(7)(v)-12 DIST Energy'!M75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M75+'FR-16(7)(v)-9 TRANS Cust'!M75+'FR-16(7)(v)-13 DIST Cust'!M75","v":3781},{"$f":"SUM(G75:I75)","v":3781},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M76","v":1356308},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M76+'FR-16(7)(v)-7 TRANS Demand'!M76+'FR-16(7)(v)-11 DIST Demand'!M76","v":1356308},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M76+'FR-16(7)(v)-8 TRANS Energy'!M76+'FR-16(7)(v)-12 DIST Energy'!M76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M76+'FR-16(7)(v)-9 TRANS Cust'!M76+'FR-16(7)(v)-13 DIST Cust'!M76","v":0},1356308,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M77","v":900},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M77+'FR-16(7)(v)-7 TRANS Demand'!M77+'FR-16(7)(v)-11 DIST Demand'!M77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M77+'FR-16(7)(v)-8 TRANS Energy'!M77+'FR-16(7)(v)-12 DIST Energy'!M77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M77+'FR-16(7)(v)-9 TRANS Cust'!M77+'FR-16(7)(v)-13 DIST Cust'!M77","v":900},900,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M78","v":6159934},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M78+'FR-16(7)(v)-7 TRANS Demand'!M78+'FR-16(7)(v)-11 DIST Demand'!M78","v":6159934},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M78+'FR-16(7)(v)-8 TRANS Energy'!M78+'FR-16(7)(v)-12 DIST Energy'!M78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M78+'FR-16(7)(v)-9 TRANS Cust'!M78+'FR-16(7)(v)-13 DIST Cust'!M78","v":0},6159934,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M79","v":4682},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M79+'FR-16(7)(v)-7 TRANS Demand'!M79+'FR-16(7)(v)-11 DIST Demand'!M79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M79+'FR-16(7)(v)-8 TRANS Energy'!M79+'FR-16(7)(v)-12 DIST Energy'!M79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M79+'FR-16(7)(v)-9 TRANS Cust'!M79+'FR-16(7)(v)-13 DIST Cust'!M79","v":4682},4682,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M80","v":2866316},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M80+'FR-16(7)(v)-7 TRANS Demand'!M80+'FR-16(7)(v)-11 DIST Demand'!M80","v":2866316},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M80+'FR-16(7)(v)-8 TRANS Energy'!M80+'FR-16(7)(v)-12 DIST Energy'!M80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M80+'FR-16(7)(v)-9 TRANS Cust'!M80+'FR-16(7)(v)-13 DIST Cust'!M80","v":0},2866316,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M81","v":1846},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M81+'FR-16(7)(v)-7 TRANS Demand'!M81+'FR-16(7)(v)-11 DIST Demand'!M81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M81+'FR-16(7)(v)-8 TRANS Energy'!M81+'FR-16(7)(v)-12 DIST Energy'!M81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M81+'FR-16(7)(v)-9 TRANS Cust'!M81+'FR-16(7)(v)-13 DIST Cust'!M81","v":1846},1846,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M82","v":5057906},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M82+'FR-16(7)(v)-7 TRANS Demand'!M82+'FR-16(7)(v)-11 DIST Demand'!M82","v":5057906},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M82+'FR-16(7)(v)-8 TRANS Energy'!M82+'FR-16(7)(v)-12 DIST Energy'!M82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M82+'FR-16(7)(v)-9 TRANS Cust'!M82+'FR-16(7)(v)-13 DIST Cust'!M82","v":0},5057906,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M83","v":3806},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M83+'FR-16(7)(v)-7 TRANS Demand'!M83+'FR-16(7)(v)-11 DIST Demand'!M83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M83+'FR-16(7)(v)-8 TRANS Energy'!M83+'FR-16(7)(v)-12 DIST Energy'!M83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M83+'FR-16(7)(v)-9 TRANS Cust'!M83+'FR-16(7)(v)-13 DIST Cust'!M83","v":3806},3806,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M84","v":850787},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M84+'FR-16(7)(v)-7 TRANS Demand'!M84+'FR-16(7)(v)-11 DIST Demand'!M84","v":850787},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M84+'FR-16(7)(v)-8 TRANS Energy'!M84+'FR-16(7)(v)-12 DIST Energy'!M84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M84+'FR-16(7)(v)-9 TRANS Cust'!M84+'FR-16(7)(v)-13 DIST Cust'!M84","v":0},850787,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M85","v":1262},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M85+'FR-16(7)(v)-7 TRANS Demand'!M85+'FR-16(7)(v)-11 DIST Demand'!M85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M85+'FR-16(7)(v)-8 TRANS Energy'!M85+'FR-16(7)(v)-12 DIST Energy'!M85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M85+'FR-16(7)(v)-9 TRANS Cust'!M85+'FR-16(7)(v)-13 DIST Cust'!M85","v":1262},1262,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M86","v":3799774},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M86+'FR-16(7)(v)-7 TRANS Demand'!M86+'FR-16(7)(v)-11 DIST Demand'!M86","v":3799774},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M86+'FR-16(7)(v)-8 TRANS Energy'!M86+'FR-16(7)(v)-12 DIST Energy'!M86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M86+'FR-16(7)(v)-9 TRANS Cust'!M86+'FR-16(7)(v)-13 DIST Cust'!M86","v":0},{"$f":"SUM(G86:I86)","v":3799774},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M87","v":4745},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M87+'FR-16(7)(v)-7 TRANS Demand'!M87+'FR-16(7)(v)-11 DIST Demand'!M87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M87+'FR-16(7)(v)-8 TRANS Energy'!M87+'FR-16(7)(v)-12 DIST Energy'!M87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M87+'FR-16(7)(v)-9 TRANS Cust'!M87+'FR-16(7)(v)-13 DIST Cust'!M87","v":4745},4745,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M88","v":33097},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M88+'FR-16(7)(v)-7 TRANS Demand'!M88+'FR-16(7)(v)-11 DIST Demand'!M88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M88+'FR-16(7)(v)-8 TRANS Energy'!M88+'FR-16(7)(v)-12 DIST Energy'!M88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M88+'FR-16(7)(v)-9 TRANS Cust'!M88+'FR-16(7)(v)-13 DIST Cust'!M88","v":33097},33097,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M89+'FR-16(7)(v)-7 TRANS Demand'!M89+'FR-16(7)(v)-11 DIST Demand'!M89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M89+'FR-16(7)(v)-8 TRANS Energy'!M89+'FR-16(7)(v)-12 DIST Energy'!M89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M89+'FR-16(7)(v)-9 TRANS Cust'!M89+'FR-16(7)(v)-13 DIST Cust'!M89","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M90+'FR-16(7)(v)-7 TRANS Demand'!M90+'FR-16(7)(v)-11 DIST Demand'!M90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M90+'FR-16(7)(v)-8 TRANS Energy'!M90+'FR-16(7)(v)-12 DIST Energy'!M90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M90+'FR-16(7)(v)-9 TRANS Cust'!M90+'FR-16(7)(v)-13 DIST Cust'!M90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M91+'FR-16(7)(v)-7 TRANS Demand'!M91+'FR-16(7)(v)-11 DIST Demand'!M91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M91+'FR-16(7)(v)-8 TRANS Energy'!M91+'FR-16(7)(v)-12 DIST Energy'!M91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M91+'FR-16(7)(v)-9 TRANS Cust'!M91+'FR-16(7)(v)-13 DIST Cust'!M91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M92","v":2729404},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M92+'FR-16(7)(v)-7 TRANS Demand'!M92+'FR-16(7)(v)-11 DIST Demand'!M92","v":2724529},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M92+'FR-16(7)(v)-8 TRANS Energy'!M92+'FR-16(7)(v)-12 DIST Energy'!M92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M92+'FR-16(7)(v)-9 TRANS Cust'!M92+'FR-16(7)(v)-13 DIST Cust'!M92","v":4875},2729404,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M93+'FR-16(7)(v)-7 TRANS Demand'!M93+'FR-16(7)(v)-11 DIST Demand'!M93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M93+'FR-16(7)(v)-8 TRANS Energy'!M93+'FR-16(7)(v)-12 DIST Energy'!M93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M93+'FR-16(7)(v)-9 TRANS Cust'!M93+'FR-16(7)(v)-13 DIST Cust'!M93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":33048535},{"$f":"SUM(G73:G92)","v":32989541},0,58994,33048535,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":39323642},39264648,0,58994,39323642,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":147531425},147472431,0,58994,147531425,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M100","v":839478},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M100+'FR-16(7)(v)-7 TRANS Demand'!M100+'FR-16(7)(v)-11 DIST Demand'!M100","v":839478},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M100+'FR-16(7)(v)-8 TRANS Energy'!M100+'FR-16(7)(v)-12 DIST Energy'!M100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M100+'FR-16(7)(v)-9 TRANS Cust'!M100+'FR-16(7)(v)-13 DIST Cust'!M100","v":0},{"$f":"SUM(G100:I100)","v":839478},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M101","v":945057},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M101+'FR-16(7)(v)-7 TRANS Demand'!M101+'FR-16(7)(v)-11 DIST Demand'!M101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M101+'FR-16(7)(v)-8 TRANS Energy'!M101+'FR-16(7)(v)-12 DIST Energy'!M101","v":945057},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M101+'FR-16(7)(v)-9 TRANS Cust'!M101+'FR-16(7)(v)-13 DIST Cust'!M101","v":0},{"$f":"SUM(G101:I101)","v":945057},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M102","v":143428},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M102+'FR-16(7)(v)-7 TRANS Demand'!M102+'FR-16(7)(v)-11 DIST Demand'!M102","v":143428},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M102+'FR-16(7)(v)-8 TRANS Energy'!M102+'FR-16(7)(v)-12 DIST Energy'!M102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M102+'FR-16(7)(v)-9 TRANS Cust'!M102+'FR-16(7)(v)-13 DIST Cust'!M102","v":0},143428,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M103","v":476994},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M103+'FR-16(7)(v)-7 TRANS Demand'!M103+'FR-16(7)(v)-11 DIST Demand'!M103","v":476994},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M103+'FR-16(7)(v)-8 TRANS Energy'!M103+'FR-16(7)(v)-12 DIST Energy'!M103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M103+'FR-16(7)(v)-9 TRANS Cust'!M103+'FR-16(7)(v)-13 DIST Cust'!M103","v":0},476994,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M104","v":433},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M104+'FR-16(7)(v)-7 TRANS Demand'!M104+'FR-16(7)(v)-11 DIST Demand'!M104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M104+'FR-16(7)(v)-8 TRANS Energy'!M104+'FR-16(7)(v)-12 DIST Energy'!M104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M104+'FR-16(7)(v)-9 TRANS Cust'!M104+'FR-16(7)(v)-13 DIST Cust'!M104","v":433},433,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M105","v":27317},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M105+'FR-16(7)(v)-7 TRANS Demand'!M105+'FR-16(7)(v)-11 DIST Demand'!M105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M105+'FR-16(7)(v)-8 TRANS Energy'!M105+'FR-16(7)(v)-12 DIST Energy'!M105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M105+'FR-16(7)(v)-9 TRANS Cust'!M105+'FR-16(7)(v)-13 DIST Cust'!M105","v":27317},27317,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M106","v":74},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M106+'FR-16(7)(v)-7 TRANS Demand'!M106+'FR-16(7)(v)-11 DIST Demand'!M106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M106+'FR-16(7)(v)-8 TRANS Energy'!M106+'FR-16(7)(v)-12 DIST Energy'!M106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M106+'FR-16(7)(v)-9 TRANS Cust'!M106+'FR-16(7)(v)-13 DIST Cust'!M106","v":74},74,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M107+'FR-16(7)(v)-7 TRANS Demand'!M107+'FR-16(7)(v)-11 DIST Demand'!M107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M107+'FR-16(7)(v)-8 TRANS Energy'!M107+'FR-16(7)(v)-12 DIST Energy'!M107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M107+'FR-16(7)(v)-9 TRANS Cust'!M107+'FR-16(7)(v)-13 DIST Cust'!M107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M108+'FR-16(7)(v)-7 TRANS Demand'!M108+'FR-16(7)(v)-11 DIST Demand'!M108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M108+'FR-16(7)(v)-8 TRANS Energy'!M108+'FR-16(7)(v)-12 DIST Energy'!M108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M108+'FR-16(7)(v)-9 TRANS Cust'!M108+'FR-16(7)(v)-13 DIST Cust'!M108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":2432781},1459900,945057,27824,2432781,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M112","v":921419},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M112+'FR-16(7)(v)-7 TRANS Demand'!M112+'FR-16(7)(v)-11 DIST Demand'!M112","v":921419},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M112+'FR-16(7)(v)-8 TRANS Energy'!M112+'FR-16(7)(v)-12 DIST Energy'!M112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M112+'FR-16(7)(v)-9 TRANS Cust'!M112+'FR-16(7)(v)-13 DIST Cust'!M112","v":0},{"$f":"SUM(G112:I112)","v":921419},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M113","v":1037302},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M113+'FR-16(7)(v)-7 TRANS Demand'!M113+'FR-16(7)(v)-11 DIST Demand'!M113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M113+'FR-16(7)(v)-8 TRANS Energy'!M113+'FR-16(7)(v)-12 DIST Energy'!M113","v":1037302},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M113+'FR-16(7)(v)-9 TRANS Cust'!M113+'FR-16(7)(v)-13 DIST Cust'!M113","v":0},{"$f":"SUM(G113:I113)","v":1037302},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M114","v":157428},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M114+'FR-16(7)(v)-7 TRANS Demand'!M114+'FR-16(7)(v)-11 DIST Demand'!M114","v":157428},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M114+'FR-16(7)(v)-8 TRANS Energy'!M114+'FR-16(7)(v)-12 DIST Energy'!M114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M114+'FR-16(7)(v)-9 TRANS Cust'!M114+'FR-16(7)(v)-13 DIST Cust'!M114","v":0},157428,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M115","v":523552},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M115+'FR-16(7)(v)-7 TRANS Demand'!M115+'FR-16(7)(v)-11 DIST Demand'!M115","v":523552},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M115+'FR-16(7)(v)-8 TRANS Energy'!M115+'FR-16(7)(v)-12 DIST Energy'!M115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M115+'FR-16(7)(v)-9 TRANS Cust'!M115+'FR-16(7)(v)-13 DIST Cust'!M115","v":0},523552,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M116","v":475},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M116+'FR-16(7)(v)-7 TRANS Demand'!M116+'FR-16(7)(v)-11 DIST Demand'!M116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M116+'FR-16(7)(v)-8 TRANS Energy'!M116+'FR-16(7)(v)-12 DIST Energy'!M116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M116+'FR-16(7)(v)-9 TRANS Cust'!M116+'FR-16(7)(v)-13 DIST Cust'!M116","v":475},475,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M117","v":29984},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M117+'FR-16(7)(v)-7 TRANS Demand'!M117+'FR-16(7)(v)-11 DIST Demand'!M117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M117+'FR-16(7)(v)-8 TRANS Energy'!M117+'FR-16(7)(v)-12 DIST Energy'!M117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M117+'FR-16(7)(v)-9 TRANS Cust'!M117+'FR-16(7)(v)-13 DIST Cust'!M117","v":29984},29984,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M118","v":82},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M118+'FR-16(7)(v)-7 TRANS Demand'!M118+'FR-16(7)(v)-11 DIST Demand'!M118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M118+'FR-16(7)(v)-8 TRANS Energy'!M118+'FR-16(7)(v)-12 DIST Energy'!M118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M118+'FR-16(7)(v)-9 TRANS Cust'!M118+'FR-16(7)(v)-13 DIST Cust'!M118","v":82},82,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M119+'FR-16(7)(v)-7 TRANS Demand'!M119+'FR-16(7)(v)-11 DIST Demand'!M119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M119+'FR-16(7)(v)-8 TRANS Energy'!M119+'FR-16(7)(v)-12 DIST Energy'!M119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M119+'FR-16(7)(v)-9 TRANS Cust'!M119+'FR-16(7)(v)-13 DIST Cust'!M119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M120+'FR-16(7)(v)-7 TRANS Demand'!M120+'FR-16(7)(v)-11 DIST Demand'!M120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M120+'FR-16(7)(v)-8 TRANS Energy'!M120+'FR-16(7)(v)-12 DIST Energy'!M120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M120+'FR-16(7)(v)-9 TRANS Cust'!M120+'FR-16(7)(v)-13 DIST Cust'!M120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":2670242},1602399,1037302,30541,2670242,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":152634448},150534730,1982359,117359,152634448,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M136","v":43085728},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M136+'FR-16(7)(v)-7 TRANS Demand'!M136+'FR-16(7)(v)-11 DIST Demand'!M136","v":43085728},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M136+'FR-16(7)(v)-8 TRANS Energy'!M136+'FR-16(7)(v)-12 DIST Energy'!M136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M136+'FR-16(7)(v)-9 TRANS Cust'!M136+'FR-16(7)(v)-13 DIST Cust'!M136","v":0},{"$f":"SUM(G136:I136)","v":43085728},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M137","v":16149547},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M137+'FR-16(7)(v)-7 TRANS Demand'!M137+'FR-16(7)(v)-11 DIST Demand'!M137","v":16149547},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M137+'FR-16(7)(v)-8 TRANS Energy'!M137+'FR-16(7)(v)-12 DIST Energy'!M137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M137+'FR-16(7)(v)-9 TRANS Cust'!M137+'FR-16(7)(v)-13 DIST Cust'!M137","v":0},{"$f":"SUM(G137:I137)","v":16149547},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M138","v":570099},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M138+'FR-16(7)(v)-7 TRANS Demand'!M138+'FR-16(7)(v)-11 DIST Demand'!M138","v":570099},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M138+'FR-16(7)(v)-8 TRANS Energy'!M138+'FR-16(7)(v)-12 DIST Energy'!M138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M138+'FR-16(7)(v)-9 TRANS Cust'!M138+'FR-16(7)(v)-13 DIST Cust'!M138","v":0},{"$f":"SUM(G138:I138)","v":570099},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":59805374},59805374,0,0,59805374,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M142+'FR-16(7)(v)-7 TRANS Demand'!M142+'FR-16(7)(v)-11 DIST Demand'!M142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M142+'FR-16(7)(v)-8 TRANS Energy'!M142+'FR-16(7)(v)-12 DIST Energy'!M142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M142+'FR-16(7)(v)-9 TRANS Cust'!M142+'FR-16(7)(v)-13 DIST Cust'!M142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M143","v":1802592},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M143+'FR-16(7)(v)-7 TRANS Demand'!M143+'FR-16(7)(v)-11 DIST Demand'!M143","v":1802592},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M143+'FR-16(7)(v)-8 TRANS Energy'!M143+'FR-16(7)(v)-12 DIST Energy'!M143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M143+'FR-16(7)(v)-9 TRANS Cust'!M143+'FR-16(7)(v)-13 DIST Cust'!M143","v":0},{"$f":"SUM(G143:I143)","v":1802592},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M144","v":45404},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M144+'FR-16(7)(v)-7 TRANS Demand'!M144+'FR-16(7)(v)-11 DIST Demand'!M144","v":45404},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M144+'FR-16(7)(v)-8 TRANS Energy'!M144+'FR-16(7)(v)-12 DIST Energy'!M144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M144+'FR-16(7)(v)-9 TRANS Cust'!M144+'FR-16(7)(v)-13 DIST Cust'!M144","v":0},{"$f":"SUM(G144:I144)","v":45404},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":1847996},1847996,0,0,1847996,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":61653370},{"$f":"G145+G139","v":61653370},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":61653370},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M150","v":2191943},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M150+'FR-16(7)(v)-7 TRANS Demand'!M150+'FR-16(7)(v)-11 DIST Demand'!M150","v":2191943},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M150+'FR-16(7)(v)-8 TRANS Energy'!M150+'FR-16(7)(v)-12 DIST Energy'!M150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M150+'FR-16(7)(v)-9 TRANS Cust'!M150+'FR-16(7)(v)-13 DIST Cust'!M150","v":0},{"$f":"SUM(G150:I150)","v":2191943},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M151","v":1647878},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M151+'FR-16(7)(v)-7 TRANS Demand'!M151+'FR-16(7)(v)-11 DIST Demand'!M151","v":1647878},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M151+'FR-16(7)(v)-8 TRANS Energy'!M151+'FR-16(7)(v)-12 DIST Energy'!M151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M151+'FR-16(7)(v)-9 TRANS Cust'!M151+'FR-16(7)(v)-13 DIST Cust'!M151","v":0},{"$f":"SUM(G151:I151)","v":1647878},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M152","v":1977},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M152+'FR-16(7)(v)-7 TRANS Demand'!M152+'FR-16(7)(v)-11 DIST Demand'!M152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M152+'FR-16(7)(v)-8 TRANS Energy'!M152+'FR-16(7)(v)-12 DIST Energy'!M152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M152+'FR-16(7)(v)-9 TRANS Cust'!M152+'FR-16(7)(v)-13 DIST Cust'!M152","v":1977},{"$f":"SUM(G152:I152)","v":1977},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M153","v":709352},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M153+'FR-16(7)(v)-7 TRANS Demand'!M153+'FR-16(7)(v)-11 DIST Demand'!M153","v":709352},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M153+'FR-16(7)(v)-8 TRANS Energy'!M153+'FR-16(7)(v)-12 DIST Energy'!M153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M153+'FR-16(7)(v)-9 TRANS Cust'!M153+'FR-16(7)(v)-13 DIST Cust'!M153","v":0},709352,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M154","v":471},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M154+'FR-16(7)(v)-7 TRANS Demand'!M154+'FR-16(7)(v)-11 DIST Demand'!M154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M154+'FR-16(7)(v)-8 TRANS Energy'!M154+'FR-16(7)(v)-12 DIST Energy'!M154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M154+'FR-16(7)(v)-9 TRANS Cust'!M154+'FR-16(7)(v)-13 DIST Cust'!M154","v":471},471,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M155","v":1875838},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M155+'FR-16(7)(v)-7 TRANS Demand'!M155+'FR-16(7)(v)-11 DIST Demand'!M155","v":1875838},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M155+'FR-16(7)(v)-8 TRANS Energy'!M155+'FR-16(7)(v)-12 DIST Energy'!M155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M155+'FR-16(7)(v)-9 TRANS Cust'!M155+'FR-16(7)(v)-13 DIST Cust'!M155","v":0},1875838,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M156","v":1426},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M156+'FR-16(7)(v)-7 TRANS Demand'!M156+'FR-16(7)(v)-11 DIST Demand'!M156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M156+'FR-16(7)(v)-8 TRANS Energy'!M156+'FR-16(7)(v)-12 DIST Energy'!M156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M156+'FR-16(7)(v)-9 TRANS Cust'!M156+'FR-16(7)(v)-13 DIST Cust'!M156","v":1426},1426,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M157","v":872857},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M157+'FR-16(7)(v)-7 TRANS Demand'!M157+'FR-16(7)(v)-11 DIST Demand'!M157","v":872857},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M157+'FR-16(7)(v)-8 TRANS Energy'!M157+'FR-16(7)(v)-12 DIST Energy'!M157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M157+'FR-16(7)(v)-9 TRANS Cust'!M157+'FR-16(7)(v)-13 DIST Cust'!M157","v":0},872857,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M158","v":562},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M158+'FR-16(7)(v)-7 TRANS Demand'!M158+'FR-16(7)(v)-11 DIST Demand'!M158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M158+'FR-16(7)(v)-8 TRANS Energy'!M158+'FR-16(7)(v)-12 DIST Energy'!M158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M158+'FR-16(7)(v)-9 TRANS Cust'!M158+'FR-16(7)(v)-13 DIST Cust'!M158","v":562},562,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M159","v":1516093},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M159+'FR-16(7)(v)-7 TRANS Demand'!M159+'FR-16(7)(v)-11 DIST Demand'!M159","v":1516093},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M159+'FR-16(7)(v)-8 TRANS Energy'!M159+'FR-16(7)(v)-12 DIST Energy'!M159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M159+'FR-16(7)(v)-9 TRANS Cust'!M159+'FR-16(7)(v)-13 DIST Cust'!M159","v":0},1516093,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M160","v":1141},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M160+'FR-16(7)(v)-7 TRANS Demand'!M160+'FR-16(7)(v)-11 DIST Demand'!M160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M160+'FR-16(7)(v)-8 TRANS Energy'!M160+'FR-16(7)(v)-12 DIST Energy'!M160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M160+'FR-16(7)(v)-9 TRANS Cust'!M160+'FR-16(7)(v)-13 DIST Cust'!M160","v":1141},1141,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M161","v":255021},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M161+'FR-16(7)(v)-7 TRANS Demand'!M161+'FR-16(7)(v)-11 DIST Demand'!M161","v":255021},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M161+'FR-16(7)(v)-8 TRANS Energy'!M161+'FR-16(7)(v)-12 DIST Energy'!M161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M161+'FR-16(7)(v)-9 TRANS Cust'!M161+'FR-16(7)(v)-13 DIST Cust'!M161","v":0},255021,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M162","v":378},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M162+'FR-16(7)(v)-7 TRANS Demand'!M162+'FR-16(7)(v)-11 DIST Demand'!M162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M162+'FR-16(7)(v)-8 TRANS Energy'!M162+'FR-16(7)(v)-12 DIST Energy'!M162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M162+'FR-16(7)(v)-9 TRANS Cust'!M162+'FR-16(7)(v)-13 DIST Cust'!M162","v":378},378,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M163","v":1987816},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M163+'FR-16(7)(v)-7 TRANS Demand'!M163+'FR-16(7)(v)-11 DIST Demand'!M163","v":1987816},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M163+'FR-16(7)(v)-8 TRANS Energy'!M163+'FR-16(7)(v)-12 DIST Energy'!M163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M163+'FR-16(7)(v)-9 TRANS Cust'!M163+'FR-16(7)(v)-13 DIST Cust'!M163","v":0},{"$f":"SUM(G163:I163)","v":1987816},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M164","v":2482},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M164+'FR-16(7)(v)-7 TRANS Demand'!M164+'FR-16(7)(v)-11 DIST Demand'!M164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M164+'FR-16(7)(v)-8 TRANS Energy'!M164+'FR-16(7)(v)-12 DIST Energy'!M164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M164+'FR-16(7)(v)-9 TRANS Cust'!M164+'FR-16(7)(v)-13 DIST Cust'!M164","v":2482},2482,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M165","v":19931},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M165+'FR-16(7)(v)-7 TRANS Demand'!M165+'FR-16(7)(v)-11 DIST Demand'!M165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M165+'FR-16(7)(v)-8 TRANS Energy'!M165+'FR-16(7)(v)-12 DIST Energy'!M165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M165+'FR-16(7)(v)-9 TRANS Cust'!M165+'FR-16(7)(v)-13 DIST Cust'!M165","v":19931},19931,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M166+'FR-16(7)(v)-7 TRANS Demand'!M166+'FR-16(7)(v)-11 DIST Demand'!M166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M166+'FR-16(7)(v)-8 TRANS Energy'!M166+'FR-16(7)(v)-12 DIST Energy'!M166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M166+'FR-16(7)(v)-9 TRANS Cust'!M166+'FR-16(7)(v)-13 DIST Cust'!M166","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M167+'FR-16(7)(v)-7 TRANS Demand'!M167+'FR-16(7)(v)-11 DIST Demand'!M167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M167+'FR-16(7)(v)-8 TRANS Energy'!M167+'FR-16(7)(v)-12 DIST Energy'!M167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M167+'FR-16(7)(v)-9 TRANS Cust'!M167+'FR-16(7)(v)-13 DIST Cust'!M167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M168","v":162036},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M168+'FR-16(7)(v)-7 TRANS Demand'!M168+'FR-16(7)(v)-11 DIST Demand'!M168","v":161747},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M168+'FR-16(7)(v)-8 TRANS Energy'!M168+'FR-16(7)(v)-12 DIST Energy'!M168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M168+'FR-16(7)(v)-9 TRANS Cust'!M168+'FR-16(7)(v)-13 DIST Cust'!M168","v":289},162036,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M169","v":37456},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M169+'FR-16(7)(v)-7 TRANS Demand'!M169+'FR-16(7)(v)-11 DIST Demand'!M169","v":37389},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M169+'FR-16(7)(v)-8 TRANS Energy'!M169+'FR-16(7)(v)-12 DIST Energy'!M169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M169+'FR-16(7)(v)-9 TRANS Cust'!M169+'FR-16(7)(v)-13 DIST Cust'!M169","v":67},37456,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M170+'FR-16(7)(v)-7 TRANS Demand'!M170+'FR-16(7)(v)-11 DIST Demand'!M170","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M170+'FR-16(7)(v)-8 TRANS Energy'!M170+'FR-16(7)(v)-12 DIST Energy'!M170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M170+'FR-16(7)(v)-9 TRANS Cust'!M170+'FR-16(7)(v)-13 DIST Cust'!M170","v":0},{"$f":"SUM(G170:I170)","v":0},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":11284658},{"$f":"SUM(G149:G169)","v":11255934},0,28724,11284658,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":13132654},{"$f":"G171+G145","v":13103930},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":28724},{"$f":"J171+J145","v":13132654},{"$f":"F173-J173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":72938028},{"$f":"G147+G171","v":72909304},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":28724},{"$f":"J147+J171","v":72938028},{"$f":"F174-J174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M177","v":468612},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M177+'FR-16(7)(v)-7 TRANS Demand'!M177+'FR-16(7)(v)-11 DIST Demand'!M177","v":468612},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M177+'FR-16(7)(v)-8 TRANS Energy'!M177+'FR-16(7)(v)-12 DIST Energy'!M177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M177+'FR-16(7)(v)-9 TRANS Cust'!M177+'FR-16(7)(v)-13 DIST Cust'!M177","v":0},{"$f":"SUM(G177:I177)","v":468612},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M178","v":527547},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M178+'FR-16(7)(v)-7 TRANS Demand'!M178+'FR-16(7)(v)-11 DIST Demand'!M178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M178+'FR-16(7)(v)-8 TRANS Energy'!M178+'FR-16(7)(v)-12 DIST Energy'!M178","v":527547},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M178+'FR-16(7)(v)-9 TRANS Cust'!M178+'FR-16(7)(v)-13 DIST Cust'!M178","v":0},{"$f":"SUM(G178:I178)","v":527547},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M179","v":80064},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M179+'FR-16(7)(v)-7 TRANS Demand'!M179+'FR-16(7)(v)-11 DIST Demand'!M179","v":80064},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M179+'FR-16(7)(v)-8 TRANS Energy'!M179+'FR-16(7)(v)-12 DIST Energy'!M179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M179+'FR-16(7)(v)-9 TRANS Cust'!M179+'FR-16(7)(v)-13 DIST Cust'!M179","v":0},80064,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M180","v":266266},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M180+'FR-16(7)(v)-7 TRANS Demand'!M180+'FR-16(7)(v)-11 DIST Demand'!M180","v":266266},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M180+'FR-16(7)(v)-8 TRANS Energy'!M180+'FR-16(7)(v)-12 DIST Energy'!M180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M180+'FR-16(7)(v)-9 TRANS Cust'!M180+'FR-16(7)(v)-13 DIST Cust'!M180","v":0},266266,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M181","v":242},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M181+'FR-16(7)(v)-7 TRANS Demand'!M181+'FR-16(7)(v)-11 DIST Demand'!M181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M181+'FR-16(7)(v)-8 TRANS Energy'!M181+'FR-16(7)(v)-12 DIST Energy'!M181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M181+'FR-16(7)(v)-9 TRANS Cust'!M181+'FR-16(7)(v)-13 DIST Cust'!M181","v":242},242,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M182","v":15249},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M182+'FR-16(7)(v)-7 TRANS Demand'!M182+'FR-16(7)(v)-11 DIST Demand'!M182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M182+'FR-16(7)(v)-8 TRANS Energy'!M182+'FR-16(7)(v)-12 DIST Energy'!M182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M182+'FR-16(7)(v)-9 TRANS Cust'!M182+'FR-16(7)(v)-13 DIST Cust'!M182","v":15249},15249,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M183","v":42},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M183+'FR-16(7)(v)-7 TRANS Demand'!M183+'FR-16(7)(v)-11 DIST Demand'!M183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M183+'FR-16(7)(v)-8 TRANS Energy'!M183+'FR-16(7)(v)-12 DIST Energy'!M183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M183+'FR-16(7)(v)-9 TRANS Cust'!M183+'FR-16(7)(v)-13 DIST Cust'!M183","v":42},42,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M184+'FR-16(7)(v)-7 TRANS Demand'!M184+'FR-16(7)(v)-11 DIST Demand'!M184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M184+'FR-16(7)(v)-8 TRANS Energy'!M184+'FR-16(7)(v)-12 DIST Energy'!M184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M184+'FR-16(7)(v)-9 TRANS Cust'!M184+'FR-16(7)(v)-13 DIST Cust'!M184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M185","v":-105716},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M185+'FR-16(7)(v)-7 TRANS Demand'!M185+'FR-16(7)(v)-11 DIST Demand'!M185","v":-16697},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M185+'FR-16(7)(v)-8 TRANS Energy'!M185+'FR-16(7)(v)-12 DIST Energy'!M185","v":-86499},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M185+'FR-16(7)(v)-9 TRANS Cust'!M185+'FR-16(7)(v)-13 DIST Cust'!M185","v":-2520},-105716,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":1252306},798245,441048,13013,1252306,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M189","v":906086},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M189+'FR-16(7)(v)-7 TRANS Demand'!M189+'FR-16(7)(v)-11 DIST Demand'!M189","v":906086},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M189+'FR-16(7)(v)-8 TRANS Energy'!M189+'FR-16(7)(v)-12 DIST Energy'!M189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M189+'FR-16(7)(v)-9 TRANS Cust'!M189+'FR-16(7)(v)-13 DIST Cust'!M189","v":0},{"$f":"SUM(G189:I189)","v":906086},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M190","v":1020041},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M190+'FR-16(7)(v)-7 TRANS Demand'!M190+'FR-16(7)(v)-11 DIST Demand'!M190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M190+'FR-16(7)(v)-8 TRANS Energy'!M190+'FR-16(7)(v)-12 DIST Energy'!M190","v":1020041},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M190+'FR-16(7)(v)-9 TRANS Cust'!M190+'FR-16(7)(v)-13 DIST Cust'!M190","v":0},{"$f":"SUM(G190:I190)","v":1020041},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M191","v":154809},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M191+'FR-16(7)(v)-7 TRANS Demand'!M191+'FR-16(7)(v)-11 DIST Demand'!M191","v":154809},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M191+'FR-16(7)(v)-8 TRANS Energy'!M191+'FR-16(7)(v)-12 DIST Energy'!M191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M191+'FR-16(7)(v)-9 TRANS Cust'!M191+'FR-16(7)(v)-13 DIST Cust'!M191","v":0},154809,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M192","v":514840},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M192+'FR-16(7)(v)-7 TRANS Demand'!M192+'FR-16(7)(v)-11 DIST Demand'!M192","v":514840},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M192+'FR-16(7)(v)-8 TRANS Energy'!M192+'FR-16(7)(v)-12 DIST Energy'!M192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M192+'FR-16(7)(v)-9 TRANS Cust'!M192+'FR-16(7)(v)-13 DIST Cust'!M192","v":0},514840,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M193","v":468},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M193+'FR-16(7)(v)-7 TRANS Demand'!M193+'FR-16(7)(v)-11 DIST Demand'!M193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M193+'FR-16(7)(v)-8 TRANS Energy'!M193+'FR-16(7)(v)-12 DIST Energy'!M193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M193+'FR-16(7)(v)-9 TRANS Cust'!M193+'FR-16(7)(v)-13 DIST Cust'!M193","v":468},468,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M194","v":29485},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M194+'FR-16(7)(v)-7 TRANS Demand'!M194+'FR-16(7)(v)-11 DIST Demand'!M194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M194+'FR-16(7)(v)-8 TRANS Energy'!M194+'FR-16(7)(v)-12 DIST Energy'!M194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M194+'FR-16(7)(v)-9 TRANS Cust'!M194+'FR-16(7)(v)-13 DIST Cust'!M194","v":29485},29485,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M195","v":80},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M195+'FR-16(7)(v)-7 TRANS Demand'!M195+'FR-16(7)(v)-11 DIST Demand'!M195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M195+'FR-16(7)(v)-8 TRANS Energy'!M195+'FR-16(7)(v)-12 DIST Energy'!M195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M195+'FR-16(7)(v)-9 TRANS Cust'!M195+'FR-16(7)(v)-13 DIST Cust'!M195","v":80},80,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M196+'FR-16(7)(v)-7 TRANS Demand'!M196+'FR-16(7)(v)-11 DIST Demand'!M196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M196+'FR-16(7)(v)-8 TRANS Energy'!M196+'FR-16(7)(v)-12 DIST Energy'!M196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M196+'FR-16(7)(v)-9 TRANS Cust'!M196+'FR-16(7)(v)-13 DIST Cust'!M196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M197","v":-8862},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M197+'FR-16(7)(v)-7 TRANS Demand'!M197+'FR-16(7)(v)-11 DIST Demand'!M197","v":-1399},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M197+'FR-16(7)(v)-8 TRANS Energy'!M197+'FR-16(7)(v)-12 DIST Energy'!M197","v":-7252},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M197+'FR-16(7)(v)-9 TRANS Cust'!M197+'FR-16(7)(v)-13 DIST Cust'!M197","v":-211},-8862,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":2616947},{"$f":"SUM(G188:G197)","v":1574336},{"$f":"SUM(H188:H197)","v":1012789},{"$f":"SUM(I188:I197)","v":29822},{"$f":"SUM(J188:J197)","v":2616947},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":76807281},75281885,1453837,71559,76807281,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":33231044},33231044,0,0,33231044,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,15741464,15741464,0,0,15741464,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,-570099,-570099,0,0,-570099,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":48402409},48402409,0,0,48402409,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,4472515,4472515,0,0,4472515,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,-45404,-45404,0,0,-45404,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":4427111},4427111,0,0,4427111,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":52829520},52829520,0,0,52829520,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":4831240},4831240,0,0,4831240,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,1502926,1502926,0,0,1502926,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":1804},0,0,1804,1804,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":646956},646956,0,0,646956,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":429},0,0,429,429,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":4284096},4284096,0,0,4284096,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":3256},0,0,3256,3256,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":1993459},1993459,0,0,1993459,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":1284},0,0,1284,1284,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":3541813},3541813,0,0,3541813,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":2665},0,0,2665,2665,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":595766},595766,0,0,595766,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":884},0,0,884,884,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,{"$f":"F86-F163","v":1811958},1811958,0,0,1811958,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,2263,0,0,2263,2263,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,13166,0,0,13166,13166,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-162036,-161747,0,-289,-162036,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,2691948,2687140,0,4808,2691948,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":21763877},21733607,0,30270,21763877,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":26190988},26160718,0,30270,26190988,0]
[40,"NET TRANS & DIST PLANT",null,null,null,74593397,74563127,0,30270,74593397,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":370866},370866,0,0,370866,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,417510,0,417510,0,417510,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,63364,63364,0,0,63364,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,210728,210728,0,0,210728,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":12068},0,0,12068,12068,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,32,0,0,32,32,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,105716,16697,86499,2520,105716,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":1180284},661655,504009,14620,1180284,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":15333},15333,0,0,15333,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,17261,0,17261,0,17261,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,2619,2619,0,0,2619,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,8712,8712,0,0,8712,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":499},0,0,499,499,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,2,0,0,2,2,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,8862,1399,7252,211,8862,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":53288},28063,24513,712,53288,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":75826969},75252845,528522,45602,75826969,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M292","v":11523126},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M292+'FR-16(7)(v)-7 TRANS Demand'!M292+'FR-16(7)(v)-11 DIST Demand'!M292","v":11436273},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M292+'FR-16(7)(v)-8 TRANS Energy'!M292+'FR-16(7)(v)-12 DIST Energy'!M292","v":79811},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M292+'FR-16(7)(v)-9 TRANS Cust'!M292+'FR-16(7)(v)-13 DIST Cust'!M292","v":7042},{"$f":"SUM(G292:I292)","v":11523126},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M293","v":212569},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M293+'FR-16(7)(v)-7 TRANS Demand'!M293+'FR-16(7)(v)-11 DIST Demand'!M293","v":210967},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M293+'FR-16(7)(v)-8 TRANS Energy'!M293+'FR-16(7)(v)-12 DIST Energy'!M293","v":1472},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M293+'FR-16(7)(v)-9 TRANS Cust'!M293+'FR-16(7)(v)-13 DIST Cust'!M293","v":130},212569,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M294","v":4041114},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M294+'FR-16(7)(v)-7 TRANS Demand'!M294+'FR-16(7)(v)-11 DIST Demand'!M294","v":4035566},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M294+'FR-16(7)(v)-8 TRANS Energy'!M294+'FR-16(7)(v)-12 DIST Energy'!M294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M294+'FR-16(7)(v)-9 TRANS Cust'!M294+'FR-16(7)(v)-13 DIST Cust'!M294","v":5548},4041114,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M295","v":3367960},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M295+'FR-16(7)(v)-7 TRANS Demand'!M295+'FR-16(7)(v)-11 DIST Demand'!M295","v":3342575},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M295+'FR-16(7)(v)-8 TRANS Energy'!M295+'FR-16(7)(v)-12 DIST Energy'!M295","v":23327},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M295+'FR-16(7)(v)-9 TRANS Cust'!M295+'FR-16(7)(v)-13 DIST Cust'!M295","v":2058},3367960,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M296","v":42203},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M296+'FR-16(7)(v)-7 TRANS Demand'!M296+'FR-16(7)(v)-11 DIST Demand'!M296","v":41885},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M296+'FR-16(7)(v)-8 TRANS Energy'!M296+'FR-16(7)(v)-12 DIST Energy'!M296","v":292},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M296+'FR-16(7)(v)-9 TRANS Cust'!M296+'FR-16(7)(v)-13 DIST Cust'!M296","v":26},42203,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M297","v":-16361},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M297+'FR-16(7)(v)-7 TRANS Demand'!M297+'FR-16(7)(v)-11 DIST Demand'!M297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M297+'FR-16(7)(v)-8 TRANS Energy'!M297+'FR-16(7)(v)-12 DIST Energy'!M297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M297+'FR-16(7)(v)-9 TRANS Cust'!M297+'FR-16(7)(v)-13 DIST Cust'!M297","v":-16361},-16361,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M298","v":-150116},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M298+'FR-16(7)(v)-7 TRANS Demand'!M298+'FR-16(7)(v)-11 DIST Demand'!M298","v":-84210},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M298+'FR-16(7)(v)-8 TRANS Energy'!M298+'FR-16(7)(v)-12 DIST Energy'!M298","v":-64107},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M298+'FR-16(7)(v)-9 TRANS Cust'!M298+'FR-16(7)(v)-13 DIST Cust'!M298","v":-1799},-150116,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M299+'FR-16(7)(v)-7 TRANS Demand'!M299+'FR-16(7)(v)-11 DIST Demand'!M299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M299+'FR-16(7)(v)-8 TRANS Energy'!M299+'FR-16(7)(v)-12 DIST Energy'!M299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M299+'FR-16(7)(v)-9 TRANS Cust'!M299+'FR-16(7)(v)-13 DIST Cust'!M299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M300+'FR-16(7)(v)-7 TRANS Demand'!M300+'FR-16(7)(v)-11 DIST Demand'!M300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M300+'FR-16(7)(v)-8 TRANS Energy'!M300+'FR-16(7)(v)-12 DIST Energy'!M300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M300+'FR-16(7)(v)-9 TRANS Cust'!M300+'FR-16(7)(v)-13 DIST Cust'!M300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":19020495},18983056,40795,-3356,19020495,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M304","v":-599686},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M304+'FR-16(7)(v)-7 TRANS Demand'!M304+'FR-16(7)(v)-11 DIST Demand'!M304","v":-595165},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M304+'FR-16(7)(v)-8 TRANS Energy'!M304+'FR-16(7)(v)-12 DIST Energy'!M304","v":-4154},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M304+'FR-16(7)(v)-9 TRANS Cust'!M304+'FR-16(7)(v)-13 DIST Cust'!M304","v":-367},{"$f":"SUM(G304:I304)","v":-599686},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M305","v":1433166},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M305+'FR-16(7)(v)-7 TRANS Demand'!M305+'FR-16(7)(v)-11 DIST Demand'!M305","v":1422364},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M305+'FR-16(7)(v)-8 TRANS Energy'!M305+'FR-16(7)(v)-12 DIST Energy'!M305","v":9926},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M305+'FR-16(7)(v)-9 TRANS Cust'!M305+'FR-16(7)(v)-13 DIST Cust'!M305","v":876},1433166,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M306+'FR-16(7)(v)-7 TRANS Demand'!M306+'FR-16(7)(v)-11 DIST Demand'!M306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M306+'FR-16(7)(v)-8 TRANS Energy'!M306+'FR-16(7)(v)-12 DIST Energy'!M306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M306+'FR-16(7)(v)-9 TRANS Cust'!M306+'FR-16(7)(v)-13 DIST Cust'!M306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M307","v":142333},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M307+'FR-16(7)(v)-7 TRANS Demand'!M307+'FR-16(7)(v)-11 DIST Demand'!M307","v":141260},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M307+'FR-16(7)(v)-8 TRANS Energy'!M307+'FR-16(7)(v)-12 DIST Energy'!M307","v":986},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M307+'FR-16(7)(v)-9 TRANS Cust'!M307+'FR-16(7)(v)-13 DIST Cust'!M307","v":87},142333,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M308+'FR-16(7)(v)-7 TRANS Demand'!M308+'FR-16(7)(v)-11 DIST Demand'!M308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M308+'FR-16(7)(v)-8 TRANS Energy'!M308+'FR-16(7)(v)-12 DIST Energy'!M308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M308+'FR-16(7)(v)-9 TRANS Cust'!M308+'FR-16(7)(v)-13 DIST Cust'!M308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M309+'FR-16(7)(v)-7 TRANS Demand'!M309+'FR-16(7)(v)-11 DIST Demand'!M309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M309+'FR-16(7)(v)-8 TRANS Energy'!M309+'FR-16(7)(v)-12 DIST Energy'!M309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M309+'FR-16(7)(v)-9 TRANS Cust'!M309+'FR-16(7)(v)-13 DIST Cust'!M309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M310","v":22007},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M310+'FR-16(7)(v)-7 TRANS Demand'!M310+'FR-16(7)(v)-11 DIST Demand'!M310","v":21977},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M310+'FR-16(7)(v)-8 TRANS Energy'!M310+'FR-16(7)(v)-12 DIST Energy'!M310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M310+'FR-16(7)(v)-9 TRANS Cust'!M310+'FR-16(7)(v)-13 DIST Cust'!M310","v":30},22007,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M311","v":21458},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M311+'FR-16(7)(v)-7 TRANS Demand'!M311+'FR-16(7)(v)-11 DIST Demand'!M311","v":8154},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M311+'FR-16(7)(v)-8 TRANS Energy'!M311+'FR-16(7)(v)-12 DIST Energy'!M311","v":12928},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M311+'FR-16(7)(v)-9 TRANS Cust'!M311+'FR-16(7)(v)-13 DIST Cust'!M311","v":376},21458,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M312","v":5757},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M312+'FR-16(7)(v)-7 TRANS Demand'!M312+'FR-16(7)(v)-11 DIST Demand'!M312","v":870},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M312+'FR-16(7)(v)-8 TRANS Energy'!M312+'FR-16(7)(v)-12 DIST Energy'!M312","v":4875},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M312+'FR-16(7)(v)-9 TRANS Cust'!M312+'FR-16(7)(v)-13 DIST Cust'!M312","v":12},{"$f":"SUM(G312:I312)","v":5757},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M313","v":453046},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M313+'FR-16(7)(v)-7 TRANS Demand'!M313+'FR-16(7)(v)-11 DIST Demand'!M313","v":172148},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M313+'FR-16(7)(v)-8 TRANS Energy'!M313+'FR-16(7)(v)-12 DIST Energy'!M313","v":272946},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M313+'FR-16(7)(v)-9 TRANS Cust'!M313+'FR-16(7)(v)-13 DIST Cust'!M313","v":7952},{"$f":"SUM(G313:I313)","v":453046},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M314+'FR-16(7)(v)-7 TRANS Demand'!M314+'FR-16(7)(v)-11 DIST Demand'!M314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M314+'FR-16(7)(v)-8 TRANS Energy'!M314+'FR-16(7)(v)-12 DIST Energy'!M314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M314+'FR-16(7)(v)-9 TRANS Cust'!M314+'FR-16(7)(v)-13 DIST Cust'!M314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":1478081},1171608,297507,8966,1478081,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M318","v":16433},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M318+'FR-16(7)(v)-7 TRANS Demand'!M318+'FR-16(7)(v)-11 DIST Demand'!M318","v":16309},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M318+'FR-16(7)(v)-8 TRANS Energy'!M318+'FR-16(7)(v)-12 DIST Energy'!M318","v":114},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M318+'FR-16(7)(v)-9 TRANS Cust'!M318+'FR-16(7)(v)-13 DIST Cust'!M318","v":10},{"$f":"SUM(G318:I318)","v":16433},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M319+'FR-16(7)(v)-7 TRANS Demand'!M319+'FR-16(7)(v)-11 DIST Demand'!M319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M319+'FR-16(7)(v)-8 TRANS Energy'!M319+'FR-16(7)(v)-12 DIST Energy'!M319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M319+'FR-16(7)(v)-9 TRANS Cust'!M319+'FR-16(7)(v)-13 DIST Cust'!M319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M320+'FR-16(7)(v)-7 TRANS Demand'!M320+'FR-16(7)(v)-11 DIST Demand'!M320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M320+'FR-16(7)(v)-8 TRANS Energy'!M320+'FR-16(7)(v)-12 DIST Energy'!M320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M320+'FR-16(7)(v)-9 TRANS Cust'!M320+'FR-16(7)(v)-13 DIST Cust'!M320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M321+'FR-16(7)(v)-7 TRANS Demand'!M321+'FR-16(7)(v)-11 DIST Demand'!M321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M321+'FR-16(7)(v)-8 TRANS Energy'!M321+'FR-16(7)(v)-12 DIST Energy'!M321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M321+'FR-16(7)(v)-9 TRANS Cust'!M321+'FR-16(7)(v)-13 DIST Cust'!M321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":16433},16309,114,10,16433,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":20515009},20170973,338416,5620,20515009,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M338","v":-908},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M338+'FR-16(7)(v)-7 TRANS Demand'!M338+'FR-16(7)(v)-11 DIST Demand'!M338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M338+'FR-16(7)(v)-8 TRANS Energy'!M338+'FR-16(7)(v)-12 DIST Energy'!M338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M338+'FR-16(7)(v)-9 TRANS Cust'!M338+'FR-16(7)(v)-13 DIST Cust'!M338","v":-908},{"$f":"SUM(G338:I338)","v":-908},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M339","v":-9332},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M339+'FR-16(7)(v)-7 TRANS Demand'!M339+'FR-16(7)(v)-11 DIST Demand'!M339","v":-3546},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M339+'FR-16(7)(v)-8 TRANS Energy'!M339+'FR-16(7)(v)-12 DIST Energy'!M339","v":-5622},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M339+'FR-16(7)(v)-9 TRANS Cust'!M339+'FR-16(7)(v)-13 DIST Cust'!M339","v":-164},-9332,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M340+'FR-16(7)(v)-7 TRANS Demand'!M340+'FR-16(7)(v)-11 DIST Demand'!M340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M340+'FR-16(7)(v)-8 TRANS Energy'!M340+'FR-16(7)(v)-12 DIST Energy'!M340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M340+'FR-16(7)(v)-9 TRANS Cust'!M340+'FR-16(7)(v)-13 DIST Cust'!M340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M341+'FR-16(7)(v)-7 TRANS Demand'!M341+'FR-16(7)(v)-11 DIST Demand'!M341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M341+'FR-16(7)(v)-8 TRANS Energy'!M341+'FR-16(7)(v)-12 DIST Energy'!M341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M341+'FR-16(7)(v)-9 TRANS Cust'!M341+'FR-16(7)(v)-13 DIST Cust'!M341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M342+'FR-16(7)(v)-7 TRANS Demand'!M342+'FR-16(7)(v)-11 DIST Demand'!M342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M342+'FR-16(7)(v)-8 TRANS Energy'!M342+'FR-16(7)(v)-12 DIST Energy'!M342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M342+'FR-16(7)(v)-9 TRANS Cust'!M342+'FR-16(7)(v)-13 DIST Cust'!M342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M343","v":407},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M343+'FR-16(7)(v)-7 TRANS Demand'!M343+'FR-16(7)(v)-11 DIST Demand'!M343","v":406},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M343+'FR-16(7)(v)-8 TRANS Energy'!M343+'FR-16(7)(v)-12 DIST Energy'!M343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M343+'FR-16(7)(v)-9 TRANS Cust'!M343+'FR-16(7)(v)-13 DIST Cust'!M343","v":1},407,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M344+'FR-16(7)(v)-7 TRANS Demand'!M344+'FR-16(7)(v)-11 DIST Demand'!M344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M344+'FR-16(7)(v)-8 TRANS Energy'!M344+'FR-16(7)(v)-12 DIST Energy'!M344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M344+'FR-16(7)(v)-9 TRANS Cust'!M344+'FR-16(7)(v)-13 DIST Cust'!M344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M345","v":-226228},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M345+'FR-16(7)(v)-7 TRANS Demand'!M345+'FR-16(7)(v)-11 DIST Demand'!M345","v":-85963},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M345+'FR-16(7)(v)-8 TRANS Energy'!M345+'FR-16(7)(v)-12 DIST Energy'!M345","v":-136294},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M345+'FR-16(7)(v)-9 TRANS Cust'!M345+'FR-16(7)(v)-13 DIST Cust'!M345","v":-3971},-226228,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M346","v":-87316},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M346+'FR-16(7)(v)-7 TRANS Demand'!M346+'FR-16(7)(v)-11 DIST Demand'!M346","v":-33178},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M346+'FR-16(7)(v)-8 TRANS Energy'!M346+'FR-16(7)(v)-12 DIST Energy'!M346","v":-52605},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M346+'FR-16(7)(v)-9 TRANS Cust'!M346+'FR-16(7)(v)-13 DIST Cust'!M346","v":-1533},-87316,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M347+'FR-16(7)(v)-7 TRANS Demand'!M347+'FR-16(7)(v)-11 DIST Demand'!M347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M347+'FR-16(7)(v)-8 TRANS Energy'!M347+'FR-16(7)(v)-12 DIST Energy'!M347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M347+'FR-16(7)(v)-9 TRANS Cust'!M347+'FR-16(7)(v)-13 DIST Cust'!M347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M348","v":-5091},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M348+'FR-16(7)(v)-7 TRANS Demand'!M348+'FR-16(7)(v)-11 DIST Demand'!M348","v":-1934},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M348+'FR-16(7)(v)-8 TRANS Energy'!M348+'FR-16(7)(v)-12 DIST Energy'!M348","v":-3067},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M348+'FR-16(7)(v)-9 TRANS Cust'!M348+'FR-16(7)(v)-13 DIST Cust'!M348","v":-90},-5091,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M349+'FR-16(7)(v)-7 TRANS Demand'!M349+'FR-16(7)(v)-11 DIST Demand'!M349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M349+'FR-16(7)(v)-8 TRANS Energy'!M349+'FR-16(7)(v)-12 DIST Energy'!M349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M349+'FR-16(7)(v)-9 TRANS Cust'!M349+'FR-16(7)(v)-13 DIST Cust'!M349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M350","v":-6914},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M350+'FR-16(7)(v)-7 TRANS Demand'!M350+'FR-16(7)(v)-11 DIST Demand'!M350","v":-2627},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M350+'FR-16(7)(v)-8 TRANS Energy'!M350+'FR-16(7)(v)-12 DIST Energy'!M350","v":-4165},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M350+'FR-16(7)(v)-9 TRANS Cust'!M350+'FR-16(7)(v)-13 DIST Cust'!M350","v":-122},-6914,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M351+'FR-16(7)(v)-7 TRANS Demand'!M351+'FR-16(7)(v)-11 DIST Demand'!M351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M351+'FR-16(7)(v)-8 TRANS Energy'!M351+'FR-16(7)(v)-12 DIST Energy'!M351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M351+'FR-16(7)(v)-9 TRANS Cust'!M351+'FR-16(7)(v)-13 DIST Cust'!M351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M352","v":-1261},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M352+'FR-16(7)(v)-7 TRANS Demand'!M352+'FR-16(7)(v)-11 DIST Demand'!M352","v":-479},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M352+'FR-16(7)(v)-8 TRANS Energy'!M352+'FR-16(7)(v)-12 DIST Energy'!M352","v":-760},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M352+'FR-16(7)(v)-9 TRANS Cust'!M352+'FR-16(7)(v)-13 DIST Cust'!M352","v":-22},-1261,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M353","v":-15412},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M353+'FR-16(7)(v)-7 TRANS Demand'!M353+'FR-16(7)(v)-11 DIST Demand'!M353","v":-5856},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M353+'FR-16(7)(v)-8 TRANS Energy'!M353+'FR-16(7)(v)-12 DIST Energy'!M353","v":-9285},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M353+'FR-16(7)(v)-9 TRANS Cust'!M353+'FR-16(7)(v)-13 DIST Cust'!M353","v":-271},-15412,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M354","v":-311475},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M354+'FR-16(7)(v)-7 TRANS Demand'!M354+'FR-16(7)(v)-11 DIST Demand'!M354","v":-309128},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M354+'FR-16(7)(v)-8 TRANS Energy'!M354+'FR-16(7)(v)-12 DIST Energy'!M354","v":-2157},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M354+'FR-16(7)(v)-9 TRANS Cust'!M354+'FR-16(7)(v)-13 DIST Cust'!M354","v":-190},-311475,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M355","v":-310},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M355+'FR-16(7)(v)-7 TRANS Demand'!M355+'FR-16(7)(v)-11 DIST Demand'!M355","v":-118},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M355+'FR-16(7)(v)-8 TRANS Energy'!M355+'FR-16(7)(v)-12 DIST Energy'!M355","v":-187},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M355+'FR-16(7)(v)-9 TRANS Cust'!M355+'FR-16(7)(v)-13 DIST Cust'!M355","v":-5},-310,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M356","v":9888},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M356+'FR-16(7)(v)-7 TRANS Demand'!M356+'FR-16(7)(v)-11 DIST Demand'!M356","v":9814},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M356+'FR-16(7)(v)-8 TRANS Energy'!M356+'FR-16(7)(v)-12 DIST Energy'!M356","v":68},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M356+'FR-16(7)(v)-9 TRANS Cust'!M356+'FR-16(7)(v)-13 DIST Cust'!M356","v":6},9888,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M357","v":-39733},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M357+'FR-16(7)(v)-7 TRANS Demand'!M357+'FR-16(7)(v)-11 DIST Demand'!M357","v":-15098},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M357+'FR-16(7)(v)-8 TRANS Energy'!M357+'FR-16(7)(v)-12 DIST Energy'!M357","v":-23938},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M357+'FR-16(7)(v)-9 TRANS Cust'!M357+'FR-16(7)(v)-13 DIST Cust'!M357","v":-697},-39733,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M358","v":183090},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M358+'FR-16(7)(v)-7 TRANS Demand'!M358+'FR-16(7)(v)-11 DIST Demand'!M358","v":181710},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M358+'FR-16(7)(v)-8 TRANS Energy'!M358+'FR-16(7)(v)-12 DIST Energy'!M358","v":1268},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M358+'FR-16(7)(v)-9 TRANS Cust'!M358+'FR-16(7)(v)-13 DIST Cust'!M358","v":112},183090,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M359","v":-20364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M359+'FR-16(7)(v)-7 TRANS Demand'!M359+'FR-16(7)(v)-11 DIST Demand'!M359","v":-20211},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M359+'FR-16(7)(v)-8 TRANS Energy'!M359+'FR-16(7)(v)-12 DIST Energy'!M359","v":-141},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M359+'FR-16(7)(v)-9 TRANS Cust'!M359+'FR-16(7)(v)-13 DIST Cust'!M359","v":-12},-20364,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M360+'FR-16(7)(v)-7 TRANS Demand'!M360+'FR-16(7)(v)-11 DIST Demand'!M360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M360+'FR-16(7)(v)-8 TRANS Energy'!M360+'FR-16(7)(v)-12 DIST Energy'!M360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M360+'FR-16(7)(v)-9 TRANS Cust'!M360+'FR-16(7)(v)-13 DIST Cust'!M360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-530959},-286208,-236885,-7866,-530959,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M364+'FR-16(7)(v)-7 TRANS Demand'!M364+'FR-16(7)(v)-11 DIST Demand'!M364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M364+'FR-16(7)(v)-8 TRANS Energy'!M364+'FR-16(7)(v)-12 DIST Energy'!M364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M364+'FR-16(7)(v)-9 TRANS Cust'!M364+'FR-16(7)(v)-13 DIST Cust'!M364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M365+'FR-16(7)(v)-7 TRANS Demand'!M365+'FR-16(7)(v)-11 DIST Demand'!M365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M365+'FR-16(7)(v)-8 TRANS Energy'!M365+'FR-16(7)(v)-12 DIST Energy'!M365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M365+'FR-16(7)(v)-9 TRANS Cust'!M365+'FR-16(7)(v)-13 DIST Cust'!M365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M366+'FR-16(7)(v)-7 TRANS Demand'!M366+'FR-16(7)(v)-11 DIST Demand'!M366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M366+'FR-16(7)(v)-8 TRANS Energy'!M366+'FR-16(7)(v)-12 DIST Energy'!M366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M366+'FR-16(7)(v)-9 TRANS Cust'!M366+'FR-16(7)(v)-13 DIST Cust'!M366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M370+'FR-16(7)(v)-7 TRANS Demand'!M370+'FR-16(7)(v)-11 DIST Demand'!M370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M370+'FR-16(7)(v)-8 TRANS Energy'!M370+'FR-16(7)(v)-12 DIST Energy'!M370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M370+'FR-16(7)(v)-9 TRANS Cust'!M370+'FR-16(7)(v)-13 DIST Cust'!M370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M371+'FR-16(7)(v)-7 TRANS Demand'!M371+'FR-16(7)(v)-11 DIST Demand'!M371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M371+'FR-16(7)(v)-8 TRANS Energy'!M371+'FR-16(7)(v)-12 DIST Energy'!M371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M371+'FR-16(7)(v)-9 TRANS Cust'!M371+'FR-16(7)(v)-13 DIST Cust'!M371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M372+'FR-16(7)(v)-7 TRANS Demand'!M372+'FR-16(7)(v)-11 DIST Demand'!M372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M372+'FR-16(7)(v)-8 TRANS Energy'!M372+'FR-16(7)(v)-12 DIST Energy'!M372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M372+'FR-16(7)(v)-9 TRANS Cust'!M372+'FR-16(7)(v)-13 DIST Cust'!M372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M373+'FR-16(7)(v)-7 TRANS Demand'!M373+'FR-16(7)(v)-11 DIST Demand'!M373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M373+'FR-16(7)(v)-8 TRANS Energy'!M373+'FR-16(7)(v)-12 DIST Energy'!M373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M373+'FR-16(7)(v)-9 TRANS Cust'!M373+'FR-16(7)(v)-13 DIST Cust'!M373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M374+'FR-16(7)(v)-7 TRANS Demand'!M374+'FR-16(7)(v)-11 DIST Demand'!M374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M374+'FR-16(7)(v)-8 TRANS Energy'!M374+'FR-16(7)(v)-12 DIST Energy'!M374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M374+'FR-16(7)(v)-9 TRANS Cust'!M374+'FR-16(7)(v)-13 DIST Cust'!M374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-530959},-286208,-236885,-7866,-530959,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":54781001},54795664,-46779,32116,54781001,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M395","v":1566797},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M395+'FR-16(7)(v)-7 TRANS Demand'!M395+'FR-16(7)(v)-11 DIST Demand'!M395","v":927267},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M395+'FR-16(7)(v)-8 TRANS Energy'!M395+'FR-16(7)(v)-12 DIST Energy'!M395","v":610622},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M395+'FR-16(7)(v)-9 TRANS Cust'!M395+'FR-16(7)(v)-13 DIST Cust'!M395","v":28908},{"$f":"SUM(G395:I395)","v":1566797},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M396","v":2445604},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M396+'FR-16(7)(v)-7 TRANS Demand'!M396+'FR-16(7)(v)-11 DIST Demand'!M396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M396+'FR-16(7)(v)-8 TRANS Energy'!M396+'FR-16(7)(v)-12 DIST Energy'!M396","v":2445604},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M396+'FR-16(7)(v)-9 TRANS Cust'!M396+'FR-16(7)(v)-13 DIST Cust'!M396","v":0},{"$f":"SUM(G396:I396)","v":2445604},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M397+'FR-16(7)(v)-7 TRANS Demand'!M397+'FR-16(7)(v)-11 DIST Demand'!M397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M397+'FR-16(7)(v)-8 TRANS Energy'!M397+'FR-16(7)(v)-12 DIST Energy'!M397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M397+'FR-16(7)(v)-9 TRANS Cust'!M397+'FR-16(7)(v)-13 DIST Cust'!M397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":4012401},927267,3056226,28908,4012401,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":4012401},927267,3056226,28908,4012401,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M402+'FR-16(7)(v)-7 TRANS Demand'!M402+'FR-16(7)(v)-11 DIST Demand'!M402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M402+'FR-16(7)(v)-8 TRANS Energy'!M402+'FR-16(7)(v)-12 DIST Energy'!M402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M402+'FR-16(7)(v)-9 TRANS Cust'!M402+'FR-16(7)(v)-13 DIST Cust'!M402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M403+'FR-16(7)(v)-7 TRANS Demand'!M403+'FR-16(7)(v)-11 DIST Demand'!M403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M403+'FR-16(7)(v)-8 TRANS Energy'!M403+'FR-16(7)(v)-12 DIST Energy'!M403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M403+'FR-16(7)(v)-9 TRANS Cust'!M403+'FR-16(7)(v)-13 DIST Cust'!M403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M404+'FR-16(7)(v)-7 TRANS Demand'!M404+'FR-16(7)(v)-11 DIST Demand'!M404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M404+'FR-16(7)(v)-8 TRANS Energy'!M404+'FR-16(7)(v)-12 DIST Energy'!M404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M404+'FR-16(7)(v)-9 TRANS Cust'!M404+'FR-16(7)(v)-13 DIST Cust'!M404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M411+'FR-16(7)(v)-7 TRANS Demand'!M411+'FR-16(7)(v)-11 DIST Demand'!M411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M411+'FR-16(7)(v)-8 TRANS Energy'!M411+'FR-16(7)(v)-12 DIST Energy'!M411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M411+'FR-16(7)(v)-9 TRANS Cust'!M411+'FR-16(7)(v)-13 DIST Cust'!M411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M412+'FR-16(7)(v)-7 TRANS Demand'!M412+'FR-16(7)(v)-11 DIST Demand'!M412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M412+'FR-16(7)(v)-8 TRANS Energy'!M412+'FR-16(7)(v)-12 DIST Energy'!M412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M412+'FR-16(7)(v)-9 TRANS Cust'!M412+'FR-16(7)(v)-13 DIST Cust'!M412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M413+'FR-16(7)(v)-7 TRANS Demand'!M413+'FR-16(7)(v)-11 DIST Demand'!M413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M413+'FR-16(7)(v)-8 TRANS Energy'!M413+'FR-16(7)(v)-12 DIST Energy'!M413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M413+'FR-16(7)(v)-9 TRANS Cust'!M413+'FR-16(7)(v)-13 DIST Cust'!M413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":4012401},927267,3056226,28908,4012401,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-20515009},-20170973,-338416,-5620,-20515009,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-530959},-286208,-236885,-7866,-530959,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":4012401},927267,3056226,28908,4012401,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-17033567},-19529914,2480925,15422,-17033567,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":75826969},75252845,528522,45602,75826969,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-17033567},-19529914,2480925,15422,-17033567,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":58793402},55722931,3009447,61024,58793402,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":4168452},{"$f":"F429-SUM(H429:I429)","v":3950755},{"$f":"ROUND(H426*H428,0)","v":213370},{"$f":"ROUND(I426*I428,0)","v":4327},{"$f":"SUM(G429:I429)","v":4168452},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M431","v":62892854},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M431+'FR-16(7)(v)-7 TRANS Demand'!M431+'FR-16(7)(v)-11 DIST Demand'!M431","v":59606985},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M431+'FR-16(7)(v)-8 TRANS Energy'!M431+'FR-16(7)(v)-12 DIST Energy'!M431","v":3220933},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M431+'FR-16(7)(v)-9 TRANS Cust'!M431+'FR-16(7)(v)-13 DIST Cust'!M431","v":64936},{"$f":"SUM(G431:I431)","v":62892854},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":4454701},{"$f":"F433-H433-I433","v":4221963},{"$f":"ROUND(H431*H432,0)","v":228139},{"$f":"ROUND(I431*I432,0)","v":4599},{"$f":"ROUND(J431*J432,0)","v":4454701},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M447+'FR-16(7)(v)-7 TRANS Demand'!M447+'FR-16(7)(v)-11 DIST Demand'!M447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M447+'FR-16(7)(v)-8 TRANS Energy'!M447+'FR-16(7)(v)-12 DIST Energy'!M447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M447+'FR-16(7)(v)-9 TRANS Cust'!M447+'FR-16(7)(v)-13 DIST Cust'!M447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M448","v":13162738},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M448+'FR-16(7)(v)-7 TRANS Demand'!M448+'FR-16(7)(v)-11 DIST Demand'!M448","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M448+'FR-16(7)(v)-8 TRANS Energy'!M448+'FR-16(7)(v)-12 DIST Energy'!M448","v":13162738},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M448+'FR-16(7)(v)-9 TRANS Cust'!M448+'FR-16(7)(v)-13 DIST Cust'!M448","v":0},13162738,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M449+'FR-16(7)(v)-7 TRANS Demand'!M449+'FR-16(7)(v)-11 DIST Demand'!M449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M449+'FR-16(7)(v)-8 TRANS Energy'!M449+'FR-16(7)(v)-12 DIST Energy'!M449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M449+'FR-16(7)(v)-9 TRANS Cust'!M449+'FR-16(7)(v)-13 DIST Cust'!M449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M450+'FR-16(7)(v)-7 TRANS Demand'!M450+'FR-16(7)(v)-11 DIST Demand'!M450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M450+'FR-16(7)(v)-8 TRANS Energy'!M450+'FR-16(7)(v)-12 DIST Energy'!M450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M450+'FR-16(7)(v)-9 TRANS Cust'!M450+'FR-16(7)(v)-13 DIST Cust'!M450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M451","v":5915660},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M451+'FR-16(7)(v)-7 TRANS Demand'!M451+'FR-16(7)(v)-11 DIST Demand'!M451","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M451+'FR-16(7)(v)-8 TRANS Energy'!M451+'FR-16(7)(v)-12 DIST Energy'!M451","v":5915660},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M451+'FR-16(7)(v)-9 TRANS Cust'!M451+'FR-16(7)(v)-13 DIST Cust'!M451","v":0},5915660,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M452+'FR-16(7)(v)-7 TRANS Demand'!M452+'FR-16(7)(v)-11 DIST Demand'!M452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M452+'FR-16(7)(v)-8 TRANS Energy'!M452+'FR-16(7)(v)-12 DIST Energy'!M452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M452+'FR-16(7)(v)-9 TRANS Cust'!M452+'FR-16(7)(v)-13 DIST Cust'!M452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":19078398},0,19078398,0,19078398,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M456+'FR-16(7)(v)-7 TRANS Demand'!M456+'FR-16(7)(v)-11 DIST Demand'!M456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M456+'FR-16(7)(v)-8 TRANS Energy'!M456+'FR-16(7)(v)-12 DIST Energy'!M456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M456+'FR-16(7)(v)-9 TRANS Cust'!M456+'FR-16(7)(v)-13 DIST Cust'!M456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":19078398},0,19078398,0,19078398,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M462+'FR-16(7)(v)-7 TRANS Demand'!M462+'FR-16(7)(v)-11 DIST Demand'!M462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M462+'FR-16(7)(v)-8 TRANS Energy'!M462+'FR-16(7)(v)-12 DIST Energy'!M462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M462+'FR-16(7)(v)-9 TRANS Cust'!M462+'FR-16(7)(v)-13 DIST Cust'!M462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M463","v":1902403},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M463+'FR-16(7)(v)-7 TRANS Demand'!M463+'FR-16(7)(v)-11 DIST Demand'!M463","v":1902403},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M463+'FR-16(7)(v)-8 TRANS Energy'!M463+'FR-16(7)(v)-12 DIST Energy'!M463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M463+'FR-16(7)(v)-9 TRANS Cust'!M463+'FR-16(7)(v)-13 DIST Cust'!M463","v":0},{"$f":"SUM(G463:I463)","v":1902403},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M464+'FR-16(7)(v)-7 TRANS Demand'!M464+'FR-16(7)(v)-11 DIST Demand'!M464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M464+'FR-16(7)(v)-8 TRANS Energy'!M464+'FR-16(7)(v)-12 DIST Energy'!M464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M464+'FR-16(7)(v)-9 TRANS Cust'!M464+'FR-16(7)(v)-13 DIST Cust'!M464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M465+'FR-16(7)(v)-7 TRANS Demand'!M465+'FR-16(7)(v)-11 DIST Demand'!M465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M465+'FR-16(7)(v)-8 TRANS Energy'!M465+'FR-16(7)(v)-12 DIST Energy'!M465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M465+'FR-16(7)(v)-9 TRANS Cust'!M465+'FR-16(7)(v)-13 DIST Cust'!M465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":1902403},1902403,0,0,1902403,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M469","v":163838},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M469+'FR-16(7)(v)-7 TRANS Demand'!M469+'FR-16(7)(v)-11 DIST Demand'!M469","v":163838},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M469+'FR-16(7)(v)-8 TRANS Energy'!M469+'FR-16(7)(v)-12 DIST Energy'!M469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M469+'FR-16(7)(v)-9 TRANS Cust'!M469+'FR-16(7)(v)-13 DIST Cust'!M469","v":0},{"$f":"SUM(G469:I469)","v":163838},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":163838},163838,0,0,163838,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M473","v":53096},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M473+'FR-16(7)(v)-7 TRANS Demand'!M473+'FR-16(7)(v)-11 DIST Demand'!M473","v":53096},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M473+'FR-16(7)(v)-8 TRANS Energy'!M473+'FR-16(7)(v)-12 DIST Energy'!M473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M473+'FR-16(7)(v)-9 TRANS Cust'!M473+'FR-16(7)(v)-13 DIST Cust'!M473","v":0},{"$f":"SUM(G473:I473)","v":53096},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M474+'FR-16(7)(v)-7 TRANS Demand'!M474+'FR-16(7)(v)-11 DIST Demand'!M474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M474+'FR-16(7)(v)-8 TRANS Energy'!M474+'FR-16(7)(v)-12 DIST Energy'!M474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M474+'FR-16(7)(v)-9 TRANS Cust'!M474+'FR-16(7)(v)-13 DIST Cust'!M474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M475","v":338348},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M475+'FR-16(7)(v)-7 TRANS Demand'!M475+'FR-16(7)(v)-11 DIST Demand'!M475","v":338348},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M475+'FR-16(7)(v)-8 TRANS Energy'!M475+'FR-16(7)(v)-12 DIST Energy'!M475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M475+'FR-16(7)(v)-9 TRANS Cust'!M475+'FR-16(7)(v)-13 DIST Cust'!M475","v":0},338348,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M476","v":257},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M476+'FR-16(7)(v)-7 TRANS Demand'!M476+'FR-16(7)(v)-11 DIST Demand'!M476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M476+'FR-16(7)(v)-8 TRANS Energy'!M476+'FR-16(7)(v)-12 DIST Energy'!M476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M476+'FR-16(7)(v)-9 TRANS Cust'!M476+'FR-16(7)(v)-13 DIST Cust'!M476","v":257},{"$f":"SUM(G476:I476)","v":257},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M477","v":157439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M477+'FR-16(7)(v)-7 TRANS Demand'!M477+'FR-16(7)(v)-11 DIST Demand'!M477","v":157439},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M477+'FR-16(7)(v)-8 TRANS Energy'!M477+'FR-16(7)(v)-12 DIST Energy'!M477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M477+'FR-16(7)(v)-9 TRANS Cust'!M477+'FR-16(7)(v)-13 DIST Cust'!M477","v":0},157439,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M478","v":101},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M478+'FR-16(7)(v)-7 TRANS Demand'!M478+'FR-16(7)(v)-11 DIST Demand'!M478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M478+'FR-16(7)(v)-8 TRANS Energy'!M478+'FR-16(7)(v)-12 DIST Energy'!M478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M478+'FR-16(7)(v)-9 TRANS Cust'!M478+'FR-16(7)(v)-13 DIST Cust'!M478","v":101},101,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M479","v":55344},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M479+'FR-16(7)(v)-7 TRANS Demand'!M479+'FR-16(7)(v)-11 DIST Demand'!M479","v":55344},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M479+'FR-16(7)(v)-8 TRANS Energy'!M479+'FR-16(7)(v)-12 DIST Energy'!M479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M479+'FR-16(7)(v)-9 TRANS Cust'!M479+'FR-16(7)(v)-13 DIST Cust'!M479","v":0},55344,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M480","v":42},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M480+'FR-16(7)(v)-7 TRANS Demand'!M480+'FR-16(7)(v)-11 DIST Demand'!M480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M480+'FR-16(7)(v)-8 TRANS Energy'!M480+'FR-16(7)(v)-12 DIST Energy'!M480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M480+'FR-16(7)(v)-9 TRANS Cust'!M480+'FR-16(7)(v)-13 DIST Cust'!M480","v":42},42,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M481","v":9309},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M481+'FR-16(7)(v)-7 TRANS Demand'!M481+'FR-16(7)(v)-11 DIST Demand'!M481","v":9309},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M481+'FR-16(7)(v)-8 TRANS Energy'!M481+'FR-16(7)(v)-12 DIST Energy'!M481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M481+'FR-16(7)(v)-9 TRANS Cust'!M481+'FR-16(7)(v)-13 DIST Cust'!M481","v":0},9309,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M482","v":14},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M482+'FR-16(7)(v)-7 TRANS Demand'!M482+'FR-16(7)(v)-11 DIST Demand'!M482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M482+'FR-16(7)(v)-8 TRANS Energy'!M482+'FR-16(7)(v)-12 DIST Energy'!M482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M482+'FR-16(7)(v)-9 TRANS Cust'!M482+'FR-16(7)(v)-13 DIST Cust'!M482","v":14},14,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M483","v":4586},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M483+'FR-16(7)(v)-7 TRANS Demand'!M483+'FR-16(7)(v)-11 DIST Demand'!M483","v":4586},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M483+'FR-16(7)(v)-8 TRANS Energy'!M483+'FR-16(7)(v)-12 DIST Energy'!M483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M483+'FR-16(7)(v)-9 TRANS Cust'!M483+'FR-16(7)(v)-13 DIST Cust'!M483","v":0},4586,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M484+'FR-16(7)(v)-7 TRANS Demand'!M484+'FR-16(7)(v)-11 DIST Demand'!M484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M484+'FR-16(7)(v)-8 TRANS Energy'!M484+'FR-16(7)(v)-12 DIST Energy'!M484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M484+'FR-16(7)(v)-9 TRANS Cust'!M484+'FR-16(7)(v)-13 DIST Cust'!M484","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M485+'FR-16(7)(v)-7 TRANS Demand'!M485+'FR-16(7)(v)-11 DIST Demand'!M485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M485+'FR-16(7)(v)-8 TRANS Energy'!M485+'FR-16(7)(v)-12 DIST Energy'!M485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M485+'FR-16(7)(v)-9 TRANS Cust'!M485+'FR-16(7)(v)-13 DIST Cust'!M485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M486","v":46837},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M486+'FR-16(7)(v)-7 TRANS Demand'!M486+'FR-16(7)(v)-11 DIST Demand'!M486","v":46837},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M486+'FR-16(7)(v)-8 TRANS Energy'!M486+'FR-16(7)(v)-12 DIST Energy'!M486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M486+'FR-16(7)(v)-9 TRANS Cust'!M486+'FR-16(7)(v)-13 DIST Cust'!M486","v":0},46837,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M487+'FR-16(7)(v)-7 TRANS Demand'!M487+'FR-16(7)(v)-11 DIST Demand'!M487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M487+'FR-16(7)(v)-8 TRANS Energy'!M487+'FR-16(7)(v)-12 DIST Energy'!M487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M487+'FR-16(7)(v)-9 TRANS Cust'!M487+'FR-16(7)(v)-13 DIST Cust'!M487","v":0},0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M488+'FR-16(7)(v)-7 TRANS Demand'!M488+'FR-16(7)(v)-11 DIST Demand'!M488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M488+'FR-16(7)(v)-8 TRANS Energy'!M488+'FR-16(7)(v)-12 DIST Energy'!M488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M488+'FR-16(7)(v)-9 TRANS Cust'!M488+'FR-16(7)(v)-13 DIST Cust'!M488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M489","v":80446},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M489+'FR-16(7)(v)-7 TRANS Demand'!M489+'FR-16(7)(v)-11 DIST Demand'!M489","v":80446},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M489+'FR-16(7)(v)-8 TRANS Energy'!M489+'FR-16(7)(v)-12 DIST Energy'!M489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M489+'FR-16(7)(v)-9 TRANS Cust'!M489+'FR-16(7)(v)-13 DIST Cust'!M489","v":0},80446,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M490","v":219610},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M490+'FR-16(7)(v)-7 TRANS Demand'!M490+'FR-16(7)(v)-11 DIST Demand'!M490","v":219610},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M490+'FR-16(7)(v)-8 TRANS Energy'!M490+'FR-16(7)(v)-12 DIST Energy'!M490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M490+'FR-16(7)(v)-9 TRANS Cust'!M490+'FR-16(7)(v)-13 DIST Cust'!M490","v":0},219610,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M491","v":6},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M491+'FR-16(7)(v)-7 TRANS Demand'!M491+'FR-16(7)(v)-11 DIST Demand'!M491","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M491+'FR-16(7)(v)-8 TRANS Energy'!M491+'FR-16(7)(v)-12 DIST Energy'!M491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M491+'FR-16(7)(v)-9 TRANS Cust'!M491+'FR-16(7)(v)-13 DIST Cust'!M491","v":6},6,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":965435},965015,0,420,965435,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M495","v":500},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M495+'FR-16(7)(v)-7 TRANS Demand'!M495+'FR-16(7)(v)-11 DIST Demand'!M495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M495+'FR-16(7)(v)-8 TRANS Energy'!M495+'FR-16(7)(v)-12 DIST Energy'!M495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M495+'FR-16(7)(v)-9 TRANS Cust'!M495+'FR-16(7)(v)-13 DIST Cust'!M495","v":500},{"$f":"SUM(G495:I495)","v":500},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M496","v":27911},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M496+'FR-16(7)(v)-7 TRANS Demand'!M496+'FR-16(7)(v)-11 DIST Demand'!M496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M496+'FR-16(7)(v)-8 TRANS Energy'!M496+'FR-16(7)(v)-12 DIST Energy'!M496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M496+'FR-16(7)(v)-9 TRANS Cust'!M496+'FR-16(7)(v)-13 DIST Cust'!M496","v":27911},27911,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M497+'FR-16(7)(v)-7 TRANS Demand'!M497+'FR-16(7)(v)-11 DIST Demand'!M497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M497+'FR-16(7)(v)-8 TRANS Energy'!M497+'FR-16(7)(v)-12 DIST Energy'!M497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M497+'FR-16(7)(v)-9 TRANS Cust'!M497+'FR-16(7)(v)-13 DIST Cust'!M497","v":0},0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M498","v":-19628},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M498+'FR-16(7)(v)-7 TRANS Demand'!M498+'FR-16(7)(v)-11 DIST Demand'!M498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M498+'FR-16(7)(v)-8 TRANS Energy'!M498+'FR-16(7)(v)-12 DIST Energy'!M498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M498+'FR-16(7)(v)-9 TRANS Cust'!M498+'FR-16(7)(v)-13 DIST Cust'!M498","v":-19628},-19628,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M499+'FR-16(7)(v)-7 TRANS Demand'!M499+'FR-16(7)(v)-11 DIST Demand'!M499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M499+'FR-16(7)(v)-8 TRANS Energy'!M499+'FR-16(7)(v)-12 DIST Energy'!M499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M499+'FR-16(7)(v)-9 TRANS Cust'!M499+'FR-16(7)(v)-13 DIST Cust'!M499","v":0},0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M500","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M500+'FR-16(7)(v)-7 TRANS Demand'!M500+'FR-16(7)(v)-11 DIST Demand'!M500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M500+'FR-16(7)(v)-8 TRANS Energy'!M500+'FR-16(7)(v)-12 DIST Energy'!M500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M500+'FR-16(7)(v)-9 TRANS Cust'!M500+'FR-16(7)(v)-13 DIST Cust'!M500","v":-1},-1,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M501","v":14190},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M501+'FR-16(7)(v)-7 TRANS Demand'!M501+'FR-16(7)(v)-11 DIST Demand'!M501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M501+'FR-16(7)(v)-8 TRANS Energy'!M501+'FR-16(7)(v)-12 DIST Energy'!M501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M501+'FR-16(7)(v)-9 TRANS Cust'!M501+'FR-16(7)(v)-13 DIST Cust'!M501","v":14190},14190,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M502","v":-5},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M502+'FR-16(7)(v)-7 TRANS Demand'!M502+'FR-16(7)(v)-11 DIST Demand'!M502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M502+'FR-16(7)(v)-8 TRANS Energy'!M502+'FR-16(7)(v)-12 DIST Energy'!M502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M502+'FR-16(7)(v)-9 TRANS Cust'!M502+'FR-16(7)(v)-13 DIST Cust'!M502","v":-5},-5,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":22967},0,0,22967,22967,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M516","v":281},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M516+'FR-16(7)(v)-7 TRANS Demand'!M516+'FR-16(7)(v)-11 DIST Demand'!M516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M516+'FR-16(7)(v)-8 TRANS Energy'!M516+'FR-16(7)(v)-12 DIST Energy'!M516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M516+'FR-16(7)(v)-9 TRANS Cust'!M516+'FR-16(7)(v)-13 DIST Cust'!M516","v":281},{"$f":"SUM(G516:I516)","v":281},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M517+'FR-16(7)(v)-7 TRANS Demand'!M517+'FR-16(7)(v)-11 DIST Demand'!M517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M517+'FR-16(7)(v)-8 TRANS Energy'!M517+'FR-16(7)(v)-12 DIST Energy'!M517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M517+'FR-16(7)(v)-9 TRANS Cust'!M517+'FR-16(7)(v)-13 DIST Cust'!M517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":281},0,0,281,281,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M521","v":175},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M521+'FR-16(7)(v)-7 TRANS Demand'!M521+'FR-16(7)(v)-11 DIST Demand'!M521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M521+'FR-16(7)(v)-8 TRANS Energy'!M521+'FR-16(7)(v)-12 DIST Energy'!M521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M521+'FR-16(7)(v)-9 TRANS Cust'!M521+'FR-16(7)(v)-13 DIST Cust'!M521","v":175},{"$f":"SUM(G521:I521)","v":175},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":175},0,0,175,175,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M525+'FR-16(7)(v)-7 TRANS Demand'!M525+'FR-16(7)(v)-11 DIST Demand'!M525","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M525+'FR-16(7)(v)-8 TRANS Energy'!M525+'FR-16(7)(v)-12 DIST Energy'!M525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M525+'FR-16(7)(v)-9 TRANS Cust'!M525+'FR-16(7)(v)-13 DIST Cust'!M525","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M526","v":603676},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M526+'FR-16(7)(v)-7 TRANS Demand'!M526+'FR-16(7)(v)-11 DIST Demand'!M526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M526+'FR-16(7)(v)-8 TRANS Energy'!M526+'FR-16(7)(v)-12 DIST Energy'!M526","v":603676},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M526+'FR-16(7)(v)-9 TRANS Cust'!M526+'FR-16(7)(v)-13 DIST Cust'!M526","v":0},603676,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M527","v":91342},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M527+'FR-16(7)(v)-7 TRANS Demand'!M527+'FR-16(7)(v)-11 DIST Demand'!M527","v":91342},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M527+'FR-16(7)(v)-8 TRANS Energy'!M527+'FR-16(7)(v)-12 DIST Energy'!M527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M527+'FR-16(7)(v)-9 TRANS Cust'!M527+'FR-16(7)(v)-13 DIST Cust'!M527","v":0},91342,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M528","v":289545},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M528+'FR-16(7)(v)-7 TRANS Demand'!M528+'FR-16(7)(v)-11 DIST Demand'!M528","v":289416},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M528+'FR-16(7)(v)-8 TRANS Energy'!M528+'FR-16(7)(v)-12 DIST Energy'!M528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M528+'FR-16(7)(v)-9 TRANS Cust'!M528+'FR-16(7)(v)-13 DIST Cust'!M528","v":129},289545,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M529","v":17397},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M529+'FR-16(7)(v)-7 TRANS Demand'!M529+'FR-16(7)(v)-11 DIST Demand'!M529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M529+'FR-16(7)(v)-8 TRANS Energy'!M529+'FR-16(7)(v)-12 DIST Energy'!M529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M529+'FR-16(7)(v)-9 TRANS Cust'!M529+'FR-16(7)(v)-13 DIST Cust'!M529","v":17397},17397,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M530","v":47},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M530+'FR-16(7)(v)-7 TRANS Demand'!M530+'FR-16(7)(v)-11 DIST Demand'!M530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M530+'FR-16(7)(v)-8 TRANS Energy'!M530+'FR-16(7)(v)-12 DIST Energy'!M530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M530+'FR-16(7)(v)-9 TRANS Cust'!M530+'FR-16(7)(v)-13 DIST Cust'!M530","v":47},47,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M531+'FR-16(7)(v)-7 TRANS Demand'!M531+'FR-16(7)(v)-11 DIST Demand'!M531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M531+'FR-16(7)(v)-8 TRANS Energy'!M531+'FR-16(7)(v)-12 DIST Energy'!M531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M531+'FR-16(7)(v)-9 TRANS Cust'!M531+'FR-16(7)(v)-13 DIST Cust'!M531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":1002007},380758,603676,17573,1002007,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M533","v":6643},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M533+'FR-16(7)(v)-7 TRANS Demand'!M533+'FR-16(7)(v)-11 DIST Demand'!M533","v":2524},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M533+'FR-16(7)(v)-8 TRANS Energy'!M533+'FR-16(7)(v)-12 DIST Energy'!M533","v":4002},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M533+'FR-16(7)(v)-9 TRANS Cust'!M533+'FR-16(7)(v)-13 DIST Cust'!M533","v":117},{"$f":"SUM(G533:I533)","v":6643},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M534+'FR-16(7)(v)-7 TRANS Demand'!M534+'FR-16(7)(v)-11 DIST Demand'!M534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M534+'FR-16(7)(v)-8 TRANS Energy'!M534+'FR-16(7)(v)-12 DIST Energy'!M534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M534+'FR-16(7)(v)-9 TRANS Cust'!M534+'FR-16(7)(v)-13 DIST Cust'!M534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M535+'FR-16(7)(v)-7 TRANS Demand'!M535+'FR-16(7)(v)-11 DIST Demand'!M535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M535+'FR-16(7)(v)-8 TRANS Energy'!M535+'FR-16(7)(v)-12 DIST Energy'!M535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M535+'FR-16(7)(v)-9 TRANS Cust'!M535+'FR-16(7)(v)-13 DIST Cust'!M535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M536+'FR-16(7)(v)-7 TRANS Demand'!M536+'FR-16(7)(v)-11 DIST Demand'!M536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M536+'FR-16(7)(v)-8 TRANS Energy'!M536+'FR-16(7)(v)-12 DIST Energy'!M536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M536+'FR-16(7)(v)-9 TRANS Cust'!M536+'FR-16(7)(v)-13 DIST Cust'!M536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M537","v":-4545},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M537+'FR-16(7)(v)-7 TRANS Demand'!M537+'FR-16(7)(v)-11 DIST Demand'!M537","v":-1727},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M537+'FR-16(7)(v)-8 TRANS Energy'!M537+'FR-16(7)(v)-12 DIST Energy'!M537","v":-2739},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M537+'FR-16(7)(v)-9 TRANS Cust'!M537+'FR-16(7)(v)-13 DIST Cust'!M537","v":-79},-4545,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M538+'FR-16(7)(v)-7 TRANS Demand'!M538+'FR-16(7)(v)-11 DIST Demand'!M538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M538+'FR-16(7)(v)-8 TRANS Energy'!M538+'FR-16(7)(v)-12 DIST Energy'!M538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M538+'FR-16(7)(v)-9 TRANS Cust'!M538+'FR-16(7)(v)-13 DIST Cust'!M538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M539+'FR-16(7)(v)-7 TRANS Demand'!M539+'FR-16(7)(v)-11 DIST Demand'!M539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M539+'FR-16(7)(v)-8 TRANS Energy'!M539+'FR-16(7)(v)-12 DIST Energy'!M539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M539+'FR-16(7)(v)-9 TRANS Cust'!M539+'FR-16(7)(v)-13 DIST Cust'!M539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M540+'FR-16(7)(v)-7 TRANS Demand'!M540+'FR-16(7)(v)-11 DIST Demand'!M540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M540+'FR-16(7)(v)-8 TRANS Energy'!M540+'FR-16(7)(v)-12 DIST Energy'!M540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M540+'FR-16(7)(v)-9 TRANS Cust'!M540+'FR-16(7)(v)-13 DIST Cust'!M540","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M541+'FR-16(7)(v)-7 TRANS Demand'!M541+'FR-16(7)(v)-11 DIST Demand'!M541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M541+'FR-16(7)(v)-8 TRANS Energy'!M541+'FR-16(7)(v)-12 DIST Energy'!M541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M541+'FR-16(7)(v)-9 TRANS Cust'!M541+'FR-16(7)(v)-13 DIST Cust'!M541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M542+'FR-16(7)(v)-7 TRANS Demand'!M542+'FR-16(7)(v)-11 DIST Demand'!M542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M542+'FR-16(7)(v)-8 TRANS Energy'!M542+'FR-16(7)(v)-12 DIST Energy'!M542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M542+'FR-16(7)(v)-9 TRANS Cust'!M542+'FR-16(7)(v)-13 DIST Cust'!M542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M543+'FR-16(7)(v)-7 TRANS Demand'!M543+'FR-16(7)(v)-11 DIST Demand'!M543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M543+'FR-16(7)(v)-8 TRANS Energy'!M543+'FR-16(7)(v)-12 DIST Energy'!M543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M543+'FR-16(7)(v)-9 TRANS Cust'!M543+'FR-16(7)(v)-13 DIST Cust'!M543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M544+'FR-16(7)(v)-7 TRANS Demand'!M544+'FR-16(7)(v)-11 DIST Demand'!M544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M544+'FR-16(7)(v)-8 TRANS Energy'!M544+'FR-16(7)(v)-12 DIST Energy'!M544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M544+'FR-16(7)(v)-9 TRANS Cust'!M544+'FR-16(7)(v)-13 DIST Cust'!M544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M545","v":25563},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M545+'FR-16(7)(v)-7 TRANS Demand'!M545+'FR-16(7)(v)-11 DIST Demand'!M545","v":9713},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M545+'FR-16(7)(v)-8 TRANS Energy'!M545+'FR-16(7)(v)-12 DIST Energy'!M545","v":15401},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M545+'FR-16(7)(v)-9 TRANS Cust'!M545+'FR-16(7)(v)-13 DIST Cust'!M545","v":449},25563,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M546","v":344259},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M546+'FR-16(7)(v)-7 TRANS Demand'!M546+'FR-16(7)(v)-11 DIST Demand'!M546","v":130812},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M546+'FR-16(7)(v)-8 TRANS Energy'!M546+'FR-16(7)(v)-12 DIST Energy'!M546","v":207404},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M546+'FR-16(7)(v)-9 TRANS Cust'!M546+'FR-16(7)(v)-13 DIST Cust'!M546","v":6043},344259,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":1373927},522080,827744,24103,1373927,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":23507424},3553336,19906142,47946,23507424,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M562","v":3018922},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M562+'FR-16(7)(v)-7 TRANS Demand'!M562+'FR-16(7)(v)-11 DIST Demand'!M562","v":3018922},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M562+'FR-16(7)(v)-8 TRANS Energy'!M562+'FR-16(7)(v)-12 DIST Energy'!M562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M562+'FR-16(7)(v)-9 TRANS Cust'!M562+'FR-16(7)(v)-13 DIST Cust'!M562","v":0},{"$f":"SUM(G562:I562)","v":3018922},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":3018922},3018922,0,0,3018922,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M566","v":174576},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M566+'FR-16(7)(v)-7 TRANS Demand'!M566+'FR-16(7)(v)-11 DIST Demand'!M566","v":174576},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M566+'FR-16(7)(v)-8 TRANS Energy'!M566+'FR-16(7)(v)-12 DIST Energy'!M566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M566+'FR-16(7)(v)-9 TRANS Cust'!M566+'FR-16(7)(v)-13 DIST Cust'!M566","v":0},{"$f":"SUM(G566:I566)","v":174576},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":174576},174576,0,0,174576,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M570","v":1015092},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M570+'FR-16(7)(v)-7 TRANS Demand'!M570+'FR-16(7)(v)-11 DIST Demand'!M570","v":1013698},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M570+'FR-16(7)(v)-8 TRANS Energy'!M570+'FR-16(7)(v)-12 DIST Energy'!M570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M570+'FR-16(7)(v)-9 TRANS Cust'!M570+'FR-16(7)(v)-13 DIST Cust'!M570","v":1394},{"$f":"SUM(G570:I570)","v":1015092},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":1015092},1013698,0,1394,1015092,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M574","v":220616},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M574+'FR-16(7)(v)-7 TRANS Demand'!M574+'FR-16(7)(v)-11 DIST Demand'!M574","v":123758},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M574+'FR-16(7)(v)-8 TRANS Energy'!M574+'FR-16(7)(v)-12 DIST Energy'!M574","v":94215},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M574+'FR-16(7)(v)-9 TRANS Cust'!M574+'FR-16(7)(v)-13 DIST Cust'!M574","v":2643},{"$f":"SUM(G574:I574)","v":220616},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":220616},123758,94215,2643,220616,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M578","v":19594},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M578+'FR-16(7)(v)-7 TRANS Demand'!M578+'FR-16(7)(v)-11 DIST Demand'!M578","v":10330},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M578+'FR-16(7)(v)-8 TRANS Energy'!M578+'FR-16(7)(v)-12 DIST Energy'!M578","v":9016},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M578+'FR-16(7)(v)-9 TRANS Cust'!M578+'FR-16(7)(v)-13 DIST Cust'!M578","v":248},{"$f":"SUM(G578:I578)","v":19594},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":19594},10330,9016,248,19594,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":4448800},4341284,103231,4285,4448800,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M596","v":924675},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M596+'FR-16(7)(v)-7 TRANS Demand'!M596+'FR-16(7)(v)-11 DIST Demand'!M596","v":917705},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M596+'FR-16(7)(v)-8 TRANS Energy'!M596+'FR-16(7)(v)-12 DIST Energy'!M596","v":6405},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M596+'FR-16(7)(v)-9 TRANS Cust'!M596+'FR-16(7)(v)-13 DIST Cust'!M596","v":565},{"$f":"SUM(G596:I596)","v":924675},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M597+'FR-16(7)(v)-7 TRANS Demand'!M597+'FR-16(7)(v)-11 DIST Demand'!M597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M597+'FR-16(7)(v)-8 TRANS Energy'!M597+'FR-16(7)(v)-12 DIST Energy'!M597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M597+'FR-16(7)(v)-9 TRANS Cust'!M597+'FR-16(7)(v)-13 DIST Cust'!M597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":924675},917705,6405,565,924675,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M601","v":113850},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M601+'FR-16(7)(v)-7 TRANS Demand'!M601+'FR-16(7)(v)-11 DIST Demand'!M601","v":43261},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M601+'FR-16(7)(v)-8 TRANS Energy'!M601+'FR-16(7)(v)-12 DIST Energy'!M601","v":68590},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M601+'FR-16(7)(v)-9 TRANS Cust'!M601+'FR-16(7)(v)-13 DIST Cust'!M601","v":1999},{"$f":"SUM(G601:I601)","v":113850},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M602","v":-1910},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M602+'FR-16(7)(v)-7 TRANS Demand'!M602+'FR-16(7)(v)-11 DIST Demand'!M602","v":-726},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M602+'FR-16(7)(v)-8 TRANS Energy'!M602+'FR-16(7)(v)-12 DIST Energy'!M602","v":-1151},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M602+'FR-16(7)(v)-9 TRANS Cust'!M602+'FR-16(7)(v)-13 DIST Cust'!M602","v":-33},{"$f":"SUM(G602:I602)","v":-1910},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M603+'FR-16(7)(v)-7 TRANS Demand'!M603+'FR-16(7)(v)-11 DIST Demand'!M603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M603+'FR-16(7)(v)-8 TRANS Energy'!M603+'FR-16(7)(v)-12 DIST Energy'!M603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M603+'FR-16(7)(v)-9 TRANS Cust'!M603+'FR-16(7)(v)-13 DIST Cust'!M603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M604","v":-355},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M604+'FR-16(7)(v)-7 TRANS Demand'!M604+'FR-16(7)(v)-11 DIST Demand'!M604","v":-339},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M604+'FR-16(7)(v)-8 TRANS Energy'!M604+'FR-16(7)(v)-12 DIST Energy'!M604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M604+'FR-16(7)(v)-9 TRANS Cust'!M604+'FR-16(7)(v)-13 DIST Cust'!M604","v":-16},{"$f":"SUM(G604:I604)","v":-355},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":111585},42196,67439,1950,111585,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M608","v":9803},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M608+'FR-16(7)(v)-7 TRANS Demand'!M608+'FR-16(7)(v)-11 DIST Demand'!M608","v":5438},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M608+'FR-16(7)(v)-8 TRANS Energy'!M608+'FR-16(7)(v)-12 DIST Energy'!M608","v":2646},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M608+'FR-16(7)(v)-9 TRANS Cust'!M608+'FR-16(7)(v)-13 DIST Cust'!M608","v":1719},{"$f":"SUM(G608:I608)","v":9803},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M609+'FR-16(7)(v)-7 TRANS Demand'!M609+'FR-16(7)(v)-11 DIST Demand'!M609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M609+'FR-16(7)(v)-8 TRANS Energy'!M609+'FR-16(7)(v)-12 DIST Energy'!M609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M609+'FR-16(7)(v)-9 TRANS Cust'!M609+'FR-16(7)(v)-13 DIST Cust'!M609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":9803},5438,2646,1719,9803,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":1046063},965339,76490,4234,1046063,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":23507424},3553336,19906142,47946,23507424,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":4448800},4341284,103231,4285,4448800,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":1046063},965339,76490,4234,1046063,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":29002287},8859959,20085863,56465,29002287,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M632","v":1287736},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M632+'FR-16(7)(v)-7 TRANS Demand'!M632+'FR-16(7)(v)-11 DIST Demand'!M632","v":1220457},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M632+'FR-16(7)(v)-8 TRANS Energy'!M632+'FR-16(7)(v)-12 DIST Energy'!M632","v":65949},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M632+'FR-16(7)(v)-9 TRANS Cust'!M632+'FR-16(7)(v)-13 DIST Cust'!M632","v":1330},{"$f":"SUM(G632:I632)","v":1287736},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":1287736},1220457,65949,1330,1287736,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M636","v":3373501},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M636+'FR-16(7)(v)-7 TRANS Demand'!M636+'FR-16(7)(v)-11 DIST Demand'!M636","v":3291989},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M636+'FR-16(7)(v)-8 TRANS Energy'!M636+'FR-16(7)(v)-12 DIST Energy'!M636","v":78267},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M636+'FR-16(7)(v)-9 TRANS Cust'!M636+'FR-16(7)(v)-13 DIST Cust'!M636","v":3245},{"$f":"SUM(G636:I636)","v":3373501},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M637","v":-63858},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M637+'FR-16(7)(v)-7 TRANS Demand'!M637+'FR-16(7)(v)-11 DIST Demand'!M637","v":-24265},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M637+'FR-16(7)(v)-8 TRANS Energy'!M637+'FR-16(7)(v)-12 DIST Energy'!M637","v":-38472},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M637+'FR-16(7)(v)-9 TRANS Cust'!M637+'FR-16(7)(v)-13 DIST Cust'!M637","v":-1121},{"$f":"SUM(G637:I637)","v":-63858},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M638","v":2281706},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M638+'FR-16(7)(v)-7 TRANS Demand'!M638+'FR-16(7)(v)-11 DIST Demand'!M638","v":2226574},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M638+'FR-16(7)(v)-8 TRANS Energy'!M638+'FR-16(7)(v)-12 DIST Energy'!M638","v":52937},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M638+'FR-16(7)(v)-9 TRANS Cust'!M638+'FR-16(7)(v)-13 DIST Cust'!M638","v":2195},{"$f":"SUM(G638:I638)","v":2281706},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":5591349},5494298,92732,4319,5591349,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":6879085},6714755,158681,5649,6879085,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M644","v":2397713},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M644+'FR-16(7)(v)-7 TRANS Demand'!M644+'FR-16(7)(v)-11 DIST Demand'!M644","v":362428},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M644+'FR-16(7)(v)-8 TRANS Energy'!M644+'FR-16(7)(v)-12 DIST Energy'!M644","v":2030390},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M644+'FR-16(7)(v)-9 TRANS Cust'!M644+'FR-16(7)(v)-13 DIST Cust'!M644","v":4895},{"$f":"SUM(G644:I644)","v":2397713},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M645+'FR-16(7)(v)-7 TRANS Demand'!M645+'FR-16(7)(v)-11 DIST Demand'!M645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M645+'FR-16(7)(v)-8 TRANS Energy'!M645+'FR-16(7)(v)-12 DIST Energy'!M645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M645+'FR-16(7)(v)-9 TRANS Cust'!M645+'FR-16(7)(v)-13 DIST Cust'!M645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M646+'FR-16(7)(v)-7 TRANS Demand'!M646+'FR-16(7)(v)-11 DIST Demand'!M646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M646+'FR-16(7)(v)-8 TRANS Energy'!M646+'FR-16(7)(v)-12 DIST Energy'!M646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M646+'FR-16(7)(v)-9 TRANS Cust'!M646+'FR-16(7)(v)-13 DIST Cust'!M646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M647","v":3656},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M647+'FR-16(7)(v)-7 TRANS Demand'!M647+'FR-16(7)(v)-11 DIST Demand'!M647","v":3656},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M647+'FR-16(7)(v)-8 TRANS Energy'!M647+'FR-16(7)(v)-12 DIST Energy'!M647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M647+'FR-16(7)(v)-9 TRANS Cust'!M647+'FR-16(7)(v)-13 DIST Cust'!M647","v":0},{"$f":"SUM(G647:I647)","v":3656},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M648+'FR-16(7)(v)-7 TRANS Demand'!M648+'FR-16(7)(v)-11 DIST Demand'!M648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M648+'FR-16(7)(v)-8 TRANS Energy'!M648+'FR-16(7)(v)-12 DIST Energy'!M648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M648+'FR-16(7)(v)-9 TRANS Cust'!M648+'FR-16(7)(v)-13 DIST Cust'!M648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":2401369},366084,2030390,4895,2401369,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M652","v":978},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M652+'FR-16(7)(v)-7 TRANS Demand'!M652+'FR-16(7)(v)-11 DIST Demand'!M652","v":970},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M652+'FR-16(7)(v)-8 TRANS Energy'!M652+'FR-16(7)(v)-12 DIST Energy'!M652","v":7},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M652+'FR-16(7)(v)-9 TRANS Cust'!M652+'FR-16(7)(v)-13 DIST Cust'!M652","v":1},{"$f":"SUM(G652:I652)","v":978},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":978},970,7,1,978,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M656+'FR-16(7)(v)-7 TRANS Demand'!M656+'FR-16(7)(v)-11 DIST Demand'!M656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M656+'FR-16(7)(v)-8 TRANS Energy'!M656+'FR-16(7)(v)-12 DIST Energy'!M656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M656+'FR-16(7)(v)-9 TRANS Cust'!M656+'FR-16(7)(v)-13 DIST Cust'!M656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M657+'FR-16(7)(v)-7 TRANS Demand'!M657+'FR-16(7)(v)-11 DIST Demand'!M657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M657+'FR-16(7)(v)-8 TRANS Energy'!M657+'FR-16(7)(v)-12 DIST Energy'!M657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M657+'FR-16(7)(v)-9 TRANS Cust'!M657+'FR-16(7)(v)-13 DIST Cust'!M657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":2401369},366084,2030390,4895,2401369,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-978},-970,-7,-1,-978,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":2400391},365114,2030383,4894,2400391,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":4454701},{"$f":"G433","v":4221963},{"$f":"H433","v":228139},{"$f":"I433","v":4599},{"$f":"J433","v":4454701},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-6879085},{"$f":"-G641","v":-6714755},{"$f":"-H641","v":-158681},{"$f":"-I641","v":-5649},{"$f":"-J641","v":-6879085},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":2400391},{"$f":"G663","v":365114},{"$f":"H663","v":2030383},{"$f":"I663","v":4894},{"$f":"J663","v":2400391},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":31827},{"$f":"G707","v":12094},{"$f":"H707","v":19175},{"$f":"I707","v":558},{"$f":"J707","v":31827},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":7834},-2115584,2119016,4402,7834,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M674","v":4220},{"$f":"F674-SUM(H674:I674)","v":-1139160},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M674+'FR-16(7)(v)-8 TRANS Energy'!M674+'FR-16(7)(v)-12 DIST Energy'!M674","v":1141009},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M674+'FR-16(7)(v)-9 TRANS Cust'!M674+'FR-16(7)(v)-13 DIST Cust'!M674","v":2371},{"$f":"SUM(G674:I674)","v":4220},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":2400391},{"$f":"G663","v":365114},{"$f":"H663","v":2030383},{"$f":"I663","v":4894},{"$f":"J663","v":2400391},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":2404611},-774046,3171392,7265,2404611,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":4220},-1139160,1141009,2371,4220,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":4220},-1139160,1141009,2371,4220,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M694","v":-4804993},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M694+'FR-16(7)(v)-7 TRANS Demand'!M694+'FR-16(7)(v)-11 DIST Demand'!M694","v":-4768776},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M694+'FR-16(7)(v)-8 TRANS Energy'!M694+'FR-16(7)(v)-12 DIST Energy'!M694","v":-33280},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M694+'FR-16(7)(v)-9 TRANS Cust'!M694+'FR-16(7)(v)-13 DIST Cust'!M694","v":-2937},{"$f":"SUM(G694:I694)","v":-4804993},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M695+'FR-16(7)(v)-7 TRANS Demand'!M695+'FR-16(7)(v)-11 DIST Demand'!M695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M695+'FR-16(7)(v)-8 TRANS Energy'!M695+'FR-16(7)(v)-12 DIST Energy'!M695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M695+'FR-16(7)(v)-9 TRANS Cust'!M695+'FR-16(7)(v)-13 DIST Cust'!M695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-4804993},-4768776,-33280,-2937,-4804993,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M700","v":31827},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M700+'FR-16(7)(v)-7 TRANS Demand'!M700+'FR-16(7)(v)-11 DIST Demand'!M700","v":12094},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M700+'FR-16(7)(v)-8 TRANS Energy'!M700+'FR-16(7)(v)-12 DIST Energy'!M700","v":19175},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M700+'FR-16(7)(v)-9 TRANS Cust'!M700+'FR-16(7)(v)-13 DIST Cust'!M700","v":558},{"$f":"SUM(G700:I700)","v":31827},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":31827},12094,19175,558,31827,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M704+'FR-16(7)(v)-7 TRANS Demand'!M704+'FR-16(7)(v)-11 DIST Demand'!M704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M704+'FR-16(7)(v)-8 TRANS Energy'!M704+'FR-16(7)(v)-12 DIST Energy'!M704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M704+'FR-16(7)(v)-9 TRANS Cust'!M704+'FR-16(7)(v)-13 DIST Cust'!M704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":31827},12094,19175,558,31827,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":4454701},{"$f":"G433","v":4221963},{"$f":"H433","v":228139},{"$f":"I433","v":4599},{"$f":"J433","v":4454701},{"$f":"F711-J711","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":2404611},{"$f":"G676","v":-774046},{"$f":"H676","v":3171392},{"$f":"I676","v":7265},{"$f":"J676","v":2404611},0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-6879085},{"$f":"-G641","v":-6714755},{"$f":"-H641","v":-158681},{"$f":"-I641","v":-5649},{"$f":"-J641","v":-6879085},0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":4804993},{"$f":"-G696","v":4768776},{"$f":"-H696","v":33280},{"$f":"-I696","v":2937},{"$f":"-J696","v":4804993},0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":31827},{"$f":"G707","v":12094},{"$f":"H707","v":19175},{"$f":"I707","v":558},{"$f":"J707","v":31827},0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":4817047},1514032,3293305,9710,4817047,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":272021},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M720+'FR-16(7)(v)-7 TRANS Demand'!M720+'FR-16(7)(v)-11 DIST Demand'!M720","v":85498},{"$f":"ROUND(H717*H719,0)","v":185975},{"$f":"ROUND(I717*I719,0)","v":548},{"$f":"SUM(G720:I720)","v":272021},{"$f":"F720-J720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":31827},{"$f":"G707","v":12094},{"$f":"H707","v":19175},{"$f":"I707","v":558},{"$f":"J707","v":31827},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":303848},97592,205150,1106,303848,0]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":272021},{"$f":"G720","v":85498},{"$f":"H720","v":185975},{"$f":"I720","v":548},{"$f":"J720","v":272021},{"$f":"F725-J725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":272021},85498,185975,548,272021,0]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M742","v":20985},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M742+'FR-16(7)(v)-7 TRANS Demand'!M742+'FR-16(7)(v)-11 DIST Demand'!M742","v":20956},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M742+'FR-16(7)(v)-8 TRANS Energy'!M742+'FR-16(7)(v)-12 DIST Energy'!M742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M742+'FR-16(7)(v)-9 TRANS Cust'!M742+'FR-16(7)(v)-13 DIST Cust'!M742","v":29},{"$f":"SUM(G742:I742)","v":20985},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M743+'FR-16(7)(v)-7 TRANS Demand'!M743+'FR-16(7)(v)-11 DIST Demand'!M743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M743+'FR-16(7)(v)-8 TRANS Energy'!M743+'FR-16(7)(v)-12 DIST Energy'!M743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M743+'FR-16(7)(v)-9 TRANS Cust'!M743+'FR-16(7)(v)-13 DIST Cust'!M743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M744","v":16236},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M744+'FR-16(7)(v)-7 TRANS Demand'!M744+'FR-16(7)(v)-11 DIST Demand'!M744","v":16214},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M744+'FR-16(7)(v)-8 TRANS Energy'!M744+'FR-16(7)(v)-12 DIST Energy'!M744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M744+'FR-16(7)(v)-9 TRANS Cust'!M744+'FR-16(7)(v)-13 DIST Cust'!M744","v":22},16236,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M745","v":74627},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M745+'FR-16(7)(v)-7 TRANS Demand'!M745+'FR-16(7)(v)-11 DIST Demand'!M745","v":74525},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M745+'FR-16(7)(v)-8 TRANS Energy'!M745+'FR-16(7)(v)-12 DIST Energy'!M745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M745+'FR-16(7)(v)-9 TRANS Cust'!M745+'FR-16(7)(v)-13 DIST Cust'!M745","v":102},74627,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M746","v":13838},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M746+'FR-16(7)(v)-7 TRANS Demand'!M746+'FR-16(7)(v)-11 DIST Demand'!M746","v":13838},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M746+'FR-16(7)(v)-8 TRANS Energy'!M746+'FR-16(7)(v)-12 DIST Energy'!M746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M746+'FR-16(7)(v)-9 TRANS Cust'!M746+'FR-16(7)(v)-13 DIST Cust'!M746","v":0},13838,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M747+'FR-16(7)(v)-7 TRANS Demand'!M747+'FR-16(7)(v)-11 DIST Demand'!M747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M747+'FR-16(7)(v)-8 TRANS Energy'!M747+'FR-16(7)(v)-12 DIST Energy'!M747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M747+'FR-16(7)(v)-9 TRANS Cust'!M747+'FR-16(7)(v)-13 DIST Cust'!M747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M748","v":266276},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M748+'FR-16(7)(v)-7 TRANS Demand'!M748+'FR-16(7)(v)-11 DIST Demand'!M748","v":266276},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M748+'FR-16(7)(v)-8 TRANS Energy'!M748+'FR-16(7)(v)-12 DIST Energy'!M748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M748+'FR-16(7)(v)-9 TRANS Cust'!M748+'FR-16(7)(v)-13 DIST Cust'!M748","v":0},266276,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M749","v":2474},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M749+'FR-16(7)(v)-7 TRANS Demand'!M749+'FR-16(7)(v)-11 DIST Demand'!M749","v":1372},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M749+'FR-16(7)(v)-8 TRANS Energy'!M749+'FR-16(7)(v)-12 DIST Energy'!M749","v":668},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M749+'FR-16(7)(v)-9 TRANS Cust'!M749+'FR-16(7)(v)-13 DIST Cust'!M749","v":434},2474,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":394436},393181,668,587,394436,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":29002287},{"$f":"G618","v":8859959},{"$f":"H618","v":20085863},{"$f":"I618","v":56465},{"$f":"J618","v":29002287},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":4454701},{"$f":"G433","v":4221963},{"$f":"H433","v":228139},{"$f":"I433","v":4599},{"$f":"J433","v":4454701},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":2404611},{"$f":"G676","v":-774046},{"$f":"H676","v":3171392},{"$f":"I676","v":7265},{"$f":"J676","v":2404611},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":303848},{"$f":"G722","v":97592},{"$f":"H722","v":205150},{"$f":"I722","v":1106},{"$f":"J722","v":303848},{"$f":"F756-J756","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-394436},{"$f":"-G750","v":-393181},{"$f":"-H750","v":-668},{"$f":"-I750","v":-587},{"$f":"-J750","v":-394436},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":35771011},{"$f":"SUM(G752:G757)","v":12012287},{"$f":"SUM(H752:H757)","v":23689876},{"$f":"SUM(I752:I757)","v":68848},{"$f":"SUM(J752:J757)","v":35771011},{"$f":"J758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":394436},{"$f":"-G757","v":393181},{"$f":"-H757","v":668},{"$f":"-I757","v":587},{"$f":"-J757","v":394436},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M761+'FR-16(7)(v)-7 TRANS Demand'!M761+'FR-16(7)(v)-11 DIST Demand'!M761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M761+'FR-16(7)(v)-8 TRANS Energy'!M761+'FR-16(7)(v)-12 DIST Energy'!M761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M761+'FR-16(7)(v)-9 TRANS Cust'!M761+'FR-16(7)(v)-13 DIST Cust'!M761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":394436},393181,668,587,394436,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":35771011},12012287,23689876,68848,35771011,0]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M772","v":16768386},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M772+'FR-16(7)(v)-7 TRANS Demand'!M772+'FR-16(7)(v)-11 DIST Demand'!M772","v":6371653},{"$f":"'FR-16(7)(v)-4 PROD Energy'!M772+'FR-16(7)(v)-8 TRANS Energy'!M772+'FR-16(7)(v)-12 DIST Energy'!M772","v":10102374},{"$f":"'FR-16(7)(v)-5 PROD Cust'!M772+'FR-16(7)(v)-9 TRANS Cust'!M772+'FR-16(7)(v)-13 DIST Cust'!M772","v":294359},{"$f":"SUM(G772:I772)","v":16768386},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-35771011},{"$f":"-G770","v":-12012287},{"$f":"-H770","v":-23689876},{"$f":"-I770","v":-68848},{"$f":"SUM(G773:I773)","v":-35771011},{"$f":"F773-J773","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-19002625},{"$f":"G773+G772","v":-5640634},{"$f":"H773+H772","v":-13587502},{"$f":"I773+I772","v":225511},{"$f":"SUM(G774:I774)","v":-19002625},{"$f":"F774-J774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-7311142},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M776+'FR-16(7)(v)-7 TRANS Demand'!M776+'FR-16(7)(v)-11 DIST Demand'!M776","v":-2170199},{"$f":"ROUND(H775*H774,0)","v":-5227707},{"$f":"ROUND(I775*I774,0)","v":86764},{"$f":"SUM(G776:I776)","v":-7311142},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-11691483},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M777+'FR-16(7)(v)-7 TRANS Demand'!M777+'FR-16(7)(v)-11 DIST Demand'!M777","v":-3470435},{"$f":"H774-H776","v":-8359795},{"$f":"I774-I776","v":138747},{"$f":"SUM(G777:I777)","v":-11691483},{"$f":"F777-J777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-21"}]
[{"$f":"$A$2","v":"DT PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"DT PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]

{"sheet":"FR-16(7)(v)-22 DP Classified","index":25,"n_rows":817,"n_cols":11,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-22"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"DISTR. PRIMARY","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":5524002},{"$f":"G123","v":5394265},{"$f":"H123","v":62570},{"$f":"I123","v":67167},{"$f":"SUM(G12:I12)","v":5524002},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-2774047},{"$f":"-G200","v":-2712692},{"$f":"-H200","v":-45889},{"$f":"-I200","v":-15466},{"$f":"SUM(G13:I13)","v":-2774047},{"$f":"F13-J13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-625435},{"$f":"G421","v":-685750},{"$f":"H421","v":78315},{"$f":"I421","v":-18000},{"$f":"SUM(G14:I14)","v":-625435},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":2124520},1995823,94996,33701,2124520,0]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":762947},{"$f":"G549","v":126657},{"$f":"H549","v":628647},{"$f":"I549","v":7643},{"$f":"SUM(G18:I18)","v":762947},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":161386},{"$f":"G582","v":155393},{"$f":"H582","v":3256},{"$f":"I582","v":2737},{"$f":"SUM(G19:I19)","v":161386},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":37680},{"$f":"G612","v":34291},{"$f":"H612","v":2410},{"$f":"I612","v":979},{"$f":"SUM(G20:I20)","v":37680},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":962013},316341,634313,11359,962013,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":72771},{"$f":"G676","v":-27712},{"$f":"H676","v":100060},{"$f":"I676","v":423},{"$f":"SUM(G22:I22)","v":72771},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":10120},{"$f":"G722","v":3433},{"$f":"H722","v":6473},{"$f":"I722","v":213},{"$f":"SUM(G23:I23)","v":10119},{"$f":"F23-J23","v":1}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N24+'FR-16(7)(v)-7 TRANS Demand'!N24+'FR-16(7)(v)-11 DIST Demand'!N24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N24+'FR-16(7)(v)-8 TRANS Energy'!N24+'FR-16(7)(v)-12 DIST Energy'!N24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N24+'FR-16(7)(v)-9 TRANS Cust'!N24+'FR-16(7)(v)-13 DIST Cust'!N24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":1044904},292062,740846,11995,1044903,1]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":161046},{"$f":"G433","v":151315},{"$f":"H433","v":7204},{"$f":"I433","v":2527},{"$f":"SUM(G28:I28)","v":161046},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-14298},{"$f":"-G750","v":-14009},{"$f":"-H750","v":-20},{"$f":"-I750","v":-269},{"$f":"SUM(G29:I29)","v":-14298},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":1191652},{"$f":"SUM(G26:G29)","v":429368},{"$f":"SUM(H26:H29)","v":748030},{"$f":"SUM(I26:I29)","v":14253},{"$f":"SUM(J26:J29)","v":1191651},{"$f":"F30-J30","v":1}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":-97056},{"$f":"'WP FR-16(7)(v) Rate Incr'!T22","v":-65920},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V22","v":-31136},null,{"$f":"F31-J31","v":-97056}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":1094596},363448,748030,-16883,1191651,-97055]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N33","v":584697},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N33+'FR-16(7)(v)-7 TRANS Demand'!N33+'FR-16(7)(v)-11 DIST Demand'!N33","v":221769},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N33+'FR-16(7)(v)-8 TRANS Energy'!N33+'FR-16(7)(v)-12 DIST Energy'!N33","v":318728},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N33+'FR-16(7)(v)-9 TRANS Cust'!N33+'FR-16(7)(v)-13 DIST Cust'!N33","v":44200},{"$f":"SUM(G33:I33)","v":584697},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":509899},141679,429302,-61083,606954,-97055]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-212387},{"$f":"G777+G28","v":23589},{"$f":"H777+H28","v":-256927},{"$f":"I777+I28","v":20952},{"$f":"J777+J28","v":-212386},{"$f":"F36-J36","v":-1}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-9.3410000000000007E-2},1.1039999999999999E-2,-2.5261999999999998,0.58718999999999999,-9.3410000000000007E-2,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-0.23297562213356979},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-1.9348164211953033E-2},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.2086648835709086},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":1.1590286656735378},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":-0.23297562213356979},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N42","v":926746},{"$f":"F42-SUM(H42:I42)","v":269540},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N42","v":644919},{"$f":"'FR-16(7)(v)-13 DIST Cust'!N42","v":12287},{"$f":"SUM(G42:I42)","v":926746},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":264906},159828,103111,1966,264905,1]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.28584999999999999},0.59297,0.15987999999999999,0.16001000000000001,0.28583999999999998,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-342049},-47771,-326191,31913,-342049,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.36908999999999997},-0.17723,-0.50578999999999996,2.5973000000000002,-0.36908999999999997,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N59","v":2782715},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N59+'FR-16(7)(v)-7 TRANS Demand'!N59+'FR-16(7)(v)-11 DIST Demand'!N59","v":2782715},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N59+'FR-16(7)(v)-8 TRANS Energy'!N59+'FR-16(7)(v)-12 DIST Energy'!N59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N59+'FR-16(7)(v)-9 TRANS Cust'!N59+'FR-16(7)(v)-13 DIST Cust'!N59","v":0},{"$f":"SUM(G59:I59)","v":2782715},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N60","v":1162832},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N60+'FR-16(7)(v)-7 TRANS Demand'!N60+'FR-16(7)(v)-11 DIST Demand'!N60","v":1162832},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N60+'FR-16(7)(v)-8 TRANS Energy'!N60+'FR-16(7)(v)-12 DIST Energy'!N60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N60+'FR-16(7)(v)-9 TRANS Cust'!N60+'FR-16(7)(v)-13 DIST Cust'!N60","v":0},{"$f":"SUM(G60:I60)","v":1162832},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N61+'FR-16(7)(v)-7 TRANS Demand'!N61+'FR-16(7)(v)-11 DIST Demand'!N61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N61+'FR-16(7)(v)-8 TRANS Energy'!N61+'FR-16(7)(v)-12 DIST Energy'!N61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N61+'FR-16(7)(v)-9 TRANS Cust'!N61+'FR-16(7)(v)-13 DIST Cust'!N61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":3945547},3945547,0,0,3945547,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N65+'FR-16(7)(v)-7 TRANS Demand'!N65+'FR-16(7)(v)-11 DIST Demand'!N65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N65+'FR-16(7)(v)-8 TRANS Energy'!N65+'FR-16(7)(v)-12 DIST Energy'!N65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N65+'FR-16(7)(v)-9 TRANS Cust'!N65+'FR-16(7)(v)-13 DIST Cust'!N65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N66","v":228807},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N66+'FR-16(7)(v)-7 TRANS Demand'!N66+'FR-16(7)(v)-11 DIST Demand'!N66","v":228807},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N66+'FR-16(7)(v)-8 TRANS Energy'!N66+'FR-16(7)(v)-12 DIST Energy'!N66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N66+'FR-16(7)(v)-9 TRANS Cust'!N66+'FR-16(7)(v)-13 DIST Cust'!N66","v":0},{"$f":"SUM(G66:I66)","v":228807},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N67+'FR-16(7)(v)-7 TRANS Demand'!N67+'FR-16(7)(v)-11 DIST Demand'!N67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N67+'FR-16(7)(v)-8 TRANS Energy'!N67+'FR-16(7)(v)-12 DIST Energy'!N67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N67+'FR-16(7)(v)-9 TRANS Cust'!N67+'FR-16(7)(v)-13 DIST Cust'!N67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":228807},228807,0,0,228807,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":4174354},4174354,0,0,4174354,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N73","v":235937},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N73+'FR-16(7)(v)-7 TRANS Demand'!N73+'FR-16(7)(v)-11 DIST Demand'!N73","v":235937},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N73+'FR-16(7)(v)-8 TRANS Energy'!N73+'FR-16(7)(v)-12 DIST Energy'!N73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N73+'FR-16(7)(v)-9 TRANS Cust'!N73+'FR-16(7)(v)-13 DIST Cust'!N73","v":0},{"$f":"SUM(G73:I73)","v":235937},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N74","v":105848},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N74+'FR-16(7)(v)-7 TRANS Demand'!N74+'FR-16(7)(v)-11 DIST Demand'!N74","v":105848},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N74+'FR-16(7)(v)-8 TRANS Energy'!N74+'FR-16(7)(v)-12 DIST Energy'!N74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N74+'FR-16(7)(v)-9 TRANS Cust'!N74+'FR-16(7)(v)-13 DIST Cust'!N74","v":0},{"$f":"SUM(G74:I74)","v":105848},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N75","v":1018},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N75+'FR-16(7)(v)-7 TRANS Demand'!N75+'FR-16(7)(v)-11 DIST Demand'!N75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N75+'FR-16(7)(v)-8 TRANS Energy'!N75+'FR-16(7)(v)-12 DIST Energy'!N75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N75+'FR-16(7)(v)-9 TRANS Cust'!N75+'FR-16(7)(v)-13 DIST Cust'!N75","v":1018},{"$f":"SUM(G75:I75)","v":1018},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N76","v":45564},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N76+'FR-16(7)(v)-7 TRANS Demand'!N76+'FR-16(7)(v)-11 DIST Demand'!N76","v":45564},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N76+'FR-16(7)(v)-8 TRANS Energy'!N76+'FR-16(7)(v)-12 DIST Energy'!N76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N76+'FR-16(7)(v)-9 TRANS Cust'!N76+'FR-16(7)(v)-13 DIST Cust'!N76","v":0},45564,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N77","v":242},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N77+'FR-16(7)(v)-7 TRANS Demand'!N77+'FR-16(7)(v)-11 DIST Demand'!N77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N77+'FR-16(7)(v)-8 TRANS Energy'!N77+'FR-16(7)(v)-12 DIST Energy'!N77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N77+'FR-16(7)(v)-9 TRANS Cust'!N77+'FR-16(7)(v)-13 DIST Cust'!N77","v":242},242,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N78","v":206937},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N78+'FR-16(7)(v)-7 TRANS Demand'!N78+'FR-16(7)(v)-11 DIST Demand'!N78","v":206937},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N78+'FR-16(7)(v)-8 TRANS Energy'!N78+'FR-16(7)(v)-12 DIST Energy'!N78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N78+'FR-16(7)(v)-9 TRANS Cust'!N78+'FR-16(7)(v)-13 DIST Cust'!N78","v":0},206937,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N79","v":1261},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N79+'FR-16(7)(v)-7 TRANS Demand'!N79+'FR-16(7)(v)-11 DIST Demand'!N79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N79+'FR-16(7)(v)-8 TRANS Energy'!N79+'FR-16(7)(v)-12 DIST Energy'!N79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N79+'FR-16(7)(v)-9 TRANS Cust'!N79+'FR-16(7)(v)-13 DIST Cust'!N79","v":1261},1261,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N80","v":96291},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N80+'FR-16(7)(v)-7 TRANS Demand'!N80+'FR-16(7)(v)-11 DIST Demand'!N80","v":96291},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N80+'FR-16(7)(v)-8 TRANS Energy'!N80+'FR-16(7)(v)-12 DIST Energy'!N80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N80+'FR-16(7)(v)-9 TRANS Cust'!N80+'FR-16(7)(v)-13 DIST Cust'!N80","v":0},96291,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N81","v":497},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N81+'FR-16(7)(v)-7 TRANS Demand'!N81+'FR-16(7)(v)-11 DIST Demand'!N81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N81+'FR-16(7)(v)-8 TRANS Energy'!N81+'FR-16(7)(v)-12 DIST Energy'!N81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N81+'FR-16(7)(v)-9 TRANS Cust'!N81+'FR-16(7)(v)-13 DIST Cust'!N81","v":497},497,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N82","v":169916},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N82+'FR-16(7)(v)-7 TRANS Demand'!N82+'FR-16(7)(v)-11 DIST Demand'!N82","v":169916},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N82+'FR-16(7)(v)-8 TRANS Energy'!N82+'FR-16(7)(v)-12 DIST Energy'!N82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N82+'FR-16(7)(v)-9 TRANS Cust'!N82+'FR-16(7)(v)-13 DIST Cust'!N82","v":0},169916,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N83","v":1025},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N83+'FR-16(7)(v)-7 TRANS Demand'!N83+'FR-16(7)(v)-11 DIST Demand'!N83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N83+'FR-16(7)(v)-8 TRANS Energy'!N83+'FR-16(7)(v)-12 DIST Energy'!N83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N83+'FR-16(7)(v)-9 TRANS Cust'!N83+'FR-16(7)(v)-13 DIST Cust'!N83","v":1025},1025,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N84","v":28581},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N84+'FR-16(7)(v)-7 TRANS Demand'!N84+'FR-16(7)(v)-11 DIST Demand'!N84","v":28581},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N84+'FR-16(7)(v)-8 TRANS Energy'!N84+'FR-16(7)(v)-12 DIST Energy'!N84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N84+'FR-16(7)(v)-9 TRANS Cust'!N84+'FR-16(7)(v)-13 DIST Cust'!N84","v":0},28581,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N85","v":340},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N85+'FR-16(7)(v)-7 TRANS Demand'!N85+'FR-16(7)(v)-11 DIST Demand'!N85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N85+'FR-16(7)(v)-8 TRANS Energy'!N85+'FR-16(7)(v)-12 DIST Energy'!N85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N85+'FR-16(7)(v)-9 TRANS Cust'!N85+'FR-16(7)(v)-13 DIST Cust'!N85","v":340},340,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N86","v":127650},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N86+'FR-16(7)(v)-7 TRANS Demand'!N86+'FR-16(7)(v)-11 DIST Demand'!N86","v":127650},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N86+'FR-16(7)(v)-8 TRANS Energy'!N86+'FR-16(7)(v)-12 DIST Energy'!N86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N86+'FR-16(7)(v)-9 TRANS Cust'!N86+'FR-16(7)(v)-13 DIST Cust'!N86","v":0},{"$f":"SUM(G86:I86)","v":127650},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N87","v":1277},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N87+'FR-16(7)(v)-7 TRANS Demand'!N87+'FR-16(7)(v)-11 DIST Demand'!N87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N87+'FR-16(7)(v)-8 TRANS Energy'!N87+'FR-16(7)(v)-12 DIST Energy'!N87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N87+'FR-16(7)(v)-9 TRANS Cust'!N87+'FR-16(7)(v)-13 DIST Cust'!N87","v":1277},1277,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N88","v":8911},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N88+'FR-16(7)(v)-7 TRANS Demand'!N88+'FR-16(7)(v)-11 DIST Demand'!N88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N88+'FR-16(7)(v)-8 TRANS Energy'!N88+'FR-16(7)(v)-12 DIST Energy'!N88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N88+'FR-16(7)(v)-9 TRANS Cust'!N88+'FR-16(7)(v)-13 DIST Cust'!N88","v":8911},8911,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N89","v":39524},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N89+'FR-16(7)(v)-7 TRANS Demand'!N89+'FR-16(7)(v)-11 DIST Demand'!N89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N89+'FR-16(7)(v)-8 TRANS Energy'!N89+'FR-16(7)(v)-12 DIST Energy'!N89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N89+'FR-16(7)(v)-9 TRANS Cust'!N89+'FR-16(7)(v)-13 DIST Cust'!N89","v":39524},39524,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N90+'FR-16(7)(v)-7 TRANS Demand'!N90+'FR-16(7)(v)-11 DIST Demand'!N90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N90+'FR-16(7)(v)-8 TRANS Energy'!N90+'FR-16(7)(v)-12 DIST Energy'!N90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N90+'FR-16(7)(v)-9 TRANS Cust'!N90+'FR-16(7)(v)-13 DIST Cust'!N90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N91+'FR-16(7)(v)-7 TRANS Demand'!N91+'FR-16(7)(v)-11 DIST Demand'!N91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N91+'FR-16(7)(v)-8 TRANS Energy'!N91+'FR-16(7)(v)-12 DIST Energy'!N91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N91+'FR-16(7)(v)-9 TRANS Cust'!N91+'FR-16(7)(v)-13 DIST Cust'!N91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N92","v":96412},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N92+'FR-16(7)(v)-7 TRANS Demand'!N92+'FR-16(7)(v)-11 DIST Demand'!N92","v":91528},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N92+'FR-16(7)(v)-8 TRANS Energy'!N92+'FR-16(7)(v)-12 DIST Energy'!N92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N92+'FR-16(7)(v)-9 TRANS Cust'!N92+'FR-16(7)(v)-13 DIST Cust'!N92","v":4884},96412,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N93+'FR-16(7)(v)-7 TRANS Demand'!N93+'FR-16(7)(v)-11 DIST Demand'!N93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N93+'FR-16(7)(v)-8 TRANS Energy'!N93+'FR-16(7)(v)-12 DIST Energy'!N93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N93+'FR-16(7)(v)-9 TRANS Cust'!N93+'FR-16(7)(v)-13 DIST Cust'!N93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":1167231},{"$f":"SUM(G73:G92)","v":1108252},0,58979,1167231,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":1396038},1337059,0,58979,1396038,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":5341585},5282606,0,58979,5341585,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N100","v":30610},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N100+'FR-16(7)(v)-7 TRANS Demand'!N100+'FR-16(7)(v)-11 DIST Demand'!N100","v":30610},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N100+'FR-16(7)(v)-8 TRANS Energy'!N100+'FR-16(7)(v)-12 DIST Energy'!N100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N100+'FR-16(7)(v)-9 TRANS Cust'!N100+'FR-16(7)(v)-13 DIST Cust'!N100","v":0},{"$f":"SUM(G100:I100)","v":30610},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N101","v":29829},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N101+'FR-16(7)(v)-7 TRANS Demand'!N101+'FR-16(7)(v)-11 DIST Demand'!N101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N101+'FR-16(7)(v)-8 TRANS Energy'!N101+'FR-16(7)(v)-12 DIST Energy'!N101","v":29829},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N101+'FR-16(7)(v)-9 TRANS Cust'!N101+'FR-16(7)(v)-13 DIST Cust'!N101","v":0},{"$f":"SUM(G101:I101)","v":29829},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N102","v":5230},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N102+'FR-16(7)(v)-7 TRANS Demand'!N102+'FR-16(7)(v)-11 DIST Demand'!N102","v":5230},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N102+'FR-16(7)(v)-8 TRANS Energy'!N102+'FR-16(7)(v)-12 DIST Energy'!N102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N102+'FR-16(7)(v)-9 TRANS Cust'!N102+'FR-16(7)(v)-13 DIST Cust'!N102","v":0},5230,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N103","v":17392},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N103+'FR-16(7)(v)-7 TRANS Demand'!N103+'FR-16(7)(v)-11 DIST Demand'!N103","v":17392},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N103+'FR-16(7)(v)-8 TRANS Energy'!N103+'FR-16(7)(v)-12 DIST Energy'!N103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N103+'FR-16(7)(v)-9 TRANS Cust'!N103+'FR-16(7)(v)-13 DIST Cust'!N103","v":0},17392,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N104","v":117},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N104+'FR-16(7)(v)-7 TRANS Demand'!N104+'FR-16(7)(v)-11 DIST Demand'!N104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N104+'FR-16(7)(v)-8 TRANS Energy'!N104+'FR-16(7)(v)-12 DIST Energy'!N104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N104+'FR-16(7)(v)-9 TRANS Cust'!N104+'FR-16(7)(v)-13 DIST Cust'!N104","v":117},117,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N105","v":3766},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N105+'FR-16(7)(v)-7 TRANS Demand'!N105+'FR-16(7)(v)-11 DIST Demand'!N105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N105+'FR-16(7)(v)-8 TRANS Energy'!N105+'FR-16(7)(v)-12 DIST Energy'!N105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N105+'FR-16(7)(v)-9 TRANS Cust'!N105+'FR-16(7)(v)-13 DIST Cust'!N105","v":3766},3766,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N106","v":20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N106+'FR-16(7)(v)-7 TRANS Demand'!N106+'FR-16(7)(v)-11 DIST Demand'!N106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N106+'FR-16(7)(v)-8 TRANS Energy'!N106+'FR-16(7)(v)-12 DIST Energy'!N106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N106+'FR-16(7)(v)-9 TRANS Cust'!N106+'FR-16(7)(v)-13 DIST Cust'!N106","v":20},20,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N107+'FR-16(7)(v)-7 TRANS Demand'!N107+'FR-16(7)(v)-11 DIST Demand'!N107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N107+'FR-16(7)(v)-8 TRANS Energy'!N107+'FR-16(7)(v)-12 DIST Energy'!N107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N107+'FR-16(7)(v)-9 TRANS Cust'!N107+'FR-16(7)(v)-13 DIST Cust'!N107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N108+'FR-16(7)(v)-7 TRANS Demand'!N108+'FR-16(7)(v)-11 DIST Demand'!N108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N108+'FR-16(7)(v)-8 TRANS Energy'!N108+'FR-16(7)(v)-12 DIST Energy'!N108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N108+'FR-16(7)(v)-9 TRANS Cust'!N108+'FR-16(7)(v)-13 DIST Cust'!N108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":86964},53232,29829,3903,86964,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N112","v":33597},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N112+'FR-16(7)(v)-7 TRANS Demand'!N112+'FR-16(7)(v)-11 DIST Demand'!N112","v":33597},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N112+'FR-16(7)(v)-8 TRANS Energy'!N112+'FR-16(7)(v)-12 DIST Energy'!N112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N112+'FR-16(7)(v)-9 TRANS Cust'!N112+'FR-16(7)(v)-13 DIST Cust'!N112","v":0},{"$f":"SUM(G112:I112)","v":33597},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N113","v":32741},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N113+'FR-16(7)(v)-7 TRANS Demand'!N113+'FR-16(7)(v)-11 DIST Demand'!N113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N113+'FR-16(7)(v)-8 TRANS Energy'!N113+'FR-16(7)(v)-12 DIST Energy'!N113","v":32741},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N113+'FR-16(7)(v)-9 TRANS Cust'!N113+'FR-16(7)(v)-13 DIST Cust'!N113","v":0},{"$f":"SUM(G113:I113)","v":32741},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N114","v":5740},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N114+'FR-16(7)(v)-7 TRANS Demand'!N114+'FR-16(7)(v)-11 DIST Demand'!N114","v":5740},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N114+'FR-16(7)(v)-8 TRANS Energy'!N114+'FR-16(7)(v)-12 DIST Energy'!N114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N114+'FR-16(7)(v)-9 TRANS Cust'!N114+'FR-16(7)(v)-13 DIST Cust'!N114","v":0},5740,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N115","v":19090},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N115+'FR-16(7)(v)-7 TRANS Demand'!N115+'FR-16(7)(v)-11 DIST Demand'!N115","v":19090},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N115+'FR-16(7)(v)-8 TRANS Energy'!N115+'FR-16(7)(v)-12 DIST Energy'!N115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N115+'FR-16(7)(v)-9 TRANS Cust'!N115+'FR-16(7)(v)-13 DIST Cust'!N115","v":0},19090,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N116","v":128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N116+'FR-16(7)(v)-7 TRANS Demand'!N116+'FR-16(7)(v)-11 DIST Demand'!N116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N116+'FR-16(7)(v)-8 TRANS Energy'!N116+'FR-16(7)(v)-12 DIST Energy'!N116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N116+'FR-16(7)(v)-9 TRANS Cust'!N116+'FR-16(7)(v)-13 DIST Cust'!N116","v":128},128,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N117","v":4135},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N117+'FR-16(7)(v)-7 TRANS Demand'!N117+'FR-16(7)(v)-11 DIST Demand'!N117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N117+'FR-16(7)(v)-8 TRANS Energy'!N117+'FR-16(7)(v)-12 DIST Energy'!N117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N117+'FR-16(7)(v)-9 TRANS Cust'!N117+'FR-16(7)(v)-13 DIST Cust'!N117","v":4135},4135,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N118","v":22},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N118+'FR-16(7)(v)-7 TRANS Demand'!N118+'FR-16(7)(v)-11 DIST Demand'!N118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N118+'FR-16(7)(v)-8 TRANS Energy'!N118+'FR-16(7)(v)-12 DIST Energy'!N118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N118+'FR-16(7)(v)-9 TRANS Cust'!N118+'FR-16(7)(v)-13 DIST Cust'!N118","v":22},22,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N119+'FR-16(7)(v)-7 TRANS Demand'!N119+'FR-16(7)(v)-11 DIST Demand'!N119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N119+'FR-16(7)(v)-8 TRANS Energy'!N119+'FR-16(7)(v)-12 DIST Energy'!N119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N119+'FR-16(7)(v)-9 TRANS Cust'!N119+'FR-16(7)(v)-13 DIST Cust'!N119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N120+'FR-16(7)(v)-7 TRANS Demand'!N120+'FR-16(7)(v)-11 DIST Demand'!N120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N120+'FR-16(7)(v)-8 TRANS Energy'!N120+'FR-16(7)(v)-12 DIST Energy'!N120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N120+'FR-16(7)(v)-9 TRANS Cust'!N120+'FR-16(7)(v)-13 DIST Cust'!N120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":95453},58427,32741,4285,95453,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":5524002},5394265,62570,67167,5524002,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N136","v":1571022},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N136+'FR-16(7)(v)-7 TRANS Demand'!N136+'FR-16(7)(v)-11 DIST Demand'!N136","v":1571022},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N136+'FR-16(7)(v)-8 TRANS Energy'!N136+'FR-16(7)(v)-12 DIST Energy'!N136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N136+'FR-16(7)(v)-9 TRANS Cust'!N136+'FR-16(7)(v)-13 DIST Cust'!N136","v":0},{"$f":"SUM(G136:I136)","v":1571022},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N137","v":588856},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N137+'FR-16(7)(v)-7 TRANS Demand'!N137+'FR-16(7)(v)-11 DIST Demand'!N137","v":588856},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N137+'FR-16(7)(v)-8 TRANS Energy'!N137+'FR-16(7)(v)-12 DIST Energy'!N137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N137+'FR-16(7)(v)-9 TRANS Cust'!N137+'FR-16(7)(v)-13 DIST Cust'!N137","v":0},{"$f":"SUM(G137:I137)","v":588856},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N138","v":20787},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N138+'FR-16(7)(v)-7 TRANS Demand'!N138+'FR-16(7)(v)-11 DIST Demand'!N138","v":20787},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N138+'FR-16(7)(v)-8 TRANS Energy'!N138+'FR-16(7)(v)-12 DIST Energy'!N138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N138+'FR-16(7)(v)-9 TRANS Cust'!N138+'FR-16(7)(v)-13 DIST Cust'!N138","v":0},{"$f":"SUM(G138:I138)","v":20787},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":2180665},2180665,0,0,2180665,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N142+'FR-16(7)(v)-7 TRANS Demand'!N142+'FR-16(7)(v)-11 DIST Demand'!N142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N142+'FR-16(7)(v)-8 TRANS Energy'!N142+'FR-16(7)(v)-12 DIST Energy'!N142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N142+'FR-16(7)(v)-9 TRANS Cust'!N142+'FR-16(7)(v)-13 DIST Cust'!N142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N143","v":65727},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N143+'FR-16(7)(v)-7 TRANS Demand'!N143+'FR-16(7)(v)-11 DIST Demand'!N143","v":65727},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N143+'FR-16(7)(v)-8 TRANS Energy'!N143+'FR-16(7)(v)-12 DIST Energy'!N143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N143+'FR-16(7)(v)-9 TRANS Cust'!N143+'FR-16(7)(v)-13 DIST Cust'!N143","v":0},{"$f":"SUM(G143:I143)","v":65727},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N144","v":1656},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N144+'FR-16(7)(v)-7 TRANS Demand'!N144+'FR-16(7)(v)-11 DIST Demand'!N144","v":1656},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N144+'FR-16(7)(v)-8 TRANS Energy'!N144+'FR-16(7)(v)-12 DIST Energy'!N144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N144+'FR-16(7)(v)-9 TRANS Cust'!N144+'FR-16(7)(v)-13 DIST Cust'!N144","v":0},{"$f":"SUM(G144:I144)","v":1656},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":67383},67383,0,0,67383,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":2248048},{"$f":"G145+G139","v":2248048},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":2248048},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N150","v":73636},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N150+'FR-16(7)(v)-7 TRANS Demand'!N150+'FR-16(7)(v)-11 DIST Demand'!N150","v":73636},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N150+'FR-16(7)(v)-8 TRANS Energy'!N150+'FR-16(7)(v)-12 DIST Energy'!N150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N150+'FR-16(7)(v)-9 TRANS Cust'!N150+'FR-16(7)(v)-13 DIST Cust'!N150","v":0},{"$f":"SUM(G150:I150)","v":73636},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N151","v":55359},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N151+'FR-16(7)(v)-7 TRANS Demand'!N151+'FR-16(7)(v)-11 DIST Demand'!N151","v":55359},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N151+'FR-16(7)(v)-8 TRANS Energy'!N151+'FR-16(7)(v)-12 DIST Energy'!N151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N151+'FR-16(7)(v)-9 TRANS Cust'!N151+'FR-16(7)(v)-13 DIST Cust'!N151","v":0},{"$f":"SUM(G151:I151)","v":55359},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N152","v":532},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N152+'FR-16(7)(v)-7 TRANS Demand'!N152+'FR-16(7)(v)-11 DIST Demand'!N152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N152+'FR-16(7)(v)-8 TRANS Energy'!N152+'FR-16(7)(v)-12 DIST Energy'!N152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N152+'FR-16(7)(v)-9 TRANS Cust'!N152+'FR-16(7)(v)-13 DIST Cust'!N152","v":532},{"$f":"SUM(G152:I152)","v":532},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N153","v":23830},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N153+'FR-16(7)(v)-7 TRANS Demand'!N153+'FR-16(7)(v)-11 DIST Demand'!N153","v":23830},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N153+'FR-16(7)(v)-8 TRANS Energy'!N153+'FR-16(7)(v)-12 DIST Energy'!N153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N153+'FR-16(7)(v)-9 TRANS Cust'!N153+'FR-16(7)(v)-13 DIST Cust'!N153","v":0},23830,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N154","v":127},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N154+'FR-16(7)(v)-7 TRANS Demand'!N154+'FR-16(7)(v)-11 DIST Demand'!N154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N154+'FR-16(7)(v)-8 TRANS Energy'!N154+'FR-16(7)(v)-12 DIST Energy'!N154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N154+'FR-16(7)(v)-9 TRANS Cust'!N154+'FR-16(7)(v)-13 DIST Cust'!N154","v":127},127,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N155","v":63017},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N155+'FR-16(7)(v)-7 TRANS Demand'!N155+'FR-16(7)(v)-11 DIST Demand'!N155","v":63017},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N155+'FR-16(7)(v)-8 TRANS Energy'!N155+'FR-16(7)(v)-12 DIST Energy'!N155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N155+'FR-16(7)(v)-9 TRANS Cust'!N155+'FR-16(7)(v)-13 DIST Cust'!N155","v":0},63017,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N156","v":384},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N156+'FR-16(7)(v)-7 TRANS Demand'!N156+'FR-16(7)(v)-11 DIST Demand'!N156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N156+'FR-16(7)(v)-8 TRANS Energy'!N156+'FR-16(7)(v)-12 DIST Energy'!N156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N156+'FR-16(7)(v)-9 TRANS Cust'!N156+'FR-16(7)(v)-13 DIST Cust'!N156","v":384},384,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N157","v":29323},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N157+'FR-16(7)(v)-7 TRANS Demand'!N157+'FR-16(7)(v)-11 DIST Demand'!N157","v":29323},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N157+'FR-16(7)(v)-8 TRANS Energy'!N157+'FR-16(7)(v)-12 DIST Energy'!N157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N157+'FR-16(7)(v)-9 TRANS Cust'!N157+'FR-16(7)(v)-13 DIST Cust'!N157","v":0},29323,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N158","v":151},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N158+'FR-16(7)(v)-7 TRANS Demand'!N158+'FR-16(7)(v)-11 DIST Demand'!N158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N158+'FR-16(7)(v)-8 TRANS Energy'!N158+'FR-16(7)(v)-12 DIST Energy'!N158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N158+'FR-16(7)(v)-9 TRANS Cust'!N158+'FR-16(7)(v)-13 DIST Cust'!N158","v":151},151,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N159","v":50932},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N159+'FR-16(7)(v)-7 TRANS Demand'!N159+'FR-16(7)(v)-11 DIST Demand'!N159","v":50932},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N159+'FR-16(7)(v)-8 TRANS Energy'!N159+'FR-16(7)(v)-12 DIST Energy'!N159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N159+'FR-16(7)(v)-9 TRANS Cust'!N159+'FR-16(7)(v)-13 DIST Cust'!N159","v":0},50932,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N160","v":307},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N160+'FR-16(7)(v)-7 TRANS Demand'!N160+'FR-16(7)(v)-11 DIST Demand'!N160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N160+'FR-16(7)(v)-8 TRANS Energy'!N160+'FR-16(7)(v)-12 DIST Energy'!N160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N160+'FR-16(7)(v)-9 TRANS Cust'!N160+'FR-16(7)(v)-13 DIST Cust'!N160","v":307},307,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N161","v":8567},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N161+'FR-16(7)(v)-7 TRANS Demand'!N161+'FR-16(7)(v)-11 DIST Demand'!N161","v":8567},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N161+'FR-16(7)(v)-8 TRANS Energy'!N161+'FR-16(7)(v)-12 DIST Energy'!N161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N161+'FR-16(7)(v)-9 TRANS Cust'!N161+'FR-16(7)(v)-13 DIST Cust'!N161","v":0},8567,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N162","v":102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N162+'FR-16(7)(v)-7 TRANS Demand'!N162+'FR-16(7)(v)-11 DIST Demand'!N162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N162+'FR-16(7)(v)-8 TRANS Energy'!N162+'FR-16(7)(v)-12 DIST Energy'!N162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N162+'FR-16(7)(v)-9 TRANS Cust'!N162+'FR-16(7)(v)-13 DIST Cust'!N162","v":102},102,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N163","v":66779},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N163+'FR-16(7)(v)-7 TRANS Demand'!N163+'FR-16(7)(v)-11 DIST Demand'!N163","v":66779},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N163+'FR-16(7)(v)-8 TRANS Energy'!N163+'FR-16(7)(v)-12 DIST Energy'!N163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N163+'FR-16(7)(v)-9 TRANS Cust'!N163+'FR-16(7)(v)-13 DIST Cust'!N163","v":0},{"$f":"SUM(G163:I163)","v":66779},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N164","v":668},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N164+'FR-16(7)(v)-7 TRANS Demand'!N164+'FR-16(7)(v)-11 DIST Demand'!N164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N164+'FR-16(7)(v)-8 TRANS Energy'!N164+'FR-16(7)(v)-12 DIST Energy'!N164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N164+'FR-16(7)(v)-9 TRANS Cust'!N164+'FR-16(7)(v)-13 DIST Cust'!N164","v":668},668,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N165","v":5366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N165+'FR-16(7)(v)-7 TRANS Demand'!N165+'FR-16(7)(v)-11 DIST Demand'!N165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N165+'FR-16(7)(v)-8 TRANS Energy'!N165+'FR-16(7)(v)-12 DIST Energy'!N165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N165+'FR-16(7)(v)-9 TRANS Cust'!N165+'FR-16(7)(v)-13 DIST Cust'!N165","v":5366},5366,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N166","v":1491},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N166+'FR-16(7)(v)-7 TRANS Demand'!N166+'FR-16(7)(v)-11 DIST Demand'!N166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N166+'FR-16(7)(v)-8 TRANS Energy'!N166+'FR-16(7)(v)-12 DIST Energy'!N166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N166+'FR-16(7)(v)-9 TRANS Cust'!N166+'FR-16(7)(v)-13 DIST Cust'!N166","v":1491},1491,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N167+'FR-16(7)(v)-7 TRANS Demand'!N167+'FR-16(7)(v)-11 DIST Demand'!N167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N167+'FR-16(7)(v)-8 TRANS Energy'!N167+'FR-16(7)(v)-12 DIST Energy'!N167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N167+'FR-16(7)(v)-9 TRANS Cust'!N167+'FR-16(7)(v)-13 DIST Cust'!N167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N168","v":5724},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N168+'FR-16(7)(v)-7 TRANS Demand'!N168+'FR-16(7)(v)-11 DIST Demand'!N168","v":5434},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N168+'FR-16(7)(v)-8 TRANS Energy'!N168+'FR-16(7)(v)-12 DIST Energy'!N168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N168+'FR-16(7)(v)-9 TRANS Cust'!N168+'FR-16(7)(v)-13 DIST Cust'!N168","v":290},5724,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N169","v":1323},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N169+'FR-16(7)(v)-7 TRANS Demand'!N169+'FR-16(7)(v)-11 DIST Demand'!N169","v":1256},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N169+'FR-16(7)(v)-8 TRANS Energy'!N169+'FR-16(7)(v)-12 DIST Energy'!N169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N169+'FR-16(7)(v)-9 TRANS Cust'!N169+'FR-16(7)(v)-13 DIST Cust'!N169","v":67},1323,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N170+'FR-16(7)(v)-7 TRANS Demand'!N170+'FR-16(7)(v)-11 DIST Demand'!N170","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N170+'FR-16(7)(v)-8 TRANS Energy'!N170+'FR-16(7)(v)-12 DIST Energy'!N170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N170+'FR-16(7)(v)-9 TRANS Cust'!N170+'FR-16(7)(v)-13 DIST Cust'!N170","v":0},{"$f":"SUM(G170:I170)","v":0},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":387618},{"$f":"SUM(G149:G169)","v":378133},0,9485,387618,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":455001},{"$f":"G171+G145","v":445516},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":9485},{"$f":"J171+J145","v":455001},{"$f":"F173-J173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":2635666},{"$f":"G147+G171","v":2626181},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":9485},{"$f":"J147+J171","v":2635666},{"$f":"F174-J174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N177","v":17087},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N177+'FR-16(7)(v)-7 TRANS Demand'!N177+'FR-16(7)(v)-11 DIST Demand'!N177","v":17087},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N177+'FR-16(7)(v)-8 TRANS Energy'!N177+'FR-16(7)(v)-12 DIST Energy'!N177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N177+'FR-16(7)(v)-9 TRANS Cust'!N177+'FR-16(7)(v)-13 DIST Cust'!N177","v":0},{"$f":"SUM(G177:I177)","v":17087},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N178","v":16651},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N178+'FR-16(7)(v)-7 TRANS Demand'!N178+'FR-16(7)(v)-11 DIST Demand'!N178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N178+'FR-16(7)(v)-8 TRANS Energy'!N178+'FR-16(7)(v)-12 DIST Energy'!N178","v":16651},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N178+'FR-16(7)(v)-9 TRANS Cust'!N178+'FR-16(7)(v)-13 DIST Cust'!N178","v":0},{"$f":"SUM(G178:I178)","v":16651},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N179","v":2919},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N179+'FR-16(7)(v)-7 TRANS Demand'!N179+'FR-16(7)(v)-11 DIST Demand'!N179","v":2919},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N179+'FR-16(7)(v)-8 TRANS Energy'!N179+'FR-16(7)(v)-12 DIST Energy'!N179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N179+'FR-16(7)(v)-9 TRANS Cust'!N179+'FR-16(7)(v)-13 DIST Cust'!N179","v":0},2919,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N180","v":9709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N180+'FR-16(7)(v)-7 TRANS Demand'!N180+'FR-16(7)(v)-11 DIST Demand'!N180","v":9709},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N180+'FR-16(7)(v)-8 TRANS Energy'!N180+'FR-16(7)(v)-12 DIST Energy'!N180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N180+'FR-16(7)(v)-9 TRANS Cust'!N180+'FR-16(7)(v)-13 DIST Cust'!N180","v":0},9709,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N181","v":65},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N181+'FR-16(7)(v)-7 TRANS Demand'!N181+'FR-16(7)(v)-11 DIST Demand'!N181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N181+'FR-16(7)(v)-8 TRANS Energy'!N181+'FR-16(7)(v)-12 DIST Energy'!N181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N181+'FR-16(7)(v)-9 TRANS Cust'!N181+'FR-16(7)(v)-13 DIST Cust'!N181","v":65},65,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N182","v":2102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N182+'FR-16(7)(v)-7 TRANS Demand'!N182+'FR-16(7)(v)-11 DIST Demand'!N182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N182+'FR-16(7)(v)-8 TRANS Energy'!N182+'FR-16(7)(v)-12 DIST Energy'!N182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N182+'FR-16(7)(v)-9 TRANS Cust'!N182+'FR-16(7)(v)-13 DIST Cust'!N182","v":2102},2102,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N183","v":11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N183+'FR-16(7)(v)-7 TRANS Demand'!N183+'FR-16(7)(v)-11 DIST Demand'!N183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N183+'FR-16(7)(v)-8 TRANS Energy'!N183+'FR-16(7)(v)-12 DIST Energy'!N183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N183+'FR-16(7)(v)-9 TRANS Cust'!N183+'FR-16(7)(v)-13 DIST Cust'!N183","v":11},11,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N184+'FR-16(7)(v)-7 TRANS Demand'!N184+'FR-16(7)(v)-11 DIST Demand'!N184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N184+'FR-16(7)(v)-8 TRANS Energy'!N184+'FR-16(7)(v)-12 DIST Energy'!N184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N184+'FR-16(7)(v)-9 TRANS Cust'!N184+'FR-16(7)(v)-13 DIST Cust'!N184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N185","v":-3716},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N185+'FR-16(7)(v)-7 TRANS Demand'!N185+'FR-16(7)(v)-11 DIST Demand'!N185","v":-608},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N185+'FR-16(7)(v)-8 TRANS Energy'!N185+'FR-16(7)(v)-12 DIST Energy'!N185","v":-2729},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N185+'FR-16(7)(v)-9 TRANS Cust'!N185+'FR-16(7)(v)-13 DIST Cust'!N185","v":-379},-3716,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":44828},29107,13922,1799,44828,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N189","v":33038},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N189+'FR-16(7)(v)-7 TRANS Demand'!N189+'FR-16(7)(v)-11 DIST Demand'!N189","v":33038},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N189+'FR-16(7)(v)-8 TRANS Energy'!N189+'FR-16(7)(v)-12 DIST Energy'!N189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N189+'FR-16(7)(v)-9 TRANS Cust'!N189+'FR-16(7)(v)-13 DIST Cust'!N189","v":0},{"$f":"SUM(G189:I189)","v":33038},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N190","v":32196},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N190+'FR-16(7)(v)-7 TRANS Demand'!N190+'FR-16(7)(v)-11 DIST Demand'!N190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N190+'FR-16(7)(v)-8 TRANS Energy'!N190+'FR-16(7)(v)-12 DIST Energy'!N190","v":32196},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N190+'FR-16(7)(v)-9 TRANS Cust'!N190+'FR-16(7)(v)-13 DIST Cust'!N190","v":0},{"$f":"SUM(G190:I190)","v":32196},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N191","v":5645},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N191+'FR-16(7)(v)-7 TRANS Demand'!N191+'FR-16(7)(v)-11 DIST Demand'!N191","v":5645},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N191+'FR-16(7)(v)-8 TRANS Energy'!N191+'FR-16(7)(v)-12 DIST Energy'!N191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N191+'FR-16(7)(v)-9 TRANS Cust'!N191+'FR-16(7)(v)-13 DIST Cust'!N191","v":0},5645,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N192","v":18772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N192+'FR-16(7)(v)-7 TRANS Demand'!N192+'FR-16(7)(v)-11 DIST Demand'!N192","v":18772},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N192+'FR-16(7)(v)-8 TRANS Energy'!N192+'FR-16(7)(v)-12 DIST Energy'!N192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N192+'FR-16(7)(v)-9 TRANS Cust'!N192+'FR-16(7)(v)-13 DIST Cust'!N192","v":0},18772,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N193","v":126},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N193+'FR-16(7)(v)-7 TRANS Demand'!N193+'FR-16(7)(v)-11 DIST Demand'!N193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N193+'FR-16(7)(v)-8 TRANS Energy'!N193+'FR-16(7)(v)-12 DIST Energy'!N193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N193+'FR-16(7)(v)-9 TRANS Cust'!N193+'FR-16(7)(v)-13 DIST Cust'!N193","v":126},126,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N194","v":4066},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N194+'FR-16(7)(v)-7 TRANS Demand'!N194+'FR-16(7)(v)-11 DIST Demand'!N194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N194+'FR-16(7)(v)-8 TRANS Energy'!N194+'FR-16(7)(v)-12 DIST Energy'!N194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N194+'FR-16(7)(v)-9 TRANS Cust'!N194+'FR-16(7)(v)-13 DIST Cust'!N194","v":4066},4066,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N195","v":22},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N195+'FR-16(7)(v)-7 TRANS Demand'!N195+'FR-16(7)(v)-11 DIST Demand'!N195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N195+'FR-16(7)(v)-8 TRANS Energy'!N195+'FR-16(7)(v)-12 DIST Energy'!N195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N195+'FR-16(7)(v)-9 TRANS Cust'!N195+'FR-16(7)(v)-13 DIST Cust'!N195","v":22},22,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N196+'FR-16(7)(v)-7 TRANS Demand'!N196+'FR-16(7)(v)-11 DIST Demand'!N196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N196+'FR-16(7)(v)-8 TRANS Energy'!N196+'FR-16(7)(v)-12 DIST Energy'!N196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N196+'FR-16(7)(v)-9 TRANS Cust'!N196+'FR-16(7)(v)-13 DIST Cust'!N196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N197","v":-312},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N197+'FR-16(7)(v)-7 TRANS Demand'!N197+'FR-16(7)(v)-11 DIST Demand'!N197","v":-51},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N197+'FR-16(7)(v)-8 TRANS Energy'!N197+'FR-16(7)(v)-12 DIST Energy'!N197","v":-229},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N197+'FR-16(7)(v)-9 TRANS Cust'!N197+'FR-16(7)(v)-13 DIST Cust'!N197","v":-32},-312,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":93553},{"$f":"SUM(G188:G197)","v":57404},{"$f":"SUM(H188:H197)","v":31967},{"$f":"SUM(I188:I197)","v":4182},{"$f":"SUM(J188:J197)","v":93553},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":2774047},2712692,45889,15466,2774047,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":1211693},1211693,0,0,1211693,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,573976,573976,0,0,573976,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,-20787,-20787,0,0,-20787,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":1764882},1764882,0,0,1764882,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,163080,163080,0,0,163080,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,-1656,-1656,0,0,-1656,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":161424},161424,0,0,161424,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":1926306},1926306,0,0,1926306,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":162301},162301,0,0,162301,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,50489,50489,0,0,50489,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":486},0,0,486,486,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":21734},21734,0,0,21734,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":115},0,0,115,115,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":143920},143920,0,0,143920,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":877},0,0,877,877,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":66968},66968,0,0,66968,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":346},0,0,346,346,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":118984},118984,0,0,118984,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":718},0,0,718,718,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":20014},20014,0,0,20014,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":238},0,0,238,238,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,{"$f":"F86-F163","v":60871},60871,0,0,60871,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,609,0,0,609,609,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,3545,0,0,3545,3545,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,38033,0,0,38033,38033,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-5724,-5434,0,-290,-5724,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,95089,90272,0,4817,95089,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":779613},730119,0,49494,779613,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":941037},891543,0,49494,941037,0]
[40,"NET TRANS & DIST PLANT",null,null,null,2705919,2656425,0,49494,2705919,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":13523},13523,0,0,13523,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,13178,0,13178,0,13178,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,2311,2311,0,0,2311,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,7683,7683,0,0,7683,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":1664},0,0,1664,1664,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,9,0,0,9,9,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,3716,608,2729,379,3716,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":42084},24125,15907,2052,42084,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":559},559,0,0,559,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,545,0,545,0,545,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,95,95,0,0,95,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,318,318,0,0,318,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":69},0,0,69,69,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,312,51,229,32,312,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":1898},1023,774,101,1898,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":2749901},2681573,16681,51647,2749901,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N292","v":417383},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N292+'FR-16(7)(v)-7 TRANS Demand'!N292+'FR-16(7)(v)-11 DIST Demand'!N292","v":406962},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N292+'FR-16(7)(v)-8 TRANS Energy'!N292+'FR-16(7)(v)-12 DIST Energy'!N292","v":2518},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N292+'FR-16(7)(v)-9 TRANS Cust'!N292+'FR-16(7)(v)-13 DIST Cust'!N292","v":7903},{"$f":"SUM(G292:I292)","v":417383},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N293","v":7700},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N293+'FR-16(7)(v)-7 TRANS Demand'!N293+'FR-16(7)(v)-11 DIST Demand'!N293","v":7508},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N293+'FR-16(7)(v)-8 TRANS Energy'!N293+'FR-16(7)(v)-12 DIST Energy'!N293","v":46},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N293+'FR-16(7)(v)-9 TRANS Cust'!N293+'FR-16(7)(v)-13 DIST Cust'!N293","v":146},7700,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N294","v":144836},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N294+'FR-16(7)(v)-7 TRANS Demand'!N294+'FR-16(7)(v)-11 DIST Demand'!N294","v":135571},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N294+'FR-16(7)(v)-8 TRANS Energy'!N294+'FR-16(7)(v)-12 DIST Energy'!N294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N294+'FR-16(7)(v)-9 TRANS Cust'!N294+'FR-16(7)(v)-13 DIST Cust'!N294","v":9265},144836,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N295","v":121992},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N295+'FR-16(7)(v)-7 TRANS Demand'!N295+'FR-16(7)(v)-11 DIST Demand'!N295","v":118946},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N295+'FR-16(7)(v)-8 TRANS Energy'!N295+'FR-16(7)(v)-12 DIST Energy'!N295","v":736},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N295+'FR-16(7)(v)-9 TRANS Cust'!N295+'FR-16(7)(v)-13 DIST Cust'!N295","v":2310},121992,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N296","v":1529},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N296+'FR-16(7)(v)-7 TRANS Demand'!N296+'FR-16(7)(v)-11 DIST Demand'!N296","v":1491},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N296+'FR-16(7)(v)-8 TRANS Energy'!N296+'FR-16(7)(v)-12 DIST Energy'!N296","v":9},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N296+'FR-16(7)(v)-9 TRANS Cust'!N296+'FR-16(7)(v)-13 DIST Cust'!N296","v":29},1529,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N297","v":-495},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N297+'FR-16(7)(v)-7 TRANS Demand'!N297+'FR-16(7)(v)-11 DIST Demand'!N297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N297+'FR-16(7)(v)-8 TRANS Energy'!N297+'FR-16(7)(v)-12 DIST Energy'!N297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N297+'FR-16(7)(v)-9 TRANS Cust'!N297+'FR-16(7)(v)-13 DIST Cust'!N297","v":-495},-495,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N298","v":-5350},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N298+'FR-16(7)(v)-7 TRANS Demand'!N298+'FR-16(7)(v)-11 DIST Demand'!N298","v":-3074},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N298+'FR-16(7)(v)-8 TRANS Energy'!N298+'FR-16(7)(v)-12 DIST Energy'!N298","v":-2022},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N298+'FR-16(7)(v)-9 TRANS Cust'!N298+'FR-16(7)(v)-13 DIST Cust'!N298","v":-254},-5350,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N299+'FR-16(7)(v)-7 TRANS Demand'!N299+'FR-16(7)(v)-11 DIST Demand'!N299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N299+'FR-16(7)(v)-8 TRANS Energy'!N299+'FR-16(7)(v)-12 DIST Energy'!N299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N299+'FR-16(7)(v)-9 TRANS Cust'!N299+'FR-16(7)(v)-13 DIST Cust'!N299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N300+'FR-16(7)(v)-7 TRANS Demand'!N300+'FR-16(7)(v)-11 DIST Demand'!N300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N300+'FR-16(7)(v)-8 TRANS Energy'!N300+'FR-16(7)(v)-12 DIST Energy'!N300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N300+'FR-16(7)(v)-9 TRANS Cust'!N300+'FR-16(7)(v)-13 DIST Cust'!N300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":687595},667404,1287,18904,687595,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N304","v":-21722},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N304+'FR-16(7)(v)-7 TRANS Demand'!N304+'FR-16(7)(v)-11 DIST Demand'!N304","v":-21179},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N304+'FR-16(7)(v)-8 TRANS Energy'!N304+'FR-16(7)(v)-12 DIST Energy'!N304","v":-131},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N304+'FR-16(7)(v)-9 TRANS Cust'!N304+'FR-16(7)(v)-13 DIST Cust'!N304","v":-412},{"$f":"SUM(G304:I304)","v":-21722},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N305","v":51911},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N305+'FR-16(7)(v)-7 TRANS Demand'!N305+'FR-16(7)(v)-11 DIST Demand'!N305","v":50615},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N305+'FR-16(7)(v)-8 TRANS Energy'!N305+'FR-16(7)(v)-12 DIST Energy'!N305","v":313},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N305+'FR-16(7)(v)-9 TRANS Cust'!N305+'FR-16(7)(v)-13 DIST Cust'!N305","v":983},51911,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N306+'FR-16(7)(v)-7 TRANS Demand'!N306+'FR-16(7)(v)-11 DIST Demand'!N306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N306+'FR-16(7)(v)-8 TRANS Energy'!N306+'FR-16(7)(v)-12 DIST Energy'!N306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N306+'FR-16(7)(v)-9 TRANS Cust'!N306+'FR-16(7)(v)-13 DIST Cust'!N306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N307","v":5155},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N307+'FR-16(7)(v)-7 TRANS Demand'!N307+'FR-16(7)(v)-11 DIST Demand'!N307","v":5027},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N307+'FR-16(7)(v)-8 TRANS Energy'!N307+'FR-16(7)(v)-12 DIST Energy'!N307","v":31},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N307+'FR-16(7)(v)-9 TRANS Cust'!N307+'FR-16(7)(v)-13 DIST Cust'!N307","v":97},5155,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N308+'FR-16(7)(v)-7 TRANS Demand'!N308+'FR-16(7)(v)-11 DIST Demand'!N308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N308+'FR-16(7)(v)-8 TRANS Energy'!N308+'FR-16(7)(v)-12 DIST Energy'!N308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N308+'FR-16(7)(v)-9 TRANS Cust'!N308+'FR-16(7)(v)-13 DIST Cust'!N308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N309+'FR-16(7)(v)-7 TRANS Demand'!N309+'FR-16(7)(v)-11 DIST Demand'!N309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N309+'FR-16(7)(v)-8 TRANS Energy'!N309+'FR-16(7)(v)-12 DIST Energy'!N309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N309+'FR-16(7)(v)-9 TRANS Cust'!N309+'FR-16(7)(v)-13 DIST Cust'!N309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N310","v":788},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N310+'FR-16(7)(v)-7 TRANS Demand'!N310+'FR-16(7)(v)-11 DIST Demand'!N310","v":738},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N310+'FR-16(7)(v)-8 TRANS Energy'!N310+'FR-16(7)(v)-12 DIST Energy'!N310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N310+'FR-16(7)(v)-9 TRANS Cust'!N310+'FR-16(7)(v)-13 DIST Cust'!N310","v":50},788,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N311","v":748},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N311+'FR-16(7)(v)-7 TRANS Demand'!N311+'FR-16(7)(v)-11 DIST Demand'!N311","v":283},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N311+'FR-16(7)(v)-8 TRANS Energy'!N311+'FR-16(7)(v)-12 DIST Energy'!N311","v":408},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N311+'FR-16(7)(v)-9 TRANS Cust'!N311+'FR-16(7)(v)-13 DIST Cust'!N311","v":57},748,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N312","v":188},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N312+'FR-16(7)(v)-7 TRANS Demand'!N312+'FR-16(7)(v)-11 DIST Demand'!N312","v":32},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N312+'FR-16(7)(v)-8 TRANS Energy'!N312+'FR-16(7)(v)-12 DIST Energy'!N312","v":154},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N312+'FR-16(7)(v)-9 TRANS Cust'!N312+'FR-16(7)(v)-13 DIST Cust'!N312","v":2},{"$f":"SUM(G312:I312)","v":188},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N313","v":15797},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N313+'FR-16(7)(v)-7 TRANS Demand'!N313+'FR-16(7)(v)-11 DIST Demand'!N313","v":5992},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N313+'FR-16(7)(v)-8 TRANS Energy'!N313+'FR-16(7)(v)-12 DIST Energy'!N313","v":8611},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N313+'FR-16(7)(v)-9 TRANS Cust'!N313+'FR-16(7)(v)-13 DIST Cust'!N313","v":1194},{"$f":"SUM(G313:I313)","v":15797},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N314+'FR-16(7)(v)-7 TRANS Demand'!N314+'FR-16(7)(v)-11 DIST Demand'!N314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N314+'FR-16(7)(v)-8 TRANS Energy'!N314+'FR-16(7)(v)-12 DIST Energy'!N314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N314+'FR-16(7)(v)-9 TRANS Cust'!N314+'FR-16(7)(v)-13 DIST Cust'!N314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":52865},41508,9386,1971,52865,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N318","v":595},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N318+'FR-16(7)(v)-7 TRANS Demand'!N318+'FR-16(7)(v)-11 DIST Demand'!N318","v":580},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N318+'FR-16(7)(v)-8 TRANS Energy'!N318+'FR-16(7)(v)-12 DIST Energy'!N318","v":4},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N318+'FR-16(7)(v)-9 TRANS Cust'!N318+'FR-16(7)(v)-13 DIST Cust'!N318","v":11},{"$f":"SUM(G318:I318)","v":595},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N319+'FR-16(7)(v)-7 TRANS Demand'!N319+'FR-16(7)(v)-11 DIST Demand'!N319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N319+'FR-16(7)(v)-8 TRANS Energy'!N319+'FR-16(7)(v)-12 DIST Energy'!N319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N319+'FR-16(7)(v)-9 TRANS Cust'!N319+'FR-16(7)(v)-13 DIST Cust'!N319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N320+'FR-16(7)(v)-7 TRANS Demand'!N320+'FR-16(7)(v)-11 DIST Demand'!N320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N320+'FR-16(7)(v)-8 TRANS Energy'!N320+'FR-16(7)(v)-12 DIST Energy'!N320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N320+'FR-16(7)(v)-9 TRANS Cust'!N320+'FR-16(7)(v)-13 DIST Cust'!N320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N321+'FR-16(7)(v)-7 TRANS Demand'!N321+'FR-16(7)(v)-11 DIST Demand'!N321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N321+'FR-16(7)(v)-8 TRANS Energy'!N321+'FR-16(7)(v)-12 DIST Energy'!N321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N321+'FR-16(7)(v)-9 TRANS Cust'!N321+'FR-16(7)(v)-13 DIST Cust'!N321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":595},580,4,11,595,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":741055},709492,10677,20886,741055,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N338","v":-27},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N338+'FR-16(7)(v)-7 TRANS Demand'!N338+'FR-16(7)(v)-11 DIST Demand'!N338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N338+'FR-16(7)(v)-8 TRANS Energy'!N338+'FR-16(7)(v)-12 DIST Energy'!N338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N338+'FR-16(7)(v)-9 TRANS Cust'!N338+'FR-16(7)(v)-13 DIST Cust'!N338","v":-27},{"$f":"SUM(G338:I338)","v":-27},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N339","v":-325},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N339+'FR-16(7)(v)-7 TRANS Demand'!N339+'FR-16(7)(v)-11 DIST Demand'!N339","v":-123},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N339+'FR-16(7)(v)-8 TRANS Energy'!N339+'FR-16(7)(v)-12 DIST Energy'!N339","v":-177},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N339+'FR-16(7)(v)-9 TRANS Cust'!N339+'FR-16(7)(v)-13 DIST Cust'!N339","v":-25},-325,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N340+'FR-16(7)(v)-7 TRANS Demand'!N340+'FR-16(7)(v)-11 DIST Demand'!N340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N340+'FR-16(7)(v)-8 TRANS Energy'!N340+'FR-16(7)(v)-12 DIST Energy'!N340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N340+'FR-16(7)(v)-9 TRANS Cust'!N340+'FR-16(7)(v)-13 DIST Cust'!N340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N341+'FR-16(7)(v)-7 TRANS Demand'!N341+'FR-16(7)(v)-11 DIST Demand'!N341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N341+'FR-16(7)(v)-8 TRANS Energy'!N341+'FR-16(7)(v)-12 DIST Energy'!N341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N341+'FR-16(7)(v)-9 TRANS Cust'!N341+'FR-16(7)(v)-13 DIST Cust'!N341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N342+'FR-16(7)(v)-7 TRANS Demand'!N342+'FR-16(7)(v)-11 DIST Demand'!N342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N342+'FR-16(7)(v)-8 TRANS Energy'!N342+'FR-16(7)(v)-12 DIST Energy'!N342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N342+'FR-16(7)(v)-9 TRANS Cust'!N342+'FR-16(7)(v)-13 DIST Cust'!N342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N343","v":15},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N343+'FR-16(7)(v)-7 TRANS Demand'!N343+'FR-16(7)(v)-11 DIST Demand'!N343","v":14},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N343+'FR-16(7)(v)-8 TRANS Energy'!N343+'FR-16(7)(v)-12 DIST Energy'!N343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N343+'FR-16(7)(v)-9 TRANS Cust'!N343+'FR-16(7)(v)-13 DIST Cust'!N343","v":1},15,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N344+'FR-16(7)(v)-7 TRANS Demand'!N344+'FR-16(7)(v)-11 DIST Demand'!N344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N344+'FR-16(7)(v)-8 TRANS Energy'!N344+'FR-16(7)(v)-12 DIST Energy'!N344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N344+'FR-16(7)(v)-9 TRANS Cust'!N344+'FR-16(7)(v)-13 DIST Cust'!N344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N345","v":-7889},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N345+'FR-16(7)(v)-7 TRANS Demand'!N345+'FR-16(7)(v)-11 DIST Demand'!N345","v":-2992},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N345+'FR-16(7)(v)-8 TRANS Energy'!N345+'FR-16(7)(v)-12 DIST Energy'!N345","v":-4300},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N345+'FR-16(7)(v)-9 TRANS Cust'!N345+'FR-16(7)(v)-13 DIST Cust'!N345","v":-597},-7889,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N346","v":-3044},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N346+'FR-16(7)(v)-7 TRANS Demand'!N346+'FR-16(7)(v)-11 DIST Demand'!N346","v":-1154},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N346+'FR-16(7)(v)-8 TRANS Energy'!N346+'FR-16(7)(v)-12 DIST Energy'!N346","v":-1660},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N346+'FR-16(7)(v)-9 TRANS Cust'!N346+'FR-16(7)(v)-13 DIST Cust'!N346","v":-230},-3044,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N347+'FR-16(7)(v)-7 TRANS Demand'!N347+'FR-16(7)(v)-11 DIST Demand'!N347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N347+'FR-16(7)(v)-8 TRANS Energy'!N347+'FR-16(7)(v)-12 DIST Energy'!N347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N347+'FR-16(7)(v)-9 TRANS Cust'!N347+'FR-16(7)(v)-13 DIST Cust'!N347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N348","v":-177},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N348+'FR-16(7)(v)-7 TRANS Demand'!N348+'FR-16(7)(v)-11 DIST Demand'!N348","v":-67},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N348+'FR-16(7)(v)-8 TRANS Energy'!N348+'FR-16(7)(v)-12 DIST Energy'!N348","v":-97},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N348+'FR-16(7)(v)-9 TRANS Cust'!N348+'FR-16(7)(v)-13 DIST Cust'!N348","v":-13},-177,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N349+'FR-16(7)(v)-7 TRANS Demand'!N349+'FR-16(7)(v)-11 DIST Demand'!N349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N349+'FR-16(7)(v)-8 TRANS Energy'!N349+'FR-16(7)(v)-12 DIST Energy'!N349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N349+'FR-16(7)(v)-9 TRANS Cust'!N349+'FR-16(7)(v)-13 DIST Cust'!N349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N350","v":-240},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N350+'FR-16(7)(v)-7 TRANS Demand'!N350+'FR-16(7)(v)-11 DIST Demand'!N350","v":-91},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N350+'FR-16(7)(v)-8 TRANS Energy'!N350+'FR-16(7)(v)-12 DIST Energy'!N350","v":-131},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N350+'FR-16(7)(v)-9 TRANS Cust'!N350+'FR-16(7)(v)-13 DIST Cust'!N350","v":-18},-240,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N351+'FR-16(7)(v)-7 TRANS Demand'!N351+'FR-16(7)(v)-11 DIST Demand'!N351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N351+'FR-16(7)(v)-8 TRANS Energy'!N351+'FR-16(7)(v)-12 DIST Energy'!N351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N351+'FR-16(7)(v)-9 TRANS Cust'!N351+'FR-16(7)(v)-13 DIST Cust'!N351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N352","v":-44},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N352+'FR-16(7)(v)-7 TRANS Demand'!N352+'FR-16(7)(v)-11 DIST Demand'!N352","v":-17},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N352+'FR-16(7)(v)-8 TRANS Energy'!N352+'FR-16(7)(v)-12 DIST Energy'!N352","v":-24},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N352+'FR-16(7)(v)-9 TRANS Cust'!N352+'FR-16(7)(v)-13 DIST Cust'!N352","v":-3},-44,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N353","v":-538},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N353+'FR-16(7)(v)-7 TRANS Demand'!N353+'FR-16(7)(v)-11 DIST Demand'!N353","v":-204},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N353+'FR-16(7)(v)-8 TRANS Energy'!N353+'FR-16(7)(v)-12 DIST Energy'!N353","v":-293},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N353+'FR-16(7)(v)-9 TRANS Cust'!N353+'FR-16(7)(v)-13 DIST Cust'!N353","v":-41},-538,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N354","v":-11282},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N354+'FR-16(7)(v)-7 TRANS Demand'!N354+'FR-16(7)(v)-11 DIST Demand'!N354","v":-11001},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N354+'FR-16(7)(v)-8 TRANS Energy'!N354+'FR-16(7)(v)-12 DIST Energy'!N354","v":-68},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N354+'FR-16(7)(v)-9 TRANS Cust'!N354+'FR-16(7)(v)-13 DIST Cust'!N354","v":-213},-11282,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N355","v":-11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N355+'FR-16(7)(v)-7 TRANS Demand'!N355+'FR-16(7)(v)-11 DIST Demand'!N355","v":-4},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N355+'FR-16(7)(v)-8 TRANS Energy'!N355+'FR-16(7)(v)-12 DIST Energy'!N355","v":-6},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N355+'FR-16(7)(v)-9 TRANS Cust'!N355+'FR-16(7)(v)-13 DIST Cust'!N355","v":-1},-11,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N356","v":358},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N356+'FR-16(7)(v)-7 TRANS Demand'!N356+'FR-16(7)(v)-11 DIST Demand'!N356","v":349},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N356+'FR-16(7)(v)-8 TRANS Energy'!N356+'FR-16(7)(v)-12 DIST Energy'!N356","v":2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N356+'FR-16(7)(v)-9 TRANS Cust'!N356+'FR-16(7)(v)-13 DIST Cust'!N356","v":7},358,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N357","v":-1386},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N357+'FR-16(7)(v)-7 TRANS Demand'!N357+'FR-16(7)(v)-11 DIST Demand'!N357","v":-526},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N357+'FR-16(7)(v)-8 TRANS Energy'!N357+'FR-16(7)(v)-12 DIST Energy'!N357","v":-755},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N357+'FR-16(7)(v)-9 TRANS Cust'!N357+'FR-16(7)(v)-13 DIST Cust'!N357","v":-105},-1386,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N358","v":6631},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N358+'FR-16(7)(v)-7 TRANS Demand'!N358+'FR-16(7)(v)-11 DIST Demand'!N358","v":6466},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N358+'FR-16(7)(v)-8 TRANS Energy'!N358+'FR-16(7)(v)-12 DIST Energy'!N358","v":40},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N358+'FR-16(7)(v)-9 TRANS Cust'!N358+'FR-16(7)(v)-13 DIST Cust'!N358","v":125},6631,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N359","v":-737},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N359+'FR-16(7)(v)-7 TRANS Demand'!N359+'FR-16(7)(v)-11 DIST Demand'!N359","v":-719},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N359+'FR-16(7)(v)-8 TRANS Energy'!N359+'FR-16(7)(v)-12 DIST Energy'!N359","v":-4},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N359+'FR-16(7)(v)-9 TRANS Cust'!N359+'FR-16(7)(v)-13 DIST Cust'!N359","v":-14},-737,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N360+'FR-16(7)(v)-7 TRANS Demand'!N360+'FR-16(7)(v)-11 DIST Demand'!N360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N360+'FR-16(7)(v)-8 TRANS Energy'!N360+'FR-16(7)(v)-12 DIST Energy'!N360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N360+'FR-16(7)(v)-9 TRANS Cust'!N360+'FR-16(7)(v)-13 DIST Cust'!N360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-18696},-10069,-7473,-1154,-18696,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N364+'FR-16(7)(v)-7 TRANS Demand'!N364+'FR-16(7)(v)-11 DIST Demand'!N364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N364+'FR-16(7)(v)-8 TRANS Energy'!N364+'FR-16(7)(v)-12 DIST Energy'!N364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N364+'FR-16(7)(v)-9 TRANS Cust'!N364+'FR-16(7)(v)-13 DIST Cust'!N364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N365+'FR-16(7)(v)-7 TRANS Demand'!N365+'FR-16(7)(v)-11 DIST Demand'!N365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N365+'FR-16(7)(v)-8 TRANS Energy'!N365+'FR-16(7)(v)-12 DIST Energy'!N365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N365+'FR-16(7)(v)-9 TRANS Cust'!N365+'FR-16(7)(v)-13 DIST Cust'!N365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N366+'FR-16(7)(v)-7 TRANS Demand'!N366+'FR-16(7)(v)-11 DIST Demand'!N366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N366+'FR-16(7)(v)-8 TRANS Energy'!N366+'FR-16(7)(v)-12 DIST Energy'!N366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N366+'FR-16(7)(v)-9 TRANS Cust'!N366+'FR-16(7)(v)-13 DIST Cust'!N366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N370+'FR-16(7)(v)-7 TRANS Demand'!N370+'FR-16(7)(v)-11 DIST Demand'!N370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N370+'FR-16(7)(v)-8 TRANS Energy'!N370+'FR-16(7)(v)-12 DIST Energy'!N370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N370+'FR-16(7)(v)-9 TRANS Cust'!N370+'FR-16(7)(v)-13 DIST Cust'!N370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N371+'FR-16(7)(v)-7 TRANS Demand'!N371+'FR-16(7)(v)-11 DIST Demand'!N371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N371+'FR-16(7)(v)-8 TRANS Energy'!N371+'FR-16(7)(v)-12 DIST Energy'!N371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N371+'FR-16(7)(v)-9 TRANS Cust'!N371+'FR-16(7)(v)-13 DIST Cust'!N371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N372+'FR-16(7)(v)-7 TRANS Demand'!N372+'FR-16(7)(v)-11 DIST Demand'!N372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N372+'FR-16(7)(v)-8 TRANS Energy'!N372+'FR-16(7)(v)-12 DIST Energy'!N372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N372+'FR-16(7)(v)-9 TRANS Cust'!N372+'FR-16(7)(v)-13 DIST Cust'!N372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N373+'FR-16(7)(v)-7 TRANS Demand'!N373+'FR-16(7)(v)-11 DIST Demand'!N373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N373+'FR-16(7)(v)-8 TRANS Energy'!N373+'FR-16(7)(v)-12 DIST Energy'!N373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N373+'FR-16(7)(v)-9 TRANS Cust'!N373+'FR-16(7)(v)-13 DIST Cust'!N373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N374+'FR-16(7)(v)-7 TRANS Demand'!N374+'FR-16(7)(v)-11 DIST Demand'!N374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N374+'FR-16(7)(v)-8 TRANS Energy'!N374+'FR-16(7)(v)-12 DIST Energy'!N374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N374+'FR-16(7)(v)-9 TRANS Cust'!N374+'FR-16(7)(v)-13 DIST Cust'!N374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-18696},-10069,-7473,-1154,-18696,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":1990150},1962012,-1469,29607,1990150,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N395","v":57124},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N395+'FR-16(7)(v)-7 TRANS Demand'!N395+'FR-16(7)(v)-11 DIST Demand'!N395","v":33811},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N395+'FR-16(7)(v)-8 TRANS Energy'!N395+'FR-16(7)(v)-12 DIST Energy'!N395","v":19273},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N395+'FR-16(7)(v)-9 TRANS Cust'!N395+'FR-16(7)(v)-13 DIST Cust'!N395","v":4040},{"$f":"SUM(G395:I395)","v":57124},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N396","v":77192},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N396+'FR-16(7)(v)-7 TRANS Demand'!N396+'FR-16(7)(v)-11 DIST Demand'!N396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N396+'FR-16(7)(v)-8 TRANS Energy'!N396+'FR-16(7)(v)-12 DIST Energy'!N396","v":77192},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N396+'FR-16(7)(v)-9 TRANS Cust'!N396+'FR-16(7)(v)-13 DIST Cust'!N396","v":0},{"$f":"SUM(G396:I396)","v":77192},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N397+'FR-16(7)(v)-7 TRANS Demand'!N397+'FR-16(7)(v)-11 DIST Demand'!N397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N397+'FR-16(7)(v)-8 TRANS Energy'!N397+'FR-16(7)(v)-12 DIST Energy'!N397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N397+'FR-16(7)(v)-9 TRANS Cust'!N397+'FR-16(7)(v)-13 DIST Cust'!N397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":134316},33811,96465,4040,134316,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":134316},33811,96465,4040,134316,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N402+'FR-16(7)(v)-7 TRANS Demand'!N402+'FR-16(7)(v)-11 DIST Demand'!N402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N402+'FR-16(7)(v)-8 TRANS Energy'!N402+'FR-16(7)(v)-12 DIST Energy'!N402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N402+'FR-16(7)(v)-9 TRANS Cust'!N402+'FR-16(7)(v)-13 DIST Cust'!N402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N403+'FR-16(7)(v)-7 TRANS Demand'!N403+'FR-16(7)(v)-11 DIST Demand'!N403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N403+'FR-16(7)(v)-8 TRANS Energy'!N403+'FR-16(7)(v)-12 DIST Energy'!N403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N403+'FR-16(7)(v)-9 TRANS Cust'!N403+'FR-16(7)(v)-13 DIST Cust'!N403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N404+'FR-16(7)(v)-7 TRANS Demand'!N404+'FR-16(7)(v)-11 DIST Demand'!N404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N404+'FR-16(7)(v)-8 TRANS Energy'!N404+'FR-16(7)(v)-12 DIST Energy'!N404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N404+'FR-16(7)(v)-9 TRANS Cust'!N404+'FR-16(7)(v)-13 DIST Cust'!N404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N411+'FR-16(7)(v)-7 TRANS Demand'!N411+'FR-16(7)(v)-11 DIST Demand'!N411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N411+'FR-16(7)(v)-8 TRANS Energy'!N411+'FR-16(7)(v)-12 DIST Energy'!N411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N411+'FR-16(7)(v)-9 TRANS Cust'!N411+'FR-16(7)(v)-13 DIST Cust'!N411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N412+'FR-16(7)(v)-7 TRANS Demand'!N412+'FR-16(7)(v)-11 DIST Demand'!N412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N412+'FR-16(7)(v)-8 TRANS Energy'!N412+'FR-16(7)(v)-12 DIST Energy'!N412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N412+'FR-16(7)(v)-9 TRANS Cust'!N412+'FR-16(7)(v)-13 DIST Cust'!N412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N413+'FR-16(7)(v)-7 TRANS Demand'!N413+'FR-16(7)(v)-11 DIST Demand'!N413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N413+'FR-16(7)(v)-8 TRANS Energy'!N413+'FR-16(7)(v)-12 DIST Energy'!N413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N413+'FR-16(7)(v)-9 TRANS Cust'!N413+'FR-16(7)(v)-13 DIST Cust'!N413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":134316},33811,96465,4040,134316,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-741055},-709492,-10677,-20886,-741055,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-18696},-10069,-7473,-1154,-18696,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":134316},33811,96465,4040,134316,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-625435},-685750,78315,-18000,-625435,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":2749901},2681573,16681,51647,2749901,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-625435},-685750,78315,-18000,-625435,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":2124466},1995823,94996,33647,2124466,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":150625},{"$f":"F429-SUM(H429:I429)","v":141504},{"$f":"ROUND(H426*H428,0)","v":6735},{"$f":"ROUND(I426*I428,0)","v":2386},{"$f":"SUM(G429:I429)","v":150625},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N431","v":2273698},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N431+'FR-16(7)(v)-7 TRANS Demand'!N431+'FR-16(7)(v)-11 DIST Demand'!N431","v":2136311},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N431+'FR-16(7)(v)-8 TRANS Energy'!N431+'FR-16(7)(v)-12 DIST Energy'!N431","v":101705},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N431+'FR-16(7)(v)-9 TRANS Cust'!N431+'FR-16(7)(v)-13 DIST Cust'!N431","v":35682},{"$f":"SUM(G431:I431)","v":2273698},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":161046},{"$f":"F433-H433-I433","v":151315},{"$f":"ROUND(H431*H432,0)","v":7204},{"$f":"ROUND(I431*I432,0)","v":2527},{"$f":"ROUND(J431*J432,0)","v":161046},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N447+'FR-16(7)(v)-7 TRANS Demand'!N447+'FR-16(7)(v)-11 DIST Demand'!N447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N447+'FR-16(7)(v)-8 TRANS Energy'!N447+'FR-16(7)(v)-12 DIST Energy'!N447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N447+'FR-16(7)(v)-9 TRANS Cust'!N447+'FR-16(7)(v)-13 DIST Cust'!N447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N448","v":415812},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N448+'FR-16(7)(v)-7 TRANS Demand'!N448+'FR-16(7)(v)-11 DIST Demand'!N448","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N448+'FR-16(7)(v)-8 TRANS Energy'!N448+'FR-16(7)(v)-12 DIST Energy'!N448","v":415812},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N448+'FR-16(7)(v)-9 TRANS Cust'!N448+'FR-16(7)(v)-13 DIST Cust'!N448","v":0},415812,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N449+'FR-16(7)(v)-7 TRANS Demand'!N449+'FR-16(7)(v)-11 DIST Demand'!N449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N449+'FR-16(7)(v)-8 TRANS Energy'!N449+'FR-16(7)(v)-12 DIST Energy'!N449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N449+'FR-16(7)(v)-9 TRANS Cust'!N449+'FR-16(7)(v)-13 DIST Cust'!N449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N450+'FR-16(7)(v)-7 TRANS Demand'!N450+'FR-16(7)(v)-11 DIST Demand'!N450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N450+'FR-16(7)(v)-8 TRANS Energy'!N450+'FR-16(7)(v)-12 DIST Energy'!N450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N450+'FR-16(7)(v)-9 TRANS Cust'!N450+'FR-16(7)(v)-13 DIST Cust'!N450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N451","v":186719},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N451+'FR-16(7)(v)-7 TRANS Demand'!N451+'FR-16(7)(v)-11 DIST Demand'!N451","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N451+'FR-16(7)(v)-8 TRANS Energy'!N451+'FR-16(7)(v)-12 DIST Energy'!N451","v":186719},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N451+'FR-16(7)(v)-9 TRANS Cust'!N451+'FR-16(7)(v)-13 DIST Cust'!N451","v":0},186719,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N452+'FR-16(7)(v)-7 TRANS Demand'!N452+'FR-16(7)(v)-11 DIST Demand'!N452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N452+'FR-16(7)(v)-8 TRANS Energy'!N452+'FR-16(7)(v)-12 DIST Energy'!N452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N452+'FR-16(7)(v)-9 TRANS Cust'!N452+'FR-16(7)(v)-13 DIST Cust'!N452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":602531},0,602531,0,602531,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N456+'FR-16(7)(v)-7 TRANS Demand'!N456+'FR-16(7)(v)-11 DIST Demand'!N456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N456+'FR-16(7)(v)-8 TRANS Energy'!N456+'FR-16(7)(v)-12 DIST Energy'!N456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N456+'FR-16(7)(v)-9 TRANS Cust'!N456+'FR-16(7)(v)-13 DIST Cust'!N456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":602531},0,602531,0,602531,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N462+'FR-16(7)(v)-7 TRANS Demand'!N462+'FR-16(7)(v)-11 DIST Demand'!N462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N462+'FR-16(7)(v)-8 TRANS Energy'!N462+'FR-16(7)(v)-12 DIST Energy'!N462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N462+'FR-16(7)(v)-9 TRANS Cust'!N462+'FR-16(7)(v)-13 DIST Cust'!N462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N463","v":69367},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N463+'FR-16(7)(v)-7 TRANS Demand'!N463+'FR-16(7)(v)-11 DIST Demand'!N463","v":69367},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N463+'FR-16(7)(v)-8 TRANS Energy'!N463+'FR-16(7)(v)-12 DIST Energy'!N463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N463+'FR-16(7)(v)-9 TRANS Cust'!N463+'FR-16(7)(v)-13 DIST Cust'!N463","v":0},{"$f":"SUM(G463:I463)","v":69367},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N464+'FR-16(7)(v)-7 TRANS Demand'!N464+'FR-16(7)(v)-11 DIST Demand'!N464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N464+'FR-16(7)(v)-8 TRANS Energy'!N464+'FR-16(7)(v)-12 DIST Energy'!N464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N464+'FR-16(7)(v)-9 TRANS Cust'!N464+'FR-16(7)(v)-13 DIST Cust'!N464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N465+'FR-16(7)(v)-7 TRANS Demand'!N465+'FR-16(7)(v)-11 DIST Demand'!N465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N465+'FR-16(7)(v)-8 TRANS Energy'!N465+'FR-16(7)(v)-12 DIST Energy'!N465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N465+'FR-16(7)(v)-9 TRANS Cust'!N465+'FR-16(7)(v)-13 DIST Cust'!N465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":69367},69367,0,0,69367,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N469","v":5974},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N469+'FR-16(7)(v)-7 TRANS Demand'!N469+'FR-16(7)(v)-11 DIST Demand'!N469","v":5974},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N469+'FR-16(7)(v)-8 TRANS Energy'!N469+'FR-16(7)(v)-12 DIST Energy'!N469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N469+'FR-16(7)(v)-9 TRANS Cust'!N469+'FR-16(7)(v)-13 DIST Cust'!N469","v":0},{"$f":"SUM(G469:I469)","v":5974},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":5974},5974,0,0,5974,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N473","v":1936},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N473+'FR-16(7)(v)-7 TRANS Demand'!N473+'FR-16(7)(v)-11 DIST Demand'!N473","v":1936},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N473+'FR-16(7)(v)-8 TRANS Energy'!N473+'FR-16(7)(v)-12 DIST Energy'!N473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N473+'FR-16(7)(v)-9 TRANS Cust'!N473+'FR-16(7)(v)-13 DIST Cust'!N473","v":0},{"$f":"SUM(G473:I473)","v":1936},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N474+'FR-16(7)(v)-7 TRANS Demand'!N474+'FR-16(7)(v)-11 DIST Demand'!N474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N474+'FR-16(7)(v)-8 TRANS Energy'!N474+'FR-16(7)(v)-12 DIST Energy'!N474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N474+'FR-16(7)(v)-9 TRANS Cust'!N474+'FR-16(7)(v)-13 DIST Cust'!N474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N475","v":11366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N475+'FR-16(7)(v)-7 TRANS Demand'!N475+'FR-16(7)(v)-11 DIST Demand'!N475","v":11366},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N475+'FR-16(7)(v)-8 TRANS Energy'!N475+'FR-16(7)(v)-12 DIST Energy'!N475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N475+'FR-16(7)(v)-9 TRANS Cust'!N475+'FR-16(7)(v)-13 DIST Cust'!N475","v":0},11366,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N476","v":69},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N476+'FR-16(7)(v)-7 TRANS Demand'!N476+'FR-16(7)(v)-11 DIST Demand'!N476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N476+'FR-16(7)(v)-8 TRANS Energy'!N476+'FR-16(7)(v)-12 DIST Energy'!N476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N476+'FR-16(7)(v)-9 TRANS Cust'!N476+'FR-16(7)(v)-13 DIST Cust'!N476","v":69},{"$f":"SUM(G476:I476)","v":69},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N477","v":5289},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N477+'FR-16(7)(v)-7 TRANS Demand'!N477+'FR-16(7)(v)-11 DIST Demand'!N477","v":5289},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N477+'FR-16(7)(v)-8 TRANS Energy'!N477+'FR-16(7)(v)-12 DIST Energy'!N477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N477+'FR-16(7)(v)-9 TRANS Cust'!N477+'FR-16(7)(v)-13 DIST Cust'!N477","v":0},5289,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N478","v":27},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N478+'FR-16(7)(v)-7 TRANS Demand'!N478+'FR-16(7)(v)-11 DIST Demand'!N478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N478+'FR-16(7)(v)-8 TRANS Energy'!N478+'FR-16(7)(v)-12 DIST Energy'!N478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N478+'FR-16(7)(v)-9 TRANS Cust'!N478+'FR-16(7)(v)-13 DIST Cust'!N478","v":27},27,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N479","v":1859},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N479+'FR-16(7)(v)-7 TRANS Demand'!N479+'FR-16(7)(v)-11 DIST Demand'!N479","v":1859},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N479+'FR-16(7)(v)-8 TRANS Energy'!N479+'FR-16(7)(v)-12 DIST Energy'!N479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N479+'FR-16(7)(v)-9 TRANS Cust'!N479+'FR-16(7)(v)-13 DIST Cust'!N479","v":0},1859,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N480","v":11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N480+'FR-16(7)(v)-7 TRANS Demand'!N480+'FR-16(7)(v)-11 DIST Demand'!N480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N480+'FR-16(7)(v)-8 TRANS Energy'!N480+'FR-16(7)(v)-12 DIST Energy'!N480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N480+'FR-16(7)(v)-9 TRANS Cust'!N480+'FR-16(7)(v)-13 DIST Cust'!N480","v":11},11,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N481","v":313},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N481+'FR-16(7)(v)-7 TRANS Demand'!N481+'FR-16(7)(v)-11 DIST Demand'!N481","v":313},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N481+'FR-16(7)(v)-8 TRANS Energy'!N481+'FR-16(7)(v)-12 DIST Energy'!N481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N481+'FR-16(7)(v)-9 TRANS Cust'!N481+'FR-16(7)(v)-13 DIST Cust'!N481","v":0},313,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N482","v":4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N482+'FR-16(7)(v)-7 TRANS Demand'!N482+'FR-16(7)(v)-11 DIST Demand'!N482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N482+'FR-16(7)(v)-8 TRANS Energy'!N482+'FR-16(7)(v)-12 DIST Energy'!N482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N482+'FR-16(7)(v)-9 TRANS Cust'!N482+'FR-16(7)(v)-13 DIST Cust'!N482","v":4},4,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N483","v":163},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N483+'FR-16(7)(v)-7 TRANS Demand'!N483+'FR-16(7)(v)-11 DIST Demand'!N483","v":163},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N483+'FR-16(7)(v)-8 TRANS Energy'!N483+'FR-16(7)(v)-12 DIST Energy'!N483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N483+'FR-16(7)(v)-9 TRANS Cust'!N483+'FR-16(7)(v)-13 DIST Cust'!N483","v":0},163,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N484+'FR-16(7)(v)-7 TRANS Demand'!N484+'FR-16(7)(v)-11 DIST Demand'!N484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N484+'FR-16(7)(v)-8 TRANS Energy'!N484+'FR-16(7)(v)-12 DIST Energy'!N484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N484+'FR-16(7)(v)-9 TRANS Cust'!N484+'FR-16(7)(v)-13 DIST Cust'!N484","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N485+'FR-16(7)(v)-7 TRANS Demand'!N485+'FR-16(7)(v)-11 DIST Demand'!N485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N485+'FR-16(7)(v)-8 TRANS Energy'!N485+'FR-16(7)(v)-12 DIST Energy'!N485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N485+'FR-16(7)(v)-9 TRANS Cust'!N485+'FR-16(7)(v)-13 DIST Cust'!N485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N486","v":1573},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N486+'FR-16(7)(v)-7 TRANS Demand'!N486+'FR-16(7)(v)-11 DIST Demand'!N486","v":1573},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N486+'FR-16(7)(v)-8 TRANS Energy'!N486+'FR-16(7)(v)-12 DIST Energy'!N486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N486+'FR-16(7)(v)-9 TRANS Cust'!N486+'FR-16(7)(v)-13 DIST Cust'!N486","v":0},1573,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N487","v":613},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N487+'FR-16(7)(v)-7 TRANS Demand'!N487+'FR-16(7)(v)-11 DIST Demand'!N487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N487+'FR-16(7)(v)-8 TRANS Energy'!N487+'FR-16(7)(v)-12 DIST Energy'!N487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N487+'FR-16(7)(v)-9 TRANS Cust'!N487+'FR-16(7)(v)-13 DIST Cust'!N487","v":613},613,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N488+'FR-16(7)(v)-7 TRANS Demand'!N488+'FR-16(7)(v)-11 DIST Demand'!N488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N488+'FR-16(7)(v)-8 TRANS Energy'!N488+'FR-16(7)(v)-12 DIST Energy'!N488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N488+'FR-16(7)(v)-9 TRANS Cust'!N488+'FR-16(7)(v)-13 DIST Cust'!N488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N489","v":2853},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N489+'FR-16(7)(v)-7 TRANS Demand'!N489+'FR-16(7)(v)-11 DIST Demand'!N489","v":2853},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N489+'FR-16(7)(v)-8 TRANS Energy'!N489+'FR-16(7)(v)-12 DIST Energy'!N489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N489+'FR-16(7)(v)-9 TRANS Cust'!N489+'FR-16(7)(v)-13 DIST Cust'!N489","v":0},2853,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N490","v":7788},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N490+'FR-16(7)(v)-7 TRANS Demand'!N490+'FR-16(7)(v)-11 DIST Demand'!N490","v":7788},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N490+'FR-16(7)(v)-8 TRANS Energy'!N490+'FR-16(7)(v)-12 DIST Energy'!N490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N490+'FR-16(7)(v)-9 TRANS Cust'!N490+'FR-16(7)(v)-13 DIST Cust'!N490","v":0},7788,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N491","v":11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N491+'FR-16(7)(v)-7 TRANS Demand'!N491+'FR-16(7)(v)-11 DIST Demand'!N491","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N491+'FR-16(7)(v)-8 TRANS Energy'!N491+'FR-16(7)(v)-12 DIST Energy'!N491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N491+'FR-16(7)(v)-9 TRANS Cust'!N491+'FR-16(7)(v)-13 DIST Cust'!N491","v":11},11,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":33875},33140,0,735,33875,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N495","v":5637},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N495+'FR-16(7)(v)-7 TRANS Demand'!N495+'FR-16(7)(v)-11 DIST Demand'!N495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N495+'FR-16(7)(v)-8 TRANS Energy'!N495+'FR-16(7)(v)-12 DIST Energy'!N495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N495+'FR-16(7)(v)-9 TRANS Cust'!N495+'FR-16(7)(v)-13 DIST Cust'!N495","v":5637},{"$f":"SUM(G495:I495)","v":5637},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N496","v":845},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N496+'FR-16(7)(v)-7 TRANS Demand'!N496+'FR-16(7)(v)-11 DIST Demand'!N496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N496+'FR-16(7)(v)-8 TRANS Energy'!N496+'FR-16(7)(v)-12 DIST Energy'!N496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N496+'FR-16(7)(v)-9 TRANS Cust'!N496+'FR-16(7)(v)-13 DIST Cust'!N496","v":845},845,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N497","v":754},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N497+'FR-16(7)(v)-7 TRANS Demand'!N497+'FR-16(7)(v)-11 DIST Demand'!N497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N497+'FR-16(7)(v)-8 TRANS Energy'!N497+'FR-16(7)(v)-12 DIST Energy'!N497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N497+'FR-16(7)(v)-9 TRANS Cust'!N497+'FR-16(7)(v)-13 DIST Cust'!N497","v":754},754,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N498","v":-595},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N498+'FR-16(7)(v)-7 TRANS Demand'!N498+'FR-16(7)(v)-11 DIST Demand'!N498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N498+'FR-16(7)(v)-8 TRANS Energy'!N498+'FR-16(7)(v)-12 DIST Energy'!N498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N498+'FR-16(7)(v)-9 TRANS Cust'!N498+'FR-16(7)(v)-13 DIST Cust'!N498","v":-595},-595,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N499","v":-3900},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N499+'FR-16(7)(v)-7 TRANS Demand'!N499+'FR-16(7)(v)-11 DIST Demand'!N499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N499+'FR-16(7)(v)-8 TRANS Energy'!N499+'FR-16(7)(v)-12 DIST Energy'!N499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N499+'FR-16(7)(v)-9 TRANS Cust'!N499+'FR-16(7)(v)-13 DIST Cust'!N499","v":-3900},-3900,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N500+'FR-16(7)(v)-7 TRANS Demand'!N500+'FR-16(7)(v)-11 DIST Demand'!N500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N500+'FR-16(7)(v)-8 TRANS Energy'!N500+'FR-16(7)(v)-12 DIST Energy'!N500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N500+'FR-16(7)(v)-9 TRANS Cust'!N500+'FR-16(7)(v)-13 DIST Cust'!N500","v":0},0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N501","v":430},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N501+'FR-16(7)(v)-7 TRANS Demand'!N501+'FR-16(7)(v)-11 DIST Demand'!N501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N501+'FR-16(7)(v)-8 TRANS Energy'!N501+'FR-16(7)(v)-12 DIST Energy'!N501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N501+'FR-16(7)(v)-9 TRANS Cust'!N501+'FR-16(7)(v)-13 DIST Cust'!N501","v":430},430,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N502","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N502+'FR-16(7)(v)-7 TRANS Demand'!N502+'FR-16(7)(v)-11 DIST Demand'!N502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N502+'FR-16(7)(v)-8 TRANS Energy'!N502+'FR-16(7)(v)-12 DIST Energy'!N502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N502+'FR-16(7)(v)-9 TRANS Cust'!N502+'FR-16(7)(v)-13 DIST Cust'!N502","v":-1},-1,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":3170},0,0,3170,3170,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N516","v":76},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N516+'FR-16(7)(v)-7 TRANS Demand'!N516+'FR-16(7)(v)-11 DIST Demand'!N516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N516+'FR-16(7)(v)-8 TRANS Energy'!N516+'FR-16(7)(v)-12 DIST Energy'!N516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N516+'FR-16(7)(v)-9 TRANS Cust'!N516+'FR-16(7)(v)-13 DIST Cust'!N516","v":76},{"$f":"SUM(G516:I516)","v":76},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N517+'FR-16(7)(v)-7 TRANS Demand'!N517+'FR-16(7)(v)-11 DIST Demand'!N517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N517+'FR-16(7)(v)-8 TRANS Energy'!N517+'FR-16(7)(v)-12 DIST Energy'!N517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N517+'FR-16(7)(v)-9 TRANS Cust'!N517+'FR-16(7)(v)-13 DIST Cust'!N517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":76},0,0,76,76,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N521","v":47},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N521+'FR-16(7)(v)-7 TRANS Demand'!N521+'FR-16(7)(v)-11 DIST Demand'!N521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N521+'FR-16(7)(v)-8 TRANS Energy'!N521+'FR-16(7)(v)-12 DIST Energy'!N521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N521+'FR-16(7)(v)-9 TRANS Cust'!N521+'FR-16(7)(v)-13 DIST Cust'!N521","v":47},{"$f":"SUM(G521:I521)","v":47},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":47},0,0,47,47,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N525+'FR-16(7)(v)-7 TRANS Demand'!N525+'FR-16(7)(v)-11 DIST Demand'!N525","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N525+'FR-16(7)(v)-8 TRANS Energy'!N525+'FR-16(7)(v)-12 DIST Energy'!N525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N525+'FR-16(7)(v)-9 TRANS Cust'!N525+'FR-16(7)(v)-13 DIST Cust'!N525","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N526","v":19046},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N526+'FR-16(7)(v)-7 TRANS Demand'!N526+'FR-16(7)(v)-11 DIST Demand'!N526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N526+'FR-16(7)(v)-8 TRANS Energy'!N526+'FR-16(7)(v)-12 DIST Energy'!N526","v":19046},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N526+'FR-16(7)(v)-9 TRANS Cust'!N526+'FR-16(7)(v)-13 DIST Cust'!N526","v":0},19046,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N527","v":3331},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N527+'FR-16(7)(v)-7 TRANS Demand'!N527+'FR-16(7)(v)-11 DIST Demand'!N527","v":3331},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N527+'FR-16(7)(v)-8 TRANS Energy'!N527+'FR-16(7)(v)-12 DIST Energy'!N527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N527+'FR-16(7)(v)-9 TRANS Cust'!N527+'FR-16(7)(v)-13 DIST Cust'!N527","v":0},3331,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N528","v":10149},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N528+'FR-16(7)(v)-7 TRANS Demand'!N528+'FR-16(7)(v)-11 DIST Demand'!N528","v":9926},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N528+'FR-16(7)(v)-8 TRANS Energy'!N528+'FR-16(7)(v)-12 DIST Energy'!N528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N528+'FR-16(7)(v)-9 TRANS Cust'!N528+'FR-16(7)(v)-13 DIST Cust'!N528","v":223},10149,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N529","v":2399},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N529+'FR-16(7)(v)-7 TRANS Demand'!N529+'FR-16(7)(v)-11 DIST Demand'!N529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N529+'FR-16(7)(v)-8 TRANS Energy'!N529+'FR-16(7)(v)-12 DIST Energy'!N529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N529+'FR-16(7)(v)-9 TRANS Cust'!N529+'FR-16(7)(v)-13 DIST Cust'!N529","v":2399},2399,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N530","v":13},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N530+'FR-16(7)(v)-7 TRANS Demand'!N530+'FR-16(7)(v)-11 DIST Demand'!N530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N530+'FR-16(7)(v)-8 TRANS Energy'!N530+'FR-16(7)(v)-12 DIST Energy'!N530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N530+'FR-16(7)(v)-9 TRANS Cust'!N530+'FR-16(7)(v)-13 DIST Cust'!N530","v":13},13,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N531+'FR-16(7)(v)-7 TRANS Demand'!N531+'FR-16(7)(v)-11 DIST Demand'!N531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N531+'FR-16(7)(v)-8 TRANS Energy'!N531+'FR-16(7)(v)-12 DIST Energy'!N531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N531+'FR-16(7)(v)-9 TRANS Cust'!N531+'FR-16(7)(v)-13 DIST Cust'!N531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":34938},13257,19046,2635,34938,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N533","v":232},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N533+'FR-16(7)(v)-7 TRANS Demand'!N533+'FR-16(7)(v)-11 DIST Demand'!N533","v":88},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N533+'FR-16(7)(v)-8 TRANS Energy'!N533+'FR-16(7)(v)-12 DIST Energy'!N533","v":126},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N533+'FR-16(7)(v)-9 TRANS Cust'!N533+'FR-16(7)(v)-13 DIST Cust'!N533","v":18},{"$f":"SUM(G533:I533)","v":232},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N534+'FR-16(7)(v)-7 TRANS Demand'!N534+'FR-16(7)(v)-11 DIST Demand'!N534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N534+'FR-16(7)(v)-8 TRANS Energy'!N534+'FR-16(7)(v)-12 DIST Energy'!N534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N534+'FR-16(7)(v)-9 TRANS Cust'!N534+'FR-16(7)(v)-13 DIST Cust'!N534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N535+'FR-16(7)(v)-7 TRANS Demand'!N535+'FR-16(7)(v)-11 DIST Demand'!N535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N535+'FR-16(7)(v)-8 TRANS Energy'!N535+'FR-16(7)(v)-12 DIST Energy'!N535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N535+'FR-16(7)(v)-9 TRANS Cust'!N535+'FR-16(7)(v)-13 DIST Cust'!N535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N536+'FR-16(7)(v)-7 TRANS Demand'!N536+'FR-16(7)(v)-11 DIST Demand'!N536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N536+'FR-16(7)(v)-8 TRANS Energy'!N536+'FR-16(7)(v)-12 DIST Energy'!N536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N536+'FR-16(7)(v)-9 TRANS Cust'!N536+'FR-16(7)(v)-13 DIST Cust'!N536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N537","v":-158},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N537+'FR-16(7)(v)-7 TRANS Demand'!N537+'FR-16(7)(v)-11 DIST Demand'!N537","v":-60},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N537+'FR-16(7)(v)-8 TRANS Energy'!N537+'FR-16(7)(v)-12 DIST Energy'!N537","v":-86},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N537+'FR-16(7)(v)-9 TRANS Cust'!N537+'FR-16(7)(v)-13 DIST Cust'!N537","v":-12},-158,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N538+'FR-16(7)(v)-7 TRANS Demand'!N538+'FR-16(7)(v)-11 DIST Demand'!N538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N538+'FR-16(7)(v)-8 TRANS Energy'!N538+'FR-16(7)(v)-12 DIST Energy'!N538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N538+'FR-16(7)(v)-9 TRANS Cust'!N538+'FR-16(7)(v)-13 DIST Cust'!N538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N539+'FR-16(7)(v)-7 TRANS Demand'!N539+'FR-16(7)(v)-11 DIST Demand'!N539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N539+'FR-16(7)(v)-8 TRANS Energy'!N539+'FR-16(7)(v)-12 DIST Energy'!N539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N539+'FR-16(7)(v)-9 TRANS Cust'!N539+'FR-16(7)(v)-13 DIST Cust'!N539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N540+'FR-16(7)(v)-7 TRANS Demand'!N540+'FR-16(7)(v)-11 DIST Demand'!N540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N540+'FR-16(7)(v)-8 TRANS Energy'!N540+'FR-16(7)(v)-12 DIST Energy'!N540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N540+'FR-16(7)(v)-9 TRANS Cust'!N540+'FR-16(7)(v)-13 DIST Cust'!N540","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N541+'FR-16(7)(v)-7 TRANS Demand'!N541+'FR-16(7)(v)-11 DIST Demand'!N541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N541+'FR-16(7)(v)-8 TRANS Energy'!N541+'FR-16(7)(v)-12 DIST Energy'!N541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N541+'FR-16(7)(v)-9 TRANS Cust'!N541+'FR-16(7)(v)-13 DIST Cust'!N541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N542+'FR-16(7)(v)-7 TRANS Demand'!N542+'FR-16(7)(v)-11 DIST Demand'!N542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N542+'FR-16(7)(v)-8 TRANS Energy'!N542+'FR-16(7)(v)-12 DIST Energy'!N542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N542+'FR-16(7)(v)-9 TRANS Cust'!N542+'FR-16(7)(v)-13 DIST Cust'!N542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N543+'FR-16(7)(v)-7 TRANS Demand'!N543+'FR-16(7)(v)-11 DIST Demand'!N543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N543+'FR-16(7)(v)-8 TRANS Energy'!N543+'FR-16(7)(v)-12 DIST Energy'!N543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N543+'FR-16(7)(v)-9 TRANS Cust'!N543+'FR-16(7)(v)-13 DIST Cust'!N543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N544+'FR-16(7)(v)-7 TRANS Demand'!N544+'FR-16(7)(v)-11 DIST Demand'!N544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N544+'FR-16(7)(v)-8 TRANS Energy'!N544+'FR-16(7)(v)-12 DIST Energy'!N544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N544+'FR-16(7)(v)-9 TRANS Cust'!N544+'FR-16(7)(v)-13 DIST Cust'!N544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N545","v":891},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N545+'FR-16(7)(v)-7 TRANS Demand'!N545+'FR-16(7)(v)-11 DIST Demand'!N545","v":338},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N545+'FR-16(7)(v)-8 TRANS Energy'!N545+'FR-16(7)(v)-12 DIST Energy'!N545","v":486},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N545+'FR-16(7)(v)-9 TRANS Cust'!N545+'FR-16(7)(v)-13 DIST Cust'!N545","v":67},891,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N546","v":12004},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N546+'FR-16(7)(v)-7 TRANS Demand'!N546+'FR-16(7)(v)-11 DIST Demand'!N546","v":4553},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N546+'FR-16(7)(v)-8 TRANS Energy'!N546+'FR-16(7)(v)-12 DIST Energy'!N546","v":6544},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N546+'FR-16(7)(v)-9 TRANS Cust'!N546+'FR-16(7)(v)-13 DIST Cust'!N546","v":907},12004,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":47907},18176,26116,3615,47907,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":762947},126657,628647,7643,762947,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N562","v":110078},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N562+'FR-16(7)(v)-7 TRANS Demand'!N562+'FR-16(7)(v)-11 DIST Demand'!N562","v":110078},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N562+'FR-16(7)(v)-8 TRANS Energy'!N562+'FR-16(7)(v)-12 DIST Energy'!N562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N562+'FR-16(7)(v)-9 TRANS Cust'!N562+'FR-16(7)(v)-13 DIST Cust'!N562","v":0},{"$f":"SUM(G562:I562)","v":110078},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":110078},110078,0,0,110078,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N566","v":6366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N566+'FR-16(7)(v)-7 TRANS Demand'!N566+'FR-16(7)(v)-11 DIST Demand'!N566","v":6366},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N566+'FR-16(7)(v)-8 TRANS Energy'!N566+'FR-16(7)(v)-12 DIST Energy'!N566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N566+'FR-16(7)(v)-9 TRANS Cust'!N566+'FR-16(7)(v)-13 DIST Cust'!N566","v":0},{"$f":"SUM(G566:I566)","v":6366},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":6366},6366,0,0,6366,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N570","v":36382},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N570+'FR-16(7)(v)-7 TRANS Demand'!N570+'FR-16(7)(v)-11 DIST Demand'!N570","v":34054},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N570+'FR-16(7)(v)-8 TRANS Energy'!N570+'FR-16(7)(v)-12 DIST Energy'!N570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N570+'FR-16(7)(v)-9 TRANS Cust'!N570+'FR-16(7)(v)-13 DIST Cust'!N570","v":2328},{"$f":"SUM(G570:I570)","v":36382},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":36382},34054,0,2328,36382,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N574","v":7863},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N574+'FR-16(7)(v)-7 TRANS Demand'!N574+'FR-16(7)(v)-11 DIST Demand'!N574","v":4518},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N574+'FR-16(7)(v)-8 TRANS Energy'!N574+'FR-16(7)(v)-12 DIST Energy'!N574","v":2972},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N574+'FR-16(7)(v)-9 TRANS Cust'!N574+'FR-16(7)(v)-13 DIST Cust'!N574","v":373},{"$f":"SUM(G574:I574)","v":7863},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":7863},4518,2972,373,7863,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N578","v":697},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N578+'FR-16(7)(v)-7 TRANS Demand'!N578+'FR-16(7)(v)-11 DIST Demand'!N578","v":377},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N578+'FR-16(7)(v)-8 TRANS Energy'!N578+'FR-16(7)(v)-12 DIST Energy'!N578","v":284},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N578+'FR-16(7)(v)-9 TRANS Cust'!N578+'FR-16(7)(v)-13 DIST Cust'!N578","v":36},{"$f":"SUM(G578:I578)","v":697},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":697},377,284,36,697,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":161386},155393,3256,2737,161386,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N596","v":33493},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N596+'FR-16(7)(v)-7 TRANS Demand'!N596+'FR-16(7)(v)-11 DIST Demand'!N596","v":32657},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N596+'FR-16(7)(v)-8 TRANS Energy'!N596+'FR-16(7)(v)-12 DIST Energy'!N596","v":202},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N596+'FR-16(7)(v)-9 TRANS Cust'!N596+'FR-16(7)(v)-13 DIST Cust'!N596","v":634},{"$f":"SUM(G596:I596)","v":33493},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N597+'FR-16(7)(v)-7 TRANS Demand'!N597+'FR-16(7)(v)-11 DIST Demand'!N597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N597+'FR-16(7)(v)-8 TRANS Energy'!N597+'FR-16(7)(v)-12 DIST Energy'!N597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N597+'FR-16(7)(v)-9 TRANS Cust'!N597+'FR-16(7)(v)-13 DIST Cust'!N597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":33493},32657,202,634,33493,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N601","v":3970},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N601+'FR-16(7)(v)-7 TRANS Demand'!N601+'FR-16(7)(v)-11 DIST Demand'!N601","v":1506},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N601+'FR-16(7)(v)-8 TRANS Energy'!N601+'FR-16(7)(v)-12 DIST Energy'!N601","v":2164},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N601+'FR-16(7)(v)-9 TRANS Cust'!N601+'FR-16(7)(v)-13 DIST Cust'!N601","v":300},{"$f":"SUM(G601:I601)","v":3970},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N602","v":-66},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N602+'FR-16(7)(v)-7 TRANS Demand'!N602+'FR-16(7)(v)-11 DIST Demand'!N602","v":-25},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N602+'FR-16(7)(v)-8 TRANS Energy'!N602+'FR-16(7)(v)-12 DIST Energy'!N602","v":-36},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N602+'FR-16(7)(v)-9 TRANS Cust'!N602+'FR-16(7)(v)-13 DIST Cust'!N602","v":-5},{"$f":"SUM(G602:I602)","v":-66},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N603+'FR-16(7)(v)-7 TRANS Demand'!N603+'FR-16(7)(v)-11 DIST Demand'!N603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N603+'FR-16(7)(v)-8 TRANS Energy'!N603+'FR-16(7)(v)-12 DIST Energy'!N603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N603+'FR-16(7)(v)-9 TRANS Cust'!N603+'FR-16(7)(v)-13 DIST Cust'!N603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N604","v":-14},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N604+'FR-16(7)(v)-7 TRANS Demand'!N604+'FR-16(7)(v)-11 DIST Demand'!N604","v":-12},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N604+'FR-16(7)(v)-8 TRANS Energy'!N604+'FR-16(7)(v)-12 DIST Energy'!N604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N604+'FR-16(7)(v)-9 TRANS Cust'!N604+'FR-16(7)(v)-13 DIST Cust'!N604","v":-2},{"$f":"SUM(G604:I604)","v":-14},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":3890},1469,2128,293,3890,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N608","v":297},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N608+'FR-16(7)(v)-7 TRANS Demand'!N608+'FR-16(7)(v)-11 DIST Demand'!N608","v":165},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N608+'FR-16(7)(v)-8 TRANS Energy'!N608+'FR-16(7)(v)-12 DIST Energy'!N608","v":80},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N608+'FR-16(7)(v)-9 TRANS Cust'!N608+'FR-16(7)(v)-13 DIST Cust'!N608","v":52},{"$f":"SUM(G608:I608)","v":297},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N609+'FR-16(7)(v)-7 TRANS Demand'!N609+'FR-16(7)(v)-11 DIST Demand'!N609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N609+'FR-16(7)(v)-8 TRANS Energy'!N609+'FR-16(7)(v)-12 DIST Energy'!N609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N609+'FR-16(7)(v)-9 TRANS Cust'!N609+'FR-16(7)(v)-13 DIST Cust'!N609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":297},165,80,52,297,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":37680},34291,2410,979,37680,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":762947},126657,628647,7643,762947,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":161386},155393,3256,2737,161386,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":37680},34291,2410,979,37680,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":962013},316341,634313,11359,962013,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N632","v":46553},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N632+'FR-16(7)(v)-7 TRANS Demand'!N632+'FR-16(7)(v)-11 DIST Demand'!N632","v":43741},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N632+'FR-16(7)(v)-8 TRANS Energy'!N632+'FR-16(7)(v)-12 DIST Energy'!N632","v":2082},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N632+'FR-16(7)(v)-9 TRANS Cust'!N632+'FR-16(7)(v)-13 DIST Cust'!N632","v":730},{"$f":"SUM(G632:I632)","v":46553},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":46553},43741,2082,730,46553,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N636","v":122343},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N636+'FR-16(7)(v)-7 TRANS Demand'!N636+'FR-16(7)(v)-11 DIST Demand'!N636","v":117800},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N636+'FR-16(7)(v)-8 TRANS Energy'!N636+'FR-16(7)(v)-12 DIST Energy'!N636","v":2469},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N636+'FR-16(7)(v)-9 TRANS Cust'!N636+'FR-16(7)(v)-13 DIST Cust'!N636","v":2074},{"$f":"SUM(G636:I636)","v":122343},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N637","v":-2227},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N637+'FR-16(7)(v)-7 TRANS Demand'!N637+'FR-16(7)(v)-11 DIST Demand'!N637","v":-845},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N637+'FR-16(7)(v)-8 TRANS Energy'!N637+'FR-16(7)(v)-12 DIST Energy'!N637","v":-1214},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N637+'FR-16(7)(v)-9 TRANS Cust'!N637+'FR-16(7)(v)-13 DIST Cust'!N637","v":-168},{"$f":"SUM(G637:I637)","v":-2227},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N638","v":82749},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N638+'FR-16(7)(v)-7 TRANS Demand'!N638+'FR-16(7)(v)-11 DIST Demand'!N638","v":79676},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N638+'FR-16(7)(v)-8 TRANS Energy'!N638+'FR-16(7)(v)-12 DIST Energy'!N638","v":1670},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N638+'FR-16(7)(v)-9 TRANS Cust'!N638+'FR-16(7)(v)-13 DIST Cust'!N638","v":1403},{"$f":"SUM(G638:I638)","v":82749},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":202865},196631,2925,3309,202865,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":249418},240372,5007,4039,249418,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N644","v":77745},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N644+'FR-16(7)(v)-7 TRANS Demand'!N644+'FR-16(7)(v)-11 DIST Demand'!N644","v":12912},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N644+'FR-16(7)(v)-8 TRANS Energy'!N644+'FR-16(7)(v)-12 DIST Energy'!N644","v":64058},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N644+'FR-16(7)(v)-9 TRANS Cust'!N644+'FR-16(7)(v)-13 DIST Cust'!N644","v":775},{"$f":"SUM(G644:I644)","v":77745},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N645+'FR-16(7)(v)-7 TRANS Demand'!N645+'FR-16(7)(v)-11 DIST Demand'!N645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N645+'FR-16(7)(v)-8 TRANS Energy'!N645+'FR-16(7)(v)-12 DIST Energy'!N645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N645+'FR-16(7)(v)-9 TRANS Cust'!N645+'FR-16(7)(v)-13 DIST Cust'!N645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N646+'FR-16(7)(v)-7 TRANS Demand'!N646+'FR-16(7)(v)-11 DIST Demand'!N646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N646+'FR-16(7)(v)-8 TRANS Energy'!N646+'FR-16(7)(v)-12 DIST Energy'!N646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N646+'FR-16(7)(v)-9 TRANS Cust'!N646+'FR-16(7)(v)-13 DIST Cust'!N646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N647","v":133},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N647+'FR-16(7)(v)-7 TRANS Demand'!N647+'FR-16(7)(v)-11 DIST Demand'!N647","v":133},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N647+'FR-16(7)(v)-8 TRANS Energy'!N647+'FR-16(7)(v)-12 DIST Energy'!N647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N647+'FR-16(7)(v)-9 TRANS Cust'!N647+'FR-16(7)(v)-13 DIST Cust'!N647","v":0},{"$f":"SUM(G647:I647)","v":133},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N648+'FR-16(7)(v)-7 TRANS Demand'!N648+'FR-16(7)(v)-11 DIST Demand'!N648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N648+'FR-16(7)(v)-8 TRANS Energy'!N648+'FR-16(7)(v)-12 DIST Energy'!N648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N648+'FR-16(7)(v)-9 TRANS Cust'!N648+'FR-16(7)(v)-13 DIST Cust'!N648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":77878},13045,64058,775,77878,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N652","v":36},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N652+'FR-16(7)(v)-7 TRANS Demand'!N652+'FR-16(7)(v)-11 DIST Demand'!N652","v":35},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N652+'FR-16(7)(v)-8 TRANS Energy'!N652+'FR-16(7)(v)-12 DIST Energy'!N652","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N652+'FR-16(7)(v)-9 TRANS Cust'!N652+'FR-16(7)(v)-13 DIST Cust'!N652","v":1},{"$f":"SUM(G652:I652)","v":36},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":36},35,0,1,36,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N656+'FR-16(7)(v)-7 TRANS Demand'!N656+'FR-16(7)(v)-11 DIST Demand'!N656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N656+'FR-16(7)(v)-8 TRANS Energy'!N656+'FR-16(7)(v)-12 DIST Energy'!N656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N656+'FR-16(7)(v)-9 TRANS Cust'!N656+'FR-16(7)(v)-13 DIST Cust'!N656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N657+'FR-16(7)(v)-7 TRANS Demand'!N657+'FR-16(7)(v)-11 DIST Demand'!N657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N657+'FR-16(7)(v)-8 TRANS Energy'!N657+'FR-16(7)(v)-12 DIST Energy'!N657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N657+'FR-16(7)(v)-9 TRANS Cust'!N657+'FR-16(7)(v)-13 DIST Cust'!N657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":77878},13045,64058,775,77878,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-36},-35,0,-1,-36,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":77842},13010,64058,774,77842,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":161046},{"$f":"G433","v":151315},{"$f":"H433","v":7204},{"$f":"I433","v":2527},{"$f":"J433","v":161046},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-249418},{"$f":"-G641","v":-240372},{"$f":"-H641","v":-5007},{"$f":"-I641","v":-4039},{"$f":"-J641","v":-249418},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":77842},{"$f":"G663","v":13010},{"$f":"H663","v":64058},{"$f":"I663","v":774},{"$f":"J663","v":77842},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":1110},{"$f":"G707","v":421},{"$f":"H707","v":605},{"$f":"I707","v":84},{"$f":"J707","v":1110},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-9420},-75626,66860,-654,-9420,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N674","v":-5071},{"$f":"F674-SUM(H674:I674)","v":-40722},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N674+'FR-16(7)(v)-8 TRANS Energy'!N674+'FR-16(7)(v)-12 DIST Energy'!N674","v":36002},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N674+'FR-16(7)(v)-9 TRANS Cust'!N674+'FR-16(7)(v)-13 DIST Cust'!N674","v":-351},{"$f":"SUM(G674:I674)","v":-5071},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":77842},{"$f":"G663","v":13010},{"$f":"H663","v":64058},{"$f":"I663","v":774},{"$f":"J663","v":77842},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":72771},-27712,100060,423,72771,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-5071},-40722,36002,-351,-5071,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-5071},-40722,36002,-351,-5071,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N694","v":-174043},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N694+'FR-16(7)(v)-7 TRANS Demand'!N694+'FR-16(7)(v)-11 DIST Demand'!N694","v":-169698},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N694+'FR-16(7)(v)-8 TRANS Energy'!N694+'FR-16(7)(v)-12 DIST Energy'!N694","v":-1050},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N694+'FR-16(7)(v)-9 TRANS Cust'!N694+'FR-16(7)(v)-13 DIST Cust'!N694","v":-3295},{"$f":"SUM(G694:I694)","v":-174043},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N695+'FR-16(7)(v)-7 TRANS Demand'!N695+'FR-16(7)(v)-11 DIST Demand'!N695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N695+'FR-16(7)(v)-8 TRANS Energy'!N695+'FR-16(7)(v)-12 DIST Energy'!N695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N695+'FR-16(7)(v)-9 TRANS Cust'!N695+'FR-16(7)(v)-13 DIST Cust'!N695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-174043},-169698,-1050,-3295,-174043,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N700","v":1110},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N700+'FR-16(7)(v)-7 TRANS Demand'!N700+'FR-16(7)(v)-11 DIST Demand'!N700","v":421},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N700+'FR-16(7)(v)-8 TRANS Energy'!N700+'FR-16(7)(v)-12 DIST Energy'!N700","v":605},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N700+'FR-16(7)(v)-9 TRANS Cust'!N700+'FR-16(7)(v)-13 DIST Cust'!N700","v":84},{"$f":"SUM(G700:I700)","v":1110},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":1110},421,605,84,1110,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N704+'FR-16(7)(v)-7 TRANS Demand'!N704+'FR-16(7)(v)-11 DIST Demand'!N704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N704+'FR-16(7)(v)-8 TRANS Energy'!N704+'FR-16(7)(v)-12 DIST Energy'!N704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N704+'FR-16(7)(v)-9 TRANS Cust'!N704+'FR-16(7)(v)-13 DIST Cust'!N704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":1110},421,605,84,1110,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":161046},{"$f":"G433","v":151315},{"$f":"H433","v":7204},{"$f":"I433","v":2527},{"$f":"J433","v":161046},{"$f":"F711-J711","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":72771},{"$f":"G676","v":-27712},{"$f":"H676","v":100060},{"$f":"I676","v":423},{"$f":"J676","v":72771},0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-249418},{"$f":"-G641","v":-240372},{"$f":"-H641","v":-5007},{"$f":"-I641","v":-4039},{"$f":"-J641","v":-249418},0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":174043},{"$f":"-G696","v":169698},{"$f":"-H696","v":1050},{"$f":"-I696","v":3295},{"$f":"-J696","v":174043},0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":1110},{"$f":"G707","v":421},{"$f":"H707","v":605},{"$f":"I707","v":84},{"$f":"J707","v":1110},0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":159552},53350,103912,2290,159552,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":9010},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N720+'FR-16(7)(v)-7 TRANS Demand'!N720+'FR-16(7)(v)-11 DIST Demand'!N720","v":3012},{"$f":"ROUND(H717*H719,0)","v":5868},{"$f":"ROUND(I717*I719,0)","v":129},{"$f":"SUM(G720:I720)","v":9009},{"$f":"F720-J720","v":1}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":1110},{"$f":"G707","v":421},{"$f":"H707","v":605},{"$f":"I707","v":84},{"$f":"J707","v":1110},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":10120},3433,6473,213,10119,1]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":9010},{"$f":"G720","v":3012},{"$f":"H720","v":5868},{"$f":"I720","v":129},{"$f":"J720","v":9009},{"$f":"F725-J725","v":1}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":9010},3012,5868,129,9009,1]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N742","v":752},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N742+'FR-16(7)(v)-7 TRANS Demand'!N742+'FR-16(7)(v)-11 DIST Demand'!N742","v":704},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N742+'FR-16(7)(v)-8 TRANS Energy'!N742+'FR-16(7)(v)-12 DIST Energy'!N742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N742+'FR-16(7)(v)-9 TRANS Cust'!N742+'FR-16(7)(v)-13 DIST Cust'!N742","v":48},{"$f":"SUM(G742:I742)","v":752},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N743+'FR-16(7)(v)-7 TRANS Demand'!N743+'FR-16(7)(v)-11 DIST Demand'!N743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N743+'FR-16(7)(v)-8 TRANS Energy'!N743+'FR-16(7)(v)-12 DIST Energy'!N743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N743+'FR-16(7)(v)-9 TRANS Cust'!N743+'FR-16(7)(v)-13 DIST Cust'!N743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N744","v":582},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N744+'FR-16(7)(v)-7 TRANS Demand'!N744+'FR-16(7)(v)-11 DIST Demand'!N744","v":545},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N744+'FR-16(7)(v)-8 TRANS Energy'!N744+'FR-16(7)(v)-12 DIST Energy'!N744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N744+'FR-16(7)(v)-9 TRANS Cust'!N744+'FR-16(7)(v)-13 DIST Cust'!N744","v":37},582,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N745","v":2675},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N745+'FR-16(7)(v)-7 TRANS Demand'!N745+'FR-16(7)(v)-11 DIST Demand'!N745","v":2504},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N745+'FR-16(7)(v)-8 TRANS Energy'!N745+'FR-16(7)(v)-12 DIST Energy'!N745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N745+'FR-16(7)(v)-9 TRANS Cust'!N745+'FR-16(7)(v)-13 DIST Cust'!N745","v":171},2675,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N746","v":505},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N746+'FR-16(7)(v)-7 TRANS Demand'!N746+'FR-16(7)(v)-11 DIST Demand'!N746","v":505},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N746+'FR-16(7)(v)-8 TRANS Energy'!N746+'FR-16(7)(v)-12 DIST Energy'!N746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N746+'FR-16(7)(v)-9 TRANS Cust'!N746+'FR-16(7)(v)-13 DIST Cust'!N746","v":0},505,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N747+'FR-16(7)(v)-7 TRANS Demand'!N747+'FR-16(7)(v)-11 DIST Demand'!N747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N747+'FR-16(7)(v)-8 TRANS Energy'!N747+'FR-16(7)(v)-12 DIST Energy'!N747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N747+'FR-16(7)(v)-9 TRANS Cust'!N747+'FR-16(7)(v)-13 DIST Cust'!N747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N748","v":9709},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N748+'FR-16(7)(v)-7 TRANS Demand'!N748+'FR-16(7)(v)-11 DIST Demand'!N748","v":9709},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N748+'FR-16(7)(v)-8 TRANS Energy'!N748+'FR-16(7)(v)-12 DIST Energy'!N748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N748+'FR-16(7)(v)-9 TRANS Cust'!N748+'FR-16(7)(v)-13 DIST Cust'!N748","v":0},9709,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N749","v":75},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N749+'FR-16(7)(v)-7 TRANS Demand'!N749+'FR-16(7)(v)-11 DIST Demand'!N749","v":42},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N749+'FR-16(7)(v)-8 TRANS Energy'!N749+'FR-16(7)(v)-12 DIST Energy'!N749","v":20},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N749+'FR-16(7)(v)-9 TRANS Cust'!N749+'FR-16(7)(v)-13 DIST Cust'!N749","v":13},75,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":14298},14009,20,269,14298,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":962013},{"$f":"G618","v":316341},{"$f":"H618","v":634313},{"$f":"I618","v":11359},{"$f":"J618","v":962013},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":161046},{"$f":"G433","v":151315},{"$f":"H433","v":7204},{"$f":"I433","v":2527},{"$f":"J433","v":161046},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":72771},{"$f":"G676","v":-27712},{"$f":"H676","v":100060},{"$f":"I676","v":423},{"$f":"J676","v":72771},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":10120},{"$f":"G722","v":3433},{"$f":"H722","v":6473},{"$f":"I722","v":213},{"$f":"J722","v":10119},{"$f":"F756-J756","v":1}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-14298},{"$f":"-G750","v":-14009},{"$f":"-H750","v":-20},{"$f":"-I750","v":-269},{"$f":"-J750","v":-14298},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":1191652},{"$f":"SUM(G752:G757)","v":429368},{"$f":"SUM(H752:H757)","v":748030},{"$f":"SUM(I752:I757)","v":14253},{"$f":"SUM(J752:J757)","v":1191651},{"$f":"J758-F758","v":-1}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":14298},{"$f":"-G757","v":14009},{"$f":"-H757","v":20},{"$f":"-I757","v":269},{"$f":"-J757","v":14298},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N761+'FR-16(7)(v)-7 TRANS Demand'!N761+'FR-16(7)(v)-11 DIST Demand'!N761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N761+'FR-16(7)(v)-8 TRANS Energy'!N761+'FR-16(7)(v)-12 DIST Energy'!N761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N761+'FR-16(7)(v)-9 TRANS Cust'!N761+'FR-16(7)(v)-13 DIST Cust'!N761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":14298},14009,20,269,14298,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":1191652},429368,748030,14253,1191651,-1]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N772","v":584697},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N772+'FR-16(7)(v)-7 TRANS Demand'!N772+'FR-16(7)(v)-11 DIST Demand'!N772","v":221769},{"$f":"'FR-16(7)(v)-4 PROD Energy'!N772+'FR-16(7)(v)-8 TRANS Energy'!N772+'FR-16(7)(v)-12 DIST Energy'!N772","v":318728},{"$f":"'FR-16(7)(v)-5 PROD Cust'!N772+'FR-16(7)(v)-9 TRANS Cust'!N772+'FR-16(7)(v)-13 DIST Cust'!N772","v":44200},{"$f":"SUM(G772:I772)","v":584697},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-1191652},{"$f":"-G770","v":-429368},{"$f":"-H770","v":-748030},{"$f":"-I770","v":-14253},{"$f":"SUM(G773:I773)","v":-1191651},{"$f":"F773-J773","v":-1}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-606955},{"$f":"G773+G772","v":-207599},{"$f":"H773+H772","v":-429302},{"$f":"I773+I772","v":29947},{"$f":"SUM(G774:I774)","v":-606954},{"$f":"F774-J774","v":-1}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-233522},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N776+'FR-16(7)(v)-7 TRANS Demand'!N776+'FR-16(7)(v)-11 DIST Demand'!N776","v":-79873},{"$f":"ROUND(H775*H774,0)","v":-165171},{"$f":"ROUND(I775*I774,0)","v":11522},{"$f":"SUM(G776:I776)","v":-233522},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-373433},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N777+'FR-16(7)(v)-7 TRANS Demand'!N777+'FR-16(7)(v)-11 DIST Demand'!N777","v":-127726},{"$f":"H774-H776","v":-264131},{"$f":"I774-I776","v":18425},{"$f":"SUM(G777:I777)","v":-373432},{"$f":"F777-J777","v":-1}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-22"}]
[{"$f":"$A$2","v":"DISTR. PRIMARY CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"DISTR. PRIMARY"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]

{"sheet":"FR-16(7)(v)-23 TT Classified","index":26,"n_rows":817,"n_cols":11,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-23"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"TT","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":52830510},{"$f":"G123","v":51826294},{"$f":"H123","v":894576},{"$f":"I123","v":109640},{"$f":"SUM(G12:I12)","v":52830510},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-28920659},{"$f":"-G200","v":-28229374},{"$f":"-H200","v":-657737},{"$f":"-I200","v":-33548},{"$f":"SUM(G13:I13)","v":-28920659},{"$f":"F13-J13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-3550707},{"$f":"G421","v":-4666339},{"$f":"H421","v":1129089},{"$f":"I421","v":-13457},{"$f":"SUM(G14:I14)","v":-3550707},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":20359144},18930581,1365928,62635,20359144,0]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":9877496},{"$f":"G549","v":1219021},{"$f":"H549","v":8629531},{"$f":"I549","v":28944},{"$f":"SUM(G18:I18)","v":9877496},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":1518221},{"$f":"G582","v":1467153},{"$f":"H582","v":46247},{"$f":"I582","v":4821},{"$f":"SUM(G19:I19)","v":1518221},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":334631},{"$f":"G612","v":298553},{"$f":"H612","v":33243},{"$f":"I612","v":2835},{"$f":"SUM(G20:I20)","v":334631},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":11730348},2984727,8709021,36600,11730348,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":1120871},{"$f":"G676","v":-258238},{"$f":"H676","v":1375509},{"$f":"I676","v":3600},{"$f":"SUM(G22:I22)","v":1120871},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":114704},{"$f":"G722","v":24912},{"$f":"H722","v":89079},{"$f":"I722","v":713},{"$f":"SUM(G23:I23)","v":114704},{"$f":"F23-J23","v":0}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O24+'FR-16(7)(v)-7 TRANS Demand'!O24+'FR-16(7)(v)-11 DIST Demand'!O24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O24+'FR-16(7)(v)-8 TRANS Energy'!O24+'FR-16(7)(v)-12 DIST Energy'!O24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O24+'FR-16(7)(v)-9 TRANS Cust'!O24+'FR-16(7)(v)-13 DIST Cust'!O24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":12965923},2751401,10173609,40913,12965923,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":1539628},{"$f":"G433","v":1431340},{"$f":"H433","v":103552},{"$f":"I433","v":4736},{"$f":"SUM(G28:I28)","v":1539628},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-124913},{"$f":"-G750","v":-124094},{"$f":"-H750","v":-287},{"$f":"-I750","v":-532},{"$f":"SUM(G29:I29)","v":-124913},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":14380638},{"$f":"SUM(G26:G29)","v":4058647},{"$f":"SUM(H26:H29)","v":10276874},{"$f":"SUM(I26:I29)","v":45117},{"$f":"SUM(J26:J29)","v":14380638},{"$f":"F30-J30","v":0}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":307289},{"$f":"'WP FR-16(7)(v) Rate Incr'!T23","v":208711},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V23","v":98578},null,{"$f":"F31-J31","v":307289}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":14687927},4267358,10276874,143695,14380638,307289]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O33","v":6127688},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O33+'FR-16(7)(v)-7 TRANS Demand'!O33+'FR-16(7)(v)-11 DIST Demand'!O33","v":1573047},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O33+'FR-16(7)(v)-8 TRANS Energy'!O33+'FR-16(7)(v)-12 DIST Energy'!O33","v":4379229},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O33+'FR-16(7)(v)-9 TRANS Cust'!O33+'FR-16(7)(v)-13 DIST Cust'!O33","v":175412},{"$f":"SUM(G33:I33)","v":6127688},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":8560239},2694311,5897645,-31717,8252950,307289]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":-3538051},{"$f":"G777+G28","v":-97941},{"$f":"H777+H28","v":-3525011},{"$f":"I777+I28","v":84901},{"$f":"J777+J28","v":-3538051},{"$f":"F36-J36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":-0.16277},-4.8500000000000001E-3,-2.4111199999999999,1.26972,-0.16277,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-0.37483488954805844},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":-5.1847353358669079E-2},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-4.9732963066669384},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":2.554980306221561},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":-0.37483488954805844},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O42","v":13220511},{"$f":"F42-SUM(H42:I42)","v":4321459},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O42","v":8860277},{"$f":"'FR-16(7)(v)-13 DIST Cust'!O42","v":38775},{"$f":"SUM(G42:I42)","v":13220511},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":1160127},-262812,1416597,6342,1160127,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":8.7749999999999995E-2},-6.0819999999999999E-2,0.15987999999999999,0.16356000000000001,8.7749999999999995E-2,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":-7092823},-2748412,-4481048,136637,-7092823,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":-0.53649999999999998},-0.63599000000000006,-0.50575000000000003,3.5238399999999999,-0.53649999999999998,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O59","v":33648468},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O59+'FR-16(7)(v)-7 TRANS Demand'!O59+'FR-16(7)(v)-11 DIST Demand'!O59","v":33648468},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O59+'FR-16(7)(v)-8 TRANS Energy'!O59+'FR-16(7)(v)-12 DIST Energy'!O59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O59+'FR-16(7)(v)-9 TRANS Cust'!O59+'FR-16(7)(v)-13 DIST Cust'!O59","v":0},{"$f":"SUM(G59:I59)","v":33648468},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O60","v":14060915},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O60+'FR-16(7)(v)-7 TRANS Demand'!O60+'FR-16(7)(v)-11 DIST Demand'!O60","v":14060915},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O60+'FR-16(7)(v)-8 TRANS Energy'!O60+'FR-16(7)(v)-12 DIST Energy'!O60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O60+'FR-16(7)(v)-9 TRANS Cust'!O60+'FR-16(7)(v)-13 DIST Cust'!O60","v":0},{"$f":"SUM(G60:I60)","v":14060915},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O61+'FR-16(7)(v)-7 TRANS Demand'!O61+'FR-16(7)(v)-11 DIST Demand'!O61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O61+'FR-16(7)(v)-8 TRANS Energy'!O61+'FR-16(7)(v)-12 DIST Energy'!O61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O61+'FR-16(7)(v)-9 TRANS Cust'!O61+'FR-16(7)(v)-13 DIST Cust'!O61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":47709383},47709383,0,0,47709383,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O65+'FR-16(7)(v)-7 TRANS Demand'!O65+'FR-16(7)(v)-11 DIST Demand'!O65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O65+'FR-16(7)(v)-8 TRANS Energy'!O65+'FR-16(7)(v)-12 DIST Energy'!O65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O65+'FR-16(7)(v)-9 TRANS Cust'!O65+'FR-16(7)(v)-13 DIST Cust'!O65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O66","v":2766728},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O66+'FR-16(7)(v)-7 TRANS Demand'!O66+'FR-16(7)(v)-11 DIST Demand'!O66","v":2766728},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O66+'FR-16(7)(v)-8 TRANS Energy'!O66+'FR-16(7)(v)-12 DIST Energy'!O66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O66+'FR-16(7)(v)-9 TRANS Cust'!O66+'FR-16(7)(v)-13 DIST Cust'!O66","v":0},{"$f":"SUM(G66:I66)","v":2766728},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O67+'FR-16(7)(v)-7 TRANS Demand'!O67+'FR-16(7)(v)-11 DIST Demand'!O67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O67+'FR-16(7)(v)-8 TRANS Energy'!O67+'FR-16(7)(v)-12 DIST Energy'!O67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O67+'FR-16(7)(v)-9 TRANS Cust'!O67+'FR-16(7)(v)-13 DIST Cust'!O67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":2766728},2766728,0,0,2766728,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":50476111},50476111,0,0,50476111,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O73","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O73+'FR-16(7)(v)-7 TRANS Demand'!O73+'FR-16(7)(v)-11 DIST Demand'!O73","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O73+'FR-16(7)(v)-8 TRANS Energy'!O73+'FR-16(7)(v)-12 DIST Energy'!O73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O73+'FR-16(7)(v)-9 TRANS Cust'!O73+'FR-16(7)(v)-13 DIST Cust'!O73","v":0},{"$f":"SUM(G73:I73)","v":0},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O74","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O74+'FR-16(7)(v)-7 TRANS Demand'!O74+'FR-16(7)(v)-11 DIST Demand'!O74","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O74+'FR-16(7)(v)-8 TRANS Energy'!O74+'FR-16(7)(v)-12 DIST Energy'!O74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O74+'FR-16(7)(v)-9 TRANS Cust'!O74+'FR-16(7)(v)-13 DIST Cust'!O74","v":0},{"$f":"SUM(G74:I74)","v":0},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O75","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O75+'FR-16(7)(v)-7 TRANS Demand'!O75+'FR-16(7)(v)-11 DIST Demand'!O75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O75+'FR-16(7)(v)-8 TRANS Energy'!O75+'FR-16(7)(v)-12 DIST Energy'!O75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O75+'FR-16(7)(v)-9 TRANS Cust'!O75+'FR-16(7)(v)-13 DIST Cust'!O75","v":0},{"$f":"SUM(G75:I75)","v":0},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O76","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O76+'FR-16(7)(v)-7 TRANS Demand'!O76+'FR-16(7)(v)-11 DIST Demand'!O76","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O76+'FR-16(7)(v)-8 TRANS Energy'!O76+'FR-16(7)(v)-12 DIST Energy'!O76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O76+'FR-16(7)(v)-9 TRANS Cust'!O76+'FR-16(7)(v)-13 DIST Cust'!O76","v":0},0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O77","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O77+'FR-16(7)(v)-7 TRANS Demand'!O77+'FR-16(7)(v)-11 DIST Demand'!O77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O77+'FR-16(7)(v)-8 TRANS Energy'!O77+'FR-16(7)(v)-12 DIST Energy'!O77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O77+'FR-16(7)(v)-9 TRANS Cust'!O77+'FR-16(7)(v)-13 DIST Cust'!O77","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O78","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O78+'FR-16(7)(v)-7 TRANS Demand'!O78+'FR-16(7)(v)-11 DIST Demand'!O78","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O78+'FR-16(7)(v)-8 TRANS Energy'!O78+'FR-16(7)(v)-12 DIST Energy'!O78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O78+'FR-16(7)(v)-9 TRANS Cust'!O78+'FR-16(7)(v)-13 DIST Cust'!O78","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O79","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O79+'FR-16(7)(v)-7 TRANS Demand'!O79+'FR-16(7)(v)-11 DIST Demand'!O79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O79+'FR-16(7)(v)-8 TRANS Energy'!O79+'FR-16(7)(v)-12 DIST Energy'!O79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O79+'FR-16(7)(v)-9 TRANS Cust'!O79+'FR-16(7)(v)-13 DIST Cust'!O79","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O80","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O80+'FR-16(7)(v)-7 TRANS Demand'!O80+'FR-16(7)(v)-11 DIST Demand'!O80","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O80+'FR-16(7)(v)-8 TRANS Energy'!O80+'FR-16(7)(v)-12 DIST Energy'!O80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O80+'FR-16(7)(v)-9 TRANS Cust'!O80+'FR-16(7)(v)-13 DIST Cust'!O80","v":0},0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O81","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O81+'FR-16(7)(v)-7 TRANS Demand'!O81+'FR-16(7)(v)-11 DIST Demand'!O81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O81+'FR-16(7)(v)-8 TRANS Energy'!O81+'FR-16(7)(v)-12 DIST Energy'!O81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O81+'FR-16(7)(v)-9 TRANS Cust'!O81+'FR-16(7)(v)-13 DIST Cust'!O81","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O82","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O82+'FR-16(7)(v)-7 TRANS Demand'!O82+'FR-16(7)(v)-11 DIST Demand'!O82","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O82+'FR-16(7)(v)-8 TRANS Energy'!O82+'FR-16(7)(v)-12 DIST Energy'!O82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O82+'FR-16(7)(v)-9 TRANS Cust'!O82+'FR-16(7)(v)-13 DIST Cust'!O82","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O83","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O83+'FR-16(7)(v)-7 TRANS Demand'!O83+'FR-16(7)(v)-11 DIST Demand'!O83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O83+'FR-16(7)(v)-8 TRANS Energy'!O83+'FR-16(7)(v)-12 DIST Energy'!O83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O83+'FR-16(7)(v)-9 TRANS Cust'!O83+'FR-16(7)(v)-13 DIST Cust'!O83","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O84","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O84+'FR-16(7)(v)-7 TRANS Demand'!O84+'FR-16(7)(v)-11 DIST Demand'!O84","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O84+'FR-16(7)(v)-8 TRANS Energy'!O84+'FR-16(7)(v)-12 DIST Energy'!O84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O84+'FR-16(7)(v)-9 TRANS Cust'!O84+'FR-16(7)(v)-13 DIST Cust'!O84","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O85","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O85+'FR-16(7)(v)-7 TRANS Demand'!O85+'FR-16(7)(v)-11 DIST Demand'!O85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O85+'FR-16(7)(v)-8 TRANS Energy'!O85+'FR-16(7)(v)-12 DIST Energy'!O85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O85+'FR-16(7)(v)-9 TRANS Cust'!O85+'FR-16(7)(v)-13 DIST Cust'!O85","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O86","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O86+'FR-16(7)(v)-7 TRANS Demand'!O86+'FR-16(7)(v)-11 DIST Demand'!O86","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O86+'FR-16(7)(v)-8 TRANS Energy'!O86+'FR-16(7)(v)-12 DIST Energy'!O86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O86+'FR-16(7)(v)-9 TRANS Cust'!O86+'FR-16(7)(v)-13 DIST Cust'!O86","v":0},{"$f":"SUM(G86:I86)","v":0},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O87","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O87+'FR-16(7)(v)-7 TRANS Demand'!O87+'FR-16(7)(v)-11 DIST Demand'!O87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O87+'FR-16(7)(v)-8 TRANS Energy'!O87+'FR-16(7)(v)-12 DIST Energy'!O87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O87+'FR-16(7)(v)-9 TRANS Cust'!O87+'FR-16(7)(v)-13 DIST Cust'!O87","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O88","v":9820},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O88+'FR-16(7)(v)-7 TRANS Demand'!O88+'FR-16(7)(v)-11 DIST Demand'!O88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O88+'FR-16(7)(v)-8 TRANS Energy'!O88+'FR-16(7)(v)-12 DIST Energy'!O88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O88+'FR-16(7)(v)-9 TRANS Cust'!O88+'FR-16(7)(v)-13 DIST Cust'!O88","v":9820},9820,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O89","v":59522},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O89+'FR-16(7)(v)-7 TRANS Demand'!O89+'FR-16(7)(v)-11 DIST Demand'!O89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O89+'FR-16(7)(v)-8 TRANS Energy'!O89+'FR-16(7)(v)-12 DIST Energy'!O89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O89+'FR-16(7)(v)-9 TRANS Cust'!O89+'FR-16(7)(v)-13 DIST Cust'!O89","v":59522},59522,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O90+'FR-16(7)(v)-7 TRANS Demand'!O90+'FR-16(7)(v)-11 DIST Demand'!O90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O90+'FR-16(7)(v)-8 TRANS Energy'!O90+'FR-16(7)(v)-12 DIST Energy'!O90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O90+'FR-16(7)(v)-9 TRANS Cust'!O90+'FR-16(7)(v)-13 DIST Cust'!O90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O91+'FR-16(7)(v)-7 TRANS Demand'!O91+'FR-16(7)(v)-11 DIST Demand'!O91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O91+'FR-16(7)(v)-8 TRANS Energy'!O91+'FR-16(7)(v)-12 DIST Energy'!O91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O91+'FR-16(7)(v)-9 TRANS Cust'!O91+'FR-16(7)(v)-13 DIST Cust'!O91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O92","v":6281},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O92+'FR-16(7)(v)-7 TRANS Demand'!O92+'FR-16(7)(v)-11 DIST Demand'!O92","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O92+'FR-16(7)(v)-8 TRANS Energy'!O92+'FR-16(7)(v)-12 DIST Energy'!O92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O92+'FR-16(7)(v)-9 TRANS Cust'!O92+'FR-16(7)(v)-13 DIST Cust'!O92","v":6281},6281,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O93+'FR-16(7)(v)-7 TRANS Demand'!O93+'FR-16(7)(v)-11 DIST Demand'!O93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O93+'FR-16(7)(v)-8 TRANS Energy'!O93+'FR-16(7)(v)-12 DIST Energy'!O93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O93+'FR-16(7)(v)-9 TRANS Cust'!O93+'FR-16(7)(v)-13 DIST Cust'!O93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":75623},{"$f":"SUM(G73:G92)","v":0},0,75623,75623,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":2842351},2766728,0,75623,2842351,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":50551734},50476111,0,75623,50551734,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O100","v":370130},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O100+'FR-16(7)(v)-7 TRANS Demand'!O100+'FR-16(7)(v)-11 DIST Demand'!O100","v":370130},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O100+'FR-16(7)(v)-8 TRANS Energy'!O100+'FR-16(7)(v)-12 DIST Energy'!O100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O100+'FR-16(7)(v)-9 TRANS Cust'!O100+'FR-16(7)(v)-13 DIST Cust'!O100","v":0},{"$f":"SUM(G100:I100)","v":370130},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O101","v":426474},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O101+'FR-16(7)(v)-7 TRANS Demand'!O101+'FR-16(7)(v)-11 DIST Demand'!O101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O101+'FR-16(7)(v)-8 TRANS Energy'!O101+'FR-16(7)(v)-12 DIST Energy'!O101","v":426474},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O101+'FR-16(7)(v)-9 TRANS Cust'!O101+'FR-16(7)(v)-13 DIST Cust'!O101","v":0},{"$f":"SUM(G101:I101)","v":426474},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O102","v":63238},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O102+'FR-16(7)(v)-7 TRANS Demand'!O102+'FR-16(7)(v)-11 DIST Demand'!O102","v":63238},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O102+'FR-16(7)(v)-8 TRANS Energy'!O102+'FR-16(7)(v)-12 DIST Energy'!O102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O102+'FR-16(7)(v)-9 TRANS Cust'!O102+'FR-16(7)(v)-13 DIST Cust'!O102","v":0},63238,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O103","v":210309},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O103+'FR-16(7)(v)-7 TRANS Demand'!O103+'FR-16(7)(v)-11 DIST Demand'!O103","v":210309},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O103+'FR-16(7)(v)-8 TRANS Energy'!O103+'FR-16(7)(v)-12 DIST Energy'!O103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O103+'FR-16(7)(v)-9 TRANS Cust'!O103+'FR-16(7)(v)-13 DIST Cust'!O103","v":0},210309,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O104","v":183},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O104+'FR-16(7)(v)-7 TRANS Demand'!O104+'FR-16(7)(v)-11 DIST Demand'!O104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O104+'FR-16(7)(v)-8 TRANS Energy'!O104+'FR-16(7)(v)-12 DIST Energy'!O104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O104+'FR-16(7)(v)-9 TRANS Cust'!O104+'FR-16(7)(v)-13 DIST Cust'!O104","v":183},183,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O105","v":16003},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O105+'FR-16(7)(v)-7 TRANS Demand'!O105+'FR-16(7)(v)-11 DIST Demand'!O105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O105+'FR-16(7)(v)-8 TRANS Energy'!O105+'FR-16(7)(v)-12 DIST Energy'!O105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O105+'FR-16(7)(v)-9 TRANS Cust'!O105+'FR-16(7)(v)-13 DIST Cust'!O105","v":16003},16003,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O106","v":31},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O106+'FR-16(7)(v)-7 TRANS Demand'!O106+'FR-16(7)(v)-11 DIST Demand'!O106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O106+'FR-16(7)(v)-8 TRANS Energy'!O106+'FR-16(7)(v)-12 DIST Energy'!O106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O106+'FR-16(7)(v)-9 TRANS Cust'!O106+'FR-16(7)(v)-13 DIST Cust'!O106","v":31},31,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O107+'FR-16(7)(v)-7 TRANS Demand'!O107+'FR-16(7)(v)-11 DIST Demand'!O107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O107+'FR-16(7)(v)-8 TRANS Energy'!O107+'FR-16(7)(v)-12 DIST Energy'!O107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O107+'FR-16(7)(v)-9 TRANS Cust'!O107+'FR-16(7)(v)-13 DIST Cust'!O107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O108+'FR-16(7)(v)-7 TRANS Demand'!O108+'FR-16(7)(v)-11 DIST Demand'!O108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O108+'FR-16(7)(v)-8 TRANS Energy'!O108+'FR-16(7)(v)-12 DIST Energy'!O108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O108+'FR-16(7)(v)-9 TRANS Cust'!O108+'FR-16(7)(v)-13 DIST Cust'!O108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":1086368},643677,426474,16217,1086368,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O112","v":406258},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O112+'FR-16(7)(v)-7 TRANS Demand'!O112+'FR-16(7)(v)-11 DIST Demand'!O112","v":406258},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O112+'FR-16(7)(v)-8 TRANS Energy'!O112+'FR-16(7)(v)-12 DIST Energy'!O112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O112+'FR-16(7)(v)-9 TRANS Cust'!O112+'FR-16(7)(v)-13 DIST Cust'!O112","v":0},{"$f":"SUM(G112:I112)","v":406258},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O113","v":468102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O113+'FR-16(7)(v)-7 TRANS Demand'!O113+'FR-16(7)(v)-11 DIST Demand'!O113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O113+'FR-16(7)(v)-8 TRANS Energy'!O113+'FR-16(7)(v)-12 DIST Energy'!O113","v":468102},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O113+'FR-16(7)(v)-9 TRANS Cust'!O113+'FR-16(7)(v)-13 DIST Cust'!O113","v":0},{"$f":"SUM(G113:I113)","v":468102},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O114","v":69411},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O114+'FR-16(7)(v)-7 TRANS Demand'!O114+'FR-16(7)(v)-11 DIST Demand'!O114","v":69411},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O114+'FR-16(7)(v)-8 TRANS Energy'!O114+'FR-16(7)(v)-12 DIST Energy'!O114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O114+'FR-16(7)(v)-9 TRANS Cust'!O114+'FR-16(7)(v)-13 DIST Cust'!O114","v":0},69411,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O115","v":230837},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O115+'FR-16(7)(v)-7 TRANS Demand'!O115+'FR-16(7)(v)-11 DIST Demand'!O115","v":230837},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O115+'FR-16(7)(v)-8 TRANS Energy'!O115+'FR-16(7)(v)-12 DIST Energy'!O115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O115+'FR-16(7)(v)-9 TRANS Cust'!O115+'FR-16(7)(v)-13 DIST Cust'!O115","v":0},230837,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O116","v":201},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O116+'FR-16(7)(v)-7 TRANS Demand'!O116+'FR-16(7)(v)-11 DIST Demand'!O116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O116+'FR-16(7)(v)-8 TRANS Energy'!O116+'FR-16(7)(v)-12 DIST Energy'!O116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O116+'FR-16(7)(v)-9 TRANS Cust'!O116+'FR-16(7)(v)-13 DIST Cust'!O116","v":201},201,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O117","v":17564},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O117+'FR-16(7)(v)-7 TRANS Demand'!O117+'FR-16(7)(v)-11 DIST Demand'!O117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O117+'FR-16(7)(v)-8 TRANS Energy'!O117+'FR-16(7)(v)-12 DIST Energy'!O117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O117+'FR-16(7)(v)-9 TRANS Cust'!O117+'FR-16(7)(v)-13 DIST Cust'!O117","v":17564},17564,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O118","v":35},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O118+'FR-16(7)(v)-7 TRANS Demand'!O118+'FR-16(7)(v)-11 DIST Demand'!O118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O118+'FR-16(7)(v)-8 TRANS Energy'!O118+'FR-16(7)(v)-12 DIST Energy'!O118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O118+'FR-16(7)(v)-9 TRANS Cust'!O118+'FR-16(7)(v)-13 DIST Cust'!O118","v":35},35,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O119+'FR-16(7)(v)-7 TRANS Demand'!O119+'FR-16(7)(v)-11 DIST Demand'!O119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O119+'FR-16(7)(v)-8 TRANS Energy'!O119+'FR-16(7)(v)-12 DIST Energy'!O119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O119+'FR-16(7)(v)-9 TRANS Cust'!O119+'FR-16(7)(v)-13 DIST Cust'!O119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O120+'FR-16(7)(v)-7 TRANS Demand'!O120+'FR-16(7)(v)-11 DIST Demand'!O120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O120+'FR-16(7)(v)-8 TRANS Energy'!O120+'FR-16(7)(v)-12 DIST Energy'!O120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O120+'FR-16(7)(v)-9 TRANS Cust'!O120+'FR-16(7)(v)-13 DIST Cust'!O120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":1192408},706506,468102,17800,1192408,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":52830510},51826294,894576,109640,52830510,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O136","v":18996725},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O136+'FR-16(7)(v)-7 TRANS Demand'!O136+'FR-16(7)(v)-11 DIST Demand'!O136","v":18996725},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O136+'FR-16(7)(v)-8 TRANS Energy'!O136+'FR-16(7)(v)-12 DIST Energy'!O136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O136+'FR-16(7)(v)-9 TRANS Cust'!O136+'FR-16(7)(v)-13 DIST Cust'!O136","v":0},{"$f":"SUM(G136:I136)","v":18996725},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O137","v":7120420},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O137+'FR-16(7)(v)-7 TRANS Demand'!O137+'FR-16(7)(v)-11 DIST Demand'!O137","v":7120420},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O137+'FR-16(7)(v)-8 TRANS Energy'!O137+'FR-16(7)(v)-12 DIST Energy'!O137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O137+'FR-16(7)(v)-9 TRANS Cust'!O137+'FR-16(7)(v)-13 DIST Cust'!O137","v":0},{"$f":"SUM(G137:I137)","v":7120420},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O138","v":251360},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O138+'FR-16(7)(v)-7 TRANS Demand'!O138+'FR-16(7)(v)-11 DIST Demand'!O138","v":251360},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O138+'FR-16(7)(v)-8 TRANS Energy'!O138+'FR-16(7)(v)-12 DIST Energy'!O138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O138+'FR-16(7)(v)-9 TRANS Cust'!O138+'FR-16(7)(v)-13 DIST Cust'!O138","v":0},{"$f":"SUM(G138:I138)","v":251360},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":26368505},26368505,0,0,26368505,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O142+'FR-16(7)(v)-7 TRANS Demand'!O142+'FR-16(7)(v)-11 DIST Demand'!O142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O142+'FR-16(7)(v)-8 TRANS Energy'!O142+'FR-16(7)(v)-12 DIST Energy'!O142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O142+'FR-16(7)(v)-9 TRANS Cust'!O142+'FR-16(7)(v)-13 DIST Cust'!O142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O143","v":794772},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O143+'FR-16(7)(v)-7 TRANS Demand'!O143+'FR-16(7)(v)-11 DIST Demand'!O143","v":794772},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O143+'FR-16(7)(v)-8 TRANS Energy'!O143+'FR-16(7)(v)-12 DIST Energy'!O143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O143+'FR-16(7)(v)-9 TRANS Cust'!O143+'FR-16(7)(v)-13 DIST Cust'!O143","v":0},{"$f":"SUM(G143:I143)","v":794772},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O144","v":20019},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O144+'FR-16(7)(v)-7 TRANS Demand'!O144+'FR-16(7)(v)-11 DIST Demand'!O144","v":20019},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O144+'FR-16(7)(v)-8 TRANS Energy'!O144+'FR-16(7)(v)-12 DIST Energy'!O144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O144+'FR-16(7)(v)-9 TRANS Cust'!O144+'FR-16(7)(v)-13 DIST Cust'!O144","v":0},{"$f":"SUM(G144:I144)","v":20019},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":814791},814791,0,0,814791,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":27183296},{"$f":"G145+G139","v":27183296},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":27183296},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O150","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O150+'FR-16(7)(v)-7 TRANS Demand'!O150+'FR-16(7)(v)-11 DIST Demand'!O150","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O150+'FR-16(7)(v)-8 TRANS Energy'!O150+'FR-16(7)(v)-12 DIST Energy'!O150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O150+'FR-16(7)(v)-9 TRANS Cust'!O150+'FR-16(7)(v)-13 DIST Cust'!O150","v":0},{"$f":"SUM(G150:I150)","v":0},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O151","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O151+'FR-16(7)(v)-7 TRANS Demand'!O151+'FR-16(7)(v)-11 DIST Demand'!O151","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O151+'FR-16(7)(v)-8 TRANS Energy'!O151+'FR-16(7)(v)-12 DIST Energy'!O151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O151+'FR-16(7)(v)-9 TRANS Cust'!O151+'FR-16(7)(v)-13 DIST Cust'!O151","v":0},{"$f":"SUM(G151:I151)","v":0},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O152","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O152+'FR-16(7)(v)-7 TRANS Demand'!O152+'FR-16(7)(v)-11 DIST Demand'!O152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O152+'FR-16(7)(v)-8 TRANS Energy'!O152+'FR-16(7)(v)-12 DIST Energy'!O152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O152+'FR-16(7)(v)-9 TRANS Cust'!O152+'FR-16(7)(v)-13 DIST Cust'!O152","v":0},{"$f":"SUM(G152:I152)","v":0},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O153","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O153+'FR-16(7)(v)-7 TRANS Demand'!O153+'FR-16(7)(v)-11 DIST Demand'!O153","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O153+'FR-16(7)(v)-8 TRANS Energy'!O153+'FR-16(7)(v)-12 DIST Energy'!O153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O153+'FR-16(7)(v)-9 TRANS Cust'!O153+'FR-16(7)(v)-13 DIST Cust'!O153","v":0},0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O154","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O154+'FR-16(7)(v)-7 TRANS Demand'!O154+'FR-16(7)(v)-11 DIST Demand'!O154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O154+'FR-16(7)(v)-8 TRANS Energy'!O154+'FR-16(7)(v)-12 DIST Energy'!O154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O154+'FR-16(7)(v)-9 TRANS Cust'!O154+'FR-16(7)(v)-13 DIST Cust'!O154","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O155","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O155+'FR-16(7)(v)-7 TRANS Demand'!O155+'FR-16(7)(v)-11 DIST Demand'!O155","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O155+'FR-16(7)(v)-8 TRANS Energy'!O155+'FR-16(7)(v)-12 DIST Energy'!O155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O155+'FR-16(7)(v)-9 TRANS Cust'!O155+'FR-16(7)(v)-13 DIST Cust'!O155","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O156","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O156+'FR-16(7)(v)-7 TRANS Demand'!O156+'FR-16(7)(v)-11 DIST Demand'!O156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O156+'FR-16(7)(v)-8 TRANS Energy'!O156+'FR-16(7)(v)-12 DIST Energy'!O156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O156+'FR-16(7)(v)-9 TRANS Cust'!O156+'FR-16(7)(v)-13 DIST Cust'!O156","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O157","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O157+'FR-16(7)(v)-7 TRANS Demand'!O157+'FR-16(7)(v)-11 DIST Demand'!O157","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O157+'FR-16(7)(v)-8 TRANS Energy'!O157+'FR-16(7)(v)-12 DIST Energy'!O157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O157+'FR-16(7)(v)-9 TRANS Cust'!O157+'FR-16(7)(v)-13 DIST Cust'!O157","v":0},0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O158","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O158+'FR-16(7)(v)-7 TRANS Demand'!O158+'FR-16(7)(v)-11 DIST Demand'!O158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O158+'FR-16(7)(v)-8 TRANS Energy'!O158+'FR-16(7)(v)-12 DIST Energy'!O158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O158+'FR-16(7)(v)-9 TRANS Cust'!O158+'FR-16(7)(v)-13 DIST Cust'!O158","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O159","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O159+'FR-16(7)(v)-7 TRANS Demand'!O159+'FR-16(7)(v)-11 DIST Demand'!O159","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O159+'FR-16(7)(v)-8 TRANS Energy'!O159+'FR-16(7)(v)-12 DIST Energy'!O159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O159+'FR-16(7)(v)-9 TRANS Cust'!O159+'FR-16(7)(v)-13 DIST Cust'!O159","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O160","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O160+'FR-16(7)(v)-7 TRANS Demand'!O160+'FR-16(7)(v)-11 DIST Demand'!O160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O160+'FR-16(7)(v)-8 TRANS Energy'!O160+'FR-16(7)(v)-12 DIST Energy'!O160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O160+'FR-16(7)(v)-9 TRANS Cust'!O160+'FR-16(7)(v)-13 DIST Cust'!O160","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O161","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O161+'FR-16(7)(v)-7 TRANS Demand'!O161+'FR-16(7)(v)-11 DIST Demand'!O161","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O161+'FR-16(7)(v)-8 TRANS Energy'!O161+'FR-16(7)(v)-12 DIST Energy'!O161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O161+'FR-16(7)(v)-9 TRANS Cust'!O161+'FR-16(7)(v)-13 DIST Cust'!O161","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O162","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O162+'FR-16(7)(v)-7 TRANS Demand'!O162+'FR-16(7)(v)-11 DIST Demand'!O162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O162+'FR-16(7)(v)-8 TRANS Energy'!O162+'FR-16(7)(v)-12 DIST Energy'!O162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O162+'FR-16(7)(v)-9 TRANS Cust'!O162+'FR-16(7)(v)-13 DIST Cust'!O162","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O163","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O163+'FR-16(7)(v)-7 TRANS Demand'!O163+'FR-16(7)(v)-11 DIST Demand'!O163","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O163+'FR-16(7)(v)-8 TRANS Energy'!O163+'FR-16(7)(v)-12 DIST Energy'!O163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O163+'FR-16(7)(v)-9 TRANS Cust'!O163+'FR-16(7)(v)-13 DIST Cust'!O163","v":0},{"$f":"SUM(G163:I163)","v":0},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O164","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O164+'FR-16(7)(v)-7 TRANS Demand'!O164+'FR-16(7)(v)-11 DIST Demand'!O164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O164+'FR-16(7)(v)-8 TRANS Energy'!O164+'FR-16(7)(v)-12 DIST Energy'!O164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O164+'FR-16(7)(v)-9 TRANS Cust'!O164+'FR-16(7)(v)-13 DIST Cust'!O164","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O165","v":5914},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O165+'FR-16(7)(v)-7 TRANS Demand'!O165+'FR-16(7)(v)-11 DIST Demand'!O165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O165+'FR-16(7)(v)-8 TRANS Energy'!O165+'FR-16(7)(v)-12 DIST Energy'!O165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O165+'FR-16(7)(v)-9 TRANS Cust'!O165+'FR-16(7)(v)-13 DIST Cust'!O165","v":5914},5914,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O166","v":2245},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O166+'FR-16(7)(v)-7 TRANS Demand'!O166+'FR-16(7)(v)-11 DIST Demand'!O166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O166+'FR-16(7)(v)-8 TRANS Energy'!O166+'FR-16(7)(v)-12 DIST Energy'!O166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O166+'FR-16(7)(v)-9 TRANS Cust'!O166+'FR-16(7)(v)-13 DIST Cust'!O166","v":2245},2245,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O167+'FR-16(7)(v)-7 TRANS Demand'!O167+'FR-16(7)(v)-11 DIST Demand'!O167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O167+'FR-16(7)(v)-8 TRANS Energy'!O167+'FR-16(7)(v)-12 DIST Energy'!O167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O167+'FR-16(7)(v)-9 TRANS Cust'!O167+'FR-16(7)(v)-13 DIST Cust'!O167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O168","v":373},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O168+'FR-16(7)(v)-7 TRANS Demand'!O168+'FR-16(7)(v)-11 DIST Demand'!O168","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O168+'FR-16(7)(v)-8 TRANS Energy'!O168+'FR-16(7)(v)-12 DIST Energy'!O168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O168+'FR-16(7)(v)-9 TRANS Cust'!O168+'FR-16(7)(v)-13 DIST Cust'!O168","v":373},373,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O169","v":86},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O169+'FR-16(7)(v)-7 TRANS Demand'!O169+'FR-16(7)(v)-11 DIST Demand'!O169","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O169+'FR-16(7)(v)-8 TRANS Energy'!O169+'FR-16(7)(v)-12 DIST Energy'!O169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O169+'FR-16(7)(v)-9 TRANS Cust'!O169+'FR-16(7)(v)-13 DIST Cust'!O169","v":86},86,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O170+'FR-16(7)(v)-7 TRANS Demand'!O170+'FR-16(7)(v)-11 DIST Demand'!O170","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O170+'FR-16(7)(v)-8 TRANS Energy'!O170+'FR-16(7)(v)-12 DIST Energy'!O170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O170+'FR-16(7)(v)-9 TRANS Cust'!O170+'FR-16(7)(v)-13 DIST Cust'!O170","v":0},{"$f":"SUM(G170:I170)","v":0},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":8618},{"$f":"SUM(G149:G169)","v":0},0,8618,8618,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":823409},{"$f":"G171+G145","v":814791},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":8618},{"$f":"J171+J145","v":823409},{"$f":"F173-J173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":27191914},{"$f":"G147+G171","v":27183296},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":8618},{"$f":"J147+J171","v":27191914},{"$f":"F174-J174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O177","v":206613},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O177+'FR-16(7)(v)-7 TRANS Demand'!O177+'FR-16(7)(v)-11 DIST Demand'!O177","v":206613},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O177+'FR-16(7)(v)-8 TRANS Energy'!O177+'FR-16(7)(v)-12 DIST Energy'!O177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O177+'FR-16(7)(v)-9 TRANS Cust'!O177+'FR-16(7)(v)-13 DIST Cust'!O177","v":0},{"$f":"SUM(G177:I177)","v":206613},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O178","v":238065},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O178+'FR-16(7)(v)-7 TRANS Demand'!O178+'FR-16(7)(v)-11 DIST Demand'!O178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O178+'FR-16(7)(v)-8 TRANS Energy'!O178+'FR-16(7)(v)-12 DIST Energy'!O178","v":238065},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O178+'FR-16(7)(v)-9 TRANS Cust'!O178+'FR-16(7)(v)-13 DIST Cust'!O178","v":0},{"$f":"SUM(G178:I178)","v":238065},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O179","v":35301},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O179+'FR-16(7)(v)-7 TRANS Demand'!O179+'FR-16(7)(v)-11 DIST Demand'!O179","v":35301},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O179+'FR-16(7)(v)-8 TRANS Energy'!O179+'FR-16(7)(v)-12 DIST Energy'!O179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O179+'FR-16(7)(v)-9 TRANS Cust'!O179+'FR-16(7)(v)-13 DIST Cust'!O179","v":0},35301,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O180","v":117398},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O180+'FR-16(7)(v)-7 TRANS Demand'!O180+'FR-16(7)(v)-11 DIST Demand'!O180","v":117398},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O180+'FR-16(7)(v)-8 TRANS Energy'!O180+'FR-16(7)(v)-12 DIST Energy'!O180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O180+'FR-16(7)(v)-9 TRANS Cust'!O180+'FR-16(7)(v)-13 DIST Cust'!O180","v":0},117398,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O181","v":102},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O181+'FR-16(7)(v)-7 TRANS Demand'!O181+'FR-16(7)(v)-11 DIST Demand'!O181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O181+'FR-16(7)(v)-8 TRANS Energy'!O181+'FR-16(7)(v)-12 DIST Energy'!O181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O181+'FR-16(7)(v)-9 TRANS Cust'!O181+'FR-16(7)(v)-13 DIST Cust'!O181","v":102},102,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O182","v":8933},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O182+'FR-16(7)(v)-7 TRANS Demand'!O182+'FR-16(7)(v)-11 DIST Demand'!O182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O182+'FR-16(7)(v)-8 TRANS Energy'!O182+'FR-16(7)(v)-12 DIST Energy'!O182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O182+'FR-16(7)(v)-9 TRANS Cust'!O182+'FR-16(7)(v)-13 DIST Cust'!O182","v":8933},8933,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O183","v":18},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O183+'FR-16(7)(v)-7 TRANS Demand'!O183+'FR-16(7)(v)-11 DIST Demand'!O183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O183+'FR-16(7)(v)-8 TRANS Energy'!O183+'FR-16(7)(v)-12 DIST Energy'!O183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O183+'FR-16(7)(v)-9 TRANS Cust'!O183+'FR-16(7)(v)-13 DIST Cust'!O183","v":18},18,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O184+'FR-16(7)(v)-7 TRANS Demand'!O184+'FR-16(7)(v)-11 DIST Demand'!O184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O184+'FR-16(7)(v)-8 TRANS Energy'!O184+'FR-16(7)(v)-12 DIST Energy'!O184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O184+'FR-16(7)(v)-9 TRANS Cust'!O184+'FR-16(7)(v)-13 DIST Cust'!O184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O185","v":-46364},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O185+'FR-16(7)(v)-7 TRANS Demand'!O185+'FR-16(7)(v)-11 DIST Demand'!O185","v":-7366},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O185+'FR-16(7)(v)-8 TRANS Energy'!O185+'FR-16(7)(v)-12 DIST Energy'!O185","v":-37496},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O185+'FR-16(7)(v)-9 TRANS Cust'!O185+'FR-16(7)(v)-13 DIST Cust'!O185","v":-1502},-46364,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":560066},351946,200569,7551,560066,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O189","v":399498},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O189+'FR-16(7)(v)-7 TRANS Demand'!O189+'FR-16(7)(v)-11 DIST Demand'!O189","v":399498},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O189+'FR-16(7)(v)-8 TRANS Energy'!O189+'FR-16(7)(v)-12 DIST Energy'!O189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O189+'FR-16(7)(v)-9 TRANS Cust'!O189+'FR-16(7)(v)-13 DIST Cust'!O189","v":0},{"$f":"SUM(G189:I189)","v":399498},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O190","v":460312},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O190+'FR-16(7)(v)-7 TRANS Demand'!O190+'FR-16(7)(v)-11 DIST Demand'!O190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O190+'FR-16(7)(v)-8 TRANS Energy'!O190+'FR-16(7)(v)-12 DIST Energy'!O190","v":460312},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O190+'FR-16(7)(v)-9 TRANS Cust'!O190+'FR-16(7)(v)-13 DIST Cust'!O190","v":0},{"$f":"SUM(G190:I190)","v":460312},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O191","v":68256},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O191+'FR-16(7)(v)-7 TRANS Demand'!O191+'FR-16(7)(v)-11 DIST Demand'!O191","v":68256},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O191+'FR-16(7)(v)-8 TRANS Energy'!O191+'FR-16(7)(v)-12 DIST Energy'!O191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O191+'FR-16(7)(v)-9 TRANS Cust'!O191+'FR-16(7)(v)-13 DIST Cust'!O191","v":0},68256,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O192","v":226996},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O192+'FR-16(7)(v)-7 TRANS Demand'!O192+'FR-16(7)(v)-11 DIST Demand'!O192","v":226996},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O192+'FR-16(7)(v)-8 TRANS Energy'!O192+'FR-16(7)(v)-12 DIST Energy'!O192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O192+'FR-16(7)(v)-9 TRANS Cust'!O192+'FR-16(7)(v)-13 DIST Cust'!O192","v":0},226996,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O193","v":198},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O193+'FR-16(7)(v)-7 TRANS Demand'!O193+'FR-16(7)(v)-11 DIST Demand'!O193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O193+'FR-16(7)(v)-8 TRANS Energy'!O193+'FR-16(7)(v)-12 DIST Energy'!O193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O193+'FR-16(7)(v)-9 TRANS Cust'!O193+'FR-16(7)(v)-13 DIST Cust'!O193","v":198},198,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O194","v":17272},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O194+'FR-16(7)(v)-7 TRANS Demand'!O194+'FR-16(7)(v)-11 DIST Demand'!O194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O194+'FR-16(7)(v)-8 TRANS Energy'!O194+'FR-16(7)(v)-12 DIST Energy'!O194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O194+'FR-16(7)(v)-9 TRANS Cust'!O194+'FR-16(7)(v)-13 DIST Cust'!O194","v":17272},17272,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O195","v":34},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O195+'FR-16(7)(v)-7 TRANS Demand'!O195+'FR-16(7)(v)-11 DIST Demand'!O195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O195+'FR-16(7)(v)-8 TRANS Energy'!O195+'FR-16(7)(v)-12 DIST Energy'!O195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O195+'FR-16(7)(v)-9 TRANS Cust'!O195+'FR-16(7)(v)-13 DIST Cust'!O195","v":34},34,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O196+'FR-16(7)(v)-7 TRANS Demand'!O196+'FR-16(7)(v)-11 DIST Demand'!O196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O196+'FR-16(7)(v)-8 TRANS Energy'!O196+'FR-16(7)(v)-12 DIST Energy'!O196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O196+'FR-16(7)(v)-9 TRANS Cust'!O196+'FR-16(7)(v)-13 DIST Cust'!O196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O197","v":-3887},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O197+'FR-16(7)(v)-7 TRANS Demand'!O197+'FR-16(7)(v)-11 DIST Demand'!O197","v":-618},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O197+'FR-16(7)(v)-8 TRANS Energy'!O197+'FR-16(7)(v)-12 DIST Energy'!O197","v":-3144},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O197+'FR-16(7)(v)-9 TRANS Cust'!O197+'FR-16(7)(v)-13 DIST Cust'!O197","v":-125},-3887,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":1168679},{"$f":"SUM(G188:G197)","v":694132},{"$f":"SUM(H188:H197)","v":457168},{"$f":"SUM(I188:I197)","v":17379},{"$f":"SUM(J188:J197)","v":1168679},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":28920659},28229374,657737,33548,28920659,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":14651743},14651743,0,0,14651743,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,6940495,6940495,0,0,6940495,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,-251360,-251360,0,0,-251360,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":21340878},21340878,0,0,21340878,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,1971956,1971956,0,0,1971956,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,-20019,-20019,0,0,-20019,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":1951937},1951937,0,0,1951937,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":23292815},23292815,0,0,23292815,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":0},0,0,0,0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,0,0,0,0,0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":0},0,0,0,0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":0},0,0,0,0,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":0},0,0,0,0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":0},0,0,0,0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":0},0,0,0,0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":0},0,0,0,0,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":0},0,0,0,0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":0},0,0,0,0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":0},0,0,0,0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":0},0,0,0,0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,{"$f":"F86-F163","v":0},0,0,0,0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,0,0,0,0,0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,3906,0,0,3906,3906,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,57277,0,0,57277,57277,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-373,0,0,-373,-373,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,6195,0,0,6195,6195,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":67005},0,0,67005,67005,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":2018942},1951937,0,67005,2018942,0]
[40,"NET TRANS & DIST PLANT",null,null,null,23359820,23292815,0,67005,23359820,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":163517},163517,0,0,163517,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,188409,0,188409,0,188409,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,27937,27937,0,0,27937,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,92911,92911,0,0,92911,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":7070},0,0,7070,7070,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,13,0,0,13,13,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,46364,7366,37496,1502,46364,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":526221},291731,225905,8585,526221,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":6760},6760,0,0,6760,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,7790,0,7790,0,7790,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,1155,1155,0,0,1155,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,3841,3841,0,0,3841,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":292},0,0,292,292,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,1,0,0,1,1,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,3887,618,3144,125,3887,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":23726},12374,10934,418,23726,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":23909767},23596920,236839,76008,23909767,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O292","v":3608885},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O292+'FR-16(7)(v)-7 TRANS Demand'!O292+'FR-16(7)(v)-11 DIST Demand'!O292","v":3561478},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O292+'FR-16(7)(v)-8 TRANS Energy'!O292+'FR-16(7)(v)-12 DIST Energy'!O292","v":35762},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O292+'FR-16(7)(v)-9 TRANS Cust'!O292+'FR-16(7)(v)-13 DIST Cust'!O292","v":11645},{"$f":"SUM(G292:I292)","v":3608885},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O293","v":66575},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O293+'FR-16(7)(v)-7 TRANS Demand'!O293+'FR-16(7)(v)-11 DIST Demand'!O293","v":65700},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O293+'FR-16(7)(v)-8 TRANS Energy'!O293+'FR-16(7)(v)-12 DIST Energy'!O293","v":660},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O293+'FR-16(7)(v)-9 TRANS Cust'!O293+'FR-16(7)(v)-13 DIST Cust'!O293","v":215},66575,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O294","v":12469},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O294+'FR-16(7)(v)-7 TRANS Demand'!O294+'FR-16(7)(v)-11 DIST Demand'!O294","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O294+'FR-16(7)(v)-8 TRANS Energy'!O294+'FR-16(7)(v)-12 DIST Energy'!O294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O294+'FR-16(7)(v)-9 TRANS Cust'!O294+'FR-16(7)(v)-13 DIST Cust'!O294","v":12469},12469,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O295","v":1054798},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O295+'FR-16(7)(v)-7 TRANS Demand'!O295+'FR-16(7)(v)-11 DIST Demand'!O295","v":1040942},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O295+'FR-16(7)(v)-8 TRANS Energy'!O295+'FR-16(7)(v)-12 DIST Energy'!O295","v":10452},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O295+'FR-16(7)(v)-9 TRANS Cust'!O295+'FR-16(7)(v)-13 DIST Cust'!O295","v":3404},1054798,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O296","v":13218},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O296+'FR-16(7)(v)-7 TRANS Demand'!O296+'FR-16(7)(v)-11 DIST Demand'!O296","v":13044},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O296+'FR-16(7)(v)-8 TRANS Energy'!O296+'FR-16(7)(v)-12 DIST Energy'!O296","v":131},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O296+'FR-16(7)(v)-9 TRANS Cust'!O296+'FR-16(7)(v)-13 DIST Cust'!O296","v":43},13218,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O297","v":-7040},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O297+'FR-16(7)(v)-7 TRANS Demand'!O297+'FR-16(7)(v)-11 DIST Demand'!O297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O297+'FR-16(7)(v)-8 TRANS Energy'!O297+'FR-16(7)(v)-12 DIST Energy'!O297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O297+'FR-16(7)(v)-9 TRANS Cust'!O297+'FR-16(7)(v)-13 DIST Cust'!O297","v":-7040},-7040,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O298","v":-66913},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O298+'FR-16(7)(v)-7 TRANS Demand'!O298+'FR-16(7)(v)-11 DIST Demand'!O298","v":-37129},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O298+'FR-16(7)(v)-8 TRANS Energy'!O298+'FR-16(7)(v)-12 DIST Energy'!O298","v":-28733},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O298+'FR-16(7)(v)-9 TRANS Cust'!O298+'FR-16(7)(v)-13 DIST Cust'!O298","v":-1051},-66913,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O299+'FR-16(7)(v)-7 TRANS Demand'!O299+'FR-16(7)(v)-11 DIST Demand'!O299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O299+'FR-16(7)(v)-8 TRANS Energy'!O299+'FR-16(7)(v)-12 DIST Energy'!O299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O299+'FR-16(7)(v)-9 TRANS Cust'!O299+'FR-16(7)(v)-13 DIST Cust'!O299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O300+'FR-16(7)(v)-7 TRANS Demand'!O300+'FR-16(7)(v)-11 DIST Demand'!O300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O300+'FR-16(7)(v)-8 TRANS Energy'!O300+'FR-16(7)(v)-12 DIST Energy'!O300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O300+'FR-16(7)(v)-9 TRANS Cust'!O300+'FR-16(7)(v)-13 DIST Cust'!O300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":4681992},4644035,18272,19685,4681992,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O304","v":-187813},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O304+'FR-16(7)(v)-7 TRANS Demand'!O304+'FR-16(7)(v)-11 DIST Demand'!O304","v":-185346},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O304+'FR-16(7)(v)-8 TRANS Energy'!O304+'FR-16(7)(v)-12 DIST Energy'!O304","v":-1861},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O304+'FR-16(7)(v)-9 TRANS Cust'!O304+'FR-16(7)(v)-13 DIST Cust'!O304","v":-606},{"$f":"SUM(G304:I304)","v":-187813},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O305","v":448849},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O305+'FR-16(7)(v)-7 TRANS Demand'!O305+'FR-16(7)(v)-11 DIST Demand'!O305","v":442952},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O305+'FR-16(7)(v)-8 TRANS Energy'!O305+'FR-16(7)(v)-12 DIST Energy'!O305","v":4448},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O305+'FR-16(7)(v)-9 TRANS Cust'!O305+'FR-16(7)(v)-13 DIST Cust'!O305","v":1449},448849,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O306+'FR-16(7)(v)-7 TRANS Demand'!O306+'FR-16(7)(v)-11 DIST Demand'!O306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O306+'FR-16(7)(v)-8 TRANS Energy'!O306+'FR-16(7)(v)-12 DIST Energy'!O306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O306+'FR-16(7)(v)-9 TRANS Cust'!O306+'FR-16(7)(v)-13 DIST Cust'!O306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O307","v":44576},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O307+'FR-16(7)(v)-7 TRANS Demand'!O307+'FR-16(7)(v)-11 DIST Demand'!O307","v":43991},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O307+'FR-16(7)(v)-8 TRANS Energy'!O307+'FR-16(7)(v)-12 DIST Energy'!O307","v":442},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O307+'FR-16(7)(v)-9 TRANS Cust'!O307+'FR-16(7)(v)-13 DIST Cust'!O307","v":143},44576,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O308+'FR-16(7)(v)-7 TRANS Demand'!O308+'FR-16(7)(v)-11 DIST Demand'!O308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O308+'FR-16(7)(v)-8 TRANS Energy'!O308+'FR-16(7)(v)-12 DIST Energy'!O308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O308+'FR-16(7)(v)-9 TRANS Cust'!O308+'FR-16(7)(v)-13 DIST Cust'!O308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O309+'FR-16(7)(v)-7 TRANS Demand'!O309+'FR-16(7)(v)-11 DIST Demand'!O309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O309+'FR-16(7)(v)-8 TRANS Energy'!O309+'FR-16(7)(v)-12 DIST Energy'!O309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O309+'FR-16(7)(v)-9 TRANS Cust'!O309+'FR-16(7)(v)-13 DIST Cust'!O309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O310","v":68},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O310+'FR-16(7)(v)-7 TRANS Demand'!O310+'FR-16(7)(v)-11 DIST Demand'!O310","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O310+'FR-16(7)(v)-8 TRANS Energy'!O310+'FR-16(7)(v)-12 DIST Energy'!O310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O310+'FR-16(7)(v)-9 TRANS Cust'!O310+'FR-16(7)(v)-13 DIST Cust'!O310","v":68},68,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O311","v":7842},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O311+'FR-16(7)(v)-7 TRANS Demand'!O311+'FR-16(7)(v)-11 DIST Demand'!O311","v":2013},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O311+'FR-16(7)(v)-8 TRANS Energy'!O311+'FR-16(7)(v)-12 DIST Energy'!O311","v":5604},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O311+'FR-16(7)(v)-9 TRANS Cust'!O311+'FR-16(7)(v)-13 DIST Cust'!O311","v":225},7842,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O312","v":2419},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O312+'FR-16(7)(v)-7 TRANS Demand'!O312+'FR-16(7)(v)-11 DIST Demand'!O312","v":299},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O312+'FR-16(7)(v)-8 TRANS Energy'!O312+'FR-16(7)(v)-12 DIST Energy'!O312","v":2113},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O312+'FR-16(7)(v)-9 TRANS Cust'!O312+'FR-16(7)(v)-13 DIST Cust'!O312","v":7},{"$f":"SUM(G312:I312)","v":2419},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O313","v":165557},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O313+'FR-16(7)(v)-7 TRANS Demand'!O313+'FR-16(7)(v)-11 DIST Demand'!O313","v":42500},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O313+'FR-16(7)(v)-8 TRANS Energy'!O313+'FR-16(7)(v)-12 DIST Energy'!O313","v":118318},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O313+'FR-16(7)(v)-9 TRANS Cust'!O313+'FR-16(7)(v)-13 DIST Cust'!O313","v":4739},{"$f":"SUM(G313:I313)","v":165557},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O314+'FR-16(7)(v)-7 TRANS Demand'!O314+'FR-16(7)(v)-11 DIST Demand'!O314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O314+'FR-16(7)(v)-8 TRANS Energy'!O314+'FR-16(7)(v)-12 DIST Energy'!O314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O314+'FR-16(7)(v)-9 TRANS Cust'!O314+'FR-16(7)(v)-13 DIST Cust'!O314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":481498},346409,129064,6025,481498,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O318","v":5147},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O318+'FR-16(7)(v)-7 TRANS Demand'!O318+'FR-16(7)(v)-11 DIST Demand'!O318","v":5079},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O318+'FR-16(7)(v)-8 TRANS Energy'!O318+'FR-16(7)(v)-12 DIST Energy'!O318","v":51},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O318+'FR-16(7)(v)-9 TRANS Cust'!O318+'FR-16(7)(v)-13 DIST Cust'!O318","v":17},{"$f":"SUM(G318:I318)","v":5147},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O319+'FR-16(7)(v)-7 TRANS Demand'!O319+'FR-16(7)(v)-11 DIST Demand'!O319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O319+'FR-16(7)(v)-8 TRANS Energy'!O319+'FR-16(7)(v)-12 DIST Energy'!O319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O319+'FR-16(7)(v)-9 TRANS Cust'!O319+'FR-16(7)(v)-13 DIST Cust'!O319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O320+'FR-16(7)(v)-7 TRANS Demand'!O320+'FR-16(7)(v)-11 DIST Demand'!O320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O320+'FR-16(7)(v)-8 TRANS Energy'!O320+'FR-16(7)(v)-12 DIST Energy'!O320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O320+'FR-16(7)(v)-9 TRANS Cust'!O320+'FR-16(7)(v)-13 DIST Cust'!O320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O321+'FR-16(7)(v)-7 TRANS Demand'!O321+'FR-16(7)(v)-11 DIST Demand'!O321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O321+'FR-16(7)(v)-8 TRANS Energy'!O321+'FR-16(7)(v)-12 DIST Energy'!O321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O321+'FR-16(7)(v)-9 TRANS Cust'!O321+'FR-16(7)(v)-13 DIST Cust'!O321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":5147},5079,51,17,5147,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":5168637},4995523,147387,25727,5168637,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O338","v":-390},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O338+'FR-16(7)(v)-7 TRANS Demand'!O338+'FR-16(7)(v)-11 DIST Demand'!O338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O338+'FR-16(7)(v)-8 TRANS Energy'!O338+'FR-16(7)(v)-12 DIST Energy'!O338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O338+'FR-16(7)(v)-9 TRANS Cust'!O338+'FR-16(7)(v)-13 DIST Cust'!O338","v":-390},{"$f":"SUM(G338:I338)","v":-390},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O339","v":-3410},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O339+'FR-16(7)(v)-7 TRANS Demand'!O339+'FR-16(7)(v)-11 DIST Demand'!O339","v":-876},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O339+'FR-16(7)(v)-8 TRANS Energy'!O339+'FR-16(7)(v)-12 DIST Energy'!O339","v":-2437},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O339+'FR-16(7)(v)-9 TRANS Cust'!O339+'FR-16(7)(v)-13 DIST Cust'!O339","v":-97},-3410,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O340+'FR-16(7)(v)-7 TRANS Demand'!O340+'FR-16(7)(v)-11 DIST Demand'!O340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O340+'FR-16(7)(v)-8 TRANS Energy'!O340+'FR-16(7)(v)-12 DIST Energy'!O340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O340+'FR-16(7)(v)-9 TRANS Cust'!O340+'FR-16(7)(v)-13 DIST Cust'!O340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O341+'FR-16(7)(v)-7 TRANS Demand'!O341+'FR-16(7)(v)-11 DIST Demand'!O341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O341+'FR-16(7)(v)-8 TRANS Energy'!O341+'FR-16(7)(v)-12 DIST Energy'!O341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O341+'FR-16(7)(v)-9 TRANS Cust'!O341+'FR-16(7)(v)-13 DIST Cust'!O341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O342+'FR-16(7)(v)-7 TRANS Demand'!O342+'FR-16(7)(v)-11 DIST Demand'!O342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O342+'FR-16(7)(v)-8 TRANS Energy'!O342+'FR-16(7)(v)-12 DIST Energy'!O342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O342+'FR-16(7)(v)-9 TRANS Cust'!O342+'FR-16(7)(v)-13 DIST Cust'!O342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O343","v":1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O343+'FR-16(7)(v)-7 TRANS Demand'!O343+'FR-16(7)(v)-11 DIST Demand'!O343","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O343+'FR-16(7)(v)-8 TRANS Energy'!O343+'FR-16(7)(v)-12 DIST Energy'!O343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O343+'FR-16(7)(v)-9 TRANS Cust'!O343+'FR-16(7)(v)-13 DIST Cust'!O343","v":1},1,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O344+'FR-16(7)(v)-7 TRANS Demand'!O344+'FR-16(7)(v)-11 DIST Demand'!O344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O344+'FR-16(7)(v)-8 TRANS Energy'!O344+'FR-16(7)(v)-12 DIST Energy'!O344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O344+'FR-16(7)(v)-9 TRANS Cust'!O344+'FR-16(7)(v)-13 DIST Cust'!O344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O345","v":-82670},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O345+'FR-16(7)(v)-7 TRANS Demand'!O345+'FR-16(7)(v)-11 DIST Demand'!O345","v":-21222},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O345+'FR-16(7)(v)-8 TRANS Energy'!O345+'FR-16(7)(v)-12 DIST Energy'!O345","v":-59082},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O345+'FR-16(7)(v)-9 TRANS Cust'!O345+'FR-16(7)(v)-13 DIST Cust'!O345","v":-2366},-82670,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O346","v":-31908},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O346+'FR-16(7)(v)-7 TRANS Demand'!O346+'FR-16(7)(v)-11 DIST Demand'!O346","v":-8191},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O346+'FR-16(7)(v)-8 TRANS Energy'!O346+'FR-16(7)(v)-12 DIST Energy'!O346","v":-22804},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O346+'FR-16(7)(v)-9 TRANS Cust'!O346+'FR-16(7)(v)-13 DIST Cust'!O346","v":-913},-31908,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O347+'FR-16(7)(v)-7 TRANS Demand'!O347+'FR-16(7)(v)-11 DIST Demand'!O347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O347+'FR-16(7)(v)-8 TRANS Energy'!O347+'FR-16(7)(v)-12 DIST Energy'!O347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O347+'FR-16(7)(v)-9 TRANS Cust'!O347+'FR-16(7)(v)-13 DIST Cust'!O347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O348","v":-1860},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O348+'FR-16(7)(v)-7 TRANS Demand'!O348+'FR-16(7)(v)-11 DIST Demand'!O348","v":-478},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O348+'FR-16(7)(v)-8 TRANS Energy'!O348+'FR-16(7)(v)-12 DIST Energy'!O348","v":-1329},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O348+'FR-16(7)(v)-9 TRANS Cust'!O348+'FR-16(7)(v)-13 DIST Cust'!O348","v":-53},-1860,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O349+'FR-16(7)(v)-7 TRANS Demand'!O349+'FR-16(7)(v)-11 DIST Demand'!O349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O349+'FR-16(7)(v)-8 TRANS Energy'!O349+'FR-16(7)(v)-12 DIST Energy'!O349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O349+'FR-16(7)(v)-9 TRANS Cust'!O349+'FR-16(7)(v)-13 DIST Cust'!O349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O350","v":-2527},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O350+'FR-16(7)(v)-7 TRANS Demand'!O350+'FR-16(7)(v)-11 DIST Demand'!O350","v":-649},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O350+'FR-16(7)(v)-8 TRANS Energy'!O350+'FR-16(7)(v)-12 DIST Energy'!O350","v":-1806},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O350+'FR-16(7)(v)-9 TRANS Cust'!O350+'FR-16(7)(v)-13 DIST Cust'!O350","v":-72},-2527,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O351+'FR-16(7)(v)-7 TRANS Demand'!O351+'FR-16(7)(v)-11 DIST Demand'!O351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O351+'FR-16(7)(v)-8 TRANS Energy'!O351+'FR-16(7)(v)-12 DIST Energy'!O351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O351+'FR-16(7)(v)-9 TRANS Cust'!O351+'FR-16(7)(v)-13 DIST Cust'!O351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O352","v":-461},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O352+'FR-16(7)(v)-7 TRANS Demand'!O352+'FR-16(7)(v)-11 DIST Demand'!O352","v":-119},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O352+'FR-16(7)(v)-8 TRANS Energy'!O352+'FR-16(7)(v)-12 DIST Energy'!O352","v":-329},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O352+'FR-16(7)(v)-9 TRANS Cust'!O352+'FR-16(7)(v)-13 DIST Cust'!O352","v":-13},-461,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O353","v":-5632},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O353+'FR-16(7)(v)-7 TRANS Demand'!O353+'FR-16(7)(v)-11 DIST Demand'!O353","v":-1445},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O353+'FR-16(7)(v)-8 TRANS Energy'!O353+'FR-16(7)(v)-12 DIST Energy'!O353","v":-4025},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O353+'FR-16(7)(v)-9 TRANS Cust'!O353+'FR-16(7)(v)-13 DIST Cust'!O353","v":-162},-5632,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O354","v":-97550},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O354+'FR-16(7)(v)-7 TRANS Demand'!O354+'FR-16(7)(v)-11 DIST Demand'!O354","v":-96268},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O354+'FR-16(7)(v)-8 TRANS Energy'!O354+'FR-16(7)(v)-12 DIST Energy'!O354","v":-967},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O354+'FR-16(7)(v)-9 TRANS Cust'!O354+'FR-16(7)(v)-13 DIST Cust'!O354","v":-315},-97550,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O355","v":-112},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O355+'FR-16(7)(v)-7 TRANS Demand'!O355+'FR-16(7)(v)-11 DIST Demand'!O355","v":-28},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O355+'FR-16(7)(v)-8 TRANS Energy'!O355+'FR-16(7)(v)-12 DIST Energy'!O355","v":-81},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O355+'FR-16(7)(v)-9 TRANS Cust'!O355+'FR-16(7)(v)-13 DIST Cust'!O355","v":-3},-112,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O356","v":3097},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O356+'FR-16(7)(v)-7 TRANS Demand'!O356+'FR-16(7)(v)-11 DIST Demand'!O356","v":3056},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O356+'FR-16(7)(v)-8 TRANS Energy'!O356+'FR-16(7)(v)-12 DIST Energy'!O356","v":31},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O356+'FR-16(7)(v)-9 TRANS Cust'!O356+'FR-16(7)(v)-13 DIST Cust'!O356","v":10},3097,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O357","v":-14519},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O357+'FR-16(7)(v)-7 TRANS Demand'!O357+'FR-16(7)(v)-11 DIST Demand'!O357","v":-3727},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O357+'FR-16(7)(v)-8 TRANS Energy'!O357+'FR-16(7)(v)-12 DIST Energy'!O357","v":-10377},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O357+'FR-16(7)(v)-9 TRANS Cust'!O357+'FR-16(7)(v)-13 DIST Cust'!O357","v":-415},-14519,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O358","v":57341},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O358+'FR-16(7)(v)-7 TRANS Demand'!O358+'FR-16(7)(v)-11 DIST Demand'!O358","v":56588},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O358+'FR-16(7)(v)-8 TRANS Energy'!O358+'FR-16(7)(v)-12 DIST Energy'!O358","v":568},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O358+'FR-16(7)(v)-9 TRANS Cust'!O358+'FR-16(7)(v)-13 DIST Cust'!O358","v":185},57341,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O359","v":-6378},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O359+'FR-16(7)(v)-7 TRANS Demand'!O359+'FR-16(7)(v)-11 DIST Demand'!O359","v":-6294},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O359+'FR-16(7)(v)-8 TRANS Energy'!O359+'FR-16(7)(v)-12 DIST Energy'!O359","v":-63},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O359+'FR-16(7)(v)-9 TRANS Cust'!O359+'FR-16(7)(v)-13 DIST Cust'!O359","v":-21},-6378,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O360+'FR-16(7)(v)-7 TRANS Demand'!O360+'FR-16(7)(v)-11 DIST Demand'!O360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O360+'FR-16(7)(v)-8 TRANS Energy'!O360+'FR-16(7)(v)-12 DIST Energy'!O360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O360+'FR-16(7)(v)-9 TRANS Cust'!O360+'FR-16(7)(v)-13 DIST Cust'!O360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-186978},-79653,-102701,-4624,-186978,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O364+'FR-16(7)(v)-7 TRANS Demand'!O364+'FR-16(7)(v)-11 DIST Demand'!O364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O364+'FR-16(7)(v)-8 TRANS Energy'!O364+'FR-16(7)(v)-12 DIST Energy'!O364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O364+'FR-16(7)(v)-9 TRANS Cust'!O364+'FR-16(7)(v)-13 DIST Cust'!O364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O365+'FR-16(7)(v)-7 TRANS Demand'!O365+'FR-16(7)(v)-11 DIST Demand'!O365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O365+'FR-16(7)(v)-8 TRANS Energy'!O365+'FR-16(7)(v)-12 DIST Energy'!O365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O365+'FR-16(7)(v)-9 TRANS Cust'!O365+'FR-16(7)(v)-13 DIST Cust'!O365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O366+'FR-16(7)(v)-7 TRANS Demand'!O366+'FR-16(7)(v)-11 DIST Demand'!O366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O366+'FR-16(7)(v)-8 TRANS Energy'!O366+'FR-16(7)(v)-12 DIST Energy'!O366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O366+'FR-16(7)(v)-9 TRANS Cust'!O366+'FR-16(7)(v)-13 DIST Cust'!O366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O370+'FR-16(7)(v)-7 TRANS Demand'!O370+'FR-16(7)(v)-11 DIST Demand'!O370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O370+'FR-16(7)(v)-8 TRANS Energy'!O370+'FR-16(7)(v)-12 DIST Energy'!O370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O370+'FR-16(7)(v)-9 TRANS Cust'!O370+'FR-16(7)(v)-13 DIST Cust'!O370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O371+'FR-16(7)(v)-7 TRANS Demand'!O371+'FR-16(7)(v)-11 DIST Demand'!O371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O371+'FR-16(7)(v)-8 TRANS Energy'!O371+'FR-16(7)(v)-12 DIST Energy'!O371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O371+'FR-16(7)(v)-9 TRANS Cust'!O371+'FR-16(7)(v)-13 DIST Cust'!O371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O372+'FR-16(7)(v)-7 TRANS Demand'!O372+'FR-16(7)(v)-11 DIST Demand'!O372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O372+'FR-16(7)(v)-8 TRANS Energy'!O372+'FR-16(7)(v)-12 DIST Energy'!O372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O372+'FR-16(7)(v)-9 TRANS Cust'!O372+'FR-16(7)(v)-13 DIST Cust'!O372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O373+'FR-16(7)(v)-7 TRANS Demand'!O373+'FR-16(7)(v)-11 DIST Demand'!O373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O373+'FR-16(7)(v)-8 TRANS Energy'!O373+'FR-16(7)(v)-12 DIST Energy'!O373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O373+'FR-16(7)(v)-9 TRANS Cust'!O373+'FR-16(7)(v)-13 DIST Cust'!O373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O374+'FR-16(7)(v)-7 TRANS Demand'!O374+'FR-16(7)(v)-11 DIST Demand'!O374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O374+'FR-16(7)(v)-8 TRANS Energy'!O374+'FR-16(7)(v)-12 DIST Energy'!O374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O374+'FR-16(7)(v)-9 TRANS Cust'!O374+'FR-16(7)(v)-13 DIST Cust'!O374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-186978},-79653,-102701,-4624,-186978,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":18554152},18521744,-13249,45657,18554152,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O395","v":701285},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O395+'FR-16(7)(v)-7 TRANS Demand'!O395+'FR-16(7)(v)-11 DIST Demand'!O395","v":408837},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O395+'FR-16(7)(v)-8 TRANS Energy'!O395+'FR-16(7)(v)-12 DIST Energy'!O395","v":275554},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O395+'FR-16(7)(v)-9 TRANS Cust'!O395+'FR-16(7)(v)-13 DIST Cust'!O395","v":16894},{"$f":"SUM(G395:I395)","v":701285},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O396","v":1103623},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O396+'FR-16(7)(v)-7 TRANS Demand'!O396+'FR-16(7)(v)-11 DIST Demand'!O396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O396+'FR-16(7)(v)-8 TRANS Energy'!O396+'FR-16(7)(v)-12 DIST Energy'!O396","v":1103623},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O396+'FR-16(7)(v)-9 TRANS Cust'!O396+'FR-16(7)(v)-13 DIST Cust'!O396","v":0},{"$f":"SUM(G396:I396)","v":1103623},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O397+'FR-16(7)(v)-7 TRANS Demand'!O397+'FR-16(7)(v)-11 DIST Demand'!O397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O397+'FR-16(7)(v)-8 TRANS Energy'!O397+'FR-16(7)(v)-12 DIST Energy'!O397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O397+'FR-16(7)(v)-9 TRANS Cust'!O397+'FR-16(7)(v)-13 DIST Cust'!O397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":1804908},408837,1379177,16894,1804908,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":1804908},408837,1379177,16894,1804908,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O402+'FR-16(7)(v)-7 TRANS Demand'!O402+'FR-16(7)(v)-11 DIST Demand'!O402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O402+'FR-16(7)(v)-8 TRANS Energy'!O402+'FR-16(7)(v)-12 DIST Energy'!O402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O402+'FR-16(7)(v)-9 TRANS Cust'!O402+'FR-16(7)(v)-13 DIST Cust'!O402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O403+'FR-16(7)(v)-7 TRANS Demand'!O403+'FR-16(7)(v)-11 DIST Demand'!O403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O403+'FR-16(7)(v)-8 TRANS Energy'!O403+'FR-16(7)(v)-12 DIST Energy'!O403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O403+'FR-16(7)(v)-9 TRANS Cust'!O403+'FR-16(7)(v)-13 DIST Cust'!O403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O404+'FR-16(7)(v)-7 TRANS Demand'!O404+'FR-16(7)(v)-11 DIST Demand'!O404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O404+'FR-16(7)(v)-8 TRANS Energy'!O404+'FR-16(7)(v)-12 DIST Energy'!O404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O404+'FR-16(7)(v)-9 TRANS Cust'!O404+'FR-16(7)(v)-13 DIST Cust'!O404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O411+'FR-16(7)(v)-7 TRANS Demand'!O411+'FR-16(7)(v)-11 DIST Demand'!O411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O411+'FR-16(7)(v)-8 TRANS Energy'!O411+'FR-16(7)(v)-12 DIST Energy'!O411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O411+'FR-16(7)(v)-9 TRANS Cust'!O411+'FR-16(7)(v)-13 DIST Cust'!O411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O412+'FR-16(7)(v)-7 TRANS Demand'!O412+'FR-16(7)(v)-11 DIST Demand'!O412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O412+'FR-16(7)(v)-8 TRANS Energy'!O412+'FR-16(7)(v)-12 DIST Energy'!O412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O412+'FR-16(7)(v)-9 TRANS Cust'!O412+'FR-16(7)(v)-13 DIST Cust'!O412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O413+'FR-16(7)(v)-7 TRANS Demand'!O413+'FR-16(7)(v)-11 DIST Demand'!O413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O413+'FR-16(7)(v)-8 TRANS Energy'!O413+'FR-16(7)(v)-12 DIST Energy'!O413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O413+'FR-16(7)(v)-9 TRANS Cust'!O413+'FR-16(7)(v)-13 DIST Cust'!O413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":1804908},408837,1379177,16894,1804908,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-5168637},-4995523,-147387,-25727,-5168637,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-186978},-79653,-102701,-4624,-186978,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":1804908},408837,1379177,16894,1804908,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-3550707},-4666339,1129089,-13457,-3550707,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":23909767},23596920,236839,76008,23909767,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-3550707},-4666339,1129089,-13457,-3550707,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":20359060},18930581,1365928,62551,20359060,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":1443457},{"$f":"F429-SUM(H429:I429)","v":1342178},{"$f":"ROUND(H426*H428,0)","v":96844},{"$f":"ROUND(I426*I428,0)","v":4435},{"$f":"SUM(G429:I429)","v":1443457},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O431","v":21736943},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O431+'FR-16(7)(v)-7 TRANS Demand'!O431+'FR-16(7)(v)-11 DIST Demand'!O431","v":20208095},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O431+'FR-16(7)(v)-8 TRANS Energy'!O431+'FR-16(7)(v)-12 DIST Energy'!O431","v":1461982},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O431+'FR-16(7)(v)-9 TRANS Cust'!O431+'FR-16(7)(v)-13 DIST Cust'!O431","v":66866},{"$f":"SUM(G431:I431)","v":21736943},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":1539628},{"$f":"F433-H433-I433","v":1431340},{"$f":"ROUND(H431*H432,0)","v":103552},{"$f":"ROUND(I431*I432,0)","v":4736},{"$f":"ROUND(J431*J432,0)","v":1539628},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O447+'FR-16(7)(v)-7 TRANS Demand'!O447+'FR-16(7)(v)-11 DIST Demand'!O447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O447+'FR-16(7)(v)-8 TRANS Energy'!O447+'FR-16(7)(v)-12 DIST Energy'!O447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O447+'FR-16(7)(v)-9 TRANS Cust'!O447+'FR-16(7)(v)-13 DIST Cust'!O447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O448","v":5601165},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O448+'FR-16(7)(v)-7 TRANS Demand'!O448+'FR-16(7)(v)-11 DIST Demand'!O448","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O448+'FR-16(7)(v)-8 TRANS Energy'!O448+'FR-16(7)(v)-12 DIST Energy'!O448","v":5601165},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O448+'FR-16(7)(v)-9 TRANS Cust'!O448+'FR-16(7)(v)-13 DIST Cust'!O448","v":0},5601165,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O449+'FR-16(7)(v)-7 TRANS Demand'!O449+'FR-16(7)(v)-11 DIST Demand'!O449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O449+'FR-16(7)(v)-8 TRANS Energy'!O449+'FR-16(7)(v)-12 DIST Energy'!O449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O449+'FR-16(7)(v)-9 TRANS Cust'!O449+'FR-16(7)(v)-13 DIST Cust'!O449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O450+'FR-16(7)(v)-7 TRANS Demand'!O450+'FR-16(7)(v)-11 DIST Demand'!O450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O450+'FR-16(7)(v)-8 TRANS Energy'!O450+'FR-16(7)(v)-12 DIST Energy'!O450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O450+'FR-16(7)(v)-9 TRANS Cust'!O450+'FR-16(7)(v)-13 DIST Cust'!O450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O451","v":2669550},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O451+'FR-16(7)(v)-7 TRANS Demand'!O451+'FR-16(7)(v)-11 DIST Demand'!O451","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O451+'FR-16(7)(v)-8 TRANS Energy'!O451+'FR-16(7)(v)-12 DIST Energy'!O451","v":2669550},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O451+'FR-16(7)(v)-9 TRANS Cust'!O451+'FR-16(7)(v)-13 DIST Cust'!O451","v":0},2669550,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O452+'FR-16(7)(v)-7 TRANS Demand'!O452+'FR-16(7)(v)-11 DIST Demand'!O452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O452+'FR-16(7)(v)-8 TRANS Energy'!O452+'FR-16(7)(v)-12 DIST Energy'!O452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O452+'FR-16(7)(v)-9 TRANS Cust'!O452+'FR-16(7)(v)-13 DIST Cust'!O452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":8270715},0,8270715,0,8270715,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O456+'FR-16(7)(v)-7 TRANS Demand'!O456+'FR-16(7)(v)-11 DIST Demand'!O456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O456+'FR-16(7)(v)-8 TRANS Energy'!O456+'FR-16(7)(v)-12 DIST Energy'!O456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O456+'FR-16(7)(v)-9 TRANS Cust'!O456+'FR-16(7)(v)-13 DIST Cust'!O456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":8270715},0,8270715,0,8270715,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O462+'FR-16(7)(v)-7 TRANS Demand'!O462+'FR-16(7)(v)-11 DIST Demand'!O462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O462+'FR-16(7)(v)-8 TRANS Energy'!O462+'FR-16(7)(v)-12 DIST Energy'!O462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O462+'FR-16(7)(v)-9 TRANS Cust'!O462+'FR-16(7)(v)-13 DIST Cust'!O462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O463","v":838780},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O463+'FR-16(7)(v)-7 TRANS Demand'!O463+'FR-16(7)(v)-11 DIST Demand'!O463","v":838780},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O463+'FR-16(7)(v)-8 TRANS Energy'!O463+'FR-16(7)(v)-12 DIST Energy'!O463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O463+'FR-16(7)(v)-9 TRANS Cust'!O463+'FR-16(7)(v)-13 DIST Cust'!O463","v":0},{"$f":"SUM(G463:I463)","v":838780},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O464+'FR-16(7)(v)-7 TRANS Demand'!O464+'FR-16(7)(v)-11 DIST Demand'!O464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O464+'FR-16(7)(v)-8 TRANS Energy'!O464+'FR-16(7)(v)-12 DIST Energy'!O464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O464+'FR-16(7)(v)-9 TRANS Cust'!O464+'FR-16(7)(v)-13 DIST Cust'!O464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O465+'FR-16(7)(v)-7 TRANS Demand'!O465+'FR-16(7)(v)-11 DIST Demand'!O465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O465+'FR-16(7)(v)-8 TRANS Energy'!O465+'FR-16(7)(v)-12 DIST Energy'!O465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O465+'FR-16(7)(v)-9 TRANS Cust'!O465+'FR-16(7)(v)-13 DIST Cust'!O465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":838780},838780,0,0,838780,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O469","v":72237},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O469+'FR-16(7)(v)-7 TRANS Demand'!O469+'FR-16(7)(v)-11 DIST Demand'!O469","v":72237},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O469+'FR-16(7)(v)-8 TRANS Energy'!O469+'FR-16(7)(v)-12 DIST Energy'!O469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O469+'FR-16(7)(v)-9 TRANS Cust'!O469+'FR-16(7)(v)-13 DIST Cust'!O469","v":0},{"$f":"SUM(G469:I469)","v":72237},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":72237},72237,0,0,72237,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O473","v":23410},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O473+'FR-16(7)(v)-7 TRANS Demand'!O473+'FR-16(7)(v)-11 DIST Demand'!O473","v":23410},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O473+'FR-16(7)(v)-8 TRANS Energy'!O473+'FR-16(7)(v)-12 DIST Energy'!O473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O473+'FR-16(7)(v)-9 TRANS Cust'!O473+'FR-16(7)(v)-13 DIST Cust'!O473","v":0},{"$f":"SUM(G473:I473)","v":23410},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O474+'FR-16(7)(v)-7 TRANS Demand'!O474+'FR-16(7)(v)-11 DIST Demand'!O474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O474+'FR-16(7)(v)-8 TRANS Energy'!O474+'FR-16(7)(v)-12 DIST Energy'!O474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O474+'FR-16(7)(v)-9 TRANS Cust'!O474+'FR-16(7)(v)-13 DIST Cust'!O474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O475","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O475+'FR-16(7)(v)-7 TRANS Demand'!O475+'FR-16(7)(v)-11 DIST Demand'!O475","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O475+'FR-16(7)(v)-8 TRANS Energy'!O475+'FR-16(7)(v)-12 DIST Energy'!O475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O475+'FR-16(7)(v)-9 TRANS Cust'!O475+'FR-16(7)(v)-13 DIST Cust'!O475","v":0},0,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O476","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O476+'FR-16(7)(v)-7 TRANS Demand'!O476+'FR-16(7)(v)-11 DIST Demand'!O476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O476+'FR-16(7)(v)-8 TRANS Energy'!O476+'FR-16(7)(v)-12 DIST Energy'!O476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O476+'FR-16(7)(v)-9 TRANS Cust'!O476+'FR-16(7)(v)-13 DIST Cust'!O476","v":0},{"$f":"SUM(G476:I476)","v":0},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O477","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O477+'FR-16(7)(v)-7 TRANS Demand'!O477+'FR-16(7)(v)-11 DIST Demand'!O477","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O477+'FR-16(7)(v)-8 TRANS Energy'!O477+'FR-16(7)(v)-12 DIST Energy'!O477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O477+'FR-16(7)(v)-9 TRANS Cust'!O477+'FR-16(7)(v)-13 DIST Cust'!O477","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O478","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O478+'FR-16(7)(v)-7 TRANS Demand'!O478+'FR-16(7)(v)-11 DIST Demand'!O478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O478+'FR-16(7)(v)-8 TRANS Energy'!O478+'FR-16(7)(v)-12 DIST Energy'!O478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O478+'FR-16(7)(v)-9 TRANS Cust'!O478+'FR-16(7)(v)-13 DIST Cust'!O478","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O479","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O479+'FR-16(7)(v)-7 TRANS Demand'!O479+'FR-16(7)(v)-11 DIST Demand'!O479","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O479+'FR-16(7)(v)-8 TRANS Energy'!O479+'FR-16(7)(v)-12 DIST Energy'!O479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O479+'FR-16(7)(v)-9 TRANS Cust'!O479+'FR-16(7)(v)-13 DIST Cust'!O479","v":0},0,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O480","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O480+'FR-16(7)(v)-7 TRANS Demand'!O480+'FR-16(7)(v)-11 DIST Demand'!O480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O480+'FR-16(7)(v)-8 TRANS Energy'!O480+'FR-16(7)(v)-12 DIST Energy'!O480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O480+'FR-16(7)(v)-9 TRANS Cust'!O480+'FR-16(7)(v)-13 DIST Cust'!O480","v":0},0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O481","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O481+'FR-16(7)(v)-7 TRANS Demand'!O481+'FR-16(7)(v)-11 DIST Demand'!O481","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O481+'FR-16(7)(v)-8 TRANS Energy'!O481+'FR-16(7)(v)-12 DIST Energy'!O481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O481+'FR-16(7)(v)-9 TRANS Cust'!O481+'FR-16(7)(v)-13 DIST Cust'!O481","v":0},0,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O482","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O482+'FR-16(7)(v)-7 TRANS Demand'!O482+'FR-16(7)(v)-11 DIST Demand'!O482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O482+'FR-16(7)(v)-8 TRANS Energy'!O482+'FR-16(7)(v)-12 DIST Energy'!O482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O482+'FR-16(7)(v)-9 TRANS Cust'!O482+'FR-16(7)(v)-13 DIST Cust'!O482","v":0},0,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O483","v":2344},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O483+'FR-16(7)(v)-7 TRANS Demand'!O483+'FR-16(7)(v)-11 DIST Demand'!O483","v":2344},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O483+'FR-16(7)(v)-8 TRANS Energy'!O483+'FR-16(7)(v)-12 DIST Energy'!O483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O483+'FR-16(7)(v)-9 TRANS Cust'!O483+'FR-16(7)(v)-13 DIST Cust'!O483","v":0},2344,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O484+'FR-16(7)(v)-7 TRANS Demand'!O484+'FR-16(7)(v)-11 DIST Demand'!O484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O484+'FR-16(7)(v)-8 TRANS Energy'!O484+'FR-16(7)(v)-12 DIST Energy'!O484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O484+'FR-16(7)(v)-9 TRANS Cust'!O484+'FR-16(7)(v)-13 DIST Cust'!O484","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O485+'FR-16(7)(v)-7 TRANS Demand'!O485+'FR-16(7)(v)-11 DIST Demand'!O485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O485+'FR-16(7)(v)-8 TRANS Energy'!O485+'FR-16(7)(v)-12 DIST Energy'!O485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O485+'FR-16(7)(v)-9 TRANS Cust'!O485+'FR-16(7)(v)-13 DIST Cust'!O485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O486","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O486+'FR-16(7)(v)-7 TRANS Demand'!O486+'FR-16(7)(v)-11 DIST Demand'!O486","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O486+'FR-16(7)(v)-8 TRANS Energy'!O486+'FR-16(7)(v)-12 DIST Energy'!O486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O486+'FR-16(7)(v)-9 TRANS Cust'!O486+'FR-16(7)(v)-13 DIST Cust'!O486","v":0},0,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O487","v":922},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O487+'FR-16(7)(v)-7 TRANS Demand'!O487+'FR-16(7)(v)-11 DIST Demand'!O487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O487+'FR-16(7)(v)-8 TRANS Energy'!O487+'FR-16(7)(v)-12 DIST Energy'!O487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O487+'FR-16(7)(v)-9 TRANS Cust'!O487+'FR-16(7)(v)-13 DIST Cust'!O487","v":922},922,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O488+'FR-16(7)(v)-7 TRANS Demand'!O488+'FR-16(7)(v)-11 DIST Demand'!O488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O488+'FR-16(7)(v)-8 TRANS Energy'!O488+'FR-16(7)(v)-12 DIST Energy'!O488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O488+'FR-16(7)(v)-9 TRANS Cust'!O488+'FR-16(7)(v)-13 DIST Cust'!O488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O489","v":41121},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O489+'FR-16(7)(v)-7 TRANS Demand'!O489+'FR-16(7)(v)-11 DIST Demand'!O489","v":41121},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O489+'FR-16(7)(v)-8 TRANS Energy'!O489+'FR-16(7)(v)-12 DIST Energy'!O489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O489+'FR-16(7)(v)-9 TRANS Cust'!O489+'FR-16(7)(v)-13 DIST Cust'!O489","v":0},41121,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O490","v":112255},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O490+'FR-16(7)(v)-7 TRANS Demand'!O490+'FR-16(7)(v)-11 DIST Demand'!O490","v":112255},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O490+'FR-16(7)(v)-8 TRANS Energy'!O490+'FR-16(7)(v)-12 DIST Energy'!O490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O490+'FR-16(7)(v)-9 TRANS Cust'!O490+'FR-16(7)(v)-13 DIST Cust'!O490","v":0},112255,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O491","v":14},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O491+'FR-16(7)(v)-7 TRANS Demand'!O491+'FR-16(7)(v)-11 DIST Demand'!O491","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O491+'FR-16(7)(v)-8 TRANS Energy'!O491+'FR-16(7)(v)-12 DIST Energy'!O491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O491+'FR-16(7)(v)-9 TRANS Cust'!O491+'FR-16(7)(v)-13 DIST Cust'!O491","v":14},14,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":180066},179130,0,936,180066,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O495","v":8505},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O495+'FR-16(7)(v)-7 TRANS Demand'!O495+'FR-16(7)(v)-11 DIST Demand'!O495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O495+'FR-16(7)(v)-8 TRANS Energy'!O495+'FR-16(7)(v)-12 DIST Energy'!O495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O495+'FR-16(7)(v)-9 TRANS Cust'!O495+'FR-16(7)(v)-13 DIST Cust'!O495","v":8505},{"$f":"SUM(G495:I495)","v":8505},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O496","v":12009},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O496+'FR-16(7)(v)-7 TRANS Demand'!O496+'FR-16(7)(v)-11 DIST Demand'!O496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O496+'FR-16(7)(v)-8 TRANS Energy'!O496+'FR-16(7)(v)-12 DIST Energy'!O496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O496+'FR-16(7)(v)-9 TRANS Cust'!O496+'FR-16(7)(v)-13 DIST Cust'!O496","v":12009},12009,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O497","v":1135},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O497+'FR-16(7)(v)-7 TRANS Demand'!O497+'FR-16(7)(v)-11 DIST Demand'!O497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O497+'FR-16(7)(v)-8 TRANS Energy'!O497+'FR-16(7)(v)-12 DIST Energy'!O497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O497+'FR-16(7)(v)-9 TRANS Cust'!O497+'FR-16(7)(v)-13 DIST Cust'!O497","v":1135},1135,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O498","v":-8446},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O498+'FR-16(7)(v)-7 TRANS Demand'!O498+'FR-16(7)(v)-11 DIST Demand'!O498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O498+'FR-16(7)(v)-8 TRANS Energy'!O498+'FR-16(7)(v)-12 DIST Energy'!O498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O498+'FR-16(7)(v)-9 TRANS Cust'!O498+'FR-16(7)(v)-13 DIST Cust'!O498","v":-8446},-8446,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O499","v":-5873},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O499+'FR-16(7)(v)-7 TRANS Demand'!O499+'FR-16(7)(v)-11 DIST Demand'!O499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O499+'FR-16(7)(v)-8 TRANS Energy'!O499+'FR-16(7)(v)-12 DIST Energy'!O499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O499+'FR-16(7)(v)-9 TRANS Cust'!O499+'FR-16(7)(v)-13 DIST Cust'!O499","v":-5873},-5873,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O500+'FR-16(7)(v)-7 TRANS Demand'!O500+'FR-16(7)(v)-11 DIST Demand'!O500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O500+'FR-16(7)(v)-8 TRANS Energy'!O500+'FR-16(7)(v)-12 DIST Energy'!O500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O500+'FR-16(7)(v)-9 TRANS Cust'!O500+'FR-16(7)(v)-13 DIST Cust'!O500","v":0},0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O501","v":6105},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O501+'FR-16(7)(v)-7 TRANS Demand'!O501+'FR-16(7)(v)-11 DIST Demand'!O501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O501+'FR-16(7)(v)-8 TRANS Energy'!O501+'FR-16(7)(v)-12 DIST Energy'!O501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O501+'FR-16(7)(v)-9 TRANS Cust'!O501+'FR-16(7)(v)-13 DIST Cust'!O501","v":6105},6105,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O502","v":-2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O502+'FR-16(7)(v)-7 TRANS Demand'!O502+'FR-16(7)(v)-11 DIST Demand'!O502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O502+'FR-16(7)(v)-8 TRANS Energy'!O502+'FR-16(7)(v)-12 DIST Energy'!O502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O502+'FR-16(7)(v)-9 TRANS Cust'!O502+'FR-16(7)(v)-13 DIST Cust'!O502","v":-2},-2,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":13433},0,0,13433,13433,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O516","v":119},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O516+'FR-16(7)(v)-7 TRANS Demand'!O516+'FR-16(7)(v)-11 DIST Demand'!O516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O516+'FR-16(7)(v)-8 TRANS Energy'!O516+'FR-16(7)(v)-12 DIST Energy'!O516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O516+'FR-16(7)(v)-9 TRANS Cust'!O516+'FR-16(7)(v)-13 DIST Cust'!O516","v":119},{"$f":"SUM(G516:I516)","v":119},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O517+'FR-16(7)(v)-7 TRANS Demand'!O517+'FR-16(7)(v)-11 DIST Demand'!O517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O517+'FR-16(7)(v)-8 TRANS Energy'!O517+'FR-16(7)(v)-12 DIST Energy'!O517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O517+'FR-16(7)(v)-9 TRANS Cust'!O517+'FR-16(7)(v)-13 DIST Cust'!O517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":119},0,0,119,119,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O521","v":74},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O521+'FR-16(7)(v)-7 TRANS Demand'!O521+'FR-16(7)(v)-11 DIST Demand'!O521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O521+'FR-16(7)(v)-8 TRANS Energy'!O521+'FR-16(7)(v)-12 DIST Energy'!O521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O521+'FR-16(7)(v)-9 TRANS Cust'!O521+'FR-16(7)(v)-13 DIST Cust'!O521","v":74},{"$f":"SUM(G521:I521)","v":74},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":74},0,0,74,74,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O525+'FR-16(7)(v)-7 TRANS Demand'!O525+'FR-16(7)(v)-11 DIST Demand'!O525","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O525+'FR-16(7)(v)-8 TRANS Energy'!O525+'FR-16(7)(v)-12 DIST Energy'!O525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O525+'FR-16(7)(v)-9 TRANS Cust'!O525+'FR-16(7)(v)-13 DIST Cust'!O525","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O526","v":261685},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O526+'FR-16(7)(v)-7 TRANS Demand'!O526+'FR-16(7)(v)-11 DIST Demand'!O526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O526+'FR-16(7)(v)-8 TRANS Energy'!O526+'FR-16(7)(v)-12 DIST Energy'!O526","v":261685},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O526+'FR-16(7)(v)-9 TRANS Cust'!O526+'FR-16(7)(v)-13 DIST Cust'!O526","v":0},261685,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O527","v":40273},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O527+'FR-16(7)(v)-7 TRANS Demand'!O527+'FR-16(7)(v)-11 DIST Demand'!O527","v":40273},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O527+'FR-16(7)(v)-8 TRANS Energy'!O527+'FR-16(7)(v)-12 DIST Energy'!O527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O527+'FR-16(7)(v)-9 TRANS Cust'!O527+'FR-16(7)(v)-13 DIST Cust'!O527","v":0},40273,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O528","v":53992},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O528+'FR-16(7)(v)-7 TRANS Demand'!O528+'FR-16(7)(v)-11 DIST Demand'!O528","v":53712},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O528+'FR-16(7)(v)-8 TRANS Energy'!O528+'FR-16(7)(v)-12 DIST Energy'!O528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O528+'FR-16(7)(v)-9 TRANS Cust'!O528+'FR-16(7)(v)-13 DIST Cust'!O528","v":280},53992,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O529","v":10191},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O529+'FR-16(7)(v)-7 TRANS Demand'!O529+'FR-16(7)(v)-11 DIST Demand'!O529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O529+'FR-16(7)(v)-8 TRANS Energy'!O529+'FR-16(7)(v)-12 DIST Energy'!O529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O529+'FR-16(7)(v)-9 TRANS Cust'!O529+'FR-16(7)(v)-13 DIST Cust'!O529","v":10191},10191,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O530","v":20},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O530+'FR-16(7)(v)-7 TRANS Demand'!O530+'FR-16(7)(v)-11 DIST Demand'!O530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O530+'FR-16(7)(v)-8 TRANS Energy'!O530+'FR-16(7)(v)-12 DIST Energy'!O530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O530+'FR-16(7)(v)-9 TRANS Cust'!O530+'FR-16(7)(v)-13 DIST Cust'!O530","v":20},20,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O531+'FR-16(7)(v)-7 TRANS Demand'!O531+'FR-16(7)(v)-11 DIST Demand'!O531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O531+'FR-16(7)(v)-8 TRANS Energy'!O531+'FR-16(7)(v)-12 DIST Energy'!O531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O531+'FR-16(7)(v)-9 TRANS Cust'!O531+'FR-16(7)(v)-13 DIST Cust'!O531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":366161},93985,261685,10491,366161,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O533","v":2427},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O533+'FR-16(7)(v)-7 TRANS Demand'!O533+'FR-16(7)(v)-11 DIST Demand'!O533","v":623},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O533+'FR-16(7)(v)-8 TRANS Energy'!O533+'FR-16(7)(v)-12 DIST Energy'!O533","v":1735},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O533+'FR-16(7)(v)-9 TRANS Cust'!O533+'FR-16(7)(v)-13 DIST Cust'!O533","v":69},{"$f":"SUM(G533:I533)","v":2427},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O534+'FR-16(7)(v)-7 TRANS Demand'!O534+'FR-16(7)(v)-11 DIST Demand'!O534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O534+'FR-16(7)(v)-8 TRANS Energy'!O534+'FR-16(7)(v)-12 DIST Energy'!O534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O534+'FR-16(7)(v)-9 TRANS Cust'!O534+'FR-16(7)(v)-13 DIST Cust'!O534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O535+'FR-16(7)(v)-7 TRANS Demand'!O535+'FR-16(7)(v)-11 DIST Demand'!O535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O535+'FR-16(7)(v)-8 TRANS Energy'!O535+'FR-16(7)(v)-12 DIST Energy'!O535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O535+'FR-16(7)(v)-9 TRANS Cust'!O535+'FR-16(7)(v)-13 DIST Cust'!O535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O536+'FR-16(7)(v)-7 TRANS Demand'!O536+'FR-16(7)(v)-11 DIST Demand'!O536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O536+'FR-16(7)(v)-8 TRANS Energy'!O536+'FR-16(7)(v)-12 DIST Energy'!O536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O536+'FR-16(7)(v)-9 TRANS Cust'!O536+'FR-16(7)(v)-13 DIST Cust'!O536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O537","v":-1661},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O537+'FR-16(7)(v)-7 TRANS Demand'!O537+'FR-16(7)(v)-11 DIST Demand'!O537","v":-427},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O537+'FR-16(7)(v)-8 TRANS Energy'!O537+'FR-16(7)(v)-12 DIST Energy'!O537","v":-1187},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O537+'FR-16(7)(v)-9 TRANS Cust'!O537+'FR-16(7)(v)-13 DIST Cust'!O537","v":-47},-1661,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O538+'FR-16(7)(v)-7 TRANS Demand'!O538+'FR-16(7)(v)-11 DIST Demand'!O538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O538+'FR-16(7)(v)-8 TRANS Energy'!O538+'FR-16(7)(v)-12 DIST Energy'!O538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O538+'FR-16(7)(v)-9 TRANS Cust'!O538+'FR-16(7)(v)-13 DIST Cust'!O538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O539+'FR-16(7)(v)-7 TRANS Demand'!O539+'FR-16(7)(v)-11 DIST Demand'!O539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O539+'FR-16(7)(v)-8 TRANS Energy'!O539+'FR-16(7)(v)-12 DIST Energy'!O539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O539+'FR-16(7)(v)-9 TRANS Cust'!O539+'FR-16(7)(v)-13 DIST Cust'!O539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O540+'FR-16(7)(v)-7 TRANS Demand'!O540+'FR-16(7)(v)-11 DIST Demand'!O540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O540+'FR-16(7)(v)-8 TRANS Energy'!O540+'FR-16(7)(v)-12 DIST Energy'!O540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O540+'FR-16(7)(v)-9 TRANS Cust'!O540+'FR-16(7)(v)-13 DIST Cust'!O540","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O541+'FR-16(7)(v)-7 TRANS Demand'!O541+'FR-16(7)(v)-11 DIST Demand'!O541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O541+'FR-16(7)(v)-8 TRANS Energy'!O541+'FR-16(7)(v)-12 DIST Energy'!O541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O541+'FR-16(7)(v)-9 TRANS Cust'!O541+'FR-16(7)(v)-13 DIST Cust'!O541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O542+'FR-16(7)(v)-7 TRANS Demand'!O542+'FR-16(7)(v)-11 DIST Demand'!O542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O542+'FR-16(7)(v)-8 TRANS Energy'!O542+'FR-16(7)(v)-12 DIST Energy'!O542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O542+'FR-16(7)(v)-9 TRANS Cust'!O542+'FR-16(7)(v)-13 DIST Cust'!O542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O543+'FR-16(7)(v)-7 TRANS Demand'!O543+'FR-16(7)(v)-11 DIST Demand'!O543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O543+'FR-16(7)(v)-8 TRANS Energy'!O543+'FR-16(7)(v)-12 DIST Energy'!O543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O543+'FR-16(7)(v)-9 TRANS Cust'!O543+'FR-16(7)(v)-13 DIST Cust'!O543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O544+'FR-16(7)(v)-7 TRANS Demand'!O544+'FR-16(7)(v)-11 DIST Demand'!O544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O544+'FR-16(7)(v)-8 TRANS Energy'!O544+'FR-16(7)(v)-12 DIST Energy'!O544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O544+'FR-16(7)(v)-9 TRANS Cust'!O544+'FR-16(7)(v)-13 DIST Cust'!O544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O545","v":9342},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O545+'FR-16(7)(v)-7 TRANS Demand'!O545+'FR-16(7)(v)-11 DIST Demand'!O545","v":2398},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O545+'FR-16(7)(v)-8 TRANS Energy'!O545+'FR-16(7)(v)-12 DIST Energy'!O545","v":6676},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O545+'FR-16(7)(v)-9 TRANS Cust'!O545+'FR-16(7)(v)-13 DIST Cust'!O545","v":268},9342,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O546","v":125803},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O546+'FR-16(7)(v)-7 TRANS Demand'!O546+'FR-16(7)(v)-11 DIST Demand'!O546","v":32295},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O546+'FR-16(7)(v)-8 TRANS Energy'!O546+'FR-16(7)(v)-12 DIST Energy'!O546","v":89907},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O546+'FR-16(7)(v)-9 TRANS Cust'!O546+'FR-16(7)(v)-13 DIST Cust'!O546","v":3601},125803,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":502072},128874,358816,14382,502072,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":9877496},1219021,8629531,28944,9877496,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O562","v":1331058},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O562+'FR-16(7)(v)-7 TRANS Demand'!O562+'FR-16(7)(v)-11 DIST Demand'!O562","v":1331058},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O562+'FR-16(7)(v)-8 TRANS Energy'!O562+'FR-16(7)(v)-12 DIST Energy'!O562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O562+'FR-16(7)(v)-9 TRANS Cust'!O562+'FR-16(7)(v)-13 DIST Cust'!O562","v":0},{"$f":"SUM(G562:I562)","v":1331058},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":1331058},1331058,0,0,1331058,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O566","v":76972},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O566+'FR-16(7)(v)-7 TRANS Demand'!O566+'FR-16(7)(v)-11 DIST Demand'!O566","v":76972},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O566+'FR-16(7)(v)-8 TRANS Energy'!O566+'FR-16(7)(v)-12 DIST Energy'!O566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O566+'FR-16(7)(v)-9 TRANS Cust'!O566+'FR-16(7)(v)-13 DIST Cust'!O566","v":0},{"$f":"SUM(G566:I566)","v":76972},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":76972},76972,0,0,76972,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O570","v":3132},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O570+'FR-16(7)(v)-7 TRANS Demand'!O570+'FR-16(7)(v)-11 DIST Demand'!O570","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O570+'FR-16(7)(v)-8 TRANS Energy'!O570+'FR-16(7)(v)-12 DIST Energy'!O570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O570+'FR-16(7)(v)-9 TRANS Cust'!O570+'FR-16(7)(v)-13 DIST Cust'!O570","v":3132},{"$f":"SUM(G570:I570)","v":3132},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":3132},0,0,3132,3132,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O574","v":98337},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O574+'FR-16(7)(v)-7 TRANS Demand'!O574+'FR-16(7)(v)-11 DIST Demand'!O574","v":54567},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O574+'FR-16(7)(v)-8 TRANS Energy'!O574+'FR-16(7)(v)-12 DIST Energy'!O574","v":42226},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O574+'FR-16(7)(v)-9 TRANS Cust'!O574+'FR-16(7)(v)-13 DIST Cust'!O574","v":1544},{"$f":"SUM(G574:I574)","v":98337},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":98337},54567,42226,1544,98337,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O578","v":8722},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O578+'FR-16(7)(v)-7 TRANS Demand'!O578+'FR-16(7)(v)-11 DIST Demand'!O578","v":4556},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O578+'FR-16(7)(v)-8 TRANS Energy'!O578+'FR-16(7)(v)-12 DIST Energy'!O578","v":4021},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O578+'FR-16(7)(v)-9 TRANS Cust'!O578+'FR-16(7)(v)-13 DIST Cust'!O578","v":145},{"$f":"SUM(G578:I578)","v":8722},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":8722},4556,4021,145,8722,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":1518221},1467153,46247,4821,1518221,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O596","v":289595},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O596+'FR-16(7)(v)-7 TRANS Demand'!O596+'FR-16(7)(v)-11 DIST Demand'!O596","v":285791},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O596+'FR-16(7)(v)-8 TRANS Energy'!O596+'FR-16(7)(v)-12 DIST Energy'!O596","v":2870},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O596+'FR-16(7)(v)-9 TRANS Cust'!O596+'FR-16(7)(v)-13 DIST Cust'!O596","v":934},{"$f":"SUM(G596:I596)","v":289595},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O597+'FR-16(7)(v)-7 TRANS Demand'!O597+'FR-16(7)(v)-11 DIST Demand'!O597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O597+'FR-16(7)(v)-8 TRANS Energy'!O597+'FR-16(7)(v)-12 DIST Energy'!O597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O597+'FR-16(7)(v)-9 TRANS Cust'!O597+'FR-16(7)(v)-13 DIST Cust'!O597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":289595},285791,2870,934,289595,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O601","v":41605},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O601+'FR-16(7)(v)-7 TRANS Demand'!O601+'FR-16(7)(v)-11 DIST Demand'!O601","v":10681},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O601+'FR-16(7)(v)-8 TRANS Energy'!O601+'FR-16(7)(v)-12 DIST Energy'!O601","v":29733},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O601+'FR-16(7)(v)-9 TRANS Cust'!O601+'FR-16(7)(v)-13 DIST Cust'!O601","v":1191},{"$f":"SUM(G601:I601)","v":41605},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O602","v":-698},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O602+'FR-16(7)(v)-7 TRANS Demand'!O602+'FR-16(7)(v)-11 DIST Demand'!O602","v":-179},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O602+'FR-16(7)(v)-8 TRANS Energy'!O602+'FR-16(7)(v)-12 DIST Energy'!O602","v":-499},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O602+'FR-16(7)(v)-9 TRANS Cust'!O602+'FR-16(7)(v)-13 DIST Cust'!O602","v":-20},{"$f":"SUM(G602:I602)","v":-698},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O603+'FR-16(7)(v)-7 TRANS Demand'!O603+'FR-16(7)(v)-11 DIST Demand'!O603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O603+'FR-16(7)(v)-8 TRANS Energy'!O603+'FR-16(7)(v)-12 DIST Energy'!O603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O603+'FR-16(7)(v)-9 TRANS Cust'!O603+'FR-16(7)(v)-13 DIST Cust'!O603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O604","v":-90},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O604+'FR-16(7)(v)-7 TRANS Demand'!O604+'FR-16(7)(v)-11 DIST Demand'!O604","v":-80},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O604+'FR-16(7)(v)-8 TRANS Energy'!O604+'FR-16(7)(v)-12 DIST Energy'!O604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O604+'FR-16(7)(v)-9 TRANS Cust'!O604+'FR-16(7)(v)-13 DIST Cust'!O604","v":-10},{"$f":"SUM(G604:I604)","v":-90},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":40817},10422,29234,1161,40817,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O608","v":4219},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O608+'FR-16(7)(v)-7 TRANS Demand'!O608+'FR-16(7)(v)-11 DIST Demand'!O608","v":2340},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O608+'FR-16(7)(v)-8 TRANS Energy'!O608+'FR-16(7)(v)-12 DIST Energy'!O608","v":1139},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O608+'FR-16(7)(v)-9 TRANS Cust'!O608+'FR-16(7)(v)-13 DIST Cust'!O608","v":740},{"$f":"SUM(G608:I608)","v":4219},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O609+'FR-16(7)(v)-7 TRANS Demand'!O609+'FR-16(7)(v)-11 DIST Demand'!O609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O609+'FR-16(7)(v)-8 TRANS Energy'!O609+'FR-16(7)(v)-12 DIST Energy'!O609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O609+'FR-16(7)(v)-9 TRANS Cust'!O609+'FR-16(7)(v)-13 DIST Cust'!O609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":4219},2340,1139,740,4219,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":334631},298553,33243,2835,334631,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":9877496},1219021,8629531,28944,9877496,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":1518221},1467153,46247,4821,1518221,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":334631},298553,33243,2835,334631,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":11730348},2984727,8709021,36600,11730348,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O632","v":445065},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O632+'FR-16(7)(v)-7 TRANS Demand'!O632+'FR-16(7)(v)-11 DIST Demand'!O632","v":413762},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O632+'FR-16(7)(v)-8 TRANS Energy'!O632+'FR-16(7)(v)-12 DIST Energy'!O632","v":29934},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O632+'FR-16(7)(v)-9 TRANS Cust'!O632+'FR-16(7)(v)-13 DIST Cust'!O632","v":1369},{"$f":"SUM(G632:I632)","v":445065},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":445065},413762,29934,1369,445065,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O636","v":1151300},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O636+'FR-16(7)(v)-7 TRANS Demand'!O636+'FR-16(7)(v)-11 DIST Demand'!O636","v":1112597},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O636+'FR-16(7)(v)-8 TRANS Energy'!O636+'FR-16(7)(v)-12 DIST Energy'!O636","v":35063},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O636+'FR-16(7)(v)-9 TRANS Cust'!O636+'FR-16(7)(v)-13 DIST Cust'!O636","v":3640},{"$f":"SUM(G636:I636)","v":1151300},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O637","v":-23335},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O637+'FR-16(7)(v)-7 TRANS Demand'!O637+'FR-16(7)(v)-11 DIST Demand'!O637","v":-5990},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O637+'FR-16(7)(v)-8 TRANS Energy'!O637+'FR-16(7)(v)-12 DIST Energy'!O637","v":-16677},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O637+'FR-16(7)(v)-9 TRANS Cust'!O637+'FR-16(7)(v)-13 DIST Cust'!O637","v":-668},{"$f":"SUM(G637:I637)","v":-23335},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O638","v":778695},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O638+'FR-16(7)(v)-7 TRANS Demand'!O638+'FR-16(7)(v)-11 DIST Demand'!O638","v":752518},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O638+'FR-16(7)(v)-8 TRANS Energy'!O638+'FR-16(7)(v)-12 DIST Energy'!O638","v":23715},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O638+'FR-16(7)(v)-9 TRANS Cust'!O638+'FR-16(7)(v)-13 DIST Cust'!O638","v":2462},{"$f":"SUM(G638:I638)","v":778695},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":1906660},1859125,42101,5434,1906660,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":2351725},2272887,72035,6803,2351725,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O644","v":1007423},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O644+'FR-16(7)(v)-7 TRANS Demand'!O644+'FR-16(7)(v)-11 DIST Demand'!O644","v":124331},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O644+'FR-16(7)(v)-8 TRANS Energy'!O644+'FR-16(7)(v)-12 DIST Energy'!O644","v":880144},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O644+'FR-16(7)(v)-9 TRANS Cust'!O644+'FR-16(7)(v)-13 DIST Cust'!O644","v":2948},{"$f":"SUM(G644:I644)","v":1007423},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O645+'FR-16(7)(v)-7 TRANS Demand'!O645+'FR-16(7)(v)-11 DIST Demand'!O645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O645+'FR-16(7)(v)-8 TRANS Energy'!O645+'FR-16(7)(v)-12 DIST Energy'!O645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O645+'FR-16(7)(v)-9 TRANS Cust'!O645+'FR-16(7)(v)-13 DIST Cust'!O645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O646+'FR-16(7)(v)-7 TRANS Demand'!O646+'FR-16(7)(v)-11 DIST Demand'!O646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O646+'FR-16(7)(v)-8 TRANS Energy'!O646+'FR-16(7)(v)-12 DIST Energy'!O646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O646+'FR-16(7)(v)-9 TRANS Cust'!O646+'FR-16(7)(v)-13 DIST Cust'!O646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O647","v":1612},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O647+'FR-16(7)(v)-7 TRANS Demand'!O647+'FR-16(7)(v)-11 DIST Demand'!O647","v":1612},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O647+'FR-16(7)(v)-8 TRANS Energy'!O647+'FR-16(7)(v)-12 DIST Energy'!O647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O647+'FR-16(7)(v)-9 TRANS Cust'!O647+'FR-16(7)(v)-13 DIST Cust'!O647","v":0},{"$f":"SUM(G647:I647)","v":1612},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O648+'FR-16(7)(v)-7 TRANS Demand'!O648+'FR-16(7)(v)-11 DIST Demand'!O648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O648+'FR-16(7)(v)-8 TRANS Energy'!O648+'FR-16(7)(v)-12 DIST Energy'!O648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O648+'FR-16(7)(v)-9 TRANS Cust'!O648+'FR-16(7)(v)-13 DIST Cust'!O648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":1009035},125943,880144,2948,1009035,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O652","v":305},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O652+'FR-16(7)(v)-7 TRANS Demand'!O652+'FR-16(7)(v)-11 DIST Demand'!O652","v":301},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O652+'FR-16(7)(v)-8 TRANS Energy'!O652+'FR-16(7)(v)-12 DIST Energy'!O652","v":3},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O652+'FR-16(7)(v)-9 TRANS Cust'!O652+'FR-16(7)(v)-13 DIST Cust'!O652","v":1},{"$f":"SUM(G652:I652)","v":305},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":305},301,3,1,305,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O656+'FR-16(7)(v)-7 TRANS Demand'!O656+'FR-16(7)(v)-11 DIST Demand'!O656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O656+'FR-16(7)(v)-8 TRANS Energy'!O656+'FR-16(7)(v)-12 DIST Energy'!O656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O656+'FR-16(7)(v)-9 TRANS Cust'!O656+'FR-16(7)(v)-13 DIST Cust'!O656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O657+'FR-16(7)(v)-7 TRANS Demand'!O657+'FR-16(7)(v)-11 DIST Demand'!O657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O657+'FR-16(7)(v)-8 TRANS Energy'!O657+'FR-16(7)(v)-12 DIST Energy'!O657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O657+'FR-16(7)(v)-9 TRANS Cust'!O657+'FR-16(7)(v)-13 DIST Cust'!O657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":1009035},125943,880144,2948,1009035,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-305},-301,-3,-1,-305,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":1008730},125642,880141,2947,1008730,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":1539628},{"$f":"G433","v":1431340},{"$f":"H433","v":103552},{"$f":"I433","v":4736},{"$f":"J433","v":1539628},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-2351725},{"$f":"-G641","v":-2272887},{"$f":"-H641","v":-72035},{"$f":"-I641","v":-6803},{"$f":"-J641","v":-2351725},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":1008730},{"$f":"G663","v":125642},{"$f":"H663","v":880141},{"$f":"I663","v":2947},{"$f":"J663","v":1008730},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":11631},{"$f":"G707","v":2986},{"$f":"H707","v":8312},{"$f":"I707","v":333},{"$f":"J707","v":11631},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":208264},-712919,919970,1213,208264,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O674","v":112141},{"$f":"F674-SUM(H674:I674)","v":-383880},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O674+'FR-16(7)(v)-8 TRANS Energy'!O674+'FR-16(7)(v)-12 DIST Energy'!O674","v":495368},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O674+'FR-16(7)(v)-9 TRANS Cust'!O674+'FR-16(7)(v)-13 DIST Cust'!O674","v":653},{"$f":"SUM(G674:I674)","v":112141},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":1008730},{"$f":"G663","v":125642},{"$f":"H663","v":880141},{"$f":"I663","v":2947},{"$f":"J663","v":1008730},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":1120871},-258238,1375509,3600,1120871,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":112141},-383880,495368,653,112141,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":112141},-383880,495368,653,112141,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O694","v":-1504858},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O694+'FR-16(7)(v)-7 TRANS Demand'!O694+'FR-16(7)(v)-11 DIST Demand'!O694","v":-1485090},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O694+'FR-16(7)(v)-8 TRANS Energy'!O694+'FR-16(7)(v)-12 DIST Energy'!O694","v":-14912},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O694+'FR-16(7)(v)-9 TRANS Cust'!O694+'FR-16(7)(v)-13 DIST Cust'!O694","v":-4856},{"$f":"SUM(G694:I694)","v":-1504858},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O695+'FR-16(7)(v)-7 TRANS Demand'!O695+'FR-16(7)(v)-11 DIST Demand'!O695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O695+'FR-16(7)(v)-8 TRANS Energy'!O695+'FR-16(7)(v)-12 DIST Energy'!O695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O695+'FR-16(7)(v)-9 TRANS Cust'!O695+'FR-16(7)(v)-13 DIST Cust'!O695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-1504858},-1485090,-14912,-4856,-1504858,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O700","v":11631},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O700+'FR-16(7)(v)-7 TRANS Demand'!O700+'FR-16(7)(v)-11 DIST Demand'!O700","v":2986},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O700+'FR-16(7)(v)-8 TRANS Energy'!O700+'FR-16(7)(v)-12 DIST Energy'!O700","v":8312},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O700+'FR-16(7)(v)-9 TRANS Cust'!O700+'FR-16(7)(v)-13 DIST Cust'!O700","v":333},{"$f":"SUM(G700:I700)","v":11631},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":11631},2986,8312,333,11631,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O704+'FR-16(7)(v)-7 TRANS Demand'!O704+'FR-16(7)(v)-11 DIST Demand'!O704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O704+'FR-16(7)(v)-8 TRANS Energy'!O704+'FR-16(7)(v)-12 DIST Energy'!O704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O704+'FR-16(7)(v)-9 TRANS Cust'!O704+'FR-16(7)(v)-13 DIST Cust'!O704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":11631},2986,8312,333,11631,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":1539628},{"$f":"G433","v":1431340},{"$f":"H433","v":103552},{"$f":"I433","v":4736},{"$f":"J433","v":1539628},{"$f":"F711-J711","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":1120871},{"$f":"G676","v":-258238},{"$f":"H676","v":1375509},{"$f":"I676","v":3600},{"$f":"J676","v":1120871},0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-2351725},{"$f":"-G641","v":-2272887},{"$f":"-H641","v":-72035},{"$f":"-I641","v":-6803},{"$f":"-J641","v":-2351725},0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":1504858},{"$f":"-G696","v":1485090},{"$f":"-H696","v":14912},{"$f":"-I696","v":4856},{"$f":"-J696","v":1504858},0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":11631},{"$f":"G707","v":2986},{"$f":"H707","v":8312},{"$f":"I707","v":333},{"$f":"J707","v":11631},0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":1825263},388291,1430250,6722,1825263,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":103073},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O720+'FR-16(7)(v)-7 TRANS Demand'!O720+'FR-16(7)(v)-11 DIST Demand'!O720","v":21926},{"$f":"ROUND(H717*H719,0)","v":80767},{"$f":"ROUND(I717*I719,0)","v":380},{"$f":"SUM(G720:I720)","v":103073},{"$f":"F720-J720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":11631},{"$f":"G707","v":2986},{"$f":"H707","v":8312},{"$f":"I707","v":333},{"$f":"J707","v":11631},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":114704},24912,89079,713,114704,0]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":103073},{"$f":"G720","v":21926},{"$f":"H720","v":80767},{"$f":"I720","v":380},{"$f":"J720","v":103073},{"$f":"F725-J725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":103073},21926,80767,380,103073,0]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O742","v":65},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O742+'FR-16(7)(v)-7 TRANS Demand'!O742+'FR-16(7)(v)-11 DIST Demand'!O742","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O742+'FR-16(7)(v)-8 TRANS Energy'!O742+'FR-16(7)(v)-12 DIST Energy'!O742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O742+'FR-16(7)(v)-9 TRANS Cust'!O742+'FR-16(7)(v)-13 DIST Cust'!O742","v":65},{"$f":"SUM(G742:I742)","v":65},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O743+'FR-16(7)(v)-7 TRANS Demand'!O743+'FR-16(7)(v)-11 DIST Demand'!O743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O743+'FR-16(7)(v)-8 TRANS Energy'!O743+'FR-16(7)(v)-12 DIST Energy'!O743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O743+'FR-16(7)(v)-9 TRANS Cust'!O743+'FR-16(7)(v)-13 DIST Cust'!O743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O744","v":50},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O744+'FR-16(7)(v)-7 TRANS Demand'!O744+'FR-16(7)(v)-11 DIST Demand'!O744","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O744+'FR-16(7)(v)-8 TRANS Energy'!O744+'FR-16(7)(v)-12 DIST Energy'!O744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O744+'FR-16(7)(v)-9 TRANS Cust'!O744+'FR-16(7)(v)-13 DIST Cust'!O744","v":50},50,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O745","v":231},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O745+'FR-16(7)(v)-7 TRANS Demand'!O745+'FR-16(7)(v)-11 DIST Demand'!O745","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O745+'FR-16(7)(v)-8 TRANS Energy'!O745+'FR-16(7)(v)-12 DIST Energy'!O745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O745+'FR-16(7)(v)-9 TRANS Cust'!O745+'FR-16(7)(v)-13 DIST Cust'!O745","v":231},231,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O746","v":6101},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O746+'FR-16(7)(v)-7 TRANS Demand'!O746+'FR-16(7)(v)-11 DIST Demand'!O746","v":6101},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O746+'FR-16(7)(v)-8 TRANS Energy'!O746+'FR-16(7)(v)-12 DIST Energy'!O746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O746+'FR-16(7)(v)-9 TRANS Cust'!O746+'FR-16(7)(v)-13 DIST Cust'!O746","v":0},6101,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O747+'FR-16(7)(v)-7 TRANS Demand'!O747+'FR-16(7)(v)-11 DIST Demand'!O747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O747+'FR-16(7)(v)-8 TRANS Energy'!O747+'FR-16(7)(v)-12 DIST Energy'!O747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O747+'FR-16(7)(v)-9 TRANS Cust'!O747+'FR-16(7)(v)-13 DIST Cust'!O747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O748","v":117402},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O748+'FR-16(7)(v)-7 TRANS Demand'!O748+'FR-16(7)(v)-11 DIST Demand'!O748","v":117402},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O748+'FR-16(7)(v)-8 TRANS Energy'!O748+'FR-16(7)(v)-12 DIST Energy'!O748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O748+'FR-16(7)(v)-9 TRANS Cust'!O748+'FR-16(7)(v)-13 DIST Cust'!O748","v":0},117402,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O749","v":1064},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O749+'FR-16(7)(v)-7 TRANS Demand'!O749+'FR-16(7)(v)-11 DIST Demand'!O749","v":591},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O749+'FR-16(7)(v)-8 TRANS Energy'!O749+'FR-16(7)(v)-12 DIST Energy'!O749","v":287},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O749+'FR-16(7)(v)-9 TRANS Cust'!O749+'FR-16(7)(v)-13 DIST Cust'!O749","v":186},1064,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":124913},124094,287,532,124913,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":11730348},{"$f":"G618","v":2984727},{"$f":"H618","v":8709021},{"$f":"I618","v":36600},{"$f":"J618","v":11730348},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":1539628},{"$f":"G433","v":1431340},{"$f":"H433","v":103552},{"$f":"I433","v":4736},{"$f":"J433","v":1539628},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":1120871},{"$f":"G676","v":-258238},{"$f":"H676","v":1375509},{"$f":"I676","v":3600},{"$f":"J676","v":1120871},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":114704},{"$f":"G722","v":24912},{"$f":"H722","v":89079},{"$f":"I722","v":713},{"$f":"J722","v":114704},{"$f":"F756-J756","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-124913},{"$f":"-G750","v":-124094},{"$f":"-H750","v":-287},{"$f":"-I750","v":-532},{"$f":"-J750","v":-124913},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":14380638},{"$f":"SUM(G752:G757)","v":4058647},{"$f":"SUM(H752:H757)","v":10276874},{"$f":"SUM(I752:I757)","v":45117},{"$f":"SUM(J752:J757)","v":14380638},{"$f":"J758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":124913},{"$f":"-G757","v":124094},{"$f":"-H757","v":287},{"$f":"-I757","v":532},{"$f":"-J757","v":124913},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O761+'FR-16(7)(v)-7 TRANS Demand'!O761+'FR-16(7)(v)-11 DIST Demand'!O761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O761+'FR-16(7)(v)-8 TRANS Energy'!O761+'FR-16(7)(v)-12 DIST Energy'!O761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O761+'FR-16(7)(v)-9 TRANS Cust'!O761+'FR-16(7)(v)-13 DIST Cust'!O761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":124913},124094,287,532,124913,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":14380638},4058647,10276874,45117,14380638,0]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O772","v":6127688},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O772+'FR-16(7)(v)-7 TRANS Demand'!O772+'FR-16(7)(v)-11 DIST Demand'!O772","v":1573047},{"$f":"'FR-16(7)(v)-4 PROD Energy'!O772+'FR-16(7)(v)-8 TRANS Energy'!O772+'FR-16(7)(v)-12 DIST Energy'!O772","v":4379229},{"$f":"'FR-16(7)(v)-5 PROD Cust'!O772+'FR-16(7)(v)-9 TRANS Cust'!O772+'FR-16(7)(v)-13 DIST Cust'!O772","v":175412},{"$f":"SUM(G772:I772)","v":6127688},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-14380638},{"$f":"-G770","v":-4058647},{"$f":"-H770","v":-10276874},{"$f":"-I770","v":-45117},{"$f":"SUM(G773:I773)","v":-14380638},{"$f":"F773-J773","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":-8252950},{"$f":"G773+G772","v":-2485600},{"$f":"H773+H772","v":-5897645},{"$f":"I773+I772","v":130295},{"$f":"SUM(G774:I774)","v":-8252950},{"$f":"F774-J774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":-3175271},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O776+'FR-16(7)(v)-7 TRANS Demand'!O776+'FR-16(7)(v)-11 DIST Demand'!O776","v":-956319},{"$f":"ROUND(H775*H774,0)","v":-2269082},{"$f":"ROUND(I775*I774,0)","v":50130},{"$f":"SUM(G776:I776)","v":-3175271},{"$f":"F776-J776","v":0}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":-5077679},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O777+'FR-16(7)(v)-7 TRANS Demand'!O777+'FR-16(7)(v)-11 DIST Demand'!O777","v":-1529281},{"$f":"H774-H776","v":-3628563},{"$f":"I774-I776","v":80165},{"$f":"SUM(G777:I777)","v":-5077679},{"$f":"F777-J777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-23"}]
[{"$f":"$A$2","v":"TT CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"TT"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]

{"sheet":"FR-16(7)(v)-24 LT Classified","index":27,"n_rows":817,"n_cols":11,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-24"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"LIGHTING","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":11413491},{"$f":"G123","v":4007487},{"$f":"H123","v":75990},{"$f":"I123","v":7330014},{"$f":"SUM(G12:I12)","v":11413491},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-6809429},{"$f":"-G200","v":-1725743},{"$f":"-H200","v":-55732},{"$f":"-I200","v":-5027954},{"$f":"SUM(G13:I13)","v":-6809429},{"$f":"F13-J13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-1695332},{"$f":"G421","v":-772785},{"$f":"H421","v":95120},{"$f":"I421","v":-1017667},{"$f":"SUM(G14:I14)","v":-1695332},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":2908730},1508959,115378,1284393,2908730,0]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":1489075},{"$f":"G549","v":122227},{"$f":"H549","v":762998},{"$f":"I549","v":603850},{"$f":"SUM(G18:I18)","v":1489075},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":233996},{"$f":"G582","v":118876},{"$f":"H582","v":3956},{"$f":"I582","v":111164},{"$f":"SUM(G19:I19)","v":233996},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":76448},{"$f":"G612","v":30656},{"$f":"H612","v":2991},{"$f":"I612","v":42801},{"$f":"SUM(G20:I20)","v":76448},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":1799519},271759,769945,757815,1799519,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":166634},{"$f":"G676","v":-17183},{"$f":"H676","v":121465},{"$f":"I676","v":62352},{"$f":"SUM(G22:I22)","v":166634},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":24510},{"$f":"G722","v":4095},{"$f":"H722","v":7857},{"$f":"I722","v":12558},{"$f":"SUM(G23:I23)","v":24510},{"$f":"F23-J23","v":0}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P24+'FR-16(7)(v)-7 TRANS Demand'!P24+'FR-16(7)(v)-11 DIST Demand'!P24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P24+'FR-16(7)(v)-8 TRANS Energy'!P24+'FR-16(7)(v)-12 DIST Energy'!P24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P24+'FR-16(7)(v)-9 TRANS Cust'!P24+'FR-16(7)(v)-13 DIST Cust'!P24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":1990663},258671,899267,832725,1990663,0]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":220075},{"$f":"G433","v":114547},{"$f":"H433","v":8749},{"$f":"I433","v":96779},{"$f":"SUM(G28:I28)","v":220075},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-23652},{"$f":"-G750","v":-11886},{"$f":"-H750","v":-41},{"$f":"-I750","v":-11725},{"$f":"SUM(G29:I29)","v":-23652},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":2187086},{"$f":"SUM(G26:G29)","v":361332},{"$f":"SUM(H26:H29)","v":907975},{"$f":"SUM(I26:I29)","v":917779},{"$f":"SUM(J26:J29)","v":2187086},{"$f":"F30-J30","v":0}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":-74779},{"$f":"'WP FR-16(7)(v) Rate Incr'!T24","v":-50790},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V24","v":-23989},null,{"$f":"F31-J31","v":-74779}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":2112307},310542,907975,893790,2187086,-74779]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P33","v":2900045},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P33+'FR-16(7)(v)-7 TRANS Demand'!P33+'FR-16(7)(v)-11 DIST Demand'!P33","v":340653},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P33+'FR-16(7)(v)-8 TRANS Energy'!P33+'FR-16(7)(v)-12 DIST Energy'!P33","v":386910},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P33+'FR-16(7)(v)-9 TRANS Cust'!P33+'FR-16(7)(v)-13 DIST Cust'!P33","v":2172482},{"$f":"SUM(G33:I33)","v":2900045},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":-787738},-30111,521065,-1278692,-712959,-74779]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":658727},{"$f":"G777+G28","v":101823},{"$f":"H777+H28","v":-311839},{"$f":"I777+I28","v":868743},{"$f":"J777+J28","v":658727},{"$f":"F36-J36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0.21201},6.2960000000000002E-2,-2.5246400000000002,0.63580999999999999,0.21201,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.39168783596523521},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":8.6841760300161316E-2},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.2054742772103761},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":1.2584692305768312},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":0.39168783596523521},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P42","v":1889364},{"$f":"F42-SUM(H42:I42)","v":315279},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P42","v":782817},{"$f":"'FR-16(7)(v)-13 DIST Cust'!P42","v":791268},{"$f":"SUM(G42:I42)","v":1889364},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":297722},46053,125158,126511,297722,0]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":0.15758},0.14607000000000001,0.15987999999999999,0.15987999999999999,0.15758,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":1010681},25374,-395907,1381214,1010681,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":0.53493000000000002},8.0479999999999996E-2,-0.50575000000000003,1.7455700000000001,0.53493000000000002,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P59","v":1143472},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P59+'FR-16(7)(v)-7 TRANS Demand'!P59+'FR-16(7)(v)-11 DIST Demand'!P59","v":1143472},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P59+'FR-16(7)(v)-8 TRANS Energy'!P59+'FR-16(7)(v)-12 DIST Energy'!P59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P59+'FR-16(7)(v)-9 TRANS Cust'!P59+'FR-16(7)(v)-13 DIST Cust'!P59","v":0},{"$f":"SUM(G59:I59)","v":1143472},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P60","v":477831},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P60+'FR-16(7)(v)-7 TRANS Demand'!P60+'FR-16(7)(v)-11 DIST Demand'!P60","v":477831},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P60+'FR-16(7)(v)-8 TRANS Energy'!P60+'FR-16(7)(v)-12 DIST Energy'!P60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P60+'FR-16(7)(v)-9 TRANS Cust'!P60+'FR-16(7)(v)-13 DIST Cust'!P60","v":0},{"$f":"SUM(G60:I60)","v":477831},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P61+'FR-16(7)(v)-7 TRANS Demand'!P61+'FR-16(7)(v)-11 DIST Demand'!P61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P61+'FR-16(7)(v)-8 TRANS Energy'!P61+'FR-16(7)(v)-12 DIST Energy'!P61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P61+'FR-16(7)(v)-9 TRANS Cust'!P61+'FR-16(7)(v)-13 DIST Cust'!P61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":1621303},1621303,0,0,1621303,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P65+'FR-16(7)(v)-7 TRANS Demand'!P65+'FR-16(7)(v)-11 DIST Demand'!P65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P65+'FR-16(7)(v)-8 TRANS Energy'!P65+'FR-16(7)(v)-12 DIST Energy'!P65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P65+'FR-16(7)(v)-9 TRANS Cust'!P65+'FR-16(7)(v)-13 DIST Cust'!P65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P66","v":94021},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P66+'FR-16(7)(v)-7 TRANS Demand'!P66+'FR-16(7)(v)-11 DIST Demand'!P66","v":94021},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P66+'FR-16(7)(v)-8 TRANS Energy'!P66+'FR-16(7)(v)-12 DIST Energy'!P66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P66+'FR-16(7)(v)-9 TRANS Cust'!P66+'FR-16(7)(v)-13 DIST Cust'!P66","v":0},{"$f":"SUM(G66:I66)","v":94021},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P67+'FR-16(7)(v)-7 TRANS Demand'!P67+'FR-16(7)(v)-11 DIST Demand'!P67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P67+'FR-16(7)(v)-8 TRANS Energy'!P67+'FR-16(7)(v)-12 DIST Energy'!P67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P67+'FR-16(7)(v)-9 TRANS Cust'!P67+'FR-16(7)(v)-13 DIST Cust'!P67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":94021},94021,0,0,94021,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":1715324},1715324,0,0,1715324,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P73","v":478213},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P73+'FR-16(7)(v)-7 TRANS Demand'!P73+'FR-16(7)(v)-11 DIST Demand'!P73","v":478213},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P73+'FR-16(7)(v)-8 TRANS Energy'!P73+'FR-16(7)(v)-12 DIST Energy'!P73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P73+'FR-16(7)(v)-9 TRANS Cust'!P73+'FR-16(7)(v)-13 DIST Cust'!P73","v":0},{"$f":"SUM(G73:I73)","v":478213},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P74","v":214540},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P74+'FR-16(7)(v)-7 TRANS Demand'!P74+'FR-16(7)(v)-11 DIST Demand'!P74","v":214540},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P74+'FR-16(7)(v)-8 TRANS Energy'!P74+'FR-16(7)(v)-12 DIST Energy'!P74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P74+'FR-16(7)(v)-9 TRANS Cust'!P74+'FR-16(7)(v)-13 DIST Cust'!P74","v":0},{"$f":"SUM(G74:I74)","v":214540},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P75","v":40861},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P75+'FR-16(7)(v)-7 TRANS Demand'!P75+'FR-16(7)(v)-11 DIST Demand'!P75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P75+'FR-16(7)(v)-8 TRANS Energy'!P75+'FR-16(7)(v)-12 DIST Energy'!P75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P75+'FR-16(7)(v)-9 TRANS Cust'!P75+'FR-16(7)(v)-13 DIST Cust'!P75","v":40861},{"$f":"SUM(G75:I75)","v":40861},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P76","v":92352},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P76+'FR-16(7)(v)-7 TRANS Demand'!P76+'FR-16(7)(v)-11 DIST Demand'!P76","v":92352},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P76+'FR-16(7)(v)-8 TRANS Energy'!P76+'FR-16(7)(v)-12 DIST Energy'!P76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P76+'FR-16(7)(v)-9 TRANS Cust'!P76+'FR-16(7)(v)-13 DIST Cust'!P76","v":0},92352,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P77","v":9732},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P77+'FR-16(7)(v)-7 TRANS Demand'!P77+'FR-16(7)(v)-11 DIST Demand'!P77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P77+'FR-16(7)(v)-8 TRANS Energy'!P77+'FR-16(7)(v)-12 DIST Energy'!P77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P77+'FR-16(7)(v)-9 TRANS Cust'!P77+'FR-16(7)(v)-13 DIST Cust'!P77","v":9732},9732,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P78","v":419434},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P78+'FR-16(7)(v)-7 TRANS Demand'!P78+'FR-16(7)(v)-11 DIST Demand'!P78","v":419434},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P78+'FR-16(7)(v)-8 TRANS Energy'!P78+'FR-16(7)(v)-12 DIST Energy'!P78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P78+'FR-16(7)(v)-9 TRANS Cust'!P78+'FR-16(7)(v)-13 DIST Cust'!P78","v":0},419434,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P79","v":50603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P79+'FR-16(7)(v)-7 TRANS Demand'!P79+'FR-16(7)(v)-11 DIST Demand'!P79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P79+'FR-16(7)(v)-8 TRANS Energy'!P79+'FR-16(7)(v)-12 DIST Energy'!P79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P79+'FR-16(7)(v)-9 TRANS Cust'!P79+'FR-16(7)(v)-13 DIST Cust'!P79","v":50603},50603,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P80","v":195169},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P80+'FR-16(7)(v)-7 TRANS Demand'!P80+'FR-16(7)(v)-11 DIST Demand'!P80","v":195169},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P80+'FR-16(7)(v)-8 TRANS Energy'!P80+'FR-16(7)(v)-12 DIST Energy'!P80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P80+'FR-16(7)(v)-9 TRANS Cust'!P80+'FR-16(7)(v)-13 DIST Cust'!P80","v":0},195169,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P81","v":19950},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P81+'FR-16(7)(v)-7 TRANS Demand'!P81+'FR-16(7)(v)-11 DIST Demand'!P81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P81+'FR-16(7)(v)-8 TRANS Energy'!P81+'FR-16(7)(v)-12 DIST Energy'!P81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P81+'FR-16(7)(v)-9 TRANS Cust'!P81+'FR-16(7)(v)-13 DIST Cust'!P81","v":19950},19950,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P82","v":344396},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P82+'FR-16(7)(v)-7 TRANS Demand'!P82+'FR-16(7)(v)-11 DIST Demand'!P82","v":344396},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P82+'FR-16(7)(v)-8 TRANS Energy'!P82+'FR-16(7)(v)-12 DIST Energy'!P82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P82+'FR-16(7)(v)-9 TRANS Cust'!P82+'FR-16(7)(v)-13 DIST Cust'!P82","v":0},344396,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P83","v":41133},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P83+'FR-16(7)(v)-7 TRANS Demand'!P83+'FR-16(7)(v)-11 DIST Demand'!P83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P83+'FR-16(7)(v)-8 TRANS Energy'!P83+'FR-16(7)(v)-12 DIST Energy'!P83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P83+'FR-16(7)(v)-9 TRANS Cust'!P83+'FR-16(7)(v)-13 DIST Cust'!P83","v":41133},41133,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P84","v":57931},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P84+'FR-16(7)(v)-7 TRANS Demand'!P84+'FR-16(7)(v)-11 DIST Demand'!P84","v":57931},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P84+'FR-16(7)(v)-8 TRANS Energy'!P84+'FR-16(7)(v)-12 DIST Energy'!P84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P84+'FR-16(7)(v)-9 TRANS Cust'!P84+'FR-16(7)(v)-13 DIST Cust'!P84","v":0},57931,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P85","v":13643},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P85+'FR-16(7)(v)-7 TRANS Demand'!P85+'FR-16(7)(v)-11 DIST Demand'!P85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P85+'FR-16(7)(v)-8 TRANS Energy'!P85+'FR-16(7)(v)-12 DIST Energy'!P85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P85+'FR-16(7)(v)-9 TRANS Cust'!P85+'FR-16(7)(v)-13 DIST Cust'!P85","v":13643},13643,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P86","v":258729},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P86+'FR-16(7)(v)-7 TRANS Demand'!P86+'FR-16(7)(v)-11 DIST Demand'!P86","v":258729},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P86+'FR-16(7)(v)-8 TRANS Energy'!P86+'FR-16(7)(v)-12 DIST Energy'!P86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P86+'FR-16(7)(v)-9 TRANS Cust'!P86+'FR-16(7)(v)-13 DIST Cust'!P86","v":0},{"$f":"SUM(G86:I86)","v":258729},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P87","v":51282},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P87+'FR-16(7)(v)-7 TRANS Demand'!P87+'FR-16(7)(v)-11 DIST Demand'!P87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P87+'FR-16(7)(v)-8 TRANS Energy'!P87+'FR-16(7)(v)-12 DIST Energy'!P87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P87+'FR-16(7)(v)-9 TRANS Cust'!P87+'FR-16(7)(v)-13 DIST Cust'!P87","v":51282},51282,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P88","v":50555},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P88+'FR-16(7)(v)-7 TRANS Demand'!P88+'FR-16(7)(v)-11 DIST Demand'!P88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P88+'FR-16(7)(v)-8 TRANS Energy'!P88+'FR-16(7)(v)-12 DIST Energy'!P88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P88+'FR-16(7)(v)-9 TRANS Cust'!P88+'FR-16(7)(v)-13 DIST Cust'!P88","v":50555},50555,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P89","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P89+'FR-16(7)(v)-7 TRANS Demand'!P89+'FR-16(7)(v)-11 DIST Demand'!P89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P89+'FR-16(7)(v)-8 TRANS Energy'!P89+'FR-16(7)(v)-12 DIST Energy'!P89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P89+'FR-16(7)(v)-9 TRANS Cust'!P89+'FR-16(7)(v)-13 DIST Cust'!P89","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P90","v":6420933},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P90+'FR-16(7)(v)-7 TRANS Demand'!P90+'FR-16(7)(v)-11 DIST Demand'!P90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P90+'FR-16(7)(v)-8 TRANS Energy'!P90+'FR-16(7)(v)-12 DIST Energy'!P90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P90+'FR-16(7)(v)-9 TRANS Cust'!P90+'FR-16(7)(v)-13 DIST Cust'!P90","v":6420933},6420933,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P91+'FR-16(7)(v)-7 TRANS Demand'!P91+'FR-16(7)(v)-11 DIST Demand'!P91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P91+'FR-16(7)(v)-8 TRANS Energy'!P91+'FR-16(7)(v)-12 DIST Energy'!P91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P91+'FR-16(7)(v)-9 TRANS Cust'!P91+'FR-16(7)(v)-13 DIST Cust'!P91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P92","v":788587},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P92+'FR-16(7)(v)-7 TRANS Demand'!P92+'FR-16(7)(v)-11 DIST Demand'!P92","v":185515},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P92+'FR-16(7)(v)-8 TRANS Energy'!P92+'FR-16(7)(v)-12 DIST Energy'!P92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P92+'FR-16(7)(v)-9 TRANS Cust'!P92+'FR-16(7)(v)-13 DIST Cust'!P92","v":603072},788587,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P93+'FR-16(7)(v)-7 TRANS Demand'!P93+'FR-16(7)(v)-11 DIST Demand'!P93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P93+'FR-16(7)(v)-8 TRANS Energy'!P93+'FR-16(7)(v)-12 DIST Energy'!P93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P93+'FR-16(7)(v)-9 TRANS Cust'!P93+'FR-16(7)(v)-13 DIST Cust'!P93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":9548043},{"$f":"SUM(G73:G92)","v":2246279},0,7301764,9548043,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":9642064},2340300,0,7301764,9642064,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":11263367},3961603,0,7301764,11263367,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P100","v":12578},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P100+'FR-16(7)(v)-7 TRANS Demand'!P100+'FR-16(7)(v)-11 DIST Demand'!P100","v":12578},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P100+'FR-16(7)(v)-8 TRANS Energy'!P100+'FR-16(7)(v)-12 DIST Energy'!P100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P100+'FR-16(7)(v)-9 TRANS Cust'!P100+'FR-16(7)(v)-13 DIST Cust'!P100","v":0},{"$f":"SUM(G100:I100)","v":12578},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P101","v":36227},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P101+'FR-16(7)(v)-7 TRANS Demand'!P101+'FR-16(7)(v)-11 DIST Demand'!P101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P101+'FR-16(7)(v)-8 TRANS Energy'!P101+'FR-16(7)(v)-12 DIST Energy'!P101","v":36227},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P101+'FR-16(7)(v)-9 TRANS Cust'!P101+'FR-16(7)(v)-13 DIST Cust'!P101","v":0},{"$f":"SUM(G101:I101)","v":36227},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P102","v":2149},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P102+'FR-16(7)(v)-7 TRANS Demand'!P102+'FR-16(7)(v)-11 DIST Demand'!P102","v":2149},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P102+'FR-16(7)(v)-8 TRANS Energy'!P102+'FR-16(7)(v)-12 DIST Energy'!P102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P102+'FR-16(7)(v)-9 TRANS Cust'!P102+'FR-16(7)(v)-13 DIST Cust'!P102","v":0},2149,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P103","v":7147},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P103+'FR-16(7)(v)-7 TRANS Demand'!P103+'FR-16(7)(v)-11 DIST Demand'!P103","v":7147},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P103+'FR-16(7)(v)-8 TRANS Energy'!P103+'FR-16(7)(v)-12 DIST Energy'!P103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P103+'FR-16(7)(v)-9 TRANS Cust'!P103+'FR-16(7)(v)-13 DIST Cust'!P103","v":0},7147,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P104","v":4681},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P104+'FR-16(7)(v)-7 TRANS Demand'!P104+'FR-16(7)(v)-11 DIST Demand'!P104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P104+'FR-16(7)(v)-8 TRANS Energy'!P104+'FR-16(7)(v)-12 DIST Energy'!P104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P104+'FR-16(7)(v)-9 TRANS Cust'!P104+'FR-16(7)(v)-13 DIST Cust'!P104","v":4681},4681,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P105","v":7983},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P105+'FR-16(7)(v)-7 TRANS Demand'!P105+'FR-16(7)(v)-11 DIST Demand'!P105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P105+'FR-16(7)(v)-8 TRANS Energy'!P105+'FR-16(7)(v)-12 DIST Energy'!P105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P105+'FR-16(7)(v)-9 TRANS Cust'!P105+'FR-16(7)(v)-13 DIST Cust'!P105","v":7983},7983,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P106","v":804},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P106+'FR-16(7)(v)-7 TRANS Demand'!P106+'FR-16(7)(v)-11 DIST Demand'!P106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P106+'FR-16(7)(v)-8 TRANS Energy'!P106+'FR-16(7)(v)-12 DIST Energy'!P106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P106+'FR-16(7)(v)-9 TRANS Cust'!P106+'FR-16(7)(v)-13 DIST Cust'!P106","v":804},804,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P107+'FR-16(7)(v)-7 TRANS Demand'!P107+'FR-16(7)(v)-11 DIST Demand'!P107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P107+'FR-16(7)(v)-8 TRANS Energy'!P107+'FR-16(7)(v)-12 DIST Energy'!P107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P107+'FR-16(7)(v)-9 TRANS Cust'!P107+'FR-16(7)(v)-13 DIST Cust'!P107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P108+'FR-16(7)(v)-7 TRANS Demand'!P108+'FR-16(7)(v)-11 DIST Demand'!P108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P108+'FR-16(7)(v)-8 TRANS Energy'!P108+'FR-16(7)(v)-12 DIST Energy'!P108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P108+'FR-16(7)(v)-9 TRANS Cust'!P108+'FR-16(7)(v)-13 DIST Cust'!P108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":71569},21874,36227,13468,71569,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P112","v":13806},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P112+'FR-16(7)(v)-7 TRANS Demand'!P112+'FR-16(7)(v)-11 DIST Demand'!P112","v":13806},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P112+'FR-16(7)(v)-8 TRANS Energy'!P112+'FR-16(7)(v)-12 DIST Energy'!P112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P112+'FR-16(7)(v)-9 TRANS Cust'!P112+'FR-16(7)(v)-13 DIST Cust'!P112","v":0},{"$f":"SUM(G112:I112)","v":13806},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P113","v":39763},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P113+'FR-16(7)(v)-7 TRANS Demand'!P113+'FR-16(7)(v)-11 DIST Demand'!P113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P113+'FR-16(7)(v)-8 TRANS Energy'!P113+'FR-16(7)(v)-12 DIST Energy'!P113","v":39763},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P113+'FR-16(7)(v)-9 TRANS Cust'!P113+'FR-16(7)(v)-13 DIST Cust'!P113","v":0},{"$f":"SUM(G113:I113)","v":39763},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P114","v":2359},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P114+'FR-16(7)(v)-7 TRANS Demand'!P114+'FR-16(7)(v)-11 DIST Demand'!P114","v":2359},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P114+'FR-16(7)(v)-8 TRANS Energy'!P114+'FR-16(7)(v)-12 DIST Energy'!P114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P114+'FR-16(7)(v)-9 TRANS Cust'!P114+'FR-16(7)(v)-13 DIST Cust'!P114","v":0},2359,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P115","v":7845},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P115+'FR-16(7)(v)-7 TRANS Demand'!P115+'FR-16(7)(v)-11 DIST Demand'!P115","v":7845},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P115+'FR-16(7)(v)-8 TRANS Energy'!P115+'FR-16(7)(v)-12 DIST Energy'!P115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P115+'FR-16(7)(v)-9 TRANS Cust'!P115+'FR-16(7)(v)-13 DIST Cust'!P115","v":0},7845,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P116","v":5138},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P116+'FR-16(7)(v)-7 TRANS Demand'!P116+'FR-16(7)(v)-11 DIST Demand'!P116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P116+'FR-16(7)(v)-8 TRANS Energy'!P116+'FR-16(7)(v)-12 DIST Energy'!P116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P116+'FR-16(7)(v)-9 TRANS Cust'!P116+'FR-16(7)(v)-13 DIST Cust'!P116","v":5138},5138,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P117","v":8762},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P117+'FR-16(7)(v)-7 TRANS Demand'!P117+'FR-16(7)(v)-11 DIST Demand'!P117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P117+'FR-16(7)(v)-8 TRANS Energy'!P117+'FR-16(7)(v)-12 DIST Energy'!P117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P117+'FR-16(7)(v)-9 TRANS Cust'!P117+'FR-16(7)(v)-13 DIST Cust'!P117","v":8762},8762,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P118","v":882},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P118+'FR-16(7)(v)-7 TRANS Demand'!P118+'FR-16(7)(v)-11 DIST Demand'!P118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P118+'FR-16(7)(v)-8 TRANS Energy'!P118+'FR-16(7)(v)-12 DIST Energy'!P118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P118+'FR-16(7)(v)-9 TRANS Cust'!P118+'FR-16(7)(v)-13 DIST Cust'!P118","v":882},882,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P119+'FR-16(7)(v)-7 TRANS Demand'!P119+'FR-16(7)(v)-11 DIST Demand'!P119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P119+'FR-16(7)(v)-8 TRANS Energy'!P119+'FR-16(7)(v)-12 DIST Energy'!P119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P119+'FR-16(7)(v)-9 TRANS Cust'!P119+'FR-16(7)(v)-13 DIST Cust'!P119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P120+'FR-16(7)(v)-7 TRANS Demand'!P120+'FR-16(7)(v)-11 DIST Demand'!P120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P120+'FR-16(7)(v)-8 TRANS Energy'!P120+'FR-16(7)(v)-12 DIST Energy'!P120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P120+'FR-16(7)(v)-9 TRANS Cust'!P120+'FR-16(7)(v)-13 DIST Cust'!P120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":78555},24010,39763,14782,78555,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":11413491},4007487,75990,7330014,11413491,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P136","v":645564},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P136+'FR-16(7)(v)-7 TRANS Demand'!P136+'FR-16(7)(v)-11 DIST Demand'!P136","v":645564},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P136+'FR-16(7)(v)-8 TRANS Energy'!P136+'FR-16(7)(v)-12 DIST Energy'!P136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P136+'FR-16(7)(v)-9 TRANS Cust'!P136+'FR-16(7)(v)-13 DIST Cust'!P136","v":0},{"$f":"SUM(G136:I136)","v":645564},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P137","v":241972},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P137+'FR-16(7)(v)-7 TRANS Demand'!P137+'FR-16(7)(v)-11 DIST Demand'!P137","v":241972},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P137+'FR-16(7)(v)-8 TRANS Energy'!P137+'FR-16(7)(v)-12 DIST Energy'!P137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P137+'FR-16(7)(v)-9 TRANS Cust'!P137+'FR-16(7)(v)-13 DIST Cust'!P137","v":0},{"$f":"SUM(G137:I137)","v":241972},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P138","v":8542},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P138+'FR-16(7)(v)-7 TRANS Demand'!P138+'FR-16(7)(v)-11 DIST Demand'!P138","v":8542},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P138+'FR-16(7)(v)-8 TRANS Energy'!P138+'FR-16(7)(v)-12 DIST Energy'!P138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P138+'FR-16(7)(v)-9 TRANS Cust'!P138+'FR-16(7)(v)-13 DIST Cust'!P138","v":0},{"$f":"SUM(G138:I138)","v":8542},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":896078},896078,0,0,896078,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P142+'FR-16(7)(v)-7 TRANS Demand'!P142+'FR-16(7)(v)-11 DIST Demand'!P142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P142+'FR-16(7)(v)-8 TRANS Energy'!P142+'FR-16(7)(v)-12 DIST Energy'!P142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P142+'FR-16(7)(v)-9 TRANS Cust'!P142+'FR-16(7)(v)-13 DIST Cust'!P142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P143","v":27009},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P143+'FR-16(7)(v)-7 TRANS Demand'!P143+'FR-16(7)(v)-11 DIST Demand'!P143","v":27009},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P143+'FR-16(7)(v)-8 TRANS Energy'!P143+'FR-16(7)(v)-12 DIST Energy'!P143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P143+'FR-16(7)(v)-9 TRANS Cust'!P143+'FR-16(7)(v)-13 DIST Cust'!P143","v":0},{"$f":"SUM(G143:I143)","v":27009},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P144","v":680},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P144+'FR-16(7)(v)-7 TRANS Demand'!P144+'FR-16(7)(v)-11 DIST Demand'!P144","v":680},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P144+'FR-16(7)(v)-8 TRANS Energy'!P144+'FR-16(7)(v)-12 DIST Energy'!P144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P144+'FR-16(7)(v)-9 TRANS Cust'!P144+'FR-16(7)(v)-13 DIST Cust'!P144","v":0},{"$f":"SUM(G144:I144)","v":680},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":27689},27689,0,0,27689,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":923767},{"$f":"G145+G139","v":923767},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":923767},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P150","v":149251},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P150+'FR-16(7)(v)-7 TRANS Demand'!P150+'FR-16(7)(v)-11 DIST Demand'!P150","v":149251},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P150+'FR-16(7)(v)-8 TRANS Energy'!P150+'FR-16(7)(v)-12 DIST Energy'!P150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P150+'FR-16(7)(v)-9 TRANS Cust'!P150+'FR-16(7)(v)-13 DIST Cust'!P150","v":0},{"$f":"SUM(G150:I150)","v":149251},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P151","v":112205},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P151+'FR-16(7)(v)-7 TRANS Demand'!P151+'FR-16(7)(v)-11 DIST Demand'!P151","v":112205},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P151+'FR-16(7)(v)-8 TRANS Energy'!P151+'FR-16(7)(v)-12 DIST Energy'!P151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P151+'FR-16(7)(v)-9 TRANS Cust'!P151+'FR-16(7)(v)-13 DIST Cust'!P151","v":0},{"$f":"SUM(G151:I151)","v":112205},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P152","v":21370},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P152+'FR-16(7)(v)-7 TRANS Demand'!P152+'FR-16(7)(v)-11 DIST Demand'!P152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P152+'FR-16(7)(v)-8 TRANS Energy'!P152+'FR-16(7)(v)-12 DIST Energy'!P152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P152+'FR-16(7)(v)-9 TRANS Cust'!P152+'FR-16(7)(v)-13 DIST Cust'!P152","v":21370},{"$f":"SUM(G152:I152)","v":21370},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P153","v":48300},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P153+'FR-16(7)(v)-7 TRANS Demand'!P153+'FR-16(7)(v)-11 DIST Demand'!P153","v":48300},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P153+'FR-16(7)(v)-8 TRANS Energy'!P153+'FR-16(7)(v)-12 DIST Energy'!P153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P153+'FR-16(7)(v)-9 TRANS Cust'!P153+'FR-16(7)(v)-13 DIST Cust'!P153","v":0},48300,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P154","v":5090},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P154+'FR-16(7)(v)-7 TRANS Demand'!P154+'FR-16(7)(v)-11 DIST Demand'!P154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P154+'FR-16(7)(v)-8 TRANS Energy'!P154+'FR-16(7)(v)-12 DIST Energy'!P154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P154+'FR-16(7)(v)-9 TRANS Cust'!P154+'FR-16(7)(v)-13 DIST Cust'!P154","v":5090},5090,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P155","v":127727},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P155+'FR-16(7)(v)-7 TRANS Demand'!P155+'FR-16(7)(v)-11 DIST Demand'!P155","v":127727},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P155+'FR-16(7)(v)-8 TRANS Energy'!P155+'FR-16(7)(v)-12 DIST Energy'!P155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P155+'FR-16(7)(v)-9 TRANS Cust'!P155+'FR-16(7)(v)-13 DIST Cust'!P155","v":0},127727,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P156","v":15410},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P156+'FR-16(7)(v)-7 TRANS Demand'!P156+'FR-16(7)(v)-11 DIST Demand'!P156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P156+'FR-16(7)(v)-8 TRANS Energy'!P156+'FR-16(7)(v)-12 DIST Energy'!P156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P156+'FR-16(7)(v)-9 TRANS Cust'!P156+'FR-16(7)(v)-13 DIST Cust'!P156","v":15410},15410,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P157","v":59433},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P157+'FR-16(7)(v)-7 TRANS Demand'!P157+'FR-16(7)(v)-11 DIST Demand'!P157","v":59433},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P157+'FR-16(7)(v)-8 TRANS Energy'!P157+'FR-16(7)(v)-12 DIST Energy'!P157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P157+'FR-16(7)(v)-9 TRANS Cust'!P157+'FR-16(7)(v)-13 DIST Cust'!P157","v":0},59433,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P158","v":6075},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P158+'FR-16(7)(v)-7 TRANS Demand'!P158+'FR-16(7)(v)-11 DIST Demand'!P158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P158+'FR-16(7)(v)-8 TRANS Energy'!P158+'FR-16(7)(v)-12 DIST Energy'!P158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P158+'FR-16(7)(v)-9 TRANS Cust'!P158+'FR-16(7)(v)-13 DIST Cust'!P158","v":6075},6075,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P159","v":103232},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P159+'FR-16(7)(v)-7 TRANS Demand'!P159+'FR-16(7)(v)-11 DIST Demand'!P159","v":103232},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P159+'FR-16(7)(v)-8 TRANS Energy'!P159+'FR-16(7)(v)-12 DIST Energy'!P159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P159+'FR-16(7)(v)-9 TRANS Cust'!P159+'FR-16(7)(v)-13 DIST Cust'!P159","v":0},103232,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P160","v":12330},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P160+'FR-16(7)(v)-7 TRANS Demand'!P160+'FR-16(7)(v)-11 DIST Demand'!P160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P160+'FR-16(7)(v)-8 TRANS Energy'!P160+'FR-16(7)(v)-12 DIST Energy'!P160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P160+'FR-16(7)(v)-9 TRANS Cust'!P160+'FR-16(7)(v)-13 DIST Cust'!P160","v":12330},12330,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P161","v":17365},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P161+'FR-16(7)(v)-7 TRANS Demand'!P161+'FR-16(7)(v)-11 DIST Demand'!P161","v":17365},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P161+'FR-16(7)(v)-8 TRANS Energy'!P161+'FR-16(7)(v)-12 DIST Energy'!P161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P161+'FR-16(7)(v)-9 TRANS Cust'!P161+'FR-16(7)(v)-13 DIST Cust'!P161","v":0},17365,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P162","v":4089},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P162+'FR-16(7)(v)-7 TRANS Demand'!P162+'FR-16(7)(v)-11 DIST Demand'!P162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P162+'FR-16(7)(v)-8 TRANS Energy'!P162+'FR-16(7)(v)-12 DIST Energy'!P162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P162+'FR-16(7)(v)-9 TRANS Cust'!P162+'FR-16(7)(v)-13 DIST Cust'!P162","v":4089},4089,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P163","v":135352},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P163+'FR-16(7)(v)-7 TRANS Demand'!P163+'FR-16(7)(v)-11 DIST Demand'!P163","v":135352},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P163+'FR-16(7)(v)-8 TRANS Energy'!P163+'FR-16(7)(v)-12 DIST Energy'!P163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P163+'FR-16(7)(v)-9 TRANS Cust'!P163+'FR-16(7)(v)-13 DIST Cust'!P163","v":0},{"$f":"SUM(G163:I163)","v":135352},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P164","v":26828},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P164+'FR-16(7)(v)-7 TRANS Demand'!P164+'FR-16(7)(v)-11 DIST Demand'!P164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P164+'FR-16(7)(v)-8 TRANS Energy'!P164+'FR-16(7)(v)-12 DIST Energy'!P164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P164+'FR-16(7)(v)-9 TRANS Cust'!P164+'FR-16(7)(v)-13 DIST Cust'!P164","v":26828},26828,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P165","v":30445},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P165+'FR-16(7)(v)-7 TRANS Demand'!P165+'FR-16(7)(v)-11 DIST Demand'!P165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P165+'FR-16(7)(v)-8 TRANS Energy'!P165+'FR-16(7)(v)-12 DIST Energy'!P165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P165+'FR-16(7)(v)-9 TRANS Cust'!P165+'FR-16(7)(v)-13 DIST Cust'!P165","v":30445},30445,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P166","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P166+'FR-16(7)(v)-7 TRANS Demand'!P166+'FR-16(7)(v)-11 DIST Demand'!P166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P166+'FR-16(7)(v)-8 TRANS Energy'!P166+'FR-16(7)(v)-12 DIST Energy'!P166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P166+'FR-16(7)(v)-9 TRANS Cust'!P166+'FR-16(7)(v)-13 DIST Cust'!P166","v":0},0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P167","v":4860343},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P167+'FR-16(7)(v)-7 TRANS Demand'!P167+'FR-16(7)(v)-11 DIST Demand'!P167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P167+'FR-16(7)(v)-8 TRANS Energy'!P167+'FR-16(7)(v)-12 DIST Energy'!P167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P167+'FR-16(7)(v)-9 TRANS Cust'!P167+'FR-16(7)(v)-13 DIST Cust'!P167","v":4860343},4860343,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P168","v":46816},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P168+'FR-16(7)(v)-7 TRANS Demand'!P168+'FR-16(7)(v)-11 DIST Demand'!P168","v":11013},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P168+'FR-16(7)(v)-8 TRANS Energy'!P168+'FR-16(7)(v)-12 DIST Energy'!P168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P168+'FR-16(7)(v)-9 TRANS Cust'!P168+'FR-16(7)(v)-13 DIST Cust'!P168","v":35803},46816,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P169","v":10822},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P169+'FR-16(7)(v)-7 TRANS Demand'!P169+'FR-16(7)(v)-11 DIST Demand'!P169","v":2546},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P169+'FR-16(7)(v)-8 TRANS Energy'!P169+'FR-16(7)(v)-12 DIST Energy'!P169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P169+'FR-16(7)(v)-9 TRANS Cust'!P169+'FR-16(7)(v)-13 DIST Cust'!P169","v":8276},10822,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P170+'FR-16(7)(v)-7 TRANS Demand'!P170+'FR-16(7)(v)-11 DIST Demand'!P170","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P170+'FR-16(7)(v)-8 TRANS Energy'!P170+'FR-16(7)(v)-12 DIST Energy'!P170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P170+'FR-16(7)(v)-9 TRANS Cust'!P170+'FR-16(7)(v)-13 DIST Cust'!P170","v":0},{"$f":"SUM(G170:I170)","v":0},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":5792483},{"$f":"SUM(G149:G169)","v":766424},0,5026059,5792483,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":5820172},{"$f":"G171+G145","v":794113},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":5026059},{"$f":"J171+J145","v":5820172},{"$f":"F173-J173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":6716250},{"$f":"G147+G171","v":1690191},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":5026059},{"$f":"J147+J171","v":6716250},{"$f":"F174-J174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P177","v":7021},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P177+'FR-16(7)(v)-7 TRANS Demand'!P177+'FR-16(7)(v)-11 DIST Demand'!P177","v":7021},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P177+'FR-16(7)(v)-8 TRANS Energy'!P177+'FR-16(7)(v)-12 DIST Energy'!P177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P177+'FR-16(7)(v)-9 TRANS Cust'!P177+'FR-16(7)(v)-13 DIST Cust'!P177","v":0},{"$f":"SUM(G177:I177)","v":7021},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P178","v":20222},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P178+'FR-16(7)(v)-7 TRANS Demand'!P178+'FR-16(7)(v)-11 DIST Demand'!P178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P178+'FR-16(7)(v)-8 TRANS Energy'!P178+'FR-16(7)(v)-12 DIST Energy'!P178","v":20222},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P178+'FR-16(7)(v)-9 TRANS Cust'!P178+'FR-16(7)(v)-13 DIST Cust'!P178","v":0},{"$f":"SUM(G178:I178)","v":20222},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P179","v":1200},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P179+'FR-16(7)(v)-7 TRANS Demand'!P179+'FR-16(7)(v)-11 DIST Demand'!P179","v":1200},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P179+'FR-16(7)(v)-8 TRANS Energy'!P179+'FR-16(7)(v)-12 DIST Energy'!P179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P179+'FR-16(7)(v)-9 TRANS Cust'!P179+'FR-16(7)(v)-13 DIST Cust'!P179","v":0},1200,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P180","v":3990},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P180+'FR-16(7)(v)-7 TRANS Demand'!P180+'FR-16(7)(v)-11 DIST Demand'!P180","v":3990},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P180+'FR-16(7)(v)-8 TRANS Energy'!P180+'FR-16(7)(v)-12 DIST Energy'!P180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P180+'FR-16(7)(v)-9 TRANS Cust'!P180+'FR-16(7)(v)-13 DIST Cust'!P180","v":0},3990,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P181","v":2613},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P181+'FR-16(7)(v)-7 TRANS Demand'!P181+'FR-16(7)(v)-11 DIST Demand'!P181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P181+'FR-16(7)(v)-8 TRANS Energy'!P181+'FR-16(7)(v)-12 DIST Energy'!P181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P181+'FR-16(7)(v)-9 TRANS Cust'!P181+'FR-16(7)(v)-13 DIST Cust'!P181","v":2613},2613,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P182","v":4456},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P182+'FR-16(7)(v)-7 TRANS Demand'!P182+'FR-16(7)(v)-11 DIST Demand'!P182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P182+'FR-16(7)(v)-8 TRANS Energy'!P182+'FR-16(7)(v)-12 DIST Energy'!P182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P182+'FR-16(7)(v)-9 TRANS Cust'!P182+'FR-16(7)(v)-13 DIST Cust'!P182","v":4456},4456,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P183","v":449},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P183+'FR-16(7)(v)-7 TRANS Demand'!P183+'FR-16(7)(v)-11 DIST Demand'!P183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P183+'FR-16(7)(v)-8 TRANS Energy'!P183+'FR-16(7)(v)-12 DIST Energy'!P183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P183+'FR-16(7)(v)-9 TRANS Cust'!P183+'FR-16(7)(v)-13 DIST Cust'!P183","v":449},449,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P184+'FR-16(7)(v)-7 TRANS Demand'!P184+'FR-16(7)(v)-11 DIST Demand'!P184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P184+'FR-16(7)(v)-8 TRANS Energy'!P184+'FR-16(7)(v)-12 DIST Energy'!P184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P184+'FR-16(7)(v)-9 TRANS Cust'!P184+'FR-16(7)(v)-13 DIST Cust'!P184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P185","v":-22162},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P185+'FR-16(7)(v)-7 TRANS Demand'!P185+'FR-16(7)(v)-11 DIST Demand'!P185","v":-248},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P185+'FR-16(7)(v)-8 TRANS Energy'!P185+'FR-16(7)(v)-12 DIST Energy'!P185","v":-3313},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P185+'FR-16(7)(v)-9 TRANS Cust'!P185+'FR-16(7)(v)-13 DIST Cust'!P185","v":-18601},-22162,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":17789},11963,16909,-11083,17789,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P189","v":13576},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P189+'FR-16(7)(v)-7 TRANS Demand'!P189+'FR-16(7)(v)-11 DIST Demand'!P189","v":13576},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P189+'FR-16(7)(v)-8 TRANS Energy'!P189+'FR-16(7)(v)-12 DIST Energy'!P189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P189+'FR-16(7)(v)-9 TRANS Cust'!P189+'FR-16(7)(v)-13 DIST Cust'!P189","v":0},{"$f":"SUM(G189:I189)","v":13576},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P190","v":39101},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P190+'FR-16(7)(v)-7 TRANS Demand'!P190+'FR-16(7)(v)-11 DIST Demand'!P190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P190+'FR-16(7)(v)-8 TRANS Energy'!P190+'FR-16(7)(v)-12 DIST Energy'!P190","v":39101},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P190+'FR-16(7)(v)-9 TRANS Cust'!P190+'FR-16(7)(v)-13 DIST Cust'!P190","v":0},{"$f":"SUM(G190:I190)","v":39101},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P191","v":2320},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P191+'FR-16(7)(v)-7 TRANS Demand'!P191+'FR-16(7)(v)-11 DIST Demand'!P191","v":2320},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P191+'FR-16(7)(v)-8 TRANS Energy'!P191+'FR-16(7)(v)-12 DIST Energy'!P191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P191+'FR-16(7)(v)-9 TRANS Cust'!P191+'FR-16(7)(v)-13 DIST Cust'!P191","v":0},2320,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P192","v":7714},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P192+'FR-16(7)(v)-7 TRANS Demand'!P192+'FR-16(7)(v)-11 DIST Demand'!P192","v":7714},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P192+'FR-16(7)(v)-8 TRANS Energy'!P192+'FR-16(7)(v)-12 DIST Energy'!P192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P192+'FR-16(7)(v)-9 TRANS Cust'!P192+'FR-16(7)(v)-13 DIST Cust'!P192","v":0},7714,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P193","v":5053},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P193+'FR-16(7)(v)-7 TRANS Demand'!P193+'FR-16(7)(v)-11 DIST Demand'!P193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P193+'FR-16(7)(v)-8 TRANS Energy'!P193+'FR-16(7)(v)-12 DIST Energy'!P193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P193+'FR-16(7)(v)-9 TRANS Cust'!P193+'FR-16(7)(v)-13 DIST Cust'!P193","v":5053},5053,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P194","v":8617},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P194+'FR-16(7)(v)-7 TRANS Demand'!P194+'FR-16(7)(v)-11 DIST Demand'!P194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P194+'FR-16(7)(v)-8 TRANS Energy'!P194+'FR-16(7)(v)-12 DIST Energy'!P194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P194+'FR-16(7)(v)-9 TRANS Cust'!P194+'FR-16(7)(v)-13 DIST Cust'!P194","v":8617},8617,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P195","v":868},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P195+'FR-16(7)(v)-7 TRANS Demand'!P195+'FR-16(7)(v)-11 DIST Demand'!P195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P195+'FR-16(7)(v)-8 TRANS Energy'!P195+'FR-16(7)(v)-12 DIST Energy'!P195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P195+'FR-16(7)(v)-9 TRANS Cust'!P195+'FR-16(7)(v)-13 DIST Cust'!P195","v":868},868,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P196+'FR-16(7)(v)-7 TRANS Demand'!P196+'FR-16(7)(v)-11 DIST Demand'!P196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P196+'FR-16(7)(v)-8 TRANS Energy'!P196+'FR-16(7)(v)-12 DIST Energy'!P196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P196+'FR-16(7)(v)-9 TRANS Cust'!P196+'FR-16(7)(v)-13 DIST Cust'!P196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P197","v":-1859},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P197+'FR-16(7)(v)-7 TRANS Demand'!P197+'FR-16(7)(v)-11 DIST Demand'!P197","v":-21},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P197+'FR-16(7)(v)-8 TRANS Energy'!P197+'FR-16(7)(v)-12 DIST Energy'!P197","v":-278},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P197+'FR-16(7)(v)-9 TRANS Cust'!P197+'FR-16(7)(v)-13 DIST Cust'!P197","v":-1560},-1859,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":75390},{"$f":"SUM(G188:G197)","v":23589},{"$f":"SUM(H188:H197)","v":38823},{"$f":"SUM(I188:I197)","v":12978},{"$f":"SUM(J188:J197)","v":75390},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":6809429},1725743,55732,5027954,6809429,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":497908},497908,0,0,497908,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,235859,235859,0,0,235859,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,-8542,-8542,0,0,-8542,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":725225},725225,0,0,725225,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,67012,67012,0,0,67012,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,-680,-680,0,0,-680,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":66332},66332,0,0,66332,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":791557},791557,0,0,791557,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":328962},328962,0,0,328962,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,102335,102335,0,0,102335,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":19491},0,0,19491,19491,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":44052},44052,0,0,44052,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":4642},0,0,4642,4642,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":291707},291707,0,0,291707,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":35193},0,0,35193,35193,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":135736},135736,0,0,135736,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":13875},0,0,13875,13875,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":241164},241164,0,0,241164,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":28803},0,0,28803,28803,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":40566},40566,0,0,40566,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":9554},0,0,9554,9554,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,{"$f":"F86-F163","v":123377},123377,0,0,123377,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,24454,0,0,24454,24454,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,20110,0,0,20110,20110,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,0,0,0,0,0,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,1560590,0,0,1560590,1560590,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-46816,-11013,0,-35803,-46816,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,777765,182969,0,594796,777765,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":3755560},1479855,0,2275705,3755560,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":3821892},1546187,0,2275705,3821892,0]
[40,"NET TRANS & DIST PLANT",null,null,null,4547117,2271412,0,2275705,4547117,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":5557},5557,0,0,5557,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,16005,0,16005,0,16005,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,949,949,0,0,949,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,3157,3157,0,0,3157,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":3527},0,0,3527,3527,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,355,0,0,355,355,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,22162,248,3313,18601,22162,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":51712},9911,19318,22483,51712,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":230},230,0,0,230,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,662,0,662,0,662,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,39,39,0,0,39,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,131,131,0,0,131,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":145},0,0,145,145,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,14,0,0,14,14,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,1859,21,278,1560,1859,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":3080},421,940,1719,3080,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":4601909},2281744,20258,2299907,4601909,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P292","v":705651},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P292+'FR-16(7)(v)-7 TRANS Demand'!P292+'FR-16(7)(v)-11 DIST Demand'!P292","v":349765},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P292+'FR-16(7)(v)-8 TRANS Energy'!P292+'FR-16(7)(v)-12 DIST Energy'!P292","v":3058},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P292+'FR-16(7)(v)-9 TRANS Cust'!P292+'FR-16(7)(v)-13 DIST Cust'!P292","v":352828},{"$f":"SUM(G292:I292)","v":705651},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P293","v":13017},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P293+'FR-16(7)(v)-7 TRANS Demand'!P293+'FR-16(7)(v)-11 DIST Demand'!P293","v":6452},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P293+'FR-16(7)(v)-8 TRANS Energy'!P293+'FR-16(7)(v)-12 DIST Energy'!P293","v":56},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P293+'FR-16(7)(v)-9 TRANS Cust'!P293+'FR-16(7)(v)-13 DIST Cust'!P293","v":6509},13017,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P294","v":697416},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P294+'FR-16(7)(v)-7 TRANS Demand'!P294+'FR-16(7)(v)-11 DIST Demand'!P294","v":274784},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P294+'FR-16(7)(v)-8 TRANS Energy'!P294+'FR-16(7)(v)-12 DIST Energy'!P294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P294+'FR-16(7)(v)-9 TRANS Cust'!P294+'FR-16(7)(v)-13 DIST Cust'!P294","v":422632},697416,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P295","v":206246},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P295+'FR-16(7)(v)-7 TRANS Demand'!P295+'FR-16(7)(v)-11 DIST Demand'!P295","v":102228},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P295+'FR-16(7)(v)-8 TRANS Energy'!P295+'FR-16(7)(v)-12 DIST Energy'!P295","v":894},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P295+'FR-16(7)(v)-9 TRANS Cust'!P295+'FR-16(7)(v)-13 DIST Cust'!P295","v":103124},206246,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P296","v":2584},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P296+'FR-16(7)(v)-7 TRANS Demand'!P296+'FR-16(7)(v)-11 DIST Demand'!P296","v":1281},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P296+'FR-16(7)(v)-8 TRANS Energy'!P296+'FR-16(7)(v)-12 DIST Energy'!P296","v":11},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P296+'FR-16(7)(v)-9 TRANS Cust'!P296+'FR-16(7)(v)-13 DIST Cust'!P296","v":1292},2584,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P297","v":-1002},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P297+'FR-16(7)(v)-7 TRANS Demand'!P297+'FR-16(7)(v)-11 DIST Demand'!P297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P297+'FR-16(7)(v)-8 TRANS Energy'!P297+'FR-16(7)(v)-12 DIST Energy'!P297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P297+'FR-16(7)(v)-9 TRANS Cust'!P297+'FR-16(7)(v)-13 DIST Cust'!P297","v":-1002},-1002,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P298","v":-6694},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P298+'FR-16(7)(v)-7 TRANS Demand'!P298+'FR-16(7)(v)-11 DIST Demand'!P298","v":-1258},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P298+'FR-16(7)(v)-8 TRANS Energy'!P298+'FR-16(7)(v)-12 DIST Energy'!P298","v":-2456},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P298+'FR-16(7)(v)-9 TRANS Cust'!P298+'FR-16(7)(v)-13 DIST Cust'!P298","v":-2980},-6694,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P299+'FR-16(7)(v)-7 TRANS Demand'!P299+'FR-16(7)(v)-11 DIST Demand'!P299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P299+'FR-16(7)(v)-8 TRANS Energy'!P299+'FR-16(7)(v)-12 DIST Energy'!P299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P299+'FR-16(7)(v)-9 TRANS Cust'!P299+'FR-16(7)(v)-13 DIST Cust'!P299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P300+'FR-16(7)(v)-7 TRANS Demand'!P300+'FR-16(7)(v)-11 DIST Demand'!P300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P300+'FR-16(7)(v)-8 TRANS Energy'!P300+'FR-16(7)(v)-12 DIST Energy'!P300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P300+'FR-16(7)(v)-9 TRANS Cust'!P300+'FR-16(7)(v)-13 DIST Cust'!P300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":1617218},733252,1563,882403,1617218,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P304","v":-36723},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P304+'FR-16(7)(v)-7 TRANS Demand'!P304+'FR-16(7)(v)-11 DIST Demand'!P304","v":-18202},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P304+'FR-16(7)(v)-8 TRANS Energy'!P304+'FR-16(7)(v)-12 DIST Energy'!P304","v":-159},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P304+'FR-16(7)(v)-9 TRANS Cust'!P304+'FR-16(7)(v)-13 DIST Cust'!P304","v":-18362},{"$f":"SUM(G304:I304)","v":-36723},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P305","v":87764},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P305+'FR-16(7)(v)-7 TRANS Demand'!P305+'FR-16(7)(v)-11 DIST Demand'!P305","v":43502},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P305+'FR-16(7)(v)-8 TRANS Energy'!P305+'FR-16(7)(v)-12 DIST Energy'!P305","v":380},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P305+'FR-16(7)(v)-9 TRANS Cust'!P305+'FR-16(7)(v)-13 DIST Cust'!P305","v":43882},87764,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P306+'FR-16(7)(v)-7 TRANS Demand'!P306+'FR-16(7)(v)-11 DIST Demand'!P306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P306+'FR-16(7)(v)-8 TRANS Energy'!P306+'FR-16(7)(v)-12 DIST Energy'!P306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P306+'FR-16(7)(v)-9 TRANS Cust'!P306+'FR-16(7)(v)-13 DIST Cust'!P306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P307","v":8716},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P307+'FR-16(7)(v)-7 TRANS Demand'!P307+'FR-16(7)(v)-11 DIST Demand'!P307","v":4320},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P307+'FR-16(7)(v)-8 TRANS Energy'!P307+'FR-16(7)(v)-12 DIST Energy'!P307","v":38},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P307+'FR-16(7)(v)-9 TRANS Cust'!P307+'FR-16(7)(v)-13 DIST Cust'!P307","v":4358},8716,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P308+'FR-16(7)(v)-7 TRANS Demand'!P308+'FR-16(7)(v)-11 DIST Demand'!P308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P308+'FR-16(7)(v)-8 TRANS Energy'!P308+'FR-16(7)(v)-12 DIST Energy'!P308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P308+'FR-16(7)(v)-9 TRANS Cust'!P308+'FR-16(7)(v)-13 DIST Cust'!P308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P309+'FR-16(7)(v)-7 TRANS Demand'!P309+'FR-16(7)(v)-11 DIST Demand'!P309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P309+'FR-16(7)(v)-8 TRANS Energy'!P309+'FR-16(7)(v)-12 DIST Energy'!P309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P309+'FR-16(7)(v)-9 TRANS Cust'!P309+'FR-16(7)(v)-13 DIST Cust'!P309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P310","v":3798},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P310+'FR-16(7)(v)-7 TRANS Demand'!P310+'FR-16(7)(v)-11 DIST Demand'!P310","v":1496},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P310+'FR-16(7)(v)-8 TRANS Energy'!P310+'FR-16(7)(v)-12 DIST Energy'!P310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P310+'FR-16(7)(v)-9 TRANS Cust'!P310+'FR-16(7)(v)-13 DIST Cust'!P310","v":2302},3798,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P311","v":3711},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P311+'FR-16(7)(v)-7 TRANS Demand'!P311+'FR-16(7)(v)-11 DIST Demand'!P311","v":436},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P311+'FR-16(7)(v)-8 TRANS Energy'!P311+'FR-16(7)(v)-12 DIST Energy'!P311","v":495},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P311+'FR-16(7)(v)-9 TRANS Cust'!P311+'FR-16(7)(v)-13 DIST Cust'!P311","v":2780},3711,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P312","v":365},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P312+'FR-16(7)(v)-7 TRANS Demand'!P312+'FR-16(7)(v)-11 DIST Demand'!P312","v":30},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P312+'FR-16(7)(v)-8 TRANS Energy'!P312+'FR-16(7)(v)-12 DIST Energy'!P312","v":187},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P312+'FR-16(7)(v)-9 TRANS Cust'!P312+'FR-16(7)(v)-13 DIST Cust'!P312","v":148},{"$f":"SUM(G312:I312)","v":365},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P313","v":78354},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P313+'FR-16(7)(v)-7 TRANS Demand'!P313+'FR-16(7)(v)-11 DIST Demand'!P313","v":9204},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P313+'FR-16(7)(v)-8 TRANS Energy'!P313+'FR-16(7)(v)-12 DIST Energy'!P313","v":10454},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P313+'FR-16(7)(v)-9 TRANS Cust'!P313+'FR-16(7)(v)-13 DIST Cust'!P313","v":58696},{"$f":"SUM(G313:I313)","v":78354},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P314+'FR-16(7)(v)-7 TRANS Demand'!P314+'FR-16(7)(v)-11 DIST Demand'!P314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P314+'FR-16(7)(v)-8 TRANS Energy'!P314+'FR-16(7)(v)-12 DIST Energy'!P314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P314+'FR-16(7)(v)-9 TRANS Cust'!P314+'FR-16(7)(v)-13 DIST Cust'!P314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":145985},40786,11395,93804,145985,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P318","v":1006},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P318+'FR-16(7)(v)-7 TRANS Demand'!P318+'FR-16(7)(v)-11 DIST Demand'!P318","v":499},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P318+'FR-16(7)(v)-8 TRANS Energy'!P318+'FR-16(7)(v)-12 DIST Energy'!P318","v":4},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P318+'FR-16(7)(v)-9 TRANS Cust'!P318+'FR-16(7)(v)-13 DIST Cust'!P318","v":503},{"$f":"SUM(G318:I318)","v":1006},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P319+'FR-16(7)(v)-7 TRANS Demand'!P319+'FR-16(7)(v)-11 DIST Demand'!P319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P319+'FR-16(7)(v)-8 TRANS Energy'!P319+'FR-16(7)(v)-12 DIST Energy'!P319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P319+'FR-16(7)(v)-9 TRANS Cust'!P319+'FR-16(7)(v)-13 DIST Cust'!P319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P320+'FR-16(7)(v)-7 TRANS Demand'!P320+'FR-16(7)(v)-11 DIST Demand'!P320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P320+'FR-16(7)(v)-8 TRANS Energy'!P320+'FR-16(7)(v)-12 DIST Energy'!P320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P320+'FR-16(7)(v)-9 TRANS Cust'!P320+'FR-16(7)(v)-13 DIST Cust'!P320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P321+'FR-16(7)(v)-7 TRANS Demand'!P321+'FR-16(7)(v)-11 DIST Demand'!P321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P321+'FR-16(7)(v)-8 TRANS Energy'!P321+'FR-16(7)(v)-12 DIST Energy'!P321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P321+'FR-16(7)(v)-9 TRANS Cust'!P321+'FR-16(7)(v)-13 DIST Cust'!P321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":1006},499,4,503,1006,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":1764209},774537,12962,976710,1764209,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P338","v":-55},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P338+'FR-16(7)(v)-7 TRANS Demand'!P338+'FR-16(7)(v)-11 DIST Demand'!P338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P338+'FR-16(7)(v)-8 TRANS Energy'!P338+'FR-16(7)(v)-12 DIST Energy'!P338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P338+'FR-16(7)(v)-9 TRANS Cust'!P338+'FR-16(7)(v)-13 DIST Cust'!P338","v":-55},{"$f":"SUM(G338:I338)","v":-55},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P339","v":-1614},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P339+'FR-16(7)(v)-7 TRANS Demand'!P339+'FR-16(7)(v)-11 DIST Demand'!P339","v":-190},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P339+'FR-16(7)(v)-8 TRANS Energy'!P339+'FR-16(7)(v)-12 DIST Energy'!P339","v":-215},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P339+'FR-16(7)(v)-9 TRANS Cust'!P339+'FR-16(7)(v)-13 DIST Cust'!P339","v":-1209},-1614,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P340+'FR-16(7)(v)-7 TRANS Demand'!P340+'FR-16(7)(v)-11 DIST Demand'!P340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P340+'FR-16(7)(v)-8 TRANS Energy'!P340+'FR-16(7)(v)-12 DIST Energy'!P340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P340+'FR-16(7)(v)-9 TRANS Cust'!P340+'FR-16(7)(v)-13 DIST Cust'!P340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P341+'FR-16(7)(v)-7 TRANS Demand'!P341+'FR-16(7)(v)-11 DIST Demand'!P341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P341+'FR-16(7)(v)-8 TRANS Energy'!P341+'FR-16(7)(v)-12 DIST Energy'!P341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P341+'FR-16(7)(v)-9 TRANS Cust'!P341+'FR-16(7)(v)-13 DIST Cust'!P341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P342+'FR-16(7)(v)-7 TRANS Demand'!P342+'FR-16(7)(v)-11 DIST Demand'!P342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P342+'FR-16(7)(v)-8 TRANS Energy'!P342+'FR-16(7)(v)-12 DIST Energy'!P342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P342+'FR-16(7)(v)-9 TRANS Cust'!P342+'FR-16(7)(v)-13 DIST Cust'!P342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P343","v":71},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P343+'FR-16(7)(v)-7 TRANS Demand'!P343+'FR-16(7)(v)-11 DIST Demand'!P343","v":28},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P343+'FR-16(7)(v)-8 TRANS Energy'!P343+'FR-16(7)(v)-12 DIST Energy'!P343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P343+'FR-16(7)(v)-9 TRANS Cust'!P343+'FR-16(7)(v)-13 DIST Cust'!P343","v":43},71,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P344+'FR-16(7)(v)-7 TRANS Demand'!P344+'FR-16(7)(v)-11 DIST Demand'!P344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P344+'FR-16(7)(v)-8 TRANS Energy'!P344+'FR-16(7)(v)-12 DIST Energy'!P344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P344+'FR-16(7)(v)-9 TRANS Cust'!P344+'FR-16(7)(v)-13 DIST Cust'!P344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P345","v":-39125},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P345+'FR-16(7)(v)-7 TRANS Demand'!P345+'FR-16(7)(v)-11 DIST Demand'!P345","v":-4596},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P345+'FR-16(7)(v)-8 TRANS Energy'!P345+'FR-16(7)(v)-12 DIST Energy'!P345","v":-5220},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P345+'FR-16(7)(v)-9 TRANS Cust'!P345+'FR-16(7)(v)-13 DIST Cust'!P345","v":-29309},-39125,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P346","v":-15101},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P346+'FR-16(7)(v)-7 TRANS Demand'!P346+'FR-16(7)(v)-11 DIST Demand'!P346","v":-1773},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P346+'FR-16(7)(v)-8 TRANS Energy'!P346+'FR-16(7)(v)-12 DIST Energy'!P346","v":-2015},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P346+'FR-16(7)(v)-9 TRANS Cust'!P346+'FR-16(7)(v)-13 DIST Cust'!P346","v":-11313},-15101,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P347+'FR-16(7)(v)-7 TRANS Demand'!P347+'FR-16(7)(v)-11 DIST Demand'!P347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P347+'FR-16(7)(v)-8 TRANS Energy'!P347+'FR-16(7)(v)-12 DIST Energy'!P347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P347+'FR-16(7)(v)-9 TRANS Cust'!P347+'FR-16(7)(v)-13 DIST Cust'!P347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P348","v":-879},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P348+'FR-16(7)(v)-7 TRANS Demand'!P348+'FR-16(7)(v)-11 DIST Demand'!P348","v":-103},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P348+'FR-16(7)(v)-8 TRANS Energy'!P348+'FR-16(7)(v)-12 DIST Energy'!P348","v":-117},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P348+'FR-16(7)(v)-9 TRANS Cust'!P348+'FR-16(7)(v)-13 DIST Cust'!P348","v":-659},-879,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P349+'FR-16(7)(v)-7 TRANS Demand'!P349+'FR-16(7)(v)-11 DIST Demand'!P349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P349+'FR-16(7)(v)-8 TRANS Energy'!P349+'FR-16(7)(v)-12 DIST Energy'!P349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P349+'FR-16(7)(v)-9 TRANS Cust'!P349+'FR-16(7)(v)-13 DIST Cust'!P349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P350","v":-1196},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P350+'FR-16(7)(v)-7 TRANS Demand'!P350+'FR-16(7)(v)-11 DIST Demand'!P350","v":-140},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P350+'FR-16(7)(v)-8 TRANS Energy'!P350+'FR-16(7)(v)-12 DIST Energy'!P350","v":-160},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P350+'FR-16(7)(v)-9 TRANS Cust'!P350+'FR-16(7)(v)-13 DIST Cust'!P350","v":-896},-1196,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P351+'FR-16(7)(v)-7 TRANS Demand'!P351+'FR-16(7)(v)-11 DIST Demand'!P351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P351+'FR-16(7)(v)-8 TRANS Energy'!P351+'FR-16(7)(v)-12 DIST Energy'!P351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P351+'FR-16(7)(v)-9 TRANS Cust'!P351+'FR-16(7)(v)-13 DIST Cust'!P351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P352","v":-218},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P352+'FR-16(7)(v)-7 TRANS Demand'!P352+'FR-16(7)(v)-11 DIST Demand'!P352","v":-26},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P352+'FR-16(7)(v)-8 TRANS Energy'!P352+'FR-16(7)(v)-12 DIST Energy'!P352","v":-29},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P352+'FR-16(7)(v)-9 TRANS Cust'!P352+'FR-16(7)(v)-13 DIST Cust'!P352","v":-163},-218,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P353","v":-2666},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P353+'FR-16(7)(v)-7 TRANS Demand'!P353+'FR-16(7)(v)-11 DIST Demand'!P353","v":-313},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P353+'FR-16(7)(v)-8 TRANS Energy'!P353+'FR-16(7)(v)-12 DIST Energy'!P353","v":-356},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P353+'FR-16(7)(v)-9 TRANS Cust'!P353+'FR-16(7)(v)-13 DIST Cust'!P353","v":-1997},-2666,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P354","v":-19075},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P354+'FR-16(7)(v)-7 TRANS Demand'!P354+'FR-16(7)(v)-11 DIST Demand'!P354","v":-9455},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P354+'FR-16(7)(v)-8 TRANS Energy'!P354+'FR-16(7)(v)-12 DIST Energy'!P354","v":-83},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P354+'FR-16(7)(v)-9 TRANS Cust'!P354+'FR-16(7)(v)-13 DIST Cust'!P354","v":-9537},-19075,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P355","v":-53},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P355+'FR-16(7)(v)-7 TRANS Demand'!P355+'FR-16(7)(v)-11 DIST Demand'!P355","v":-6},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P355+'FR-16(7)(v)-8 TRANS Energy'!P355+'FR-16(7)(v)-12 DIST Energy'!P355","v":-7},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P355+'FR-16(7)(v)-9 TRANS Cust'!P355+'FR-16(7)(v)-13 DIST Cust'!P355","v":-40},-53,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P356","v":606},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P356+'FR-16(7)(v)-7 TRANS Demand'!P356+'FR-16(7)(v)-11 DIST Demand'!P356","v":300},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P356+'FR-16(7)(v)-8 TRANS Energy'!P356+'FR-16(7)(v)-12 DIST Energy'!P356","v":3},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P356+'FR-16(7)(v)-9 TRANS Cust'!P356+'FR-16(7)(v)-13 DIST Cust'!P356","v":303},606,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P357","v":-6871},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P357+'FR-16(7)(v)-7 TRANS Demand'!P357+'FR-16(7)(v)-11 DIST Demand'!P357","v":-807},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P357+'FR-16(7)(v)-8 TRANS Energy'!P357+'FR-16(7)(v)-12 DIST Energy'!P357","v":-917},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P357+'FR-16(7)(v)-9 TRANS Cust'!P357+'FR-16(7)(v)-13 DIST Cust'!P357","v":-5147},-6871,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P358","v":11212},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P358+'FR-16(7)(v)-7 TRANS Demand'!P358+'FR-16(7)(v)-11 DIST Demand'!P358","v":5557},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P358+'FR-16(7)(v)-8 TRANS Energy'!P358+'FR-16(7)(v)-12 DIST Energy'!P358","v":49},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P358+'FR-16(7)(v)-9 TRANS Cust'!P358+'FR-16(7)(v)-13 DIST Cust'!P358","v":5606},11212,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P359","v":-1247},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P359+'FR-16(7)(v)-7 TRANS Demand'!P359+'FR-16(7)(v)-11 DIST Demand'!P359","v":-618},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P359+'FR-16(7)(v)-8 TRANS Energy'!P359+'FR-16(7)(v)-12 DIST Energy'!P359","v":-5},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P359+'FR-16(7)(v)-9 TRANS Cust'!P359+'FR-16(7)(v)-13 DIST Cust'!P359","v":-624},-1247,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P360+'FR-16(7)(v)-7 TRANS Demand'!P360+'FR-16(7)(v)-11 DIST Demand'!P360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P360+'FR-16(7)(v)-8 TRANS Energy'!P360+'FR-16(7)(v)-12 DIST Energy'!P360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P360+'FR-16(7)(v)-9 TRANS Cust'!P360+'FR-16(7)(v)-13 DIST Cust'!P360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-76211},-12142,-9072,-54997,-76211,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P364+'FR-16(7)(v)-7 TRANS Demand'!P364+'FR-16(7)(v)-11 DIST Demand'!P364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P364+'FR-16(7)(v)-8 TRANS Energy'!P364+'FR-16(7)(v)-12 DIST Energy'!P364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P364+'FR-16(7)(v)-9 TRANS Cust'!P364+'FR-16(7)(v)-13 DIST Cust'!P364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P365+'FR-16(7)(v)-7 TRANS Demand'!P365+'FR-16(7)(v)-11 DIST Demand'!P365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P365+'FR-16(7)(v)-8 TRANS Energy'!P365+'FR-16(7)(v)-12 DIST Energy'!P365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P365+'FR-16(7)(v)-9 TRANS Cust'!P365+'FR-16(7)(v)-13 DIST Cust'!P365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P366+'FR-16(7)(v)-7 TRANS Demand'!P366+'FR-16(7)(v)-11 DIST Demand'!P366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P366+'FR-16(7)(v)-8 TRANS Energy'!P366+'FR-16(7)(v)-12 DIST Energy'!P366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P366+'FR-16(7)(v)-9 TRANS Cust'!P366+'FR-16(7)(v)-13 DIST Cust'!P366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P370+'FR-16(7)(v)-7 TRANS Demand'!P370+'FR-16(7)(v)-11 DIST Demand'!P370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P370+'FR-16(7)(v)-8 TRANS Energy'!P370+'FR-16(7)(v)-12 DIST Energy'!P370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P370+'FR-16(7)(v)-9 TRANS Cust'!P370+'FR-16(7)(v)-13 DIST Cust'!P370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P371+'FR-16(7)(v)-7 TRANS Demand'!P371+'FR-16(7)(v)-11 DIST Demand'!P371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P371+'FR-16(7)(v)-8 TRANS Energy'!P371+'FR-16(7)(v)-12 DIST Energy'!P371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P371+'FR-16(7)(v)-9 TRANS Cust'!P371+'FR-16(7)(v)-13 DIST Cust'!P371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P372+'FR-16(7)(v)-7 TRANS Demand'!P372+'FR-16(7)(v)-11 DIST Demand'!P372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P372+'FR-16(7)(v)-8 TRANS Energy'!P372+'FR-16(7)(v)-12 DIST Energy'!P372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P372+'FR-16(7)(v)-9 TRANS Cust'!P372+'FR-16(7)(v)-13 DIST Cust'!P372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P373+'FR-16(7)(v)-7 TRANS Demand'!P373+'FR-16(7)(v)-11 DIST Demand'!P373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P373+'FR-16(7)(v)-8 TRANS Energy'!P373+'FR-16(7)(v)-12 DIST Energy'!P373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P373+'FR-16(7)(v)-9 TRANS Cust'!P373+'FR-16(7)(v)-13 DIST Cust'!P373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P374+'FR-16(7)(v)-7 TRANS Demand'!P374+'FR-16(7)(v)-11 DIST Demand'!P374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P374+'FR-16(7)(v)-8 TRANS Energy'!P374+'FR-16(7)(v)-12 DIST Energy'!P374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P374+'FR-16(7)(v)-9 TRANS Cust'!P374+'FR-16(7)(v)-13 DIST Cust'!P374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-76211},-12142,-9072,-54997,-76211,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":2761489},1495065,-1776,1268200,2761489,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P395","v":51341},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P395+'FR-16(7)(v)-7 TRANS Demand'!P395+'FR-16(7)(v)-11 DIST Demand'!P395","v":13894},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P395+'FR-16(7)(v)-8 TRANS Energy'!P395+'FR-16(7)(v)-12 DIST Energy'!P395","v":23407},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P395+'FR-16(7)(v)-9 TRANS Cust'!P395+'FR-16(7)(v)-13 DIST Cust'!P395","v":14040},{"$f":"SUM(G395:I395)","v":51341},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P396","v":93747},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P396+'FR-16(7)(v)-7 TRANS Demand'!P396+'FR-16(7)(v)-11 DIST Demand'!P396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P396+'FR-16(7)(v)-8 TRANS Energy'!P396+'FR-16(7)(v)-12 DIST Energy'!P396","v":93747},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P396+'FR-16(7)(v)-9 TRANS Cust'!P396+'FR-16(7)(v)-13 DIST Cust'!P396","v":0},{"$f":"SUM(G396:I396)","v":93747},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P397+'FR-16(7)(v)-7 TRANS Demand'!P397+'FR-16(7)(v)-11 DIST Demand'!P397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P397+'FR-16(7)(v)-8 TRANS Energy'!P397+'FR-16(7)(v)-12 DIST Energy'!P397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P397+'FR-16(7)(v)-9 TRANS Cust'!P397+'FR-16(7)(v)-13 DIST Cust'!P397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":145088},13894,117154,14040,145088,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":145088},13894,117154,14040,145088,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P402+'FR-16(7)(v)-7 TRANS Demand'!P402+'FR-16(7)(v)-11 DIST Demand'!P402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P402+'FR-16(7)(v)-8 TRANS Energy'!P402+'FR-16(7)(v)-12 DIST Energy'!P402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P402+'FR-16(7)(v)-9 TRANS Cust'!P402+'FR-16(7)(v)-13 DIST Cust'!P402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P403+'FR-16(7)(v)-7 TRANS Demand'!P403+'FR-16(7)(v)-11 DIST Demand'!P403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P403+'FR-16(7)(v)-8 TRANS Energy'!P403+'FR-16(7)(v)-12 DIST Energy'!P403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P403+'FR-16(7)(v)-9 TRANS Cust'!P403+'FR-16(7)(v)-13 DIST Cust'!P403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P404+'FR-16(7)(v)-7 TRANS Demand'!P404+'FR-16(7)(v)-11 DIST Demand'!P404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P404+'FR-16(7)(v)-8 TRANS Energy'!P404+'FR-16(7)(v)-12 DIST Energy'!P404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P404+'FR-16(7)(v)-9 TRANS Cust'!P404+'FR-16(7)(v)-13 DIST Cust'!P404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P411+'FR-16(7)(v)-7 TRANS Demand'!P411+'FR-16(7)(v)-11 DIST Demand'!P411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P411+'FR-16(7)(v)-8 TRANS Energy'!P411+'FR-16(7)(v)-12 DIST Energy'!P411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P411+'FR-16(7)(v)-9 TRANS Cust'!P411+'FR-16(7)(v)-13 DIST Cust'!P411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P412+'FR-16(7)(v)-7 TRANS Demand'!P412+'FR-16(7)(v)-11 DIST Demand'!P412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P412+'FR-16(7)(v)-8 TRANS Energy'!P412+'FR-16(7)(v)-12 DIST Energy'!P412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P412+'FR-16(7)(v)-9 TRANS Cust'!P412+'FR-16(7)(v)-13 DIST Cust'!P412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P413+'FR-16(7)(v)-7 TRANS Demand'!P413+'FR-16(7)(v)-11 DIST Demand'!P413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P413+'FR-16(7)(v)-8 TRANS Energy'!P413+'FR-16(7)(v)-12 DIST Energy'!P413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P413+'FR-16(7)(v)-9 TRANS Cust'!P413+'FR-16(7)(v)-13 DIST Cust'!P413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":145088},13894,117154,14040,145088,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-1764209},-774537,-12962,-976710,-1764209,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-76211},-12142,-9072,-54997,-76211,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":145088},13894,117154,14040,145088,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-1695332},-772785,95120,-1017667,-1695332,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":4601909},2281744,20258,2299907,4601909,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-1695332},-772785,95120,-1017667,-1695332,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":2906577},1508959,115378,1282240,2906577,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":206076},{"$f":"F429-SUM(H429:I429)","v":106985},{"$f":"ROUND(H426*H428,0)","v":8180},{"$f":"ROUND(I426*I428,0)","v":90911},{"$f":"SUM(G429:I429)","v":206076},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P431","v":3107084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P431+'FR-16(7)(v)-7 TRANS Demand'!P431+'FR-16(7)(v)-11 DIST Demand'!P431","v":1617215},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P431+'FR-16(7)(v)-8 TRANS Energy'!P431+'FR-16(7)(v)-12 DIST Energy'!P431","v":123518},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P431+'FR-16(7)(v)-9 TRANS Cust'!P431+'FR-16(7)(v)-13 DIST Cust'!P431","v":1366351},{"$f":"SUM(G431:I431)","v":3107084},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":220075},{"$f":"F433-H433-I433","v":114547},{"$f":"ROUND(H431*H432,0)","v":8749},{"$f":"ROUND(I431*I432,0)","v":96779},{"$f":"ROUND(J431*J432,0)","v":220075},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P447+'FR-16(7)(v)-7 TRANS Demand'!P447+'FR-16(7)(v)-11 DIST Demand'!P447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P447+'FR-16(7)(v)-8 TRANS Energy'!P447+'FR-16(7)(v)-12 DIST Energy'!P447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P447+'FR-16(7)(v)-9 TRANS Cust'!P447+'FR-16(7)(v)-13 DIST Cust'!P447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P448","v":504532},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P448+'FR-16(7)(v)-7 TRANS Demand'!P448+'FR-16(7)(v)-11 DIST Demand'!P448","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P448+'FR-16(7)(v)-8 TRANS Energy'!P448+'FR-16(7)(v)-12 DIST Energy'!P448","v":504532},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P448+'FR-16(7)(v)-9 TRANS Cust'!P448+'FR-16(7)(v)-13 DIST Cust'!P448","v":0},504532,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P449+'FR-16(7)(v)-7 TRANS Demand'!P449+'FR-16(7)(v)-11 DIST Demand'!P449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P449+'FR-16(7)(v)-8 TRANS Energy'!P449+'FR-16(7)(v)-12 DIST Energy'!P449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P449+'FR-16(7)(v)-9 TRANS Cust'!P449+'FR-16(7)(v)-13 DIST Cust'!P449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P450+'FR-16(7)(v)-7 TRANS Demand'!P450+'FR-16(7)(v)-11 DIST Demand'!P450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P450+'FR-16(7)(v)-8 TRANS Energy'!P450+'FR-16(7)(v)-12 DIST Energy'!P450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P450+'FR-16(7)(v)-9 TRANS Cust'!P450+'FR-16(7)(v)-13 DIST Cust'!P450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P451","v":226765},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P451+'FR-16(7)(v)-7 TRANS Demand'!P451+'FR-16(7)(v)-11 DIST Demand'!P451","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P451+'FR-16(7)(v)-8 TRANS Energy'!P451+'FR-16(7)(v)-12 DIST Energy'!P451","v":226765},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P451+'FR-16(7)(v)-9 TRANS Cust'!P451+'FR-16(7)(v)-13 DIST Cust'!P451","v":0},226765,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P452+'FR-16(7)(v)-7 TRANS Demand'!P452+'FR-16(7)(v)-11 DIST Demand'!P452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P452+'FR-16(7)(v)-8 TRANS Energy'!P452+'FR-16(7)(v)-12 DIST Energy'!P452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P452+'FR-16(7)(v)-9 TRANS Cust'!P452+'FR-16(7)(v)-13 DIST Cust'!P452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":731297},0,731297,0,731297,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P456+'FR-16(7)(v)-7 TRANS Demand'!P456+'FR-16(7)(v)-11 DIST Demand'!P456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P456+'FR-16(7)(v)-8 TRANS Energy'!P456+'FR-16(7)(v)-12 DIST Energy'!P456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P456+'FR-16(7)(v)-9 TRANS Cust'!P456+'FR-16(7)(v)-13 DIST Cust'!P456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":731297},0,731297,0,731297,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P462+'FR-16(7)(v)-7 TRANS Demand'!P462+'FR-16(7)(v)-11 DIST Demand'!P462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P462+'FR-16(7)(v)-8 TRANS Energy'!P462+'FR-16(7)(v)-12 DIST Energy'!P462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P462+'FR-16(7)(v)-9 TRANS Cust'!P462+'FR-16(7)(v)-13 DIST Cust'!P462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P463","v":28504},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P463+'FR-16(7)(v)-7 TRANS Demand'!P463+'FR-16(7)(v)-11 DIST Demand'!P463","v":28504},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P463+'FR-16(7)(v)-8 TRANS Energy'!P463+'FR-16(7)(v)-12 DIST Energy'!P463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P463+'FR-16(7)(v)-9 TRANS Cust'!P463+'FR-16(7)(v)-13 DIST Cust'!P463","v":0},{"$f":"SUM(G463:I463)","v":28504},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P464+'FR-16(7)(v)-7 TRANS Demand'!P464+'FR-16(7)(v)-11 DIST Demand'!P464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P464+'FR-16(7)(v)-8 TRANS Energy'!P464+'FR-16(7)(v)-12 DIST Energy'!P464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P464+'FR-16(7)(v)-9 TRANS Cust'!P464+'FR-16(7)(v)-13 DIST Cust'!P464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P465+'FR-16(7)(v)-7 TRANS Demand'!P465+'FR-16(7)(v)-11 DIST Demand'!P465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P465+'FR-16(7)(v)-8 TRANS Energy'!P465+'FR-16(7)(v)-12 DIST Energy'!P465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P465+'FR-16(7)(v)-9 TRANS Cust'!P465+'FR-16(7)(v)-13 DIST Cust'!P465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":28504},28504,0,0,28504,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P469","v":2455},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P469+'FR-16(7)(v)-7 TRANS Demand'!P469+'FR-16(7)(v)-11 DIST Demand'!P469","v":2455},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P469+'FR-16(7)(v)-8 TRANS Energy'!P469+'FR-16(7)(v)-12 DIST Energy'!P469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P469+'FR-16(7)(v)-9 TRANS Cust'!P469+'FR-16(7)(v)-13 DIST Cust'!P469","v":0},{"$f":"SUM(G469:I469)","v":2455},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":2455},2455,0,0,2455,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P473","v":796},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P473+'FR-16(7)(v)-7 TRANS Demand'!P473+'FR-16(7)(v)-11 DIST Demand'!P473","v":796},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P473+'FR-16(7)(v)-8 TRANS Energy'!P473+'FR-16(7)(v)-12 DIST Energy'!P473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P473+'FR-16(7)(v)-9 TRANS Cust'!P473+'FR-16(7)(v)-13 DIST Cust'!P473","v":0},{"$f":"SUM(G473:I473)","v":796},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P474+'FR-16(7)(v)-7 TRANS Demand'!P474+'FR-16(7)(v)-11 DIST Demand'!P474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P474+'FR-16(7)(v)-8 TRANS Energy'!P474+'FR-16(7)(v)-12 DIST Energy'!P474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P474+'FR-16(7)(v)-9 TRANS Cust'!P474+'FR-16(7)(v)-13 DIST Cust'!P474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P475","v":23038},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P475+'FR-16(7)(v)-7 TRANS Demand'!P475+'FR-16(7)(v)-11 DIST Demand'!P475","v":23038},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P475+'FR-16(7)(v)-8 TRANS Energy'!P475+'FR-16(7)(v)-12 DIST Energy'!P475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P475+'FR-16(7)(v)-9 TRANS Cust'!P475+'FR-16(7)(v)-13 DIST Cust'!P475","v":0},23038,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P476","v":2779},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P476+'FR-16(7)(v)-7 TRANS Demand'!P476+'FR-16(7)(v)-11 DIST Demand'!P476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P476+'FR-16(7)(v)-8 TRANS Energy'!P476+'FR-16(7)(v)-12 DIST Energy'!P476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P476+'FR-16(7)(v)-9 TRANS Cust'!P476+'FR-16(7)(v)-13 DIST Cust'!P476","v":2779},{"$f":"SUM(G476:I476)","v":2779},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P477","v":10720},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P477+'FR-16(7)(v)-7 TRANS Demand'!P477+'FR-16(7)(v)-11 DIST Demand'!P477","v":10720},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P477+'FR-16(7)(v)-8 TRANS Energy'!P477+'FR-16(7)(v)-12 DIST Energy'!P477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P477+'FR-16(7)(v)-9 TRANS Cust'!P477+'FR-16(7)(v)-13 DIST Cust'!P477","v":0},10720,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P478","v":1096},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P478+'FR-16(7)(v)-7 TRANS Demand'!P478+'FR-16(7)(v)-11 DIST Demand'!P478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P478+'FR-16(7)(v)-8 TRANS Energy'!P478+'FR-16(7)(v)-12 DIST Energy'!P478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P478+'FR-16(7)(v)-9 TRANS Cust'!P478+'FR-16(7)(v)-13 DIST Cust'!P478","v":1096},1096,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P479","v":3768},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P479+'FR-16(7)(v)-7 TRANS Demand'!P479+'FR-16(7)(v)-11 DIST Demand'!P479","v":3768},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P479+'FR-16(7)(v)-8 TRANS Energy'!P479+'FR-16(7)(v)-12 DIST Energy'!P479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P479+'FR-16(7)(v)-9 TRANS Cust'!P479+'FR-16(7)(v)-13 DIST Cust'!P479","v":0},3768,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P480","v":450},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P480+'FR-16(7)(v)-7 TRANS Demand'!P480+'FR-16(7)(v)-11 DIST Demand'!P480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P480+'FR-16(7)(v)-8 TRANS Energy'!P480+'FR-16(7)(v)-12 DIST Energy'!P480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P480+'FR-16(7)(v)-9 TRANS Cust'!P480+'FR-16(7)(v)-13 DIST Cust'!P480","v":450},450,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P481","v":634},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P481+'FR-16(7)(v)-7 TRANS Demand'!P481+'FR-16(7)(v)-11 DIST Demand'!P481","v":634},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P481+'FR-16(7)(v)-8 TRANS Energy'!P481+'FR-16(7)(v)-12 DIST Energy'!P481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P481+'FR-16(7)(v)-9 TRANS Cust'!P481+'FR-16(7)(v)-13 DIST Cust'!P481","v":0},634,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P482","v":149},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P482+'FR-16(7)(v)-7 TRANS Demand'!P482+'FR-16(7)(v)-11 DIST Demand'!P482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P482+'FR-16(7)(v)-8 TRANS Energy'!P482+'FR-16(7)(v)-12 DIST Energy'!P482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P482+'FR-16(7)(v)-9 TRANS Cust'!P482+'FR-16(7)(v)-13 DIST Cust'!P482","v":149},149,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P483","v":319},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P483+'FR-16(7)(v)-7 TRANS Demand'!P483+'FR-16(7)(v)-11 DIST Demand'!P483","v":319},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P483+'FR-16(7)(v)-8 TRANS Energy'!P483+'FR-16(7)(v)-12 DIST Energy'!P483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P483+'FR-16(7)(v)-9 TRANS Cust'!P483+'FR-16(7)(v)-13 DIST Cust'!P483","v":0},319,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P484","v":36574},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P484+'FR-16(7)(v)-7 TRANS Demand'!P484+'FR-16(7)(v)-11 DIST Demand'!P484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P484+'FR-16(7)(v)-8 TRANS Energy'!P484+'FR-16(7)(v)-12 DIST Energy'!P484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P484+'FR-16(7)(v)-9 TRANS Cust'!P484+'FR-16(7)(v)-13 DIST Cust'!P484","v":36574},{"$f":"SUM(G484:I484)","v":36574},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P485+'FR-16(7)(v)-7 TRANS Demand'!P485+'FR-16(7)(v)-11 DIST Demand'!P485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P485+'FR-16(7)(v)-8 TRANS Energy'!P485+'FR-16(7)(v)-12 DIST Energy'!P485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P485+'FR-16(7)(v)-9 TRANS Cust'!P485+'FR-16(7)(v)-13 DIST Cust'!P485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P486","v":3189},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P486+'FR-16(7)(v)-7 TRANS Demand'!P486+'FR-16(7)(v)-11 DIST Demand'!P486","v":3189},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P486+'FR-16(7)(v)-8 TRANS Energy'!P486+'FR-16(7)(v)-12 DIST Energy'!P486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P486+'FR-16(7)(v)-9 TRANS Cust'!P486+'FR-16(7)(v)-13 DIST Cust'!P486","v":0},3189,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P487","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P487+'FR-16(7)(v)-7 TRANS Demand'!P487+'FR-16(7)(v)-11 DIST Demand'!P487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P487+'FR-16(7)(v)-8 TRANS Energy'!P487+'FR-16(7)(v)-12 DIST Energy'!P487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P487+'FR-16(7)(v)-9 TRANS Cust'!P487+'FR-16(7)(v)-13 DIST Cust'!P487","v":0},0,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P488","v":372671},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P488+'FR-16(7)(v)-7 TRANS Demand'!P488+'FR-16(7)(v)-11 DIST Demand'!P488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P488+'FR-16(7)(v)-8 TRANS Energy'!P488+'FR-16(7)(v)-12 DIST Energy'!P488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P488+'FR-16(7)(v)-9 TRANS Cust'!P488+'FR-16(7)(v)-13 DIST Cust'!P488","v":372671},372671,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P489","v":5599},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P489+'FR-16(7)(v)-7 TRANS Demand'!P489+'FR-16(7)(v)-11 DIST Demand'!P489","v":5599},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P489+'FR-16(7)(v)-8 TRANS Energy'!P489+'FR-16(7)(v)-12 DIST Energy'!P489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P489+'FR-16(7)(v)-9 TRANS Cust'!P489+'FR-16(7)(v)-13 DIST Cust'!P489","v":0},5599,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P490","v":15284},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P490+'FR-16(7)(v)-7 TRANS Demand'!P490+'FR-16(7)(v)-11 DIST Demand'!P490","v":15284},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P490+'FR-16(7)(v)-8 TRANS Energy'!P490+'FR-16(7)(v)-12 DIST Energy'!P490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P490+'FR-16(7)(v)-9 TRANS Cust'!P490+'FR-16(7)(v)-13 DIST Cust'!P490","v":0},15284,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P491","v":484},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P491+'FR-16(7)(v)-7 TRANS Demand'!P491+'FR-16(7)(v)-11 DIST Demand'!P491","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P491+'FR-16(7)(v)-8 TRANS Energy'!P491+'FR-16(7)(v)-12 DIST Energy'!P491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P491+'FR-16(7)(v)-9 TRANS Cust'!P491+'FR-16(7)(v)-13 DIST Cust'!P491","v":484},484,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":477550},63347,0,414203,477550,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P495","v":5403},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P495+'FR-16(7)(v)-7 TRANS Demand'!P495+'FR-16(7)(v)-11 DIST Demand'!P495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P495+'FR-16(7)(v)-8 TRANS Energy'!P495+'FR-16(7)(v)-12 DIST Energy'!P495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P495+'FR-16(7)(v)-9 TRANS Cust'!P495+'FR-16(7)(v)-13 DIST Cust'!P495","v":5403},{"$f":"SUM(G495:I495)","v":5403},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P496","v":1710},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P496+'FR-16(7)(v)-7 TRANS Demand'!P496+'FR-16(7)(v)-11 DIST Demand'!P496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P496+'FR-16(7)(v)-8 TRANS Energy'!P496+'FR-16(7)(v)-12 DIST Energy'!P496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P496+'FR-16(7)(v)-9 TRANS Cust'!P496+'FR-16(7)(v)-13 DIST Cust'!P496","v":1710},1710,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P497","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P497+'FR-16(7)(v)-7 TRANS Demand'!P497+'FR-16(7)(v)-11 DIST Demand'!P497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P497+'FR-16(7)(v)-8 TRANS Energy'!P497+'FR-16(7)(v)-12 DIST Energy'!P497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P497+'FR-16(7)(v)-9 TRANS Cust'!P497+'FR-16(7)(v)-13 DIST Cust'!P497","v":0},0,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P498","v":-1202},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P498+'FR-16(7)(v)-7 TRANS Demand'!P498+'FR-16(7)(v)-11 DIST Demand'!P498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P498+'FR-16(7)(v)-8 TRANS Energy'!P498+'FR-16(7)(v)-12 DIST Energy'!P498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P498+'FR-16(7)(v)-9 TRANS Cust'!P498+'FR-16(7)(v)-13 DIST Cust'!P498","v":-1202},-1202,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P499","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P499+'FR-16(7)(v)-7 TRANS Demand'!P499+'FR-16(7)(v)-11 DIST Demand'!P499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P499+'FR-16(7)(v)-8 TRANS Energy'!P499+'FR-16(7)(v)-12 DIST Energy'!P499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P499+'FR-16(7)(v)-9 TRANS Cust'!P499+'FR-16(7)(v)-13 DIST Cust'!P499","v":0},0,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P500","v":-11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P500+'FR-16(7)(v)-7 TRANS Demand'!P500+'FR-16(7)(v)-11 DIST Demand'!P500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P500+'FR-16(7)(v)-8 TRANS Energy'!P500+'FR-16(7)(v)-12 DIST Energy'!P500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P500+'FR-16(7)(v)-9 TRANS Cust'!P500+'FR-16(7)(v)-13 DIST Cust'!P500","v":-11},-11,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P501","v":869},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P501+'FR-16(7)(v)-7 TRANS Demand'!P501+'FR-16(7)(v)-11 DIST Demand'!P501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P501+'FR-16(7)(v)-8 TRANS Energy'!P501+'FR-16(7)(v)-12 DIST Energy'!P501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P501+'FR-16(7)(v)-9 TRANS Cust'!P501+'FR-16(7)(v)-13 DIST Cust'!P501","v":869},869,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P502","v":-51},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P502+'FR-16(7)(v)-7 TRANS Demand'!P502+'FR-16(7)(v)-11 DIST Demand'!P502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P502+'FR-16(7)(v)-8 TRANS Energy'!P502+'FR-16(7)(v)-12 DIST Energy'!P502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P502+'FR-16(7)(v)-9 TRANS Cust'!P502+'FR-16(7)(v)-13 DIST Cust'!P502","v":-51},-51,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":6718},0,0,6718,6718,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P516","v":3038},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P516+'FR-16(7)(v)-7 TRANS Demand'!P516+'FR-16(7)(v)-11 DIST Demand'!P516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P516+'FR-16(7)(v)-8 TRANS Energy'!P516+'FR-16(7)(v)-12 DIST Energy'!P516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P516+'FR-16(7)(v)-9 TRANS Cust'!P516+'FR-16(7)(v)-13 DIST Cust'!P516","v":3038},{"$f":"SUM(G516:I516)","v":3038},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P517+'FR-16(7)(v)-7 TRANS Demand'!P517+'FR-16(7)(v)-11 DIST Demand'!P517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P517+'FR-16(7)(v)-8 TRANS Energy'!P517+'FR-16(7)(v)-12 DIST Energy'!P517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P517+'FR-16(7)(v)-9 TRANS Cust'!P517+'FR-16(7)(v)-13 DIST Cust'!P517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":3038},0,0,3038,3038,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P521","v":1891},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P521+'FR-16(7)(v)-7 TRANS Demand'!P521+'FR-16(7)(v)-11 DIST Demand'!P521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P521+'FR-16(7)(v)-8 TRANS Energy'!P521+'FR-16(7)(v)-12 DIST Energy'!P521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P521+'FR-16(7)(v)-9 TRANS Cust'!P521+'FR-16(7)(v)-13 DIST Cust'!P521","v":1891},{"$f":"SUM(G521:I521)","v":1891},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":1891},0,0,1891,1891,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P525+'FR-16(7)(v)-7 TRANS Demand'!P525+'FR-16(7)(v)-11 DIST Demand'!P525","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P525+'FR-16(7)(v)-8 TRANS Energy'!P525+'FR-16(7)(v)-12 DIST Energy'!P525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P525+'FR-16(7)(v)-9 TRANS Cust'!P525+'FR-16(7)(v)-13 DIST Cust'!P525","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P526","v":23120},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P526+'FR-16(7)(v)-7 TRANS Demand'!P526+'FR-16(7)(v)-11 DIST Demand'!P526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P526+'FR-16(7)(v)-8 TRANS Energy'!P526+'FR-16(7)(v)-12 DIST Energy'!P526","v":23120},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P526+'FR-16(7)(v)-9 TRANS Cust'!P526+'FR-16(7)(v)-13 DIST Cust'!P526","v":0},23120,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P527","v":1369},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P527+'FR-16(7)(v)-7 TRANS Demand'!P527+'FR-16(7)(v)-11 DIST Demand'!P527","v":1369},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P527+'FR-16(7)(v)-8 TRANS Energy'!P527+'FR-16(7)(v)-12 DIST Energy'!P527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P527+'FR-16(7)(v)-9 TRANS Cust'!P527+'FR-16(7)(v)-13 DIST Cust'!P527","v":0},1369,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P528","v":143215},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P528+'FR-16(7)(v)-7 TRANS Demand'!P528+'FR-16(7)(v)-11 DIST Demand'!P528","v":18996},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P528+'FR-16(7)(v)-8 TRANS Energy'!P528+'FR-16(7)(v)-12 DIST Energy'!P528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P528+'FR-16(7)(v)-9 TRANS Cust'!P528+'FR-16(7)(v)-13 DIST Cust'!P528","v":124219},143215,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P529","v":5084},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P529+'FR-16(7)(v)-7 TRANS Demand'!P529+'FR-16(7)(v)-11 DIST Demand'!P529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P529+'FR-16(7)(v)-8 TRANS Energy'!P529+'FR-16(7)(v)-12 DIST Energy'!P529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P529+'FR-16(7)(v)-9 TRANS Cust'!P529+'FR-16(7)(v)-13 DIST Cust'!P529","v":5084},5084,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P530","v":512},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P530+'FR-16(7)(v)-7 TRANS Demand'!P530+'FR-16(7)(v)-11 DIST Demand'!P530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P530+'FR-16(7)(v)-8 TRANS Energy'!P530+'FR-16(7)(v)-12 DIST Energy'!P530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P530+'FR-16(7)(v)-9 TRANS Cust'!P530+'FR-16(7)(v)-13 DIST Cust'!P530","v":512},512,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P531+'FR-16(7)(v)-7 TRANS Demand'!P531+'FR-16(7)(v)-11 DIST Demand'!P531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P531+'FR-16(7)(v)-8 TRANS Energy'!P531+'FR-16(7)(v)-12 DIST Energy'!P531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P531+'FR-16(7)(v)-9 TRANS Cust'!P531+'FR-16(7)(v)-13 DIST Cust'!P531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":173300},20365,23120,129815,173300,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P533","v":1148},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P533+'FR-16(7)(v)-7 TRANS Demand'!P533+'FR-16(7)(v)-11 DIST Demand'!P533","v":135},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P533+'FR-16(7)(v)-8 TRANS Energy'!P533+'FR-16(7)(v)-12 DIST Energy'!P533","v":153},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P533+'FR-16(7)(v)-9 TRANS Cust'!P533+'FR-16(7)(v)-13 DIST Cust'!P533","v":860},{"$f":"SUM(G533:I533)","v":1148},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P534+'FR-16(7)(v)-7 TRANS Demand'!P534+'FR-16(7)(v)-11 DIST Demand'!P534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P534+'FR-16(7)(v)-8 TRANS Energy'!P534+'FR-16(7)(v)-12 DIST Energy'!P534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P534+'FR-16(7)(v)-9 TRANS Cust'!P534+'FR-16(7)(v)-13 DIST Cust'!P534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P535+'FR-16(7)(v)-7 TRANS Demand'!P535+'FR-16(7)(v)-11 DIST Demand'!P535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P535+'FR-16(7)(v)-8 TRANS Energy'!P535+'FR-16(7)(v)-12 DIST Energy'!P535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P535+'FR-16(7)(v)-9 TRANS Cust'!P535+'FR-16(7)(v)-13 DIST Cust'!P535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P536+'FR-16(7)(v)-7 TRANS Demand'!P536+'FR-16(7)(v)-11 DIST Demand'!P536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P536+'FR-16(7)(v)-8 TRANS Energy'!P536+'FR-16(7)(v)-12 DIST Energy'!P536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P536+'FR-16(7)(v)-9 TRANS Cust'!P536+'FR-16(7)(v)-13 DIST Cust'!P536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P537","v":-786},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P537+'FR-16(7)(v)-7 TRANS Demand'!P537+'FR-16(7)(v)-11 DIST Demand'!P537","v":-92},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P537+'FR-16(7)(v)-8 TRANS Energy'!P537+'FR-16(7)(v)-12 DIST Energy'!P537","v":-105},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P537+'FR-16(7)(v)-9 TRANS Cust'!P537+'FR-16(7)(v)-13 DIST Cust'!P537","v":-589},-786,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P538+'FR-16(7)(v)-7 TRANS Demand'!P538+'FR-16(7)(v)-11 DIST Demand'!P538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P538+'FR-16(7)(v)-8 TRANS Energy'!P538+'FR-16(7)(v)-12 DIST Energy'!P538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P538+'FR-16(7)(v)-9 TRANS Cust'!P538+'FR-16(7)(v)-13 DIST Cust'!P538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P539+'FR-16(7)(v)-7 TRANS Demand'!P539+'FR-16(7)(v)-11 DIST Demand'!P539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P539+'FR-16(7)(v)-8 TRANS Energy'!P539+'FR-16(7)(v)-12 DIST Energy'!P539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P539+'FR-16(7)(v)-9 TRANS Cust'!P539+'FR-16(7)(v)-13 DIST Cust'!P539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P540+'FR-16(7)(v)-7 TRANS Demand'!P540+'FR-16(7)(v)-11 DIST Demand'!P540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P540+'FR-16(7)(v)-8 TRANS Energy'!P540+'FR-16(7)(v)-12 DIST Energy'!P540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P540+'FR-16(7)(v)-9 TRANS Cust'!P540+'FR-16(7)(v)-13 DIST Cust'!P540","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P541+'FR-16(7)(v)-7 TRANS Demand'!P541+'FR-16(7)(v)-11 DIST Demand'!P541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P541+'FR-16(7)(v)-8 TRANS Energy'!P541+'FR-16(7)(v)-12 DIST Energy'!P541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P541+'FR-16(7)(v)-9 TRANS Cust'!P541+'FR-16(7)(v)-13 DIST Cust'!P541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P542+'FR-16(7)(v)-7 TRANS Demand'!P542+'FR-16(7)(v)-11 DIST Demand'!P542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P542+'FR-16(7)(v)-8 TRANS Energy'!P542+'FR-16(7)(v)-12 DIST Energy'!P542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P542+'FR-16(7)(v)-9 TRANS Cust'!P542+'FR-16(7)(v)-13 DIST Cust'!P542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P543+'FR-16(7)(v)-7 TRANS Demand'!P543+'FR-16(7)(v)-11 DIST Demand'!P543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P543+'FR-16(7)(v)-8 TRANS Energy'!P543+'FR-16(7)(v)-12 DIST Energy'!P543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P543+'FR-16(7)(v)-9 TRANS Cust'!P543+'FR-16(7)(v)-13 DIST Cust'!P543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P544+'FR-16(7)(v)-7 TRANS Demand'!P544+'FR-16(7)(v)-11 DIST Demand'!P544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P544+'FR-16(7)(v)-8 TRANS Energy'!P544+'FR-16(7)(v)-12 DIST Energy'!P544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P544+'FR-16(7)(v)-9 TRANS Cust'!P544+'FR-16(7)(v)-13 DIST Cust'!P544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P545","v":4422},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P545+'FR-16(7)(v)-7 TRANS Demand'!P545+'FR-16(7)(v)-11 DIST Demand'!P545","v":520},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P545+'FR-16(7)(v)-8 TRANS Energy'!P545+'FR-16(7)(v)-12 DIST Energy'!P545","v":590},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P545+'FR-16(7)(v)-9 TRANS Cust'!P545+'FR-16(7)(v)-13 DIST Cust'!P545","v":3312},4422,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P546","v":59538},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P546+'FR-16(7)(v)-7 TRANS Demand'!P546+'FR-16(7)(v)-11 DIST Demand'!P546","v":6993},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P546+'FR-16(7)(v)-8 TRANS Energy'!P546+'FR-16(7)(v)-12 DIST Energy'!P546","v":7943},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P546+'FR-16(7)(v)-9 TRANS Cust'!P546+'FR-16(7)(v)-13 DIST Cust'!P546","v":44602},59538,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":237622},27921,31701,178000,237622,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":1489075},122227,762998,603850,1489075,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P562","v":45233},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P562+'FR-16(7)(v)-7 TRANS Demand'!P562+'FR-16(7)(v)-11 DIST Demand'!P562","v":45233},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P562+'FR-16(7)(v)-8 TRANS Energy'!P562+'FR-16(7)(v)-12 DIST Energy'!P562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P562+'FR-16(7)(v)-9 TRANS Cust'!P562+'FR-16(7)(v)-13 DIST Cust'!P562","v":0},{"$f":"SUM(G562:I562)","v":45233},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":45233},45233,0,0,45233,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P566","v":2616},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P566+'FR-16(7)(v)-7 TRANS Demand'!P566+'FR-16(7)(v)-11 DIST Demand'!P566","v":2616},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P566+'FR-16(7)(v)-8 TRANS Energy'!P566+'FR-16(7)(v)-12 DIST Energy'!P566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P566+'FR-16(7)(v)-9 TRANS Cust'!P566+'FR-16(7)(v)-13 DIST Cust'!P566","v":0},{"$f":"SUM(G566:I566)","v":2616},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":2616},2616,0,0,2616,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P570","v":175184},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P570+'FR-16(7)(v)-7 TRANS Demand'!P570+'FR-16(7)(v)-11 DIST Demand'!P570","v":69023},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P570+'FR-16(7)(v)-8 TRANS Energy'!P570+'FR-16(7)(v)-12 DIST Energy'!P570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P570+'FR-16(7)(v)-9 TRANS Cust'!P570+'FR-16(7)(v)-13 DIST Cust'!P570","v":106161},{"$f":"SUM(G570:I570)","v":175184},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":175184},69023,0,106161,175184,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P574","v":9838},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P574+'FR-16(7)(v)-7 TRANS Demand'!P574+'FR-16(7)(v)-11 DIST Demand'!P574","v":1849},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P574+'FR-16(7)(v)-8 TRANS Energy'!P574+'FR-16(7)(v)-12 DIST Energy'!P574","v":3610},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P574+'FR-16(7)(v)-9 TRANS Cust'!P574+'FR-16(7)(v)-13 DIST Cust'!P574","v":4379},{"$f":"SUM(G574:I574)","v":9838},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":9838},1849,3610,4379,9838,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P578","v":1125},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P578+'FR-16(7)(v)-7 TRANS Demand'!P578+'FR-16(7)(v)-11 DIST Demand'!P578","v":155},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P578+'FR-16(7)(v)-8 TRANS Energy'!P578+'FR-16(7)(v)-12 DIST Energy'!P578","v":346},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P578+'FR-16(7)(v)-9 TRANS Cust'!P578+'FR-16(7)(v)-13 DIST Cust'!P578","v":624},{"$f":"SUM(G578:I578)","v":1125},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":1125},155,346,624,1125,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":233996},118876,3956,111164,233996,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P596","v":56625},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P596+'FR-16(7)(v)-7 TRANS Demand'!P596+'FR-16(7)(v)-11 DIST Demand'!P596","v":28067},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P596+'FR-16(7)(v)-8 TRANS Energy'!P596+'FR-16(7)(v)-12 DIST Energy'!P596","v":245},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P596+'FR-16(7)(v)-9 TRANS Cust'!P596+'FR-16(7)(v)-13 DIST Cust'!P596","v":28313},{"$f":"SUM(G596:I596)","v":56625},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P597+'FR-16(7)(v)-7 TRANS Demand'!P597+'FR-16(7)(v)-11 DIST Demand'!P597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P597+'FR-16(7)(v)-8 TRANS Energy'!P597+'FR-16(7)(v)-12 DIST Energy'!P597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P597+'FR-16(7)(v)-9 TRANS Cust'!P597+'FR-16(7)(v)-13 DIST Cust'!P597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":56625},28067,245,28313,56625,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P601","v":19689},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P601+'FR-16(7)(v)-7 TRANS Demand'!P601+'FR-16(7)(v)-11 DIST Demand'!P601","v":2312},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P601+'FR-16(7)(v)-8 TRANS Energy'!P601+'FR-16(7)(v)-12 DIST Energy'!P601","v":2627},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P601+'FR-16(7)(v)-9 TRANS Cust'!P601+'FR-16(7)(v)-13 DIST Cust'!P601","v":14750},{"$f":"SUM(G601:I601)","v":19689},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P602","v":-331},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P602+'FR-16(7)(v)-7 TRANS Demand'!P602+'FR-16(7)(v)-11 DIST Demand'!P602","v":-39},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P602+'FR-16(7)(v)-8 TRANS Energy'!P602+'FR-16(7)(v)-12 DIST Energy'!P602","v":-44},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P602+'FR-16(7)(v)-9 TRANS Cust'!P602+'FR-16(7)(v)-13 DIST Cust'!P602","v":-248},{"$f":"SUM(G602:I602)","v":-331},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P603+'FR-16(7)(v)-7 TRANS Demand'!P603+'FR-16(7)(v)-11 DIST Demand'!P603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P603+'FR-16(7)(v)-8 TRANS Energy'!P603+'FR-16(7)(v)-12 DIST Energy'!P603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P603+'FR-16(7)(v)-9 TRANS Cust'!P603+'FR-16(7)(v)-13 DIST Cust'!P603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P604","v":-138},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P604+'FR-16(7)(v)-7 TRANS Demand'!P604+'FR-16(7)(v)-11 DIST Demand'!P604","v":-18},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P604+'FR-16(7)(v)-8 TRANS Energy'!P604+'FR-16(7)(v)-12 DIST Energy'!P604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P604+'FR-16(7)(v)-9 TRANS Cust'!P604+'FR-16(7)(v)-13 DIST Cust'!P604","v":-120},{"$f":"SUM(G604:I604)","v":-138},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":19220},2255,2583,14382,19220,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P608","v":603},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P608+'FR-16(7)(v)-7 TRANS Demand'!P608+'FR-16(7)(v)-11 DIST Demand'!P608","v":334},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P608+'FR-16(7)(v)-8 TRANS Energy'!P608+'FR-16(7)(v)-12 DIST Energy'!P608","v":163},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P608+'FR-16(7)(v)-9 TRANS Cust'!P608+'FR-16(7)(v)-13 DIST Cust'!P608","v":106},{"$f":"SUM(G608:I608)","v":603},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P609+'FR-16(7)(v)-7 TRANS Demand'!P609+'FR-16(7)(v)-11 DIST Demand'!P609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P609+'FR-16(7)(v)-8 TRANS Energy'!P609+'FR-16(7)(v)-12 DIST Energy'!P609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P609+'FR-16(7)(v)-9 TRANS Cust'!P609+'FR-16(7)(v)-13 DIST Cust'!P609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":603},334,163,106,603,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":76448},30656,2991,42801,76448,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":1489075},122227,762998,603850,1489075,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":233996},118876,3956,111164,233996,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":76448},30656,2991,42801,76448,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":1799519},271759,769945,757815,1799519,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P632","v":63618},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P632+'FR-16(7)(v)-7 TRANS Demand'!P632+'FR-16(7)(v)-11 DIST Demand'!P632","v":33113},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P632+'FR-16(7)(v)-8 TRANS Energy'!P632+'FR-16(7)(v)-12 DIST Energy'!P632","v":2529},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P632+'FR-16(7)(v)-9 TRANS Cust'!P632+'FR-16(7)(v)-13 DIST Cust'!P632","v":27976},{"$f":"SUM(G632:I632)","v":63618},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":63618},33113,2529,27976,63618,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P636","v":177346},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P636+'FR-16(7)(v)-7 TRANS Demand'!P636+'FR-16(7)(v)-11 DIST Demand'!P636","v":90060},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P636+'FR-16(7)(v)-8 TRANS Energy'!P636+'FR-16(7)(v)-12 DIST Energy'!P636","v":2998},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P636+'FR-16(7)(v)-9 TRANS Cust'!P636+'FR-16(7)(v)-13 DIST Cust'!P636","v":84288},{"$f":"SUM(G636:I636)","v":177346},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P637","v":-11043},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P637+'FR-16(7)(v)-7 TRANS Demand'!P637+'FR-16(7)(v)-11 DIST Demand'!P637","v":-1297},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P637+'FR-16(7)(v)-8 TRANS Energy'!P637+'FR-16(7)(v)-12 DIST Energy'!P637","v":-1473},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P637+'FR-16(7)(v)-9 TRANS Cust'!P637+'FR-16(7)(v)-13 DIST Cust'!P637","v":-8273},{"$f":"SUM(G637:I637)","v":-11043},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P638","v":119949},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P638+'FR-16(7)(v)-7 TRANS Demand'!P638+'FR-16(7)(v)-11 DIST Demand'!P638","v":60912},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P638+'FR-16(7)(v)-8 TRANS Energy'!P638+'FR-16(7)(v)-12 DIST Energy'!P638","v":2028},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P638+'FR-16(7)(v)-9 TRANS Cust'!P638+'FR-16(7)(v)-13 DIST Cust'!P638","v":57009},{"$f":"SUM(G638:I638)","v":119949},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":286252},149675,3553,133024,286252,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":349870},182788,6082,161000,349870,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P644","v":151818},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P644+'FR-16(7)(v)-7 TRANS Demand'!P644+'FR-16(7)(v)-11 DIST Demand'!P644","v":12463},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P644+'FR-16(7)(v)-8 TRANS Energy'!P644+'FR-16(7)(v)-12 DIST Energy'!P644","v":77762},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P644+'FR-16(7)(v)-9 TRANS Cust'!P644+'FR-16(7)(v)-13 DIST Cust'!P644","v":61593},{"$f":"SUM(G644:I644)","v":151818},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P645+'FR-16(7)(v)-7 TRANS Demand'!P645+'FR-16(7)(v)-11 DIST Demand'!P645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P645+'FR-16(7)(v)-8 TRANS Energy'!P645+'FR-16(7)(v)-12 DIST Energy'!P645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P645+'FR-16(7)(v)-9 TRANS Cust'!P645+'FR-16(7)(v)-13 DIST Cust'!P645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P646+'FR-16(7)(v)-7 TRANS Demand'!P646+'FR-16(7)(v)-11 DIST Demand'!P646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P646+'FR-16(7)(v)-8 TRANS Energy'!P646+'FR-16(7)(v)-12 DIST Energy'!P646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P646+'FR-16(7)(v)-9 TRANS Cust'!P646+'FR-16(7)(v)-13 DIST Cust'!P646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P647","v":55},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P647+'FR-16(7)(v)-7 TRANS Demand'!P647+'FR-16(7)(v)-11 DIST Demand'!P647","v":55},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P647+'FR-16(7)(v)-8 TRANS Energy'!P647+'FR-16(7)(v)-12 DIST Energy'!P647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P647+'FR-16(7)(v)-9 TRANS Cust'!P647+'FR-16(7)(v)-13 DIST Cust'!P647","v":0},{"$f":"SUM(G647:I647)","v":55},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P648+'FR-16(7)(v)-7 TRANS Demand'!P648+'FR-16(7)(v)-11 DIST Demand'!P648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P648+'FR-16(7)(v)-8 TRANS Energy'!P648+'FR-16(7)(v)-12 DIST Energy'!P648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P648+'FR-16(7)(v)-9 TRANS Cust'!P648+'FR-16(7)(v)-13 DIST Cust'!P648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":151873},12518,77762,61593,151873,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P652","v":59},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P652+'FR-16(7)(v)-7 TRANS Demand'!P652+'FR-16(7)(v)-11 DIST Demand'!P652","v":29},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P652+'FR-16(7)(v)-8 TRANS Energy'!P652+'FR-16(7)(v)-12 DIST Energy'!P652","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P652+'FR-16(7)(v)-9 TRANS Cust'!P652+'FR-16(7)(v)-13 DIST Cust'!P652","v":30},{"$f":"SUM(G652:I652)","v":59},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":59},29,0,30,59,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P656+'FR-16(7)(v)-7 TRANS Demand'!P656+'FR-16(7)(v)-11 DIST Demand'!P656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P656+'FR-16(7)(v)-8 TRANS Energy'!P656+'FR-16(7)(v)-12 DIST Energy'!P656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P656+'FR-16(7)(v)-9 TRANS Cust'!P656+'FR-16(7)(v)-13 DIST Cust'!P656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P657+'FR-16(7)(v)-7 TRANS Demand'!P657+'FR-16(7)(v)-11 DIST Demand'!P657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P657+'FR-16(7)(v)-8 TRANS Energy'!P657+'FR-16(7)(v)-12 DIST Energy'!P657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P657+'FR-16(7)(v)-9 TRANS Cust'!P657+'FR-16(7)(v)-13 DIST Cust'!P657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":151873},12518,77762,61593,151873,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-59},-29,0,-30,-59,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":151814},12489,77762,61563,151814,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":220075},{"$f":"G433","v":114547},{"$f":"H433","v":8749},{"$f":"I433","v":96779},{"$f":"J433","v":220075},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-349870},{"$f":"-G641","v":-182788},{"$f":"-H641","v":-6082},{"$f":"-I641","v":-161000},{"$f":"-J641","v":-349870},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":151814},{"$f":"G663","v":12489},{"$f":"H663","v":77762},{"$f":"I663","v":61563},{"$f":"J663","v":151814},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":5503},{"$f":"G707","v":646},{"$f":"H707","v":734},{"$f":"I707","v":4123},{"$f":"J707","v":5503},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":27522},-55106,81163,1465,27522,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P674","v":14820},{"$f":"F674-SUM(H674:I674)","v":-29672},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P674+'FR-16(7)(v)-8 TRANS Energy'!P674+'FR-16(7)(v)-12 DIST Energy'!P674","v":43703},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P674+'FR-16(7)(v)-9 TRANS Cust'!P674+'FR-16(7)(v)-13 DIST Cust'!P674","v":789},{"$f":"SUM(G674:I674)","v":14820},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":151814},{"$f":"G663","v":12489},{"$f":"H663","v":77762},{"$f":"I663","v":61563},{"$f":"J663","v":151814},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":166634},-17183,121465,62352,166634,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":14820},-29672,43703,789,14820,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":14820},-29672,43703,789,14820,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P694","v":-294247},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P694+'FR-16(7)(v)-7 TRANS Demand'!P694+'FR-16(7)(v)-11 DIST Demand'!P694","v":-145848},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P694+'FR-16(7)(v)-8 TRANS Energy'!P694+'FR-16(7)(v)-12 DIST Energy'!P694","v":-1275},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P694+'FR-16(7)(v)-9 TRANS Cust'!P694+'FR-16(7)(v)-13 DIST Cust'!P694","v":-147124},{"$f":"SUM(G694:I694)","v":-294247},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P695+'FR-16(7)(v)-7 TRANS Demand'!P695+'FR-16(7)(v)-11 DIST Demand'!P695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P695+'FR-16(7)(v)-8 TRANS Energy'!P695+'FR-16(7)(v)-12 DIST Energy'!P695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P695+'FR-16(7)(v)-9 TRANS Cust'!P695+'FR-16(7)(v)-13 DIST Cust'!P695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-294247},-145848,-1275,-147124,-294247,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P700","v":5503},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P700+'FR-16(7)(v)-7 TRANS Demand'!P700+'FR-16(7)(v)-11 DIST Demand'!P700","v":646},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P700+'FR-16(7)(v)-8 TRANS Energy'!P700+'FR-16(7)(v)-12 DIST Energy'!P700","v":734},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P700+'FR-16(7)(v)-9 TRANS Cust'!P700+'FR-16(7)(v)-13 DIST Cust'!P700","v":4123},{"$f":"SUM(G700:I700)","v":5503},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":5503},646,734,4123,5503,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P704+'FR-16(7)(v)-7 TRANS Demand'!P704+'FR-16(7)(v)-11 DIST Demand'!P704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P704+'FR-16(7)(v)-8 TRANS Energy'!P704+'FR-16(7)(v)-12 DIST Energy'!P704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P704+'FR-16(7)(v)-9 TRANS Cust'!P704+'FR-16(7)(v)-13 DIST Cust'!P704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":5503},646,734,4123,5503,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":220075},{"$f":"G433","v":114547},{"$f":"H433","v":8749},{"$f":"I433","v":96779},{"$f":"J433","v":220075},{"$f":"F711-J711","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":166634},{"$f":"G676","v":-17183},{"$f":"H676","v":121465},{"$f":"I676","v":62352},{"$f":"J676","v":166634},0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-349870},{"$f":"-G641","v":-182788},{"$f":"-H641","v":-6082},{"$f":"-I641","v":-161000},{"$f":"-J641","v":-349870},0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":294247},{"$f":"-G696","v":145848},{"$f":"-H696","v":1275},{"$f":"-I696","v":147124},{"$f":"-J696","v":294247},0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":5503},{"$f":"G707","v":646},{"$f":"H707","v":734},{"$f":"I707","v":4123},{"$f":"J707","v":5503},0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":336589},61070,126141,149378,336589,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":19007},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P720+'FR-16(7)(v)-7 TRANS Demand'!P720+'FR-16(7)(v)-11 DIST Demand'!P720","v":3449},{"$f":"ROUND(H717*H719,0)","v":7123},{"$f":"ROUND(I717*I719,0)","v":8435},{"$f":"SUM(G720:I720)","v":19007},{"$f":"F720-J720","v":0}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":5503},{"$f":"G707","v":646},{"$f":"H707","v":734},{"$f":"I707","v":4123},{"$f":"J707","v":5503},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":24510},4095,7857,12558,24510,0]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":19007},{"$f":"G720","v":3449},{"$f":"H720","v":7123},{"$f":"I720","v":8435},{"$f":"J720","v":19007},{"$f":"F725-J725","v":0}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":19007},3449,7123,8435,19007,0]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P742","v":3622},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P742+'FR-16(7)(v)-7 TRANS Demand'!P742+'FR-16(7)(v)-11 DIST Demand'!P742","v":1427},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P742+'FR-16(7)(v)-8 TRANS Energy'!P742+'FR-16(7)(v)-12 DIST Energy'!P742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P742+'FR-16(7)(v)-9 TRANS Cust'!P742+'FR-16(7)(v)-13 DIST Cust'!P742","v":2195},{"$f":"SUM(G742:I742)","v":3622},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P743+'FR-16(7)(v)-7 TRANS Demand'!P743+'FR-16(7)(v)-11 DIST Demand'!P743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P743+'FR-16(7)(v)-8 TRANS Energy'!P743+'FR-16(7)(v)-12 DIST Energy'!P743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P743+'FR-16(7)(v)-9 TRANS Cust'!P743+'FR-16(7)(v)-13 DIST Cust'!P743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P744","v":2802},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P744+'FR-16(7)(v)-7 TRANS Demand'!P744+'FR-16(7)(v)-11 DIST Demand'!P744","v":1104},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P744+'FR-16(7)(v)-8 TRANS Energy'!P744+'FR-16(7)(v)-12 DIST Energy'!P744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P744+'FR-16(7)(v)-9 TRANS Cust'!P744+'FR-16(7)(v)-13 DIST Cust'!P744","v":1698},2802,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P745","v":12879},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P745+'FR-16(7)(v)-7 TRANS Demand'!P745+'FR-16(7)(v)-11 DIST Demand'!P745","v":5074},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P745+'FR-16(7)(v)-8 TRANS Energy'!P745+'FR-16(7)(v)-12 DIST Energy'!P745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P745+'FR-16(7)(v)-9 TRANS Cust'!P745+'FR-16(7)(v)-13 DIST Cust'!P745","v":7805},12879,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P746","v":207},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P746+'FR-16(7)(v)-7 TRANS Demand'!P746+'FR-16(7)(v)-11 DIST Demand'!P746","v":207},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P746+'FR-16(7)(v)-8 TRANS Energy'!P746+'FR-16(7)(v)-12 DIST Energy'!P746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P746+'FR-16(7)(v)-9 TRANS Cust'!P746+'FR-16(7)(v)-13 DIST Cust'!P746","v":0},207,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P747+'FR-16(7)(v)-7 TRANS Demand'!P747+'FR-16(7)(v)-11 DIST Demand'!P747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P747+'FR-16(7)(v)-8 TRANS Energy'!P747+'FR-16(7)(v)-12 DIST Energy'!P747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P747+'FR-16(7)(v)-9 TRANS Cust'!P747+'FR-16(7)(v)-13 DIST Cust'!P747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P748","v":3990},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P748+'FR-16(7)(v)-7 TRANS Demand'!P748+'FR-16(7)(v)-11 DIST Demand'!P748","v":3990},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P748+'FR-16(7)(v)-8 TRANS Energy'!P748+'FR-16(7)(v)-12 DIST Energy'!P748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P748+'FR-16(7)(v)-9 TRANS Cust'!P748+'FR-16(7)(v)-13 DIST Cust'!P748","v":0},3990,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P749","v":152},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P749+'FR-16(7)(v)-7 TRANS Demand'!P749+'FR-16(7)(v)-11 DIST Demand'!P749","v":84},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P749+'FR-16(7)(v)-8 TRANS Energy'!P749+'FR-16(7)(v)-12 DIST Energy'!P749","v":41},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P749+'FR-16(7)(v)-9 TRANS Cust'!P749+'FR-16(7)(v)-13 DIST Cust'!P749","v":27},152,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":23652},11886,41,11725,23652,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":1799519},{"$f":"G618","v":271759},{"$f":"H618","v":769945},{"$f":"I618","v":757815},{"$f":"J618","v":1799519},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":220075},{"$f":"G433","v":114547},{"$f":"H433","v":8749},{"$f":"I433","v":96779},{"$f":"J433","v":220075},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":166634},{"$f":"G676","v":-17183},{"$f":"H676","v":121465},{"$f":"I676","v":62352},{"$f":"J676","v":166634},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":24510},{"$f":"G722","v":4095},{"$f":"H722","v":7857},{"$f":"I722","v":12558},{"$f":"J722","v":24510},{"$f":"F756-J756","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-23652},{"$f":"-G750","v":-11886},{"$f":"-H750","v":-41},{"$f":"-I750","v":-11725},{"$f":"-J750","v":-23652},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":2187086},{"$f":"SUM(G752:G757)","v":361332},{"$f":"SUM(H752:H757)","v":907975},{"$f":"SUM(I752:I757)","v":917779},{"$f":"SUM(J752:J757)","v":2187086},{"$f":"J758-F758","v":0}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":23652},{"$f":"-G757","v":11886},{"$f":"-H757","v":41},{"$f":"-I757","v":11725},{"$f":"-J757","v":23652},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P761+'FR-16(7)(v)-7 TRANS Demand'!P761+'FR-16(7)(v)-11 DIST Demand'!P761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P761+'FR-16(7)(v)-8 TRANS Energy'!P761+'FR-16(7)(v)-12 DIST Energy'!P761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P761+'FR-16(7)(v)-9 TRANS Cust'!P761+'FR-16(7)(v)-13 DIST Cust'!P761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":23652},11886,41,11725,23652,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":2187086},361332,907975,917779,2187086,0]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P772","v":2900045},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P772+'FR-16(7)(v)-7 TRANS Demand'!P772+'FR-16(7)(v)-11 DIST Demand'!P772","v":340653},{"$f":"'FR-16(7)(v)-4 PROD Energy'!P772+'FR-16(7)(v)-8 TRANS Energy'!P772+'FR-16(7)(v)-12 DIST Energy'!P772","v":386910},{"$f":"'FR-16(7)(v)-5 PROD Cust'!P772+'FR-16(7)(v)-9 TRANS Cust'!P772+'FR-16(7)(v)-13 DIST Cust'!P772","v":2172482},{"$f":"SUM(G772:I772)","v":2900045},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-2187086},{"$f":"-G770","v":-361332},{"$f":"-H770","v":-907975},{"$f":"-I770","v":-917779},{"$f":"SUM(G773:I773)","v":-2187086},{"$f":"F773-J773","v":0}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":712959},{"$f":"G773+G772","v":-20679},{"$f":"H773+H772","v":-521065},{"$f":"I773+I772","v":1254703},{"$f":"SUM(G774:I774)","v":712959},{"$f":"F774-J774","v":0}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":274307},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P776+'FR-16(7)(v)-7 TRANS Demand'!P776+'FR-16(7)(v)-11 DIST Demand'!P776","v":-7956},{"$f":"ROUND(H775*H774,0)","v":-200477},{"$f":"ROUND(I775*I774,0)","v":482739},{"$f":"SUM(G776:I776)","v":274306},{"$f":"F776-J776","v":1}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":438652},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P777+'FR-16(7)(v)-7 TRANS Demand'!P777+'FR-16(7)(v)-11 DIST Demand'!P777","v":-12724},{"$f":"H774-H776","v":-320588},{"$f":"I774-I776","v":771964},{"$f":"SUM(G777:I777)","v":438652},{"$f":"F777-J777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-24"}]
[{"$f":"$A$2","v":"LIGHTING CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"LIGHTING"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]

{"sheet":"FR-16(7)(v)-25 OTH Classified","index":28,"n_rows":817,"n_cols":11,"rows_kept":817,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,"FR-16(7)(v)-25"]
[{"$f":"F9&\" \"&\"CLASSIFIED - ELECTRIC COST OF SERVICE\"","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,"WITNESS RESPONSIBLE:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-14&\" OF \"&Pages2","v":"PAGE 1 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUMMARY OF RESULTS",null,"ALLO",null,"OTHER WP","DEMAND","ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 1",null,null,null,3,4,5]
[1,"NET INCOME COMPUTATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C12","v":"GROSS ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F123","v":890824},{"$f":"G123","v":65805},{"$f":"H123","v":646},{"$f":"I123","v":824373},{"$f":"SUM(G12:I12)","v":890824},{"$f":"F12-J12","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C13","v":"TOTAL DEPRECIATION RESERVE"},null,null,{"$f":"-F200","v":-140414},{"$f":"-G200","v":-32482},{"$f":"-H200","v":-475},{"$f":"-I200","v":-107457},{"$f":"SUM(G13:I13)","v":-140414},{"$f":"F13-J13","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C14","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-267158},{"$f":"G421","v":-8957},{"$f":"H421","v":810},{"$f":"I421","v":-259011},{"$f":"SUM(G14:I14)","v":-267158},{"$f":"F14-J14","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C15","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F12:F14)","v":483252},24366,981,457905,483252,0]
[6]
[7,"OPERATING EXPENSES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C18","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":106870},{"$f":"G549","v":1786},{"$f":"H549","v":6474},{"$f":"I549","v":98610},{"$f":"SUM(G18:I18)","v":106870},{"$f":"F18-J18","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C19","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":39261},{"$f":"G582","v":1908},{"$f":"H582","v":34},{"$f":"I582","v":37319},{"$f":"SUM(G19:I19)","v":39261},{"$f":"F19-J19","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C20","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":13065},{"$f":"G612","v":431},{"$f":"H612","v":25},{"$f":"I612","v":12609},{"$f":"SUM(G20:I20)","v":13065},{"$f":"F20-J20","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C21","v":"  TOTAL OP EXP EXCLUDING INC & REV TAX"},null,null,{"$f":"SUM(F17:F20)","v":159196},4125,6533,148538,159196,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C22","v":"NET FED INCOME TAX EXP ALLOWABLE"},null,null,{"$f":"F676","v":5599},{"$f":"G676","v":-326},{"$f":"H676","v":1030},{"$f":"I676","v":4895},{"$f":"SUM(G22:I22)","v":5599},{"$f":"F22-J22","v":0}]
[13,null,"NET STATE INCOME TAX EXP ALLOWABLE",null,null,{"$f":"F722","v":2954},{"$f":"G722","v":44},{"$f":"H722","v":66},{"$f":"I722","v":2843},{"$f":"SUM(G23:I23)","v":2953},{"$f":"F23-J23","v":1}]
[14,null,"AFUDC OFFSET",{"$f":"'FR-16(7)(v)-1 Functional'!D24","v":"CW29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q24","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q24+'FR-16(7)(v)-7 TRANS Demand'!Q24+'FR-16(7)(v)-11 DIST Demand'!Q24","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q24+'FR-16(7)(v)-8 TRANS Energy'!Q24+'FR-16(7)(v)-12 DIST Energy'!Q24","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q24+'FR-16(7)(v)-9 TRANS Cust'!Q24+'FR-16(7)(v)-13 DIST Cust'!Q24","v":0},{"$f":"SUM(G24:I24)","v":0},{"$f":"F24-J24","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C25","v":"REVENUE TAX"},null,null,{"$f":"F767","v":0},{"$f":"G767","v":0},{"$f":"H767","v":0},{"$f":"I767","v":0},{"$f":"SUM(G25:I25)","v":0},{"$f":"F25-J25","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C26","v":"  TOTAL OPERATING EXPENSE"},null,null,{"$f":"SUM(F21:F25)","v":167749},3843,7629,156276,167748,1]
[17]
[18,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":36427},{"$f":"G433","v":1837},{"$f":"H433","v":74},{"$f":"I433","v":34516},{"$f":"SUM(G28:I28)","v":36427},{"$f":"F28-J28","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,null,null,{"$f":"-F750","v":-3715},{"$f":"-G750","v":-174},{"$f":"-H750","v":0},{"$f":"-I750","v":-3541},{"$f":"SUM(G29:I29)","v":-3715},{"$f":"F29-J29","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C30","v":"TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"SUM(F26:F29)","v":200461},{"$f":"SUM(G26:G29)","v":5506},{"$f":"SUM(H26:H29)","v":7703},{"$f":"SUM(I26:I29)","v":187251},{"$f":"SUM(J26:J29)","v":200460},{"$f":"F30-J30","v":1}]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,{"$f":"1-'WP FR-16(7)(v) Rate Incr'!I11","v":0.9},null,{"$f":"SUM(G31:I31)","v":-141767},{"$f":"'WP FR-16(7)(v) Rate Incr'!T25","v":-96288},{"$f":"'WP FR-16(7)(v) Rate Incr'!U15","v":0},{"$f":"'WP FR-16(7)(v) Rate Incr'!V25","v":-45479},null,{"$f":"F31-J31","v":-141767}]
[22,{"$f":"'FR-16(7)(v)-1 Functional'!$B$32","v":"REQUESTED REVENUES (COST OF SERVICE ADJUSTED FOR SUBSIDIES)"},null,null,null,{"$f":"F30+F31","v":58694},-90782,7703,141772,200460,-141766]
[23,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q33","v":580287},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q33+'FR-16(7)(v)-7 TRANS Demand'!Q33+'FR-16(7)(v)-11 DIST Demand'!Q33","v":3454},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q33+'FR-16(7)(v)-8 TRANS Energy'!Q33+'FR-16(7)(v)-12 DIST Energy'!Q33","v":3286},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q33+'FR-16(7)(v)-9 TRANS Cust'!Q33+'FR-16(7)(v)-13 DIST Cust'!Q33","v":573547},{"$f":"SUM(G33:I33)","v":580287},{"$f":"F33-J33","v":0}]
[24,"DIFFERENCE (REQUESTED LESS PROPOSED)",null,null,null,{"$f":"F32-F33","v":-521593},-94236,4417,-431775,-379827,-141766]
[25]
[26,"TOTAL RETURN EARNED",null,null,null,{"$f":"F777+F28","v":270117},{"$f":"G777+G28","v":574},{"$f":"H777+H28","v":-2644},{"$f":"I777+I28","v":272187},{"$f":"J777+J28","v":270117},{"$f":"F36-J36","v":0}]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF(F431=0,0,ROUND(F36/F431,5))","v":0.52522000000000002},2.214E-2,-2.5156999999999998,0.55854999999999999,0.52522000000000002,0]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"IF(K37=0,0,F811)","v":0}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":1.0322838732618327},{"$f":"IF(Equity=0,0,(G37-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":3.3542271995351991E-3},{"$f":"IF(Equity=0,0,(H37-F806-F807-F809)*TotalCap/Equity)","v":-5.187189648451934},{"$f":"IF(Equity=0,0,(I37-F806-F807-F809)*TotalCap/Equity)","v":1.100452405310923},{"$f":"IF(Equity=0,0,(J37-F806-F807-F809)*TotalCap/Equity)","v":1.0322838732618327},{"$f":"IF(OR(E793=0,K37=0)=TRUE,0,(K37-E806-E807-E809)*E796/E793)","v":0}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF(Equity=0,0,(F38-$F$806-$F$807-$F$809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(G38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(H38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(I38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(Equity=0,0,(J38-F806-F807-F809)*TotalCap/Equity)","v":0.10308112857108169},{"$f":"IF(OR(Equity=0,K38=0)=TRUE,0,(K38-F806-F807-F809)*TotalCap/Equity)","v":0}]
[31,null,null,null,null," "]
[32,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q42","v":7414},{"$f":"F42-SUM(H42:I42)","v":-160805},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q42","v":6641},{"$f":"'FR-16(7)(v)-13 DIST Cust'!Q42","v":161578},{"$f":"SUM(G42:I42)","v":7414},{"$f":"F42-J42","v":0}]
[33,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F30-F42","v":193047},166311,1062,25673,193046,1]
[34,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F43/F42,5))","v":26.038170000000001},-1.03424,0.15992000000000001,0.15889,26.038039999999999,0]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F33-F42","v":572873},164259,-3355,411969,572873,0]
[36,null,"PER UNIT PRES REV",null,null,{"$f":"IF(F42=0,0,ROUND(F45/F42,5))","v":77.269090000000006},-1.0214799999999999,-0.50519999999999998,2.5496599999999998,77.269090000000006,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-13&\" OF \"&Pages2","v":"PAGE 2 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","GROSS ELECTRIC PLANT IN SERVICE",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 2",null,null,null,3,4,5,null," "]
[1,"PRODUCTION PLANT"]
[2,null,"PRODUCTION STEAM",{"$f":"'FR-16(7)(v)-1 Functional'!D59","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q59","v":31985},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q59+'FR-16(7)(v)-7 TRANS Demand'!Q59+'FR-16(7)(v)-11 DIST Demand'!Q59","v":31985},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q59+'FR-16(7)(v)-8 TRANS Energy'!Q59+'FR-16(7)(v)-12 DIST Energy'!Q59","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q59+'FR-16(7)(v)-9 TRANS Cust'!Q59+'FR-16(7)(v)-13 DIST Cust'!Q59","v":0},{"$f":"SUM(G59:I59)","v":31985},{"$f":"F59-J59","v":0}]
[3,null,"PRODUCTION OTHER",{"$f":"'FR-16(7)(v)-1 Functional'!D60","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q60","v":13366},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q60+'FR-16(7)(v)-7 TRANS Demand'!Q60+'FR-16(7)(v)-11 DIST Demand'!Q60","v":13366},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q60+'FR-16(7)(v)-8 TRANS Energy'!Q60+'FR-16(7)(v)-12 DIST Energy'!Q60","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q60+'FR-16(7)(v)-9 TRANS Cust'!Q60+'FR-16(7)(v)-13 DIST Cust'!Q60","v":0},{"$f":"SUM(G60:I60)","v":13366},{"$f":"F60-J60","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C61","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D61","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q61","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q61+'FR-16(7)(v)-7 TRANS Demand'!Q61+'FR-16(7)(v)-11 DIST Demand'!Q61","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q61+'FR-16(7)(v)-8 TRANS Energy'!Q61+'FR-16(7)(v)-12 DIST Energy'!Q61","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q61+'FR-16(7)(v)-9 TRANS Cust'!Q61+'FR-16(7)(v)-13 DIST Cust'!Q61","v":0},{"$f":"SUM(G61:I61)","v":0},{"$f":"F61-J61","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C62","v":"  PRODUCTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F59:F61)","v":45351},45351,0,0,45351,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,"MAIN STEP-UP TRANSFORMERS",{"$f":"'FR-16(7)(v)-1 Functional'!D65","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q65","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q65+'FR-16(7)(v)-7 TRANS Demand'!Q65+'FR-16(7)(v)-11 DIST Demand'!Q65","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q65+'FR-16(7)(v)-8 TRANS Energy'!Q65+'FR-16(7)(v)-12 DIST Energy'!Q65","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q65+'FR-16(7)(v)-9 TRANS Cust'!Q65+'FR-16(7)(v)-13 DIST Cust'!Q65","v":0},{"$f":"SUM(G65:I65)","v":0},{"$f":"F65-J65","v":0}]
[9,null,"OTHER TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D66","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q66","v":2630},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q66+'FR-16(7)(v)-7 TRANS Demand'!Q66+'FR-16(7)(v)-11 DIST Demand'!Q66","v":2630},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q66+'FR-16(7)(v)-8 TRANS Energy'!Q66+'FR-16(7)(v)-12 DIST Energy'!Q66","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q66+'FR-16(7)(v)-9 TRANS Cust'!Q66+'FR-16(7)(v)-13 DIST Cust'!Q66","v":0},{"$f":"SUM(G66:I66)","v":2630},{"$f":"F66-J66","v":0}]
[10,null,"ADJUSTMENT",{"$f":"'FR-16(7)(v)-1 Functional'!D67","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q67","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q67+'FR-16(7)(v)-7 TRANS Demand'!Q67+'FR-16(7)(v)-11 DIST Demand'!Q67","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q67+'FR-16(7)(v)-8 TRANS Energy'!Q67+'FR-16(7)(v)-12 DIST Energy'!Q67","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q67+'FR-16(7)(v)-9 TRANS Cust'!Q67+'FR-16(7)(v)-13 DIST Cust'!Q67","v":0},{"$f":"SUM(G67:I67)","v":0},{"$f":"F67-J67","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C68","v":"  TRANSMISSION PLANT IN SERVICE"},null,null,{"$f":"SUM(F65:F67)","v":2630},2630,0,0,2630,0]
[12]
[13,"TOTAL PROD & TRANS PLANT",null,null,null,{"$f":"F68+F62","v":47981},47981,0,0,47981,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C73","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D73","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q73","v":3521},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q73+'FR-16(7)(v)-7 TRANS Demand'!Q73+'FR-16(7)(v)-11 DIST Demand'!Q73","v":3521},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q73+'FR-16(7)(v)-8 TRANS Energy'!Q73+'FR-16(7)(v)-12 DIST Energy'!Q73","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q73+'FR-16(7)(v)-9 TRANS Cust'!Q73+'FR-16(7)(v)-13 DIST Cust'!Q73","v":0},{"$f":"SUM(G73:I73)","v":3521},{"$f":"F73-J73","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C74","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D74","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q74","v":1580},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q74+'FR-16(7)(v)-7 TRANS Demand'!Q74+'FR-16(7)(v)-11 DIST Demand'!Q74","v":1580},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q74+'FR-16(7)(v)-8 TRANS Energy'!Q74+'FR-16(7)(v)-12 DIST Energy'!Q74","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q74+'FR-16(7)(v)-9 TRANS Cust'!Q74+'FR-16(7)(v)-13 DIST Cust'!Q74","v":0},{"$f":"SUM(G74:I74)","v":1580},{"$f":"F74-J74","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C75","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D75","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q75","v":1163},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q75+'FR-16(7)(v)-7 TRANS Demand'!Q75+'FR-16(7)(v)-11 DIST Demand'!Q75","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q75+'FR-16(7)(v)-8 TRANS Energy'!Q75+'FR-16(7)(v)-12 DIST Energy'!Q75","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q75+'FR-16(7)(v)-9 TRANS Cust'!Q75+'FR-16(7)(v)-13 DIST Cust'!Q75","v":1163},{"$f":"SUM(G75:I75)","v":1163},{"$f":"F75-J75","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C76","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D76","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q76","v":680},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q76+'FR-16(7)(v)-7 TRANS Demand'!Q76+'FR-16(7)(v)-11 DIST Demand'!Q76","v":680},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q76+'FR-16(7)(v)-8 TRANS Energy'!Q76+'FR-16(7)(v)-12 DIST Energy'!Q76","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q76+'FR-16(7)(v)-9 TRANS Cust'!Q76+'FR-16(7)(v)-13 DIST Cust'!Q76","v":0},680,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C77","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D77","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q77","v":277},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q77+'FR-16(7)(v)-7 TRANS Demand'!Q77+'FR-16(7)(v)-11 DIST Demand'!Q77","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q77+'FR-16(7)(v)-8 TRANS Energy'!Q77+'FR-16(7)(v)-12 DIST Energy'!Q77","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q77+'FR-16(7)(v)-9 TRANS Cust'!Q77+'FR-16(7)(v)-13 DIST Cust'!Q77","v":277},277,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C78","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D78","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q78","v":3089},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q78+'FR-16(7)(v)-7 TRANS Demand'!Q78+'FR-16(7)(v)-11 DIST Demand'!Q78","v":3089},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q78+'FR-16(7)(v)-8 TRANS Energy'!Q78+'FR-16(7)(v)-12 DIST Energy'!Q78","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q78+'FR-16(7)(v)-9 TRANS Cust'!Q78+'FR-16(7)(v)-13 DIST Cust'!Q78","v":0},3089,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C79","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D79","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q79","v":1441},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q79+'FR-16(7)(v)-7 TRANS Demand'!Q79+'FR-16(7)(v)-11 DIST Demand'!Q79","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q79+'FR-16(7)(v)-8 TRANS Energy'!Q79+'FR-16(7)(v)-12 DIST Energy'!Q79","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q79+'FR-16(7)(v)-9 TRANS Cust'!Q79+'FR-16(7)(v)-13 DIST Cust'!Q79","v":1441},1441,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C80","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D80","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q80","v":1437},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q80+'FR-16(7)(v)-7 TRANS Demand'!Q80+'FR-16(7)(v)-11 DIST Demand'!Q80","v":1437},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q80+'FR-16(7)(v)-8 TRANS Energy'!Q80+'FR-16(7)(v)-12 DIST Energy'!Q80","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q80+'FR-16(7)(v)-9 TRANS Cust'!Q80+'FR-16(7)(v)-13 DIST Cust'!Q80","v":0},1437,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C81","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D81","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q81","v":568},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q81+'FR-16(7)(v)-7 TRANS Demand'!Q81+'FR-16(7)(v)-11 DIST Demand'!Q81","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q81+'FR-16(7)(v)-8 TRANS Energy'!Q81+'FR-16(7)(v)-12 DIST Energy'!Q81","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q81+'FR-16(7)(v)-9 TRANS Cust'!Q81+'FR-16(7)(v)-13 DIST Cust'!Q81","v":568},568,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C82","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D82","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q82","v":2536},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q82+'FR-16(7)(v)-7 TRANS Demand'!Q82+'FR-16(7)(v)-11 DIST Demand'!Q82","v":2536},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q82+'FR-16(7)(v)-8 TRANS Energy'!Q82+'FR-16(7)(v)-12 DIST Energy'!Q82","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q82+'FR-16(7)(v)-9 TRANS Cust'!Q82+'FR-16(7)(v)-13 DIST Cust'!Q82","v":0},2536,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C83","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D83","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q83","v":1171},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q83+'FR-16(7)(v)-7 TRANS Demand'!Q83+'FR-16(7)(v)-11 DIST Demand'!Q83","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q83+'FR-16(7)(v)-8 TRANS Energy'!Q83+'FR-16(7)(v)-12 DIST Energy'!Q83","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q83+'FR-16(7)(v)-9 TRANS Cust'!Q83+'FR-16(7)(v)-13 DIST Cust'!Q83","v":1171},1171,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C84","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D84","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q84","v":427},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q84+'FR-16(7)(v)-7 TRANS Demand'!Q84+'FR-16(7)(v)-11 DIST Demand'!Q84","v":427},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q84+'FR-16(7)(v)-8 TRANS Energy'!Q84+'FR-16(7)(v)-12 DIST Energy'!Q84","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q84+'FR-16(7)(v)-9 TRANS Cust'!Q84+'FR-16(7)(v)-13 DIST Cust'!Q84","v":0},427,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C85","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D85","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q85","v":388},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q85+'FR-16(7)(v)-7 TRANS Demand'!Q85+'FR-16(7)(v)-11 DIST Demand'!Q85","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q85+'FR-16(7)(v)-8 TRANS Energy'!Q85+'FR-16(7)(v)-12 DIST Energy'!Q85","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q85+'FR-16(7)(v)-9 TRANS Cust'!Q85+'FR-16(7)(v)-13 DIST Cust'!Q85","v":388},388,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C86","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D86","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q86","v":1905},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q86+'FR-16(7)(v)-7 TRANS Demand'!Q86+'FR-16(7)(v)-11 DIST Demand'!Q86","v":1905},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q86+'FR-16(7)(v)-8 TRANS Energy'!Q86+'FR-16(7)(v)-12 DIST Energy'!Q86","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q86+'FR-16(7)(v)-9 TRANS Cust'!Q86+'FR-16(7)(v)-13 DIST Cust'!Q86","v":0},{"$f":"SUM(G86:I86)","v":1905},{"$f":"F86-J86","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C87","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D87","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q87","v":1460},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q87+'FR-16(7)(v)-7 TRANS Demand'!Q87+'FR-16(7)(v)-11 DIST Demand'!Q87","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q87+'FR-16(7)(v)-8 TRANS Energy'!Q87+'FR-16(7)(v)-12 DIST Energy'!Q87","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q87+'FR-16(7)(v)-9 TRANS Cust'!Q87+'FR-16(7)(v)-13 DIST Cust'!Q87","v":1460},1460,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C88","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D88","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q88","v":1455},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q88+'FR-16(7)(v)-7 TRANS Demand'!Q88+'FR-16(7)(v)-11 DIST Demand'!Q88","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q88+'FR-16(7)(v)-8 TRANS Energy'!Q88+'FR-16(7)(v)-12 DIST Energy'!Q88","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q88+'FR-16(7)(v)-9 TRANS Cust'!Q88+'FR-16(7)(v)-13 DIST Cust'!Q88","v":1455},1455,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C89","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D89","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q89","v":654029},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q89+'FR-16(7)(v)-7 TRANS Demand'!Q89+'FR-16(7)(v)-11 DIST Demand'!Q89","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q89+'FR-16(7)(v)-8 TRANS Energy'!Q89+'FR-16(7)(v)-12 DIST Energy'!Q89","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q89+'FR-16(7)(v)-9 TRANS Cust'!Q89+'FR-16(7)(v)-13 DIST Cust'!Q89","v":654029},654029,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C90","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D90","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q90","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q90+'FR-16(7)(v)-7 TRANS Demand'!Q90+'FR-16(7)(v)-11 DIST Demand'!Q90","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q90+'FR-16(7)(v)-8 TRANS Energy'!Q90+'FR-16(7)(v)-12 DIST Energy'!Q90","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q90+'FR-16(7)(v)-9 TRANS Cust'!Q90+'FR-16(7)(v)-13 DIST Cust'!Q90","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C91","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D91","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q91","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q91+'FR-16(7)(v)-7 TRANS Demand'!Q91+'FR-16(7)(v)-11 DIST Demand'!Q91","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q91+'FR-16(7)(v)-8 TRANS Energy'!Q91+'FR-16(7)(v)-12 DIST Energy'!Q91","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q91+'FR-16(7)(v)-9 TRANS Cust'!Q91+'FR-16(7)(v)-13 DIST Cust'!Q91","v":0},0,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C92","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D92","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q92","v":60943},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q92+'FR-16(7)(v)-7 TRANS Demand'!Q92+'FR-16(7)(v)-11 DIST Demand'!Q92","v":1366},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q92+'FR-16(7)(v)-8 TRANS Energy'!Q92+'FR-16(7)(v)-12 DIST Energy'!Q92","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q92+'FR-16(7)(v)-9 TRANS Cust'!Q92+'FR-16(7)(v)-13 DIST Cust'!Q92","v":59577},60943,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C93","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D93","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q93","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q93+'FR-16(7)(v)-7 TRANS Demand'!Q93+'FR-16(7)(v)-11 DIST Demand'!Q93","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q93+'FR-16(7)(v)-8 TRANS Energy'!Q93+'FR-16(7)(v)-12 DIST Energy'!Q93","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q93+'FR-16(7)(v)-9 TRANS Cust'!Q93+'FR-16(7)(v)-13 DIST Cust'!Q93","v":0},{"$f":"SUM(G93:I93)","v":0},{"$f":"F93-J93","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C94","v":"  DISTRIBUTION PLANT IN SERVICE"},null,null,{"$f":"SUM(F73:F93)","v":738070},{"$f":"SUM(G73:G92)","v":16541},0,721529,738070,0]
[38]
[39,"TOTAL TRANS & DIST PLANT",null,null,null,{"$f":"F94+F68","v":740700},19171,0,721529,740700,0]
[40,"TOTAL GROSS PTD PLANT",null,null,null,{"$f":"F94+F70","v":786051},64522,0,721529,786051,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C100","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D100","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q100","v":352},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q100+'FR-16(7)(v)-7 TRANS Demand'!Q100+'FR-16(7)(v)-11 DIST Demand'!Q100","v":352},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q100+'FR-16(7)(v)-8 TRANS Energy'!Q100+'FR-16(7)(v)-12 DIST Energy'!Q100","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q100+'FR-16(7)(v)-9 TRANS Cust'!Q100+'FR-16(7)(v)-13 DIST Cust'!Q100","v":0},{"$f":"SUM(G100:I100)","v":352},{"$f":"F100-J100","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C101","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D101","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q101","v":308},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q101+'FR-16(7)(v)-7 TRANS Demand'!Q101+'FR-16(7)(v)-11 DIST Demand'!Q101","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q101+'FR-16(7)(v)-8 TRANS Energy'!Q101+'FR-16(7)(v)-12 DIST Energy'!Q101","v":308},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q101+'FR-16(7)(v)-9 TRANS Cust'!Q101+'FR-16(7)(v)-13 DIST Cust'!Q101","v":0},{"$f":"SUM(G101:I101)","v":308},{"$f":"F101-J101","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C102","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D102","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q102","v":60},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q102+'FR-16(7)(v)-7 TRANS Demand'!Q102+'FR-16(7)(v)-11 DIST Demand'!Q102","v":60},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q102+'FR-16(7)(v)-8 TRANS Energy'!Q102+'FR-16(7)(v)-12 DIST Energy'!Q102","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q102+'FR-16(7)(v)-9 TRANS Cust'!Q102+'FR-16(7)(v)-13 DIST Cust'!Q102","v":0},60,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C103","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D103","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q103","v":200},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q103+'FR-16(7)(v)-7 TRANS Demand'!Q103+'FR-16(7)(v)-11 DIST Demand'!Q103","v":200},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q103+'FR-16(7)(v)-8 TRANS Energy'!Q103+'FR-16(7)(v)-12 DIST Energy'!Q103","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q103+'FR-16(7)(v)-9 TRANS Cust'!Q103+'FR-16(7)(v)-13 DIST Cust'!Q103","v":0},200,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C104","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D104","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q104","v":133},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q104+'FR-16(7)(v)-7 TRANS Demand'!Q104+'FR-16(7)(v)-11 DIST Demand'!Q104","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q104+'FR-16(7)(v)-8 TRANS Energy'!Q104+'FR-16(7)(v)-12 DIST Energy'!Q104","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q104+'FR-16(7)(v)-9 TRANS Cust'!Q104+'FR-16(7)(v)-13 DIST Cust'!Q104","v":133},133,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C105","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D105","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q105","v":48874},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q105+'FR-16(7)(v)-7 TRANS Demand'!Q105+'FR-16(7)(v)-11 DIST Demand'!Q105","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q105+'FR-16(7)(v)-8 TRANS Energy'!Q105+'FR-16(7)(v)-12 DIST Energy'!Q105","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q105+'FR-16(7)(v)-9 TRANS Cust'!Q105+'FR-16(7)(v)-13 DIST Cust'!Q105","v":48874},48874,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C106","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D106","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q106","v":23},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q106+'FR-16(7)(v)-7 TRANS Demand'!Q106+'FR-16(7)(v)-11 DIST Demand'!Q106","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q106+'FR-16(7)(v)-8 TRANS Energy'!Q106+'FR-16(7)(v)-12 DIST Energy'!Q106","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q106+'FR-16(7)(v)-9 TRANS Cust'!Q106+'FR-16(7)(v)-13 DIST Cust'!Q106","v":23},23,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C107","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D107","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q107","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q107+'FR-16(7)(v)-7 TRANS Demand'!Q107+'FR-16(7)(v)-11 DIST Demand'!Q107","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q107+'FR-16(7)(v)-8 TRANS Energy'!Q107+'FR-16(7)(v)-12 DIST Energy'!Q107","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q107+'FR-16(7)(v)-9 TRANS Cust'!Q107+'FR-16(7)(v)-13 DIST Cust'!Q107","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C108","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D108","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q108","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q108+'FR-16(7)(v)-7 TRANS Demand'!Q108+'FR-16(7)(v)-11 DIST Demand'!Q108","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q108+'FR-16(7)(v)-8 TRANS Energy'!Q108+'FR-16(7)(v)-12 DIST Energy'!Q108","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q108+'FR-16(7)(v)-9 TRANS Cust'!Q108+'FR-16(7)(v)-13 DIST Cust'!Q108","v":0},0,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C109","v":"  GEN & INTANG PLANT IN SERVICE"},null,null,{"$f":"SUM(F100:F108)","v":49950},612,308,49030,49950,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C112","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D112","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q112","v":386},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q112+'FR-16(7)(v)-7 TRANS Demand'!Q112+'FR-16(7)(v)-11 DIST Demand'!Q112","v":386},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q112+'FR-16(7)(v)-8 TRANS Energy'!Q112+'FR-16(7)(v)-12 DIST Energy'!Q112","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q112+'FR-16(7)(v)-9 TRANS Cust'!Q112+'FR-16(7)(v)-13 DIST Cust'!Q112","v":0},{"$f":"SUM(G112:I112)","v":386},{"$f":"F112-J112","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C113","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D113","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q113","v":338},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q113+'FR-16(7)(v)-7 TRANS Demand'!Q113+'FR-16(7)(v)-11 DIST Demand'!Q113","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q113+'FR-16(7)(v)-8 TRANS Energy'!Q113+'FR-16(7)(v)-12 DIST Energy'!Q113","v":338},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q113+'FR-16(7)(v)-9 TRANS Cust'!Q113+'FR-16(7)(v)-13 DIST Cust'!Q113","v":0},{"$f":"SUM(G113:I113)","v":338},{"$f":"F113-J113","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C114","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D114","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q114","v":66},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q114+'FR-16(7)(v)-7 TRANS Demand'!Q114+'FR-16(7)(v)-11 DIST Demand'!Q114","v":66},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q114+'FR-16(7)(v)-8 TRANS Energy'!Q114+'FR-16(7)(v)-12 DIST Energy'!Q114","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q114+'FR-16(7)(v)-9 TRANS Cust'!Q114+'FR-16(7)(v)-13 DIST Cust'!Q114","v":0},66,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C115","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D115","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q115","v":219},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q115+'FR-16(7)(v)-7 TRANS Demand'!Q115+'FR-16(7)(v)-11 DIST Demand'!Q115","v":219},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q115+'FR-16(7)(v)-8 TRANS Energy'!Q115+'FR-16(7)(v)-12 DIST Energy'!Q115","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q115+'FR-16(7)(v)-9 TRANS Cust'!Q115+'FR-16(7)(v)-13 DIST Cust'!Q115","v":0},219,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C116","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D116","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q116","v":146},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q116+'FR-16(7)(v)-7 TRANS Demand'!Q116+'FR-16(7)(v)-11 DIST Demand'!Q116","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q116+'FR-16(7)(v)-8 TRANS Energy'!Q116+'FR-16(7)(v)-12 DIST Energy'!Q116","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q116+'FR-16(7)(v)-9 TRANS Cust'!Q116+'FR-16(7)(v)-13 DIST Cust'!Q116","v":146},146,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C117","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D117","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q117","v":53643},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q117+'FR-16(7)(v)-7 TRANS Demand'!Q117+'FR-16(7)(v)-11 DIST Demand'!Q117","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q117+'FR-16(7)(v)-8 TRANS Energy'!Q117+'FR-16(7)(v)-12 DIST Energy'!Q117","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q117+'FR-16(7)(v)-9 TRANS Cust'!Q117+'FR-16(7)(v)-13 DIST Cust'!Q117","v":53643},53643,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C118","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D118","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q118","v":25},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q118+'FR-16(7)(v)-7 TRANS Demand'!Q118+'FR-16(7)(v)-11 DIST Demand'!Q118","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q118+'FR-16(7)(v)-8 TRANS Energy'!Q118+'FR-16(7)(v)-12 DIST Energy'!Q118","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q118+'FR-16(7)(v)-9 TRANS Cust'!Q118+'FR-16(7)(v)-13 DIST Cust'!Q118","v":25},25,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C119","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D119","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q119","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q119+'FR-16(7)(v)-7 TRANS Demand'!Q119+'FR-16(7)(v)-11 DIST Demand'!Q119","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q119+'FR-16(7)(v)-8 TRANS Energy'!Q119+'FR-16(7)(v)-12 DIST Energy'!Q119","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q119+'FR-16(7)(v)-9 TRANS Cust'!Q119+'FR-16(7)(v)-13 DIST Cust'!Q119","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C120","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D120","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q120","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q120+'FR-16(7)(v)-7 TRANS Demand'!Q120+'FR-16(7)(v)-11 DIST Demand'!Q120","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q120+'FR-16(7)(v)-8 TRANS Energy'!Q120+'FR-16(7)(v)-12 DIST Energy'!Q120","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q120+'FR-16(7)(v)-9 TRANS Cust'!Q120+'FR-16(7)(v)-13 DIST Cust'!Q120","v":0},0,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C121","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F112:F120)","v":54823},671,338,53814,54823,0]
[65]
[66,"GROSS ELECTRIC PLANT IN SERVICE",null,null,null,{"$f":"F97+F109+F121","v":890824},65805,646,824373,890824,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-12&\" OF \"&Pages2","v":"PAGE 3 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION RESERVE",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 3",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C136","v":"PRODUCTION STEAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D136","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q136","v":18058},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q136+'FR-16(7)(v)-7 TRANS Demand'!Q136+'FR-16(7)(v)-11 DIST Demand'!Q136","v":18058},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q136+'FR-16(7)(v)-8 TRANS Energy'!Q136+'FR-16(7)(v)-12 DIST Energy'!Q136","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q136+'FR-16(7)(v)-9 TRANS Cust'!Q136+'FR-16(7)(v)-13 DIST Cust'!Q136","v":0},{"$f":"SUM(G136:I136)","v":18058},{"$f":"F136-J136","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C137","v":"PRODUCTION OTHER"},{"$f":"'FR-16(7)(v)-1 Functional'!D137","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q137","v":6768},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q137+'FR-16(7)(v)-7 TRANS Demand'!Q137+'FR-16(7)(v)-11 DIST Demand'!Q137","v":6768},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q137+'FR-16(7)(v)-8 TRANS Energy'!Q137+'FR-16(7)(v)-12 DIST Energy'!Q137","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q137+'FR-16(7)(v)-9 TRANS Cust'!Q137+'FR-16(7)(v)-13 DIST Cust'!Q137","v":0},{"$f":"SUM(G137:I137)","v":6768},{"$f":"F137-J137","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C138","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D138","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q138","v":239},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q138+'FR-16(7)(v)-7 TRANS Demand'!Q138+'FR-16(7)(v)-11 DIST Demand'!Q138","v":239},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q138+'FR-16(7)(v)-8 TRANS Energy'!Q138+'FR-16(7)(v)-12 DIST Energy'!Q138","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q138+'FR-16(7)(v)-9 TRANS Cust'!Q138+'FR-16(7)(v)-13 DIST Cust'!Q138","v":0},{"$f":"SUM(G138:I138)","v":239},{"$f":"F138-J138","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C139","v":"  TOTAL PROD DEPREC RESERVE"},null,null,{"$f":"SUM(F136:F138)","v":25065},25065,0,0,25065,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C142","v":"MAIN STEP-UP TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D142","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q142","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q142+'FR-16(7)(v)-7 TRANS Demand'!Q142+'FR-16(7)(v)-11 DIST Demand'!Q142","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q142+'FR-16(7)(v)-8 TRANS Energy'!Q142+'FR-16(7)(v)-12 DIST Energy'!Q142","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q142+'FR-16(7)(v)-9 TRANS Cust'!Q142+'FR-16(7)(v)-13 DIST Cust'!Q142","v":0},{"$f":"SUM(G142:I142)","v":0},{"$f":"F142-J142","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C143","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D143","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q143","v":755},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q143+'FR-16(7)(v)-7 TRANS Demand'!Q143+'FR-16(7)(v)-11 DIST Demand'!Q143","v":755},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q143+'FR-16(7)(v)-8 TRANS Energy'!Q143+'FR-16(7)(v)-12 DIST Energy'!Q143","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q143+'FR-16(7)(v)-9 TRANS Cust'!Q143+'FR-16(7)(v)-13 DIST Cust'!Q143","v":0},{"$f":"SUM(G143:I143)","v":755},{"$f":"F143-J143","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C144","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D144","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q144","v":19},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q144+'FR-16(7)(v)-7 TRANS Demand'!Q144+'FR-16(7)(v)-11 DIST Demand'!Q144","v":19},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q144+'FR-16(7)(v)-8 TRANS Energy'!Q144+'FR-16(7)(v)-12 DIST Energy'!Q144","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q144+'FR-16(7)(v)-9 TRANS Cust'!Q144+'FR-16(7)(v)-13 DIST Cust'!Q144","v":0},{"$f":"SUM(G144:I144)","v":19},{"$f":"F144-J144","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C145","v":"  TOTAL TRANS DEPREC RESERVE"},null,null,{"$f":"SUM(F142:F144)","v":774},774,0,0,774,0]
[12]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C147","v":"TOTAL PROD & TRANS DEPREC RESERVE"},null,null,{"$f":"F145+F139","v":25839},{"$f":"G145+G139","v":25839},{"$f":"H145+H139","v":0},{"$f":"I145+I139","v":0},{"$f":"J145+J139","v":25839},{"$f":"F147-J147","v":0}]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C150","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D150","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q150","v":1099},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q150+'FR-16(7)(v)-7 TRANS Demand'!Q150+'FR-16(7)(v)-11 DIST Demand'!Q150","v":1099},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q150+'FR-16(7)(v)-8 TRANS Energy'!Q150+'FR-16(7)(v)-12 DIST Energy'!Q150","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q150+'FR-16(7)(v)-9 TRANS Cust'!Q150+'FR-16(7)(v)-13 DIST Cust'!Q150","v":0},{"$f":"SUM(G150:I150)","v":1099},{"$f":"F150-J150","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C151","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D151","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q151","v":826},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q151+'FR-16(7)(v)-7 TRANS Demand'!Q151+'FR-16(7)(v)-11 DIST Demand'!Q151","v":826},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q151+'FR-16(7)(v)-8 TRANS Energy'!Q151+'FR-16(7)(v)-12 DIST Energy'!Q151","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q151+'FR-16(7)(v)-9 TRANS Cust'!Q151+'FR-16(7)(v)-13 DIST Cust'!Q151","v":0},{"$f":"SUM(G151:I151)","v":826},{"$f":"F151-J151","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C152","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D152","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q152","v":608},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q152+'FR-16(7)(v)-7 TRANS Demand'!Q152+'FR-16(7)(v)-11 DIST Demand'!Q152","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q152+'FR-16(7)(v)-8 TRANS Energy'!Q152+'FR-16(7)(v)-12 DIST Energy'!Q152","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q152+'FR-16(7)(v)-9 TRANS Cust'!Q152+'FR-16(7)(v)-13 DIST Cust'!Q152","v":608},{"$f":"SUM(G152:I152)","v":608},{"$f":"F152-J152","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C153","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D153","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q153","v":356},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q153+'FR-16(7)(v)-7 TRANS Demand'!Q153+'FR-16(7)(v)-11 DIST Demand'!Q153","v":356},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q153+'FR-16(7)(v)-8 TRANS Energy'!Q153+'FR-16(7)(v)-12 DIST Energy'!Q153","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q153+'FR-16(7)(v)-9 TRANS Cust'!Q153+'FR-16(7)(v)-13 DIST Cust'!Q153","v":0},356,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C154","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D154","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q154","v":145},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q154+'FR-16(7)(v)-7 TRANS Demand'!Q154+'FR-16(7)(v)-11 DIST Demand'!Q154","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q154+'FR-16(7)(v)-8 TRANS Energy'!Q154+'FR-16(7)(v)-12 DIST Energy'!Q154","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q154+'FR-16(7)(v)-9 TRANS Cust'!Q154+'FR-16(7)(v)-13 DIST Cust'!Q154","v":145},145,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C155","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D155","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q155","v":941},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q155+'FR-16(7)(v)-7 TRANS Demand'!Q155+'FR-16(7)(v)-11 DIST Demand'!Q155","v":941},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q155+'FR-16(7)(v)-8 TRANS Energy'!Q155+'FR-16(7)(v)-12 DIST Energy'!Q155","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q155+'FR-16(7)(v)-9 TRANS Cust'!Q155+'FR-16(7)(v)-13 DIST Cust'!Q155","v":0},941,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C156","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D156","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q156","v":439},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q156+'FR-16(7)(v)-7 TRANS Demand'!Q156+'FR-16(7)(v)-11 DIST Demand'!Q156","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q156+'FR-16(7)(v)-8 TRANS Energy'!Q156+'FR-16(7)(v)-12 DIST Energy'!Q156","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q156+'FR-16(7)(v)-9 TRANS Cust'!Q156+'FR-16(7)(v)-13 DIST Cust'!Q156","v":439},439,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C157","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D157","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q157","v":438},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q157+'FR-16(7)(v)-7 TRANS Demand'!Q157+'FR-16(7)(v)-11 DIST Demand'!Q157","v":438},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q157+'FR-16(7)(v)-8 TRANS Energy'!Q157+'FR-16(7)(v)-12 DIST Energy'!Q157","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q157+'FR-16(7)(v)-9 TRANS Cust'!Q157+'FR-16(7)(v)-13 DIST Cust'!Q157","v":0},438,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C158","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D158","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q158","v":173},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q158+'FR-16(7)(v)-7 TRANS Demand'!Q158+'FR-16(7)(v)-11 DIST Demand'!Q158","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q158+'FR-16(7)(v)-8 TRANS Energy'!Q158+'FR-16(7)(v)-12 DIST Energy'!Q158","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q158+'FR-16(7)(v)-9 TRANS Cust'!Q158+'FR-16(7)(v)-13 DIST Cust'!Q158","v":173},173,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C159","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D159","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q159","v":760},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q159+'FR-16(7)(v)-7 TRANS Demand'!Q159+'FR-16(7)(v)-11 DIST Demand'!Q159","v":760},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q159+'FR-16(7)(v)-8 TRANS Energy'!Q159+'FR-16(7)(v)-12 DIST Energy'!Q159","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q159+'FR-16(7)(v)-9 TRANS Cust'!Q159+'FR-16(7)(v)-13 DIST Cust'!Q159","v":0},760,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C160","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D160","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q160","v":351},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q160+'FR-16(7)(v)-7 TRANS Demand'!Q160+'FR-16(7)(v)-11 DIST Demand'!Q160","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q160+'FR-16(7)(v)-8 TRANS Energy'!Q160+'FR-16(7)(v)-12 DIST Energy'!Q160","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q160+'FR-16(7)(v)-9 TRANS Cust'!Q160+'FR-16(7)(v)-13 DIST Cust'!Q160","v":351},351,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C161","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D161","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q161","v":128},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q161+'FR-16(7)(v)-7 TRANS Demand'!Q161+'FR-16(7)(v)-11 DIST Demand'!Q161","v":128},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q161+'FR-16(7)(v)-8 TRANS Energy'!Q161+'FR-16(7)(v)-12 DIST Energy'!Q161","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q161+'FR-16(7)(v)-9 TRANS Cust'!Q161+'FR-16(7)(v)-13 DIST Cust'!Q161","v":0},128,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C162","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D162","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q162","v":116},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q162+'FR-16(7)(v)-7 TRANS Demand'!Q162+'FR-16(7)(v)-11 DIST Demand'!Q162","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q162+'FR-16(7)(v)-8 TRANS Energy'!Q162+'FR-16(7)(v)-12 DIST Energy'!Q162","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q162+'FR-16(7)(v)-9 TRANS Cust'!Q162+'FR-16(7)(v)-13 DIST Cust'!Q162","v":116},116,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C163","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D163","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q163","v":997},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q163+'FR-16(7)(v)-7 TRANS Demand'!Q163+'FR-16(7)(v)-11 DIST Demand'!Q163","v":997},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q163+'FR-16(7)(v)-8 TRANS Energy'!Q163+'FR-16(7)(v)-12 DIST Energy'!Q163","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q163+'FR-16(7)(v)-9 TRANS Cust'!Q163+'FR-16(7)(v)-13 DIST Cust'!Q163","v":0},{"$f":"SUM(G163:I163)","v":997},{"$f":"F163-J163","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C164","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D164","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q164","v":764},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q164+'FR-16(7)(v)-7 TRANS Demand'!Q164+'FR-16(7)(v)-11 DIST Demand'!Q164","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q164+'FR-16(7)(v)-8 TRANS Energy'!Q164+'FR-16(7)(v)-12 DIST Energy'!Q164","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q164+'FR-16(7)(v)-9 TRANS Cust'!Q164+'FR-16(7)(v)-13 DIST Cust'!Q164","v":764},764,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C165","v":"SERVICES"},{"$f":"'FR-16(7)(v)-1 Functional'!D165","v":"K217"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q165","v":876},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q165+'FR-16(7)(v)-7 TRANS Demand'!Q165+'FR-16(7)(v)-11 DIST Demand'!Q165","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q165+'FR-16(7)(v)-8 TRANS Energy'!Q165+'FR-16(7)(v)-12 DIST Energy'!Q165","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q165+'FR-16(7)(v)-9 TRANS Cust'!Q165+'FR-16(7)(v)-13 DIST Cust'!Q165","v":876},876,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C166","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D166","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q166","v":24665},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q166+'FR-16(7)(v)-7 TRANS Demand'!Q166+'FR-16(7)(v)-11 DIST Demand'!Q166","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q166+'FR-16(7)(v)-8 TRANS Energy'!Q166+'FR-16(7)(v)-12 DIST Energy'!Q166","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q166+'FR-16(7)(v)-9 TRANS Cust'!Q166+'FR-16(7)(v)-13 DIST Cust'!Q166","v":24665},24665,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C167","v":"STREET LIGHTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D167","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q167","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q167+'FR-16(7)(v)-7 TRANS Demand'!Q167+'FR-16(7)(v)-11 DIST Demand'!Q167","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q167+'FR-16(7)(v)-8 TRANS Energy'!Q167+'FR-16(7)(v)-12 DIST Energy'!Q167","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q167+'FR-16(7)(v)-9 TRANS Cust'!Q167+'FR-16(7)(v)-13 DIST Cust'!Q167","v":0},0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C168","v":"ADJUSTMENT  "},{"$f":"'FR-16(7)(v)-1 Functional'!D168","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q168","v":3618},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q168+'FR-16(7)(v)-7 TRANS Demand'!Q168+'FR-16(7)(v)-11 DIST Demand'!Q168","v":81},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q168+'FR-16(7)(v)-8 TRANS Energy'!Q168+'FR-16(7)(v)-12 DIST Energy'!Q168","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q168+'FR-16(7)(v)-9 TRANS Cust'!Q168+'FR-16(7)(v)-13 DIST Cust'!Q168","v":3537},3618,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C169","v":"CONSTRUCTION NOT CLASSIFIED"},{"$f":"'FR-16(7)(v)-1 Functional'!D169","v":"K209"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q169","v":836},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q169+'FR-16(7)(v)-7 TRANS Demand'!Q169+'FR-16(7)(v)-11 DIST Demand'!Q169","v":19},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q169+'FR-16(7)(v)-8 TRANS Energy'!Q169+'FR-16(7)(v)-12 DIST Energy'!Q169","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q169+'FR-16(7)(v)-9 TRANS Cust'!Q169+'FR-16(7)(v)-13 DIST Cust'!Q169","v":817},836,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C170","v":"RWIP"},{"$f":"'FR-16(7)(v)-1 Functional'!D170","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q170","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q170+'FR-16(7)(v)-7 TRANS Demand'!Q170+'FR-16(7)(v)-11 DIST Demand'!Q170","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q170+'FR-16(7)(v)-8 TRANS Energy'!Q170+'FR-16(7)(v)-12 DIST Energy'!Q170","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q170+'FR-16(7)(v)-9 TRANS Cust'!Q170+'FR-16(7)(v)-13 DIST Cust'!Q170","v":0},{"$f":"SUM(G170:I170)","v":0},{"$f":"F170-J170","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C171","v":"  TOTAL DIST DEPREC RESERVE"},null,null,{"$f":"SUM(F149:F170)","v":38136},{"$f":"SUM(G149:G169)","v":5645},0,32491,38136,0]
[38]
[39,null,"TOTAL TRANS & DIST DEPREC RESERVE",null,null,{"$f":"F171+F145","v":38910},{"$f":"G171+G145","v":6419},{"$f":"H171+H145","v":0},{"$f":"I171+I145","v":32491},{"$f":"J171+J145","v":38910},{"$f":"F173-J173","v":0}]
[40,null,"TOTAL GROSS PTD PLANT DEPREC RESERVE",null,null,{"$f":"F147+F171","v":63975},{"$f":"G147+G171","v":31484},{"$f":"H147+H171","v":0},{"$f":"I147+I171","v":32491},{"$f":"J147+J171","v":63975},{"$f":"F174-J174","v":0}]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C177","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D177","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q177","v":196},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q177+'FR-16(7)(v)-7 TRANS Demand'!Q177+'FR-16(7)(v)-11 DIST Demand'!Q177","v":196},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q177+'FR-16(7)(v)-8 TRANS Energy'!Q177+'FR-16(7)(v)-12 DIST Energy'!Q177","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q177+'FR-16(7)(v)-9 TRANS Cust'!Q177+'FR-16(7)(v)-13 DIST Cust'!Q177","v":0},{"$f":"SUM(G177:I177)","v":196},{"$f":"F177-J177","v":0}]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C178","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D178","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q178","v":172},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q178+'FR-16(7)(v)-7 TRANS Demand'!Q178+'FR-16(7)(v)-11 DIST Demand'!Q178","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q178+'FR-16(7)(v)-8 TRANS Energy'!Q178+'FR-16(7)(v)-12 DIST Energy'!Q178","v":172},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q178+'FR-16(7)(v)-9 TRANS Cust'!Q178+'FR-16(7)(v)-13 DIST Cust'!Q178","v":0},{"$f":"SUM(G178:I178)","v":172},{"$f":"F178-J178","v":0}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C179","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D179","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q179","v":34},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q179+'FR-16(7)(v)-7 TRANS Demand'!Q179+'FR-16(7)(v)-11 DIST Demand'!Q179","v":34},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q179+'FR-16(7)(v)-8 TRANS Energy'!Q179+'FR-16(7)(v)-12 DIST Energy'!Q179","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q179+'FR-16(7)(v)-9 TRANS Cust'!Q179+'FR-16(7)(v)-13 DIST Cust'!Q179","v":0},34,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C180","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D180","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q180","v":112},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q180+'FR-16(7)(v)-7 TRANS Demand'!Q180+'FR-16(7)(v)-11 DIST Demand'!Q180","v":112},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q180+'FR-16(7)(v)-8 TRANS Energy'!Q180+'FR-16(7)(v)-12 DIST Energy'!Q180","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q180+'FR-16(7)(v)-9 TRANS Cust'!Q180+'FR-16(7)(v)-13 DIST Cust'!Q180","v":0},112,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C181","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D181","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q181","v":74},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q181+'FR-16(7)(v)-7 TRANS Demand'!Q181+'FR-16(7)(v)-11 DIST Demand'!Q181","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q181+'FR-16(7)(v)-8 TRANS Energy'!Q181+'FR-16(7)(v)-12 DIST Energy'!Q181","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q181+'FR-16(7)(v)-9 TRANS Cust'!Q181+'FR-16(7)(v)-13 DIST Cust'!Q181","v":74},74,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C182","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D182","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q182","v":27282},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q182+'FR-16(7)(v)-7 TRANS Demand'!Q182+'FR-16(7)(v)-11 DIST Demand'!Q182","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q182+'FR-16(7)(v)-8 TRANS Energy'!Q182+'FR-16(7)(v)-12 DIST Energy'!Q182","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q182+'FR-16(7)(v)-9 TRANS Cust'!Q182+'FR-16(7)(v)-13 DIST Cust'!Q182","v":27282},27282,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C183","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D183","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q183","v":13},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q183+'FR-16(7)(v)-7 TRANS Demand'!Q183+'FR-16(7)(v)-11 DIST Demand'!Q183","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q183+'FR-16(7)(v)-8 TRANS Energy'!Q183+'FR-16(7)(v)-12 DIST Energy'!Q183","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q183+'FR-16(7)(v)-9 TRANS Cust'!Q183+'FR-16(7)(v)-13 DIST Cust'!Q183","v":13},13,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C184","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D184","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q184","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q184+'FR-16(7)(v)-7 TRANS Demand'!Q184+'FR-16(7)(v)-11 DIST Demand'!Q184","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q184+'FR-16(7)(v)-8 TRANS Energy'!Q184+'FR-16(7)(v)-12 DIST Energy'!Q184","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q184+'FR-16(7)(v)-9 TRANS Cust'!Q184+'FR-16(7)(v)-13 DIST Cust'!Q184","v":0},0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C185","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D185","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q185","v":-4944},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q185+'FR-16(7)(v)-7 TRANS Demand'!Q185+'FR-16(7)(v)-11 DIST Demand'!Q185","v":-5},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q185+'FR-16(7)(v)-8 TRANS Energy'!Q185+'FR-16(7)(v)-12 DIST Energy'!Q185","v":-28},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q185+'FR-16(7)(v)-9 TRANS Cust'!Q185+'FR-16(7)(v)-13 DIST Cust'!Q185","v":-4911},-4944,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C186","v":"  GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F176:F185)","v":22939},337,144,22458,22939,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C189","v":"PRODUCTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D189","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q189","v":380},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q189+'FR-16(7)(v)-7 TRANS Demand'!Q189+'FR-16(7)(v)-11 DIST Demand'!Q189","v":380},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q189+'FR-16(7)(v)-8 TRANS Energy'!Q189+'FR-16(7)(v)-12 DIST Energy'!Q189","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q189+'FR-16(7)(v)-9 TRANS Cust'!Q189+'FR-16(7)(v)-13 DIST Cust'!Q189","v":0},{"$f":"SUM(G189:I189)","v":380},{"$f":"F189-J189","v":0}]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C190","v":"PRODUCTION - ENERGY"},{"$f":"'FR-16(7)(v)-1 Functional'!D190","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q190","v":333},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q190+'FR-16(7)(v)-7 TRANS Demand'!Q190+'FR-16(7)(v)-11 DIST Demand'!Q190","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q190+'FR-16(7)(v)-8 TRANS Energy'!Q190+'FR-16(7)(v)-12 DIST Energy'!Q190","v":333},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q190+'FR-16(7)(v)-9 TRANS Cust'!Q190+'FR-16(7)(v)-13 DIST Cust'!Q190","v":0},{"$f":"SUM(G190:I190)","v":333},{"$f":"F190-J190","v":0}]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C191","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D191","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q191","v":65},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q191+'FR-16(7)(v)-7 TRANS Demand'!Q191+'FR-16(7)(v)-11 DIST Demand'!Q191","v":65},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q191+'FR-16(7)(v)-8 TRANS Energy'!Q191+'FR-16(7)(v)-12 DIST Energy'!Q191","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q191+'FR-16(7)(v)-9 TRANS Cust'!Q191+'FR-16(7)(v)-13 DIST Cust'!Q191","v":0},65,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C192","v":"DISTRIBUTION - DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D192","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q192","v":216},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q192+'FR-16(7)(v)-7 TRANS Demand'!Q192+'FR-16(7)(v)-11 DIST Demand'!Q192","v":216},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q192+'FR-16(7)(v)-8 TRANS Energy'!Q192+'FR-16(7)(v)-12 DIST Energy'!Q192","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q192+'FR-16(7)(v)-9 TRANS Cust'!Q192+'FR-16(7)(v)-13 DIST Cust'!Q192","v":0},216,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C193","v":"DISTRIBUTION - CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D193","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q193","v":144},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q193+'FR-16(7)(v)-7 TRANS Demand'!Q193+'FR-16(7)(v)-11 DIST Demand'!Q193","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q193+'FR-16(7)(v)-8 TRANS Energy'!Q193+'FR-16(7)(v)-12 DIST Energy'!Q193","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q193+'FR-16(7)(v)-9 TRANS Cust'!Q193+'FR-16(7)(v)-13 DIST Cust'!Q193","v":144},144,0]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C194","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D194","v":"A308"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q194","v":52751},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q194+'FR-16(7)(v)-7 TRANS Demand'!Q194+'FR-16(7)(v)-11 DIST Demand'!Q194","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q194+'FR-16(7)(v)-8 TRANS Energy'!Q194+'FR-16(7)(v)-12 DIST Energy'!Q194","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q194+'FR-16(7)(v)-9 TRANS Cust'!Q194+'FR-16(7)(v)-13 DIST Cust'!Q194","v":52751},52751,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C195","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D195","v":"A310"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q195","v":25},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q195+'FR-16(7)(v)-7 TRANS Demand'!Q195+'FR-16(7)(v)-11 DIST Demand'!Q195","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q195+'FR-16(7)(v)-8 TRANS Energy'!Q195+'FR-16(7)(v)-12 DIST Energy'!Q195","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q195+'FR-16(7)(v)-9 TRANS Cust'!Q195+'FR-16(7)(v)-13 DIST Cust'!Q195","v":25},25,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C196","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D196","v":"A312"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q196","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q196+'FR-16(7)(v)-7 TRANS Demand'!Q196+'FR-16(7)(v)-11 DIST Demand'!Q196","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q196+'FR-16(7)(v)-8 TRANS Energy'!Q196+'FR-16(7)(v)-12 DIST Energy'!Q196","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q196+'FR-16(7)(v)-9 TRANS Cust'!Q196+'FR-16(7)(v)-13 DIST Cust'!Q196","v":0},0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C197","v":"ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D197","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q197","v":-414},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q197+'FR-16(7)(v)-7 TRANS Demand'!Q197+'FR-16(7)(v)-11 DIST Demand'!Q197","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q197+'FR-16(7)(v)-8 TRANS Energy'!Q197+'FR-16(7)(v)-12 DIST Energy'!Q197","v":-2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q197+'FR-16(7)(v)-9 TRANS Cust'!Q197+'FR-16(7)(v)-13 DIST Cust'!Q197","v":-412},-414,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C198","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F189:F197)","v":53500},{"$f":"SUM(G188:G197)","v":661},{"$f":"SUM(H188:H197)","v":331},{"$f":"SUM(I188:I197)","v":52508},{"$f":"SUM(J188:J197)","v":53500},{"$f":"SUM(K188:K197)","v":0}]
[65]
[66,"TOTAL DEPRECIATION RESERVE",null,null,null,{"$f":"F198+F186+F171+F145+F139","v":140414},32482,475,107457,140414,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-11&\" OF \"&Pages2","v":"PAGE 4 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.",{"$f":"\"NET ELECTRIC PLANT\"","v":"NET ELECTRIC PLANT"},null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 4",null,null,null,3,4,5]
[1,"PRODUCTION PLANT"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C213","v":"PRODUCTION STEAM"},null,null,{"$f":"F59-F136","v":13927},13927,0,0,13927,0]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C214","v":"PRODUCTION OTHER"},null,null,6598,6598,0,0,6598,0]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C215","v":"ADJUSTMENT"},null,null,-239,-239,0,0,-239,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C216","v":"  NET PRODUCTION PLANT"},null,null,{"$f":"SUM(F213:F215)","v":20286},20286,0,0,20286,0]
[6]
[7,"TRANSMISSION PLANT"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C219","v":"MAIN STEP-UP TRANSFORMERS"},null,null,{"$f":"F65-F142","v":0},0,0,0,0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C220","v":"OTHER TRANSMISSION"},null,null,1875,1875,0,0,1875,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C221","v":"ADJUSTMENT"},null,null,-19,-19,0,0,-19,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C222","v":"    NET TRANSMISSION PLANT"},null,null,{"$f":"SUM(F218:F221)","v":1856},1856,0,0,1856,0]
[12]
[13,"NET PROD & TRANS PLANT",null,null,null,{"$f":"F70-F147","v":22142},22142,0,0,22142,0]
[14]
[15,"DISTRIBUTION PLANT"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C227","v":"SUBSTATIONS"},null,null,{"$f":"F73-F150","v":2422},2422,0,0,2422,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C228","v":"POLES, TOWERS  & FIXTURES - PRIMARY - DEMAND"},null,null,754,754,0,0,754,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C229","v":"POLES, TOWERS  & FIXTURES - PRIMARY - CUSTOMER"},null,null,{"$f":"F75-F152","v":555},0,0,555,555,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C230","v":"POLES, TOWERS  & FIXTURES - SECONDARY - DEMAND"},null,null,{"$f":"F76-F153","v":324},324,0,0,324,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C231","v":"POLES, TOWERS  & FIXTURES - SECONDARY - CUSTOMER"},null,null,{"$f":"F77-F154","v":132},0,0,132,132,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C232","v":"CONDUCTORS - OVERHEAD / PRIMARY - DEMAND"},null,null,{"$f":"F78-F155","v":2148},2148,0,0,2148,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C233","v":"CONDUCTORS - OVERHEAD / PRIMARY - CUSTOMER"},null,null,{"$f":"F79-F156","v":1002},0,0,1002,1002,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C234","v":"CONDUCTORS - OVERHEAD / SECONDARY - DEMAND"},null,null,{"$f":"F80-F157","v":999},999,0,0,999,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C235","v":"CONDUCTORS - OVERHEAD / SECONDARY - CUSTOMER"},null,null,{"$f":"F81-F158","v":395},0,0,395,395,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C236","v":"CONDUCTORS - UNDERGROUND / PRIMARY - DEMAND"},null,null,{"$f":"F82-F159","v":1776},1776,0,0,1776,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C237","v":"CONDUCTORS - UNDERGROUND / PRIMARY - CUSTOMER"},null,null,{"$f":"F83-F160","v":820},0,0,820,820,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C238","v":"CONDUCTORS - UNDERGROUND / SECONDARY - DEMAND"},null,null,{"$f":"F84-F161","v":299},299,0,0,299,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C239","v":"CONDUCTORS - UNDERGROUND / SECONDARY - CUSTOMER"},null,null,{"$f":"F85-F162","v":272},0,0,272,272,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C240","v":"TRANSFORMERS DEMAND RELATED"},null,null,{"$f":"F86-F163","v":908},908,0,0,908,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C241","v":"TRANSFORMERS CUSTOMER RELATED"},null,null,696,0,0,696,696,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C242","v":"SERVICES"},null,null,579,0,0,579,579,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C243","v":"METERS"},null,null,629364,0,0,629364,629364,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C244","v":"STREET LIGHTS"},null,null,0,0,0,0,0,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C245","v":"ADJUSTMENT  "},null,null,-3618,-81,0,-3537,-3618,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C246","v":"CONSTRUCTION NOT CLASSIFIED"},null,null,60107,1347,0,58760,60107,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C247","v":"RWIP"},null,null,0,0,0,0,0,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C248","v":"  NET DISTRIBUTION PLANT"},null,null,{"$f":"SUM(F226:F246)","v":699934},10896,0,689038,699934,0]
[38]
[39,"NET PTD PLANT",null,null,null,{"$f":"F96-F173","v":701790},12752,0,689038,701790,0]
[40,"NET TRANS & DIST PLANT",null,null,null,722076,33038,0,689038,722076,0]
[41]
[42,"GENERAL & INTANGIBLE PLANT"]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C254","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F100-F177","v":156},156,0,0,156,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C255","v":"PRODUCTION - ENERGY"},null,null,136,0,136,0,136,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C256","v":"TRANSMISSION"},null,null,26,26,0,0,26,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C257","v":"DISTRIBUTION - DEMAND"},null,null,88,88,0,0,88,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C258","v":"DISTRIBUTION - CUSTOMER"}]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C259","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F105-F182","v":21592},0,0,21592,21592,0]
[49,null,{"$f":"'FR-16(7)(v)-1 Functional'!C260","v":"CUSTOMER SERVICE & INFORMATION"},null,null,10,0,0,10,10,0]
[50,null,{"$f":"'FR-16(7)(v)-1 Functional'!C261","v":"SALES"},null,null,0,0,0,0,0,0]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C262","v":"ADJUSTMENT"},null,null,4944,5,28,4911,4944,0]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C263","v":"  NET GENERAL & INTANG PLANT"},null,null,{"$f":"SUM(F253:F262)","v":26952},275,164,26513,26952,0]
[53]
[54,"COMMON & OTHER PLANT"]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C266","v":"PRODUCTION - DEMAND"},null,null,{"$f":"F112-F189","v":6},6,0,0,6,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C267","v":"PRODUCTION - ENERGY"},null,null,5,0,5,0,5,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C268","v":"TRANSMISSION"},null,null,1,1,0,0,1,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C269","v":"DISTRIBUTION - DEMAND"},null,null,3,3,0,0,3,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C270","v":"DISTRIBUTION - CUSTOMER"}]
[60,null,{"$f":"'FR-16(7)(v)-1 Functional'!C271","v":"CUSTOMER ACCOUNTING"},null,null,{"$f":"F117-F194","v":892},0,0,892,892,0]
[61,null,{"$f":"'FR-16(7)(v)-1 Functional'!C272","v":"CUSTOMER SERVICE & INFORMATION"},null,null,0,0,0,0,0,0]
[62,null,{"$f":"'FR-16(7)(v)-1 Functional'!C273","v":"SALES"},null,null,0,0,0,0,0,0]
[63,null,{"$f":"'FR-16(7)(v)-1 Functional'!C274","v":"ADJUSTMENT"},null,null,414,0,2,412,414,0]
[64,null,{"$f":"'FR-16(7)(v)-1 Functional'!C275","v":"  COMMON & OTHER PLANT IN SERVICE"},null,null,{"$f":"SUM(F265:F274)","v":1321},10,7,1304,1321,0]
[65]
[66,null,{"$f":"'FR-16(7)(v)-1 Functional'!C277","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F275+F263+F248+F222+F216","v":750349},33323,171,716855,750349,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-10&\" OF \"&Pages2","v":"PAGE 5 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","SUBTRACTIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5",null,null,null,3,4,5]
[1,"RATE BASE ADJUSTMENTS"]
[2,"ACCUMULATED DEFERRED INCOME TAXES"]
[3," ACCUM DEF INC TAXES (282)"]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C292","v":"LIBERALIZED DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D292","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q292","v":114930},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q292+'FR-16(7)(v)-7 TRANS Demand'!Q292+'FR-16(7)(v)-11 DIST Demand'!Q292","v":5078},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q292+'FR-16(7)(v)-8 TRANS Energy'!Q292+'FR-16(7)(v)-12 DIST Energy'!Q292","v":26},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q292+'FR-16(7)(v)-9 TRANS Cust'!Q292+'FR-16(7)(v)-13 DIST Cust'!Q292","v":109826},{"$f":"SUM(G292:I292)","v":114930},{"$f":"F292-J292","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C293","v":"LEASED METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D293","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q293","v":2119},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q293+'FR-16(7)(v)-7 TRANS Demand'!Q293+'FR-16(7)(v)-11 DIST Demand'!Q293","v":93},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q293+'FR-16(7)(v)-8 TRANS Energy'!Q293+'FR-16(7)(v)-12 DIST Energy'!Q293","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q293+'FR-16(7)(v)-9 TRANS Cust'!Q293+'FR-16(7)(v)-13 DIST Cust'!Q293","v":2026},2119,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C294","v":"CONTRIB AID CONSTR"},{"$f":"'FR-16(7)(v)-1 Functional'!D294","v":"D249"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q294","v":129939},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q294+'FR-16(7)(v)-7 TRANS Demand'!Q294+'FR-16(7)(v)-11 DIST Demand'!Q294","v":2023},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q294+'FR-16(7)(v)-8 TRANS Energy'!Q294+'FR-16(7)(v)-12 DIST Energy'!Q294","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q294+'FR-16(7)(v)-9 TRANS Cust'!Q294+'FR-16(7)(v)-13 DIST Cust'!Q294","v":127916},129939,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C295","v":"TAX INTEREST, EXPENSING, DEPR."},{"$f":"'FR-16(7)(v)-1 Functional'!D295","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q295","v":33592},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q295+'FR-16(7)(v)-7 TRANS Demand'!Q295+'FR-16(7)(v)-11 DIST Demand'!Q295","v":1484},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q295+'FR-16(7)(v)-8 TRANS Energy'!Q295+'FR-16(7)(v)-12 DIST Energy'!Q295","v":8},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q295+'FR-16(7)(v)-9 TRANS Cust'!Q295+'FR-16(7)(v)-13 DIST Cust'!Q295","v":32100},33592,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C296","v":"AFUDC IN DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D296","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q296","v":420},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q296+'FR-16(7)(v)-7 TRANS Demand'!Q296+'FR-16(7)(v)-11 DIST Demand'!Q296","v":18},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q296+'FR-16(7)(v)-8 TRANS Energy'!Q296+'FR-16(7)(v)-12 DIST Energy'!Q296","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q296+'FR-16(7)(v)-9 TRANS Cust'!Q296+'FR-16(7)(v)-13 DIST Cust'!Q296","v":402},420,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C297","v":"CASUALTY LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D297","v":"K411"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q297","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q297+'FR-16(7)(v)-7 TRANS Demand'!Q297+'FR-16(7)(v)-11 DIST Demand'!Q297","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q297+'FR-16(7)(v)-8 TRANS Energy'!Q297+'FR-16(7)(v)-12 DIST Energy'!Q297","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q297+'FR-16(7)(v)-9 TRANS Cust'!Q297+'FR-16(7)(v)-13 DIST Cust'!Q297","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C298","v":"NON-CASH OVERHEADS"},{"$f":"'FR-16(7)(v)-1 Functional'!D298","v":"G229"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q298","v":-3283},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q298+'FR-16(7)(v)-7 TRANS Demand'!Q298+'FR-16(7)(v)-11 DIST Demand'!Q298","v":-39},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q298+'FR-16(7)(v)-8 TRANS Energy'!Q298+'FR-16(7)(v)-12 DIST Energy'!Q298","v":-21},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q298+'FR-16(7)(v)-9 TRANS Cust'!Q298+'FR-16(7)(v)-13 DIST Cust'!Q298","v":-3223},-3283,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C299","v":"PLANT FAS 109"},{"$f":"'FR-16(7)(v)-1 Functional'!D299","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q299","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q299+'FR-16(7)(v)-7 TRANS Demand'!Q299+'FR-16(7)(v)-11 DIST Demand'!Q299","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q299+'FR-16(7)(v)-8 TRANS Energy'!Q299+'FR-16(7)(v)-12 DIST Energy'!Q299","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q299+'FR-16(7)(v)-9 TRANS Cust'!Q299+'FR-16(7)(v)-13 DIST Cust'!Q299","v":0},0,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C300","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D300","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q300","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q300+'FR-16(7)(v)-7 TRANS Demand'!Q300+'FR-16(7)(v)-11 DIST Demand'!Q300","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q300+'FR-16(7)(v)-8 TRANS Energy'!Q300+'FR-16(7)(v)-12 DIST Energy'!Q300","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q300+'FR-16(7)(v)-9 TRANS Cust'!Q300+'FR-16(7)(v)-13 DIST Cust'!Q300","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C301","v":"  TOTAL ACCOUNT 282"},null,null,{"$f":"SUM(F292:F300)","v":277717},8657,13,269047,277717,0]
[14]
[15," ACCUM DEF INC TAXES (283)"]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C304","v":"TRANSITION FROM MISO TO PJM"},{"$f":"'FR-16(7)(v)-1 Functional'!D304","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q304","v":-5982},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q304+'FR-16(7)(v)-7 TRANS Demand'!Q304+'FR-16(7)(v)-11 DIST Demand'!Q304","v":-265},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q304+'FR-16(7)(v)-8 TRANS Energy'!Q304+'FR-16(7)(v)-12 DIST Energy'!Q304","v":-1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q304+'FR-16(7)(v)-9 TRANS Cust'!Q304+'FR-16(7)(v)-13 DIST Cust'!Q304","v":-5716},{"$f":"SUM(G304:I304)","v":-5982},{"$f":"F304-J304","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C305","v":"DEFERRED PLANT COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D305","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q305","v":14293},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q305+'FR-16(7)(v)-7 TRANS Demand'!Q305+'FR-16(7)(v)-11 DIST Demand'!Q305","v":631},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q305+'FR-16(7)(v)-8 TRANS Energy'!Q305+'FR-16(7)(v)-12 DIST Energy'!Q305","v":3},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q305+'FR-16(7)(v)-9 TRANS Cust'!Q305+'FR-16(7)(v)-13 DIST Cust'!Q305","v":13659},14293,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C306","v":"MERGER COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D306","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q306","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q306+'FR-16(7)(v)-7 TRANS Demand'!Q306+'FR-16(7)(v)-11 DIST Demand'!Q306","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q306+'FR-16(7)(v)-8 TRANS Energy'!Q306+'FR-16(7)(v)-12 DIST Energy'!Q306","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q306+'FR-16(7)(v)-9 TRANS Cust'!Q306+'FR-16(7)(v)-13 DIST Cust'!Q306","v":0},0,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C307","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D307","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q307","v":1419},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q307+'FR-16(7)(v)-7 TRANS Demand'!Q307+'FR-16(7)(v)-11 DIST Demand'!Q307","v":63},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q307+'FR-16(7)(v)-8 TRANS Energy'!Q307+'FR-16(7)(v)-12 DIST Energy'!Q307","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q307+'FR-16(7)(v)-9 TRANS Cust'!Q307+'FR-16(7)(v)-13 DIST Cust'!Q307","v":1356},1419,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C308","v":"POST IN-SERVICE CARRYING COSTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D308","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q308","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q308+'FR-16(7)(v)-7 TRANS Demand'!Q308+'FR-16(7)(v)-11 DIST Demand'!Q308","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q308+'FR-16(7)(v)-8 TRANS Energy'!Q308+'FR-16(7)(v)-12 DIST Energy'!Q308","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q308+'FR-16(7)(v)-9 TRANS Cust'!Q308+'FR-16(7)(v)-13 DIST Cust'!Q308","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C309","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D309","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q309","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q309+'FR-16(7)(v)-7 TRANS Demand'!Q309+'FR-16(7)(v)-11 DIST Demand'!Q309","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q309+'FR-16(7)(v)-8 TRANS Energy'!Q309+'FR-16(7)(v)-12 DIST Energy'!Q309","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q309+'FR-16(7)(v)-9 TRANS Cust'!Q309+'FR-16(7)(v)-13 DIST Cust'!Q309","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C310","v":"LOSS ON REACQUIRED DEBT"},{"$f":"'FR-16(7)(v)-1 Functional'!D310","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q310","v":708},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q310+'FR-16(7)(v)-7 TRANS Demand'!Q310+'FR-16(7)(v)-11 DIST Demand'!Q310","v":11},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q310+'FR-16(7)(v)-8 TRANS Energy'!Q310+'FR-16(7)(v)-12 DIST Energy'!Q310","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q310+'FR-16(7)(v)-9 TRANS Cust'!Q310+'FR-16(7)(v)-13 DIST Cust'!Q310","v":697},708,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C311","v":"VACATION PAY ACCRUAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D311","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q311","v":743},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q311+'FR-16(7)(v)-7 TRANS Demand'!Q311+'FR-16(7)(v)-11 DIST Demand'!Q311","v":5},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q311+'FR-16(7)(v)-8 TRANS Energy'!Q311+'FR-16(7)(v)-12 DIST Energy'!Q311","v":4},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q311+'FR-16(7)(v)-9 TRANS Cust'!Q311+'FR-16(7)(v)-13 DIST Cust'!Q311","v":734},743,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C312","v":"RATE CASE EXPENSE AMORT"},{"$f":"'FR-16(7)(v)-1 Functional'!D312","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q312","v":26},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q312+'FR-16(7)(v)-7 TRANS Demand'!Q312+'FR-16(7)(v)-11 DIST Demand'!Q312","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q312+'FR-16(7)(v)-8 TRANS Energy'!Q312+'FR-16(7)(v)-12 DIST Energy'!Q312","v":2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q312+'FR-16(7)(v)-9 TRANS Cust'!Q312+'FR-16(7)(v)-13 DIST Cust'!Q312","v":24},{"$f":"SUM(G312:I312)","v":26},{"$f":"F312-J312","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C313","v":"PENSION EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D313","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q313","v":15678},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q313+'FR-16(7)(v)-7 TRANS Demand'!Q313+'FR-16(7)(v)-11 DIST Demand'!Q313","v":93},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q313+'FR-16(7)(v)-8 TRANS Energy'!Q313+'FR-16(7)(v)-12 DIST Energy'!Q313","v":89},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q313+'FR-16(7)(v)-9 TRANS Cust'!Q313+'FR-16(7)(v)-13 DIST Cust'!Q313","v":15496},{"$f":"SUM(G313:I313)","v":15678},{"$f":"F313-J313","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C314","v":"UNCOLLECTIBLE ACCOUNTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D314","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q314","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q314+'FR-16(7)(v)-7 TRANS Demand'!Q314+'FR-16(7)(v)-11 DIST Demand'!Q314","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q314+'FR-16(7)(v)-8 TRANS Energy'!Q314+'FR-16(7)(v)-12 DIST Energy'!Q314","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q314+'FR-16(7)(v)-9 TRANS Cust'!Q314+'FR-16(7)(v)-13 DIST Cust'!Q314","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C315","v":"  TOTAL ACCOUNT 283"},null,null,{"$f":"SUM(F303:F314)","v":26885},538,97,26250,26885,0]
[28]
[29," OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C318","v":"POLLUTION CONTROL"},{"$f":"'FR-16(7)(v)-1 Functional'!D318","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q318","v":162},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q318+'FR-16(7)(v)-7 TRANS Demand'!Q318+'FR-16(7)(v)-11 DIST Demand'!Q318","v":6},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q318+'FR-16(7)(v)-8 TRANS Energy'!Q318+'FR-16(7)(v)-12 DIST Energy'!Q318","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q318+'FR-16(7)(v)-9 TRANS Cust'!Q318+'FR-16(7)(v)-13 DIST Cust'!Q318","v":156},{"$f":"SUM(G318:I318)","v":162},{"$f":"F318-J318","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C319","v":"CUSTOMER SERVICE DEPOSITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D319","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q319","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q319+'FR-16(7)(v)-7 TRANS Demand'!Q319+'FR-16(7)(v)-11 DIST Demand'!Q319","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q319+'FR-16(7)(v)-8 TRANS Energy'!Q319+'FR-16(7)(v)-12 DIST Energy'!Q319","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q319+'FR-16(7)(v)-9 TRANS Cust'!Q319+'FR-16(7)(v)-13 DIST Cust'!Q319","v":0},{"$f":"SUM(G319:I319)","v":0},{"$f":"F319-J319","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C320","v":"POST RETIREMENT BENEFITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D320","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q320","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q320+'FR-16(7)(v)-7 TRANS Demand'!Q320+'FR-16(7)(v)-11 DIST Demand'!Q320","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q320+'FR-16(7)(v)-8 TRANS Energy'!Q320+'FR-16(7)(v)-12 DIST Energy'!Q320","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q320+'FR-16(7)(v)-9 TRANS Cust'!Q320+'FR-16(7)(v)-13 DIST Cust'!Q320","v":0},{"$f":"SUM(G320:I320)","v":0},{"$f":"F320-J320","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C321","v":"INVESTMENT TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D321","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q321","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q321+'FR-16(7)(v)-7 TRANS Demand'!Q321+'FR-16(7)(v)-11 DIST Demand'!Q321","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q321+'FR-16(7)(v)-8 TRANS Energy'!Q321+'FR-16(7)(v)-12 DIST Energy'!Q321","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q321+'FR-16(7)(v)-9 TRANS Cust'!Q321+'FR-16(7)(v)-13 DIST Cust'!Q321","v":0},{"$f":"SUM(G321:I321)","v":0},{"$f":"F321-J321","v":0}]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C322","v":"  TOTAL OTHER SUBTRACTIVE ADJUSTMENTS"},null,null,{"$f":"SUM(F317:F321)","v":162},6,0,156,162,0]
[35]
[36,{"$f":"'FR-16(7)(v)-1 Functional'!B324","v":"TOTAL SUBTRACTIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F322+F315+F301","v":304764},9201,110,295453,304764,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-9&\" OF \"&Pages2","v":"PAGE 6 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ADDITIVE RATE BASE ADJUSTMENTS",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.1",null,null,null,3,4,5]
[1,"OTHER ACCUMULATED DEFERRED INCOME TAXES"]
[2," ACCUM DEF INC TAXES (190)"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C338","v":"UNCOLLECTIBLE ACCTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D338","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q338","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q338+'FR-16(7)(v)-7 TRANS Demand'!Q338+'FR-16(7)(v)-11 DIST Demand'!Q338","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q338+'FR-16(7)(v)-8 TRANS Energy'!Q338+'FR-16(7)(v)-12 DIST Energy'!Q338","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q338+'FR-16(7)(v)-9 TRANS Cust'!Q338+'FR-16(7)(v)-13 DIST Cust'!Q338","v":0},{"$f":"SUM(G338:I338)","v":0},{"$f":"F338-J338","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C339","v":"CASH FLOW HEDGE"},{"$f":"'FR-16(7)(v)-1 Functional'!D339","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q339","v":-323},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q339+'FR-16(7)(v)-7 TRANS Demand'!Q339+'FR-16(7)(v)-11 DIST Demand'!Q339","v":-2},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q339+'FR-16(7)(v)-8 TRANS Energy'!Q339+'FR-16(7)(v)-12 DIST Energy'!Q339","v":-2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q339+'FR-16(7)(v)-9 TRANS Cust'!Q339+'FR-16(7)(v)-13 DIST Cust'!Q339","v":-319},-323,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C340","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D340","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q340","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q340+'FR-16(7)(v)-7 TRANS Demand'!Q340+'FR-16(7)(v)-11 DIST Demand'!Q340","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q340+'FR-16(7)(v)-8 TRANS Energy'!Q340+'FR-16(7)(v)-12 DIST Energy'!Q340","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q340+'FR-16(7)(v)-9 TRANS Cust'!Q340+'FR-16(7)(v)-13 DIST Cust'!Q340","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C341","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D341","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q341","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q341+'FR-16(7)(v)-7 TRANS Demand'!Q341+'FR-16(7)(v)-11 DIST Demand'!Q341","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q341+'FR-16(7)(v)-8 TRANS Energy'!Q341+'FR-16(7)(v)-12 DIST Energy'!Q341","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q341+'FR-16(7)(v)-9 TRANS Cust'!Q341+'FR-16(7)(v)-13 DIST Cust'!Q341","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C342","v":"ELECTRIC METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D342","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q342","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q342+'FR-16(7)(v)-7 TRANS Demand'!Q342+'FR-16(7)(v)-11 DIST Demand'!Q342","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q342+'FR-16(7)(v)-8 TRANS Energy'!Q342+'FR-16(7)(v)-12 DIST Energy'!Q342","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q342+'FR-16(7)(v)-9 TRANS Cust'!Q342+'FR-16(7)(v)-13 DIST Cust'!Q342","v":0},0,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C343","v":"UNAMORTIZED DEBT PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D343","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q343","v":13},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q343+'FR-16(7)(v)-7 TRANS Demand'!Q343+'FR-16(7)(v)-11 DIST Demand'!Q343","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q343+'FR-16(7)(v)-8 TRANS Energy'!Q343+'FR-16(7)(v)-12 DIST Energy'!Q343","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q343+'FR-16(7)(v)-9 TRANS Cust'!Q343+'FR-16(7)(v)-13 DIST Cust'!Q343","v":13},13,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C344","v":"ARO CUMULATIVE EFFECT"},{"$f":"'FR-16(7)(v)-1 Functional'!D344","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q344","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q344+'FR-16(7)(v)-7 TRANS Demand'!Q344+'FR-16(7)(v)-11 DIST Demand'!Q344","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q344+'FR-16(7)(v)-8 TRANS Energy'!Q344+'FR-16(7)(v)-12 DIST Energy'!Q344","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q344+'FR-16(7)(v)-9 TRANS Cust'!Q344+'FR-16(7)(v)-13 DIST Cust'!Q344","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C345","v":"RETIREMENT PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D345","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q345","v":-7828},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q345+'FR-16(7)(v)-7 TRANS Demand'!Q345+'FR-16(7)(v)-11 DIST Demand'!Q345","v":-47},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q345+'FR-16(7)(v)-8 TRANS Energy'!Q345+'FR-16(7)(v)-12 DIST Energy'!Q345","v":-44},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q345+'FR-16(7)(v)-9 TRANS Cust'!Q345+'FR-16(7)(v)-13 DIST Cust'!Q345","v":-7737},-7828,0]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C346","v":"POST RETIREMENT BENEFITS "},{"$f":"'FR-16(7)(v)-1 Functional'!D346","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q346","v":-3022},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q346+'FR-16(7)(v)-7 TRANS Demand'!Q346+'FR-16(7)(v)-11 DIST Demand'!Q346","v":-18},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q346+'FR-16(7)(v)-8 TRANS Energy'!Q346+'FR-16(7)(v)-12 DIST Energy'!Q346","v":-17},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q346+'FR-16(7)(v)-9 TRANS Cust'!Q346+'FR-16(7)(v)-13 DIST Cust'!Q346","v":-2987},-3022,0]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C347","v":"POST RETIREMENT BENEFITS - HEALTH CARE"},{"$f":"'FR-16(7)(v)-1 Functional'!D347","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q347","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q347+'FR-16(7)(v)-7 TRANS Demand'!Q347+'FR-16(7)(v)-11 DIST Demand'!Q347","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q347+'FR-16(7)(v)-8 TRANS Energy'!Q347+'FR-16(7)(v)-12 DIST Energy'!Q347","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q347+'FR-16(7)(v)-9 TRANS Cust'!Q347+'FR-16(7)(v)-13 DIST Cust'!Q347","v":0},0,0]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C348","v":"POST EMPLOYMENT BENEFITS - SFAS 112"},{"$f":"'FR-16(7)(v)-1 Functional'!D348","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q348","v":-177},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q348+'FR-16(7)(v)-7 TRANS Demand'!Q348+'FR-16(7)(v)-11 DIST Demand'!Q348","v":-1},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q348+'FR-16(7)(v)-8 TRANS Energy'!Q348+'FR-16(7)(v)-12 DIST Energy'!Q348","v":-1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q348+'FR-16(7)(v)-9 TRANS Cust'!Q348+'FR-16(7)(v)-13 DIST Cust'!Q348","v":-175},-177,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C349","v":"SUPPLEMENTAL PENSION PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D349","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q349","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q349+'FR-16(7)(v)-7 TRANS Demand'!Q349+'FR-16(7)(v)-11 DIST Demand'!Q349","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q349+'FR-16(7)(v)-8 TRANS Energy'!Q349+'FR-16(7)(v)-12 DIST Energy'!Q349","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q349+'FR-16(7)(v)-9 TRANS Cust'!Q349+'FR-16(7)(v)-13 DIST Cust'!Q349","v":0},0,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C350","v":"INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D350","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q350","v":-238},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q350+'FR-16(7)(v)-7 TRANS Demand'!Q350+'FR-16(7)(v)-11 DIST Demand'!Q350","v":-1},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q350+'FR-16(7)(v)-8 TRANS Energy'!Q350+'FR-16(7)(v)-12 DIST Energy'!Q350","v":-1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q350+'FR-16(7)(v)-9 TRANS Cust'!Q350+'FR-16(7)(v)-13 DIST Cust'!Q350","v":-236},-238,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C351","v":"FEDERAL DEFERRED TAX RECEIVEABLE"},{"$f":"'FR-16(7)(v)-1 Functional'!D351","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q351","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q351+'FR-16(7)(v)-7 TRANS Demand'!Q351+'FR-16(7)(v)-11 DIST Demand'!Q351","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q351+'FR-16(7)(v)-8 TRANS Energy'!Q351+'FR-16(7)(v)-12 DIST Energy'!Q351","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q351+'FR-16(7)(v)-9 TRANS Cust'!Q351+'FR-16(7)(v)-13 DIST Cust'!Q351","v":0},0,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C352","v":"MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D352","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q352","v":-43},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q352+'FR-16(7)(v)-7 TRANS Demand'!Q352+'FR-16(7)(v)-11 DIST Demand'!Q352","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q352+'FR-16(7)(v)-8 TRANS Energy'!Q352+'FR-16(7)(v)-12 DIST Energy'!Q352","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q352+'FR-16(7)(v)-9 TRANS Cust'!Q352+'FR-16(7)(v)-13 DIST Cust'!Q352","v":-43},-43,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C353","v":"DEFERRED TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D353","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q353","v":-535},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q353+'FR-16(7)(v)-7 TRANS Demand'!Q353+'FR-16(7)(v)-11 DIST Demand'!Q353","v":-4},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q353+'FR-16(7)(v)-8 TRANS Energy'!Q353+'FR-16(7)(v)-12 DIST Energy'!Q353","v":-3},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q353+'FR-16(7)(v)-9 TRANS Cust'!Q353+'FR-16(7)(v)-13 DIST Cust'!Q353","v":-528},-535,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C354","v":"NET OPERATING LOSS"},{"$f":"'FR-16(7)(v)-1 Functional'!D354","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q354","v":-3108},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q354+'FR-16(7)(v)-7 TRANS Demand'!Q354+'FR-16(7)(v)-11 DIST Demand'!Q354","v":-138},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q354+'FR-16(7)(v)-8 TRANS Energy'!Q354+'FR-16(7)(v)-12 DIST Energy'!Q354","v":-1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q354+'FR-16(7)(v)-9 TRANS Cust'!Q354+'FR-16(7)(v)-13 DIST Cust'!Q354","v":-2969},-3108,0]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C355","v":"401K INCENTIVE PLAN"},{"$f":"'FR-16(7)(v)-1 Functional'!D355","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q355","v":-11},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q355+'FR-16(7)(v)-7 TRANS Demand'!Q355+'FR-16(7)(v)-11 DIST Demand'!Q355","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q355+'FR-16(7)(v)-8 TRANS Energy'!Q355+'FR-16(7)(v)-12 DIST Energy'!Q355","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q355+'FR-16(7)(v)-9 TRANS Cust'!Q355+'FR-16(7)(v)-13 DIST Cust'!Q355","v":-11},-11,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C356","v":"ENVIRONMENTAL RESERVE"},{"$f":"'FR-16(7)(v)-1 Functional'!D356","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q356","v":98},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q356+'FR-16(7)(v)-7 TRANS Demand'!Q356+'FR-16(7)(v)-11 DIST Demand'!Q356","v":4},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q356+'FR-16(7)(v)-8 TRANS Energy'!Q356+'FR-16(7)(v)-12 DIST Energy'!Q356","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q356+'FR-16(7)(v)-9 TRANS Cust'!Q356+'FR-16(7)(v)-13 DIST Cust'!Q356","v":94},98,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C357","v":"VACATION PAY ACCRUALS"},{"$f":"'FR-16(7)(v)-1 Functional'!D357","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q357","v":-1376},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q357+'FR-16(7)(v)-7 TRANS Demand'!Q357+'FR-16(7)(v)-11 DIST Demand'!Q357","v":-9},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q357+'FR-16(7)(v)-8 TRANS Energy'!Q357+'FR-16(7)(v)-12 DIST Energy'!Q357","v":-8},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q357+'FR-16(7)(v)-9 TRANS Cust'!Q357+'FR-16(7)(v)-13 DIST Cust'!Q357","v":-1359},-1376,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C358","v":"DEMAND SIDE MANAGEMENT DEFERRAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D358","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q358","v":1826},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q358+'FR-16(7)(v)-7 TRANS Demand'!Q358+'FR-16(7)(v)-11 DIST Demand'!Q358","v":81},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q358+'FR-16(7)(v)-8 TRANS Energy'!Q358+'FR-16(7)(v)-12 DIST Energy'!Q358","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q358+'FR-16(7)(v)-9 TRANS Cust'!Q358+'FR-16(7)(v)-13 DIST Cust'!Q358","v":1745},1826,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C359","v":"METERS & TRANSFORMERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D359","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q359","v":-203},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q359+'FR-16(7)(v)-7 TRANS Demand'!Q359+'FR-16(7)(v)-11 DIST Demand'!Q359","v":-9},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q359+'FR-16(7)(v)-8 TRANS Energy'!Q359+'FR-16(7)(v)-12 DIST Energy'!Q359","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q359+'FR-16(7)(v)-9 TRANS Cust'!Q359+'FR-16(7)(v)-13 DIST Cust'!Q359","v":-194},-203,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C360","v":"INJURIES & DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D360","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q360","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q360+'FR-16(7)(v)-7 TRANS Demand'!Q360+'FR-16(7)(v)-11 DIST Demand'!Q360","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q360+'FR-16(7)(v)-8 TRANS Energy'!Q360+'FR-16(7)(v)-12 DIST Energy'!Q360","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q360+'FR-16(7)(v)-9 TRANS Cust'!Q360+'FR-16(7)(v)-13 DIST Cust'!Q360","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C361","v":"  TOTAL ACCOUNT 190"},null,null,{"$f":"SUM(F337:F360)","v":-14927},-144,-77,-14706,-14927,0]
[27]
[28," OTHER"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C364","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D364","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q364","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q364+'FR-16(7)(v)-7 TRANS Demand'!Q364+'FR-16(7)(v)-11 DIST Demand'!Q364","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q364+'FR-16(7)(v)-8 TRANS Energy'!Q364+'FR-16(7)(v)-12 DIST Energy'!Q364","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q364+'FR-16(7)(v)-9 TRANS Cust'!Q364+'FR-16(7)(v)-13 DIST Cust'!Q364","v":0},{"$f":"SUM(G364:I364)","v":0},{"$f":"F364-J364","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C365","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D365","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q365","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q365+'FR-16(7)(v)-7 TRANS Demand'!Q365+'FR-16(7)(v)-11 DIST Demand'!Q365","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q365+'FR-16(7)(v)-8 TRANS Energy'!Q365+'FR-16(7)(v)-12 DIST Energy'!Q365","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q365+'FR-16(7)(v)-9 TRANS Cust'!Q365+'FR-16(7)(v)-13 DIST Cust'!Q365","v":0},{"$f":"SUM(G365:I365)","v":0},{"$f":"F365-J365","v":0}]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C366","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D366","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q366","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q366+'FR-16(7)(v)-7 TRANS Demand'!Q366+'FR-16(7)(v)-11 DIST Demand'!Q366","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q366+'FR-16(7)(v)-8 TRANS Energy'!Q366+'FR-16(7)(v)-12 DIST Energy'!Q366","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q366+'FR-16(7)(v)-9 TRANS Cust'!Q366+'FR-16(7)(v)-13 DIST Cust'!Q366","v":0},{"$f":"SUM(G366:I366)","v":0},{"$f":"F366-J366","v":0}]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C367","v":"  OTHER"},null,null,{"$f":"SUM(F364:F366)","v":0},{"$f":"SUM(G363:G366)","v":0},{"$f":"SUM(H363:H366)","v":0},{"$f":"SUM(I363:I366)","v":0},{"$f":"SUM(J363:J366)","v":0},{"$f":"SUM(K363:K366)","v":0}]
[33,null,null,null,null," "]
[34,"CONSTRUCTION WORK IN PROGRESS"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C370","v":"PRODUCTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D370","v":"P129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q370","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q370+'FR-16(7)(v)-7 TRANS Demand'!Q370+'FR-16(7)(v)-11 DIST Demand'!Q370","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q370+'FR-16(7)(v)-8 TRANS Energy'!Q370+'FR-16(7)(v)-12 DIST Energy'!Q370","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q370+'FR-16(7)(v)-9 TRANS Cust'!Q370+'FR-16(7)(v)-13 DIST Cust'!Q370","v":0},{"$f":"SUM(G370:I370)","v":0},{"$f":"F370-J370","v":0}]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C371","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D371","v":"T129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q371","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q371+'FR-16(7)(v)-7 TRANS Demand'!Q371+'FR-16(7)(v)-11 DIST Demand'!Q371","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q371+'FR-16(7)(v)-8 TRANS Energy'!Q371+'FR-16(7)(v)-12 DIST Energy'!Q371","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q371+'FR-16(7)(v)-9 TRANS Cust'!Q371+'FR-16(7)(v)-13 DIST Cust'!Q371","v":0},{"$f":"SUM(G371:I371)","v":0},{"$f":"F371-J371","v":0}]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C372","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D372","v":"D149"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q372","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q372+'FR-16(7)(v)-7 TRANS Demand'!Q372+'FR-16(7)(v)-11 DIST Demand'!Q372","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q372+'FR-16(7)(v)-8 TRANS Energy'!Q372+'FR-16(7)(v)-12 DIST Energy'!Q372","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q372+'FR-16(7)(v)-9 TRANS Cust'!Q372+'FR-16(7)(v)-13 DIST Cust'!Q372","v":0},{"$f":"SUM(G372:I372)","v":0},{"$f":"F372-J372","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C373","v":"COMMON"},{"$f":"'FR-16(7)(v)-1 Functional'!D373","v":"C129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q373","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q373+'FR-16(7)(v)-7 TRANS Demand'!Q373+'FR-16(7)(v)-11 DIST Demand'!Q373","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q373+'FR-16(7)(v)-8 TRANS Energy'!Q373+'FR-16(7)(v)-12 DIST Energy'!Q373","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q373+'FR-16(7)(v)-9 TRANS Cust'!Q373+'FR-16(7)(v)-13 DIST Cust'!Q373","v":0},{"$f":"SUM(G373:I373)","v":0},{"$f":"F373-J373","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C374","v":"GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D374","v":"G129"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q374","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q374+'FR-16(7)(v)-7 TRANS Demand'!Q374+'FR-16(7)(v)-11 DIST Demand'!Q374","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q374+'FR-16(7)(v)-8 TRANS Energy'!Q374+'FR-16(7)(v)-12 DIST Energy'!Q374","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q374+'FR-16(7)(v)-9 TRANS Cust'!Q374+'FR-16(7)(v)-13 DIST Cust'!Q374","v":0},{"$f":"SUM(G374:I374)","v":0},{"$f":"F374-J374","v":0}]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C375","v":"TOTAL CONSTRUCTION WORK IN PROGRESS"},null,null,{"$f":"SUM(F370:F374)","v":0},0,0,0,0,0]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B377","v":"TOTAL ADDITIVE RATE BASE ADJUSTMENTS"},null,null,null,{"$f":"F361+F367+F375","v":-14927},-144,-77,-14706,-14927,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-8&\" OF \"&Pages2","v":"PAGE 7 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","WORKING CAPITAL",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 5.2",null,null,null,3,4,5]
[]
[1,"NET ORIGINAL COST RATE BASE",null,null,null,{"$f":"F277-F324+F377","v":430658},23978,-16,406696,430658,0]
[2]
[3,"WORKING CAPITAL"]
[4]
[5,"PLANT MATERIALS & SUPPLIES"]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C395","v":"OTHER MATERIALS & SUPPLIES"},{"$f":"'FR-16(7)(v)-1 Functional'!D395","v":"PD29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q395","v":51735},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q395+'FR-16(7)(v)-7 TRANS Demand'!Q395+'FR-16(7)(v)-11 DIST Demand'!Q395","v":388},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q395+'FR-16(7)(v)-8 TRANS Energy'!Q395+'FR-16(7)(v)-12 DIST Energy'!Q395","v":199},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q395+'FR-16(7)(v)-9 TRANS Cust'!Q395+'FR-16(7)(v)-13 DIST Cust'!Q395","v":51148},{"$f":"SUM(G395:I395)","v":51735},{"$f":"F395-J395","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C396","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D396","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q396","v":798},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q396+'FR-16(7)(v)-7 TRANS Demand'!Q396+'FR-16(7)(v)-11 DIST Demand'!Q396","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q396+'FR-16(7)(v)-8 TRANS Energy'!Q396+'FR-16(7)(v)-12 DIST Energy'!Q396","v":798},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q396+'FR-16(7)(v)-9 TRANS Cust'!Q396+'FR-16(7)(v)-13 DIST Cust'!Q396","v":0},{"$f":"SUM(G396:I396)","v":798},{"$f":"F396-J396","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C397","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D397","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q397","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q397+'FR-16(7)(v)-7 TRANS Demand'!Q397+'FR-16(7)(v)-11 DIST Demand'!Q397","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q397+'FR-16(7)(v)-8 TRANS Energy'!Q397+'FR-16(7)(v)-12 DIST Energy'!Q397","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q397+'FR-16(7)(v)-9 TRANS Cust'!Q397+'FR-16(7)(v)-13 DIST Cust'!Q397","v":0},{"$f":"SUM(G397:I397)","v":0},{"$f":"F397-J397","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C398","v":"  TOTAL PLANT MATS. & SUPPLIES"},null,null,{"$f":"SUM(F394:F397)","v":52533},388,997,51148,52533,0]
[10,"TOTAL MATERIALS & SUPPLIES",null,null,null,{"$f":"F398","v":52533},388,997,51148,52533,0]
[11]
[12,"PREPAYMENTS"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C402","v":"INSURANCE GENERAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D402","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q402","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q402+'FR-16(7)(v)-7 TRANS Demand'!Q402+'FR-16(7)(v)-11 DIST Demand'!Q402","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q402+'FR-16(7)(v)-8 TRANS Energy'!Q402+'FR-16(7)(v)-12 DIST Energy'!Q402","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q402+'FR-16(7)(v)-9 TRANS Cust'!Q402+'FR-16(7)(v)-13 DIST Cust'!Q402","v":0},{"$f":"SUM(G402:I402)","v":0},{"$f":"F402-J402","v":0}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C403","v":"EXCISE TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D403","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q403","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q403+'FR-16(7)(v)-7 TRANS Demand'!Q403+'FR-16(7)(v)-11 DIST Demand'!Q403","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q403+'FR-16(7)(v)-8 TRANS Energy'!Q403+'FR-16(7)(v)-12 DIST Energy'!Q403","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q403+'FR-16(7)(v)-9 TRANS Cust'!Q403+'FR-16(7)(v)-13 DIST Cust'!Q403","v":0},{"$f":"SUM(G403:I403)","v":0},{"$f":"F403-J403","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C404","v":"COLLATERAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D404","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q404","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q404+'FR-16(7)(v)-7 TRANS Demand'!Q404+'FR-16(7)(v)-11 DIST Demand'!Q404","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q404+'FR-16(7)(v)-8 TRANS Energy'!Q404+'FR-16(7)(v)-12 DIST Energy'!Q404","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q404+'FR-16(7)(v)-9 TRANS Cust'!Q404+'FR-16(7)(v)-13 DIST Cust'!Q404","v":0},{"$f":"SUM(G404:I404)","v":0},{"$f":"F404-J404","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C405","v":"  TOTAL PREPAYMENTS"},null,null,{"$f":"SUM(F401:F404)","v":0},0,0,0,0,0]
[17]
[18,"AUTO CALC (O&M-ELECTRIC FUEL COST)/8",null,null,null,{"$f":"IF(WorkingCap=\"No\",0,ROUND((F549-F447-F448)/8,0))","v":0},{"$f":"F407-SUM(H407:I407)","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((H549-H447-H448)/8,0))","v":0},{"$f":"IF(WorkingCap=\"No\",0,ROUND((I549-I447-I448)/8,0))","v":0},{"$f":"SUM(G407:I407)","v":0},{"$f":"F407-J407","v":0}]
[19,"  TOTAL WORKING CASH",null,null,null,{"$f":"F407","v":0},0,0,0,0,0]
[20]
[21,"MISCELLANEOUS WORKING CAPITAL"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C411","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D411","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q411","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q411+'FR-16(7)(v)-7 TRANS Demand'!Q411+'FR-16(7)(v)-11 DIST Demand'!Q411","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q411+'FR-16(7)(v)-8 TRANS Energy'!Q411+'FR-16(7)(v)-12 DIST Energy'!Q411","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q411+'FR-16(7)(v)-9 TRANS Cust'!Q411+'FR-16(7)(v)-13 DIST Cust'!Q411","v":0},{"$f":"SUM(G411:I411)","v":0},{"$f":"F411-J411","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C412","v":"PIPP UNCOLLECTIBLES"},{"$f":"'FR-16(7)(v)-1 Functional'!D412","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q412","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q412+'FR-16(7)(v)-7 TRANS Demand'!Q412+'FR-16(7)(v)-11 DIST Demand'!Q412","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q412+'FR-16(7)(v)-8 TRANS Energy'!Q412+'FR-16(7)(v)-12 DIST Energy'!Q412","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q412+'FR-16(7)(v)-9 TRANS Cust'!Q412+'FR-16(7)(v)-13 DIST Cust'!Q412","v":0},{"$f":"SUM(G412:I412)","v":0},{"$f":"F412-J412","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C413","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D413","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q413","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q413+'FR-16(7)(v)-7 TRANS Demand'!Q413+'FR-16(7)(v)-11 DIST Demand'!Q413","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q413+'FR-16(7)(v)-8 TRANS Energy'!Q413+'FR-16(7)(v)-12 DIST Energy'!Q413","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q413+'FR-16(7)(v)-9 TRANS Cust'!Q413+'FR-16(7)(v)-13 DIST Cust'!Q413","v":0},{"$f":"SUM(G413:I413)","v":0},{"$f":"F413-J413","v":0}]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C414","v":"  TOTAL MISC WORK CAPITAL"},null,null,{"$f":"SUM(F410:F413)","v":0},0,0,0,0,0]
[26]
[27,"TOTAL WORKING CAPITAL",null,null,null,{"$f":"F399+F405+F408+F414","v":52533},388,997,51148,52533,0]
[28,"PRELIMINARY SUMMARY"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C418","v":"TOTAL ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"-F324","v":-304764},-9201,-110,-295453,-304764,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C419","v":"TOTAL OTHER ACCUMULATED DEFERRED INCOME TAXES"},null,null,{"$f":"F377","v":-14927},-144,-77,-14706,-14927,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C420","v":"TOTAL WORKING CAPITAL"},null,null,{"$f":"F416","v":52533},388,997,51148,52533,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C421","v":"  TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"SUM(F417:F420)","v":-267158},-8957,810,-259011,-267158,0]
[33]
[34,"RATE BASE CALCULATION"]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C424","v":"NET ELECTRIC PLANT IN SERVICE"},null,null,{"$f":"F277","v":750349},33323,171,716855,750349,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C425","v":"TOTAL RATE BASE ADJUSTMENTS"},null,null,{"$f":"F421","v":-267158},-8957,810,-259011,-267158,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C426","v":"  TOTAL RATE BASE"},null,null,{"$f":"SUM(F423:F425)","v":483191},24366,981,457844,483191,0]
[38]
[39,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"$F$811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2},{"$f":"F811","v":7.0899999999999991E-2}]
[40,"RETURN ON RATE BASE",null,null,null,{"$f":"ROUND(F428*F426,0)","v":34258},{"$f":"F429-SUM(H429:I429)","v":1727},{"$f":"ROUND(H426*H428,0)","v":70},{"$f":"ROUND(I426*I428,0)","v":32461},{"$f":"SUM(G429:I429)","v":34258},{"$f":"ROUND(K426*K428,0)","v":0}]
[41]
[42,{"$f":"'FR-16(7)(v)-1 Functional'!B431","v":"CAPITALIZATION ALLOCATED TO ELECTRIC OPERATIONS"},null,{"$f":"'FR-16(7)(v)-1 Functional'!D431","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q431","v":514293},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q431+'FR-16(7)(v)-7 TRANS Demand'!Q431+'FR-16(7)(v)-11 DIST Demand'!Q431","v":25929},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q431+'FR-16(7)(v)-8 TRANS Energy'!Q431+'FR-16(7)(v)-12 DIST Energy'!Q431","v":1051},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q431+'FR-16(7)(v)-9 TRANS Cust'!Q431+'FR-16(7)(v)-13 DIST Cust'!Q431","v":487313},{"$f":"SUM(G431:I431)","v":514293},{"$f":"F431-J431","v":0}]
[43,{"$f":"'FR-16(7)(v)-1 Functional'!B432","v":"TOTAL RATE OF RETURN ALLOWABLE"},null,null,null,{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2},{"$f":"RofR","v":7.0830000000000004E-2}]
[44,{"$f":"'FR-16(7)(v)-1 Functional'!B433","v":"RETURN ON CAPITALIZATION"},null,null,null,{"$f":"ROUND(F431*F432,0)","v":36427},{"$f":"F433-H433-I433","v":1837},{"$f":"ROUND(H431*H432,0)","v":74},{"$f":"ROUND(I431*I432,0)","v":34516},{"$f":"ROUND(J431*J432,0)","v":36427},{"$f":"F433-J433","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-7&\" OF \"&Pages2","v":"PAGE 8 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6",null,null,null,3,4,5]
[1,"PRODUCTION O&M"]
[2,{"$f":"'FR-16(7)(v)-1 Functional'!B446","v":"ENERGY RELATED PRODUCTION O&M"}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C447","v":"FUEL"},{"$f":"'FR-16(7)(v)-1 Functional'!D447","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q447","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q447+'FR-16(7)(v)-7 TRANS Demand'!Q447+'FR-16(7)(v)-11 DIST Demand'!Q447","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q447+'FR-16(7)(v)-8 TRANS Energy'!Q447+'FR-16(7)(v)-12 DIST Energy'!Q447","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q447+'FR-16(7)(v)-9 TRANS Cust'!Q447+'FR-16(7)(v)-13 DIST Cust'!Q447","v":0},{"$f":"SUM(G447:I447)","v":0},{"$f":"F447-J447","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C448","v":"FUEL AND PURCHASED POWER ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D448","v":"K302"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q448","v":4276},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q448+'FR-16(7)(v)-7 TRANS Demand'!Q448+'FR-16(7)(v)-11 DIST Demand'!Q448","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q448+'FR-16(7)(v)-8 TRANS Energy'!Q448+'FR-16(7)(v)-12 DIST Energy'!Q448","v":4276},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q448+'FR-16(7)(v)-9 TRANS Cust'!Q448+'FR-16(7)(v)-13 DIST Cust'!Q448","v":0},4276,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C449","v":"EMISSION ALLOWANCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D449","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q449","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q449+'FR-16(7)(v)-7 TRANS Demand'!Q449+'FR-16(7)(v)-11 DIST Demand'!Q449","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q449+'FR-16(7)(v)-8 TRANS Energy'!Q449+'FR-16(7)(v)-12 DIST Energy'!Q449","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q449+'FR-16(7)(v)-9 TRANS Cust'!Q449+'FR-16(7)(v)-13 DIST Cust'!Q449","v":0},0,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C450","v":"ELIMINATE EMISSION ALLOW & OTHER VAR COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D450","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q450","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q450+'FR-16(7)(v)-7 TRANS Demand'!Q450+'FR-16(7)(v)-11 DIST Demand'!Q450","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q450+'FR-16(7)(v)-8 TRANS Energy'!Q450+'FR-16(7)(v)-12 DIST Energy'!Q450","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q450+'FR-16(7)(v)-9 TRANS Cust'!Q450+'FR-16(7)(v)-13 DIST Cust'!Q450","v":0},0,0]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C451","v":"OTHER PRODUCTION EXPENSE - MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D451","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q451","v":1930},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q451+'FR-16(7)(v)-7 TRANS Demand'!Q451+'FR-16(7)(v)-11 DIST Demand'!Q451","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q451+'FR-16(7)(v)-8 TRANS Energy'!Q451+'FR-16(7)(v)-12 DIST Energy'!Q451","v":1930},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q451+'FR-16(7)(v)-9 TRANS Cust'!Q451+'FR-16(7)(v)-13 DIST Cust'!Q451","v":0},1930,0]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C452","v":"MISO TRANSMISSION CHARGES - ACCT 555"},{"$f":"'FR-16(7)(v)-1 Functional'!D452","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q452","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q452+'FR-16(7)(v)-7 TRANS Demand'!Q452+'FR-16(7)(v)-11 DIST Demand'!Q452","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q452+'FR-16(7)(v)-8 TRANS Energy'!Q452+'FR-16(7)(v)-12 DIST Energy'!Q452","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q452+'FR-16(7)(v)-9 TRANS Cust'!Q452+'FR-16(7)(v)-13 DIST Cust'!Q452","v":0},0,0]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C453","v":"  TOTAL ENERGY RELATED"},null,null,{"$f":"SUM(F447:F452)","v":6206},0,6206,0,6206,0]
[10]
[11,"DEMAND RELATED & OTHER PROD O&M"]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C456","v":"OTHER PRODUCTION EXPENSES - OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D456","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q456","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q456+'FR-16(7)(v)-7 TRANS Demand'!Q456+'FR-16(7)(v)-11 DIST Demand'!Q456","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q456+'FR-16(7)(v)-8 TRANS Energy'!Q456+'FR-16(7)(v)-12 DIST Energy'!Q456","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q456+'FR-16(7)(v)-9 TRANS Cust'!Q456+'FR-16(7)(v)-13 DIST Cust'!Q456","v":0},{"$f":"SUM(G456:I456)","v":0},{"$f":"F456-J456","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C457","v":"  TOTAL DEMAND REL & OTH PROD O&M "},null,null,{"$f":"SUM(F455:F456)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL PRODUCTION O&M",null,null," ",{"$f":"F457+F453","v":6206},0,6206,0,6206,0]
[16]
[17,"TRANSMISSION O & M"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C462","v":"TRANSFORMER LEASE PAYMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D462","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q462","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q462+'FR-16(7)(v)-7 TRANS Demand'!Q462+'FR-16(7)(v)-11 DIST Demand'!Q462","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q462+'FR-16(7)(v)-8 TRANS Energy'!Q462+'FR-16(7)(v)-12 DIST Energy'!Q462","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q462+'FR-16(7)(v)-9 TRANS Cust'!Q462+'FR-16(7)(v)-13 DIST Cust'!Q462","v":0},{"$f":"SUM(G462:I462)","v":0},{"$f":"F462-J462","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C463","v":"OTHER TRANSMISSION"},{"$f":"'FR-16(7)(v)-1 Functional'!D463","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q463","v":797},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q463+'FR-16(7)(v)-7 TRANS Demand'!Q463+'FR-16(7)(v)-11 DIST Demand'!Q463","v":797},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q463+'FR-16(7)(v)-8 TRANS Energy'!Q463+'FR-16(7)(v)-12 DIST Energy'!Q463","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q463+'FR-16(7)(v)-9 TRANS Cust'!Q463+'FR-16(7)(v)-13 DIST Cust'!Q463","v":0},{"$f":"SUM(G463:I463)","v":797},{"$f":"F463-J463","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C464","v":"MISCELLANEOUS ADJUSTMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D464","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q464","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q464+'FR-16(7)(v)-7 TRANS Demand'!Q464+'FR-16(7)(v)-11 DIST Demand'!Q464","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q464+'FR-16(7)(v)-8 TRANS Energy'!Q464+'FR-16(7)(v)-12 DIST Energy'!Q464","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q464+'FR-16(7)(v)-9 TRANS Cust'!Q464+'FR-16(7)(v)-13 DIST Cust'!Q464","v":0},{"$f":"SUM(G464:I464)","v":0},{"$f":"F464-J464","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C465","v":"NETWORK SERVICE RATES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D465","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q465","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q465+'FR-16(7)(v)-7 TRANS Demand'!Q465+'FR-16(7)(v)-11 DIST Demand'!Q465","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q465+'FR-16(7)(v)-8 TRANS Energy'!Q465+'FR-16(7)(v)-12 DIST Energy'!Q465","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q465+'FR-16(7)(v)-9 TRANS Cust'!Q465+'FR-16(7)(v)-13 DIST Cust'!Q465","v":0},{"$f":"SUM(G465:I465)","v":0},{"$f":"F465-J465","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C466","v":"  TOTAL TRANSMISSION O & M"},null,null,{"$f":"SUM(F462:F465)","v":797},797,0,0,797,0]
[23]
[24,"REGIONAL MARKET O&M"]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C469","v":"MARKET FACILITATION - MONITORING & COMPLIANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D469","v":"K202"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q469","v":69},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q469+'FR-16(7)(v)-7 TRANS Demand'!Q469+'FR-16(7)(v)-11 DIST Demand'!Q469","v":69},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q469+'FR-16(7)(v)-8 TRANS Energy'!Q469+'FR-16(7)(v)-12 DIST Energy'!Q469","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q469+'FR-16(7)(v)-9 TRANS Cust'!Q469+'FR-16(7)(v)-13 DIST Cust'!Q469","v":0},{"$f":"SUM(G469:I469)","v":69},{"$f":"F469-J469","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C470","v":"TOTAL REGIONAL MARKET O&M"},null,null,{"$f":"SUM(F468:F469)","v":69},69,0,0,69,0]
[27]
[28,"DISTRIBUTION O & M"]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C473","v":"SUBSTATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D473","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q473","v":22},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q473+'FR-16(7)(v)-7 TRANS Demand'!Q473+'FR-16(7)(v)-11 DIST Demand'!Q473","v":22},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q473+'FR-16(7)(v)-8 TRANS Energy'!Q473+'FR-16(7)(v)-12 DIST Energy'!Q473","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q473+'FR-16(7)(v)-9 TRANS Cust'!Q473+'FR-16(7)(v)-13 DIST Cust'!Q473","v":0},{"$f":"SUM(G473:I473)","v":22},{"$f":"F473-J473","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C474","v":"POLES, TOWERS & FIXTURES"},{"$f":"'FR-16(7)(v)-1 Functional'!D474","v":"PL49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q474","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q474+'FR-16(7)(v)-7 TRANS Demand'!Q474+'FR-16(7)(v)-11 DIST Demand'!Q474","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q474+'FR-16(7)(v)-8 TRANS Energy'!Q474+'FR-16(7)(v)-12 DIST Energy'!Q474","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q474+'FR-16(7)(v)-9 TRANS Cust'!Q474+'FR-16(7)(v)-13 DIST Cust'!Q474","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C475","v":"OVERHEAD LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D475","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q475","v":170},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q475+'FR-16(7)(v)-7 TRANS Demand'!Q475+'FR-16(7)(v)-11 DIST Demand'!Q475","v":170},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q475+'FR-16(7)(v)-8 TRANS Energy'!Q475+'FR-16(7)(v)-12 DIST Energy'!Q475","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q475+'FR-16(7)(v)-9 TRANS Cust'!Q475+'FR-16(7)(v)-13 DIST Cust'!Q475","v":0},170,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C476","v":"OVERHEAD LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D476","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q476","v":79},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q476+'FR-16(7)(v)-7 TRANS Demand'!Q476+'FR-16(7)(v)-11 DIST Demand'!Q476","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q476+'FR-16(7)(v)-8 TRANS Energy'!Q476+'FR-16(7)(v)-12 DIST Energy'!Q476","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q476+'FR-16(7)(v)-9 TRANS Cust'!Q476+'FR-16(7)(v)-13 DIST Cust'!Q476","v":79},{"$f":"SUM(G476:I476)","v":79},{"$f":"F476-J476","v":0}]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C477","v":"OVERHEAD LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D477","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q477","v":79},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q477+'FR-16(7)(v)-7 TRANS Demand'!Q477+'FR-16(7)(v)-11 DIST Demand'!Q477","v":79},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q477+'FR-16(7)(v)-8 TRANS Energy'!Q477+'FR-16(7)(v)-12 DIST Energy'!Q477","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q477+'FR-16(7)(v)-9 TRANS Cust'!Q477+'FR-16(7)(v)-13 DIST Cust'!Q477","v":0},79,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C478","v":"OVERHEAD LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D478","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q478","v":31},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q478+'FR-16(7)(v)-7 TRANS Demand'!Q478+'FR-16(7)(v)-11 DIST Demand'!Q478","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q478+'FR-16(7)(v)-8 TRANS Energy'!Q478+'FR-16(7)(v)-12 DIST Energy'!Q478","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q478+'FR-16(7)(v)-9 TRANS Cust'!Q478+'FR-16(7)(v)-13 DIST Cust'!Q478","v":31},31,0]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C479","v":"UNDERGROUND LINES - PRIMARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D479","v":"K205"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q479","v":28},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q479+'FR-16(7)(v)-7 TRANS Demand'!Q479+'FR-16(7)(v)-11 DIST Demand'!Q479","v":28},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q479+'FR-16(7)(v)-8 TRANS Energy'!Q479+'FR-16(7)(v)-12 DIST Energy'!Q479","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q479+'FR-16(7)(v)-9 TRANS Cust'!Q479+'FR-16(7)(v)-13 DIST Cust'!Q479","v":0},28,0]
[36,null,{"$f":"'FR-16(7)(v)-1 Functional'!C480","v":"UNDERGROUND LINES - PRIMARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D480","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q480","v":13},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q480+'FR-16(7)(v)-7 TRANS Demand'!Q480+'FR-16(7)(v)-11 DIST Demand'!Q480","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q480+'FR-16(7)(v)-8 TRANS Energy'!Q480+'FR-16(7)(v)-12 DIST Energy'!Q480","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q480+'FR-16(7)(v)-9 TRANS Cust'!Q480+'FR-16(7)(v)-13 DIST Cust'!Q480","v":13},13,0]
[37,null,{"$f":"'FR-16(7)(v)-1 Functional'!C481","v":"UNDERGROUND LINES - SECONDARY / DEMAND"},{"$f":"'FR-16(7)(v)-1 Functional'!D481","v":"K206"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q481","v":5},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q481+'FR-16(7)(v)-7 TRANS Demand'!Q481+'FR-16(7)(v)-11 DIST Demand'!Q481","v":5},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q481+'FR-16(7)(v)-8 TRANS Energy'!Q481+'FR-16(7)(v)-12 DIST Energy'!Q481","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q481+'FR-16(7)(v)-9 TRANS Cust'!Q481+'FR-16(7)(v)-13 DIST Cust'!Q481","v":0},5,0]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C482","v":"UNDERGROUND LINES - SECONDARY / CUSTOMER"},{"$f":"'FR-16(7)(v)-1 Functional'!D482","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q482","v":4},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q482+'FR-16(7)(v)-7 TRANS Demand'!Q482+'FR-16(7)(v)-11 DIST Demand'!Q482","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q482+'FR-16(7)(v)-8 TRANS Energy'!Q482+'FR-16(7)(v)-12 DIST Energy'!Q482","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q482+'FR-16(7)(v)-9 TRANS Cust'!Q482+'FR-16(7)(v)-13 DIST Cust'!Q482","v":4},4,0]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C483","v":"TRANSFORMERS DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D483","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q483","v":5},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q483+'FR-16(7)(v)-7 TRANS Demand'!Q483+'FR-16(7)(v)-11 DIST Demand'!Q483","v":5},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q483+'FR-16(7)(v)-8 TRANS Energy'!Q483+'FR-16(7)(v)-12 DIST Energy'!Q483","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q483+'FR-16(7)(v)-9 TRANS Cust'!Q483+'FR-16(7)(v)-13 DIST Cust'!Q483","v":0},5,0]
[40,null,{"$f":"'FR-16(7)(v)-1 Functional'!C484","v":"TRANSFORMERS CUSTOMER RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D484","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q484","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q484+'FR-16(7)(v)-7 TRANS Demand'!Q484+'FR-16(7)(v)-11 DIST Demand'!Q484","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q484+'FR-16(7)(v)-8 TRANS Energy'!Q484+'FR-16(7)(v)-12 DIST Energy'!Q484","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q484+'FR-16(7)(v)-9 TRANS Cust'!Q484+'FR-16(7)(v)-13 DIST Cust'!Q484","v":0},{"$f":"SUM(G484:I484)","v":0},{"$f":"F484-J484","v":0}]
[41,null,{"$f":"'FR-16(7)(v)-1 Functional'!C485","v":"OTHER MAINTENANCE"},{"$f":"'FR-16(7)(v)-1 Functional'!D485","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q485","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q485+'FR-16(7)(v)-7 TRANS Demand'!Q485+'FR-16(7)(v)-11 DIST Demand'!Q485","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q485+'FR-16(7)(v)-8 TRANS Energy'!Q485+'FR-16(7)(v)-12 DIST Energy'!Q485","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q485+'FR-16(7)(v)-9 TRANS Cust'!Q485+'FR-16(7)(v)-13 DIST Cust'!Q485","v":0},0,0]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C486","v":"LOAD DISPATCH"},{"$f":"'FR-16(7)(v)-1 Functional'!D486","v":"K215"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q486","v":23},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q486+'FR-16(7)(v)-7 TRANS Demand'!Q486+'FR-16(7)(v)-11 DIST Demand'!Q486","v":23},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q486+'FR-16(7)(v)-8 TRANS Energy'!Q486+'FR-16(7)(v)-12 DIST Energy'!Q486","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q486+'FR-16(7)(v)-9 TRANS Cust'!Q486+'FR-16(7)(v)-13 DIST Cust'!Q486","v":0},23,0]
[43,null,{"$f":"'FR-16(7)(v)-1 Functional'!C487","v":"METERS"},{"$f":"'FR-16(7)(v)-1 Functional'!D487","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q487","v":10140},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q487+'FR-16(7)(v)-7 TRANS Demand'!Q487+'FR-16(7)(v)-11 DIST Demand'!Q487","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q487+'FR-16(7)(v)-8 TRANS Energy'!Q487+'FR-16(7)(v)-12 DIST Energy'!Q487","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q487+'FR-16(7)(v)-9 TRANS Cust'!Q487+'FR-16(7)(v)-13 DIST Cust'!Q487","v":10140},10140,0]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C488","v":"STREET LIGHTING AND SIGNAL SYSTEMS"},{"$f":"'FR-16(7)(v)-1 Functional'!D488","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q488","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q488+'FR-16(7)(v)-7 TRANS Demand'!Q488+'FR-16(7)(v)-11 DIST Demand'!Q488","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q488+'FR-16(7)(v)-8 TRANS Energy'!Q488+'FR-16(7)(v)-12 DIST Energy'!Q488","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q488+'FR-16(7)(v)-9 TRANS Cust'!Q488+'FR-16(7)(v)-13 DIST Cust'!Q488","v":0},0,0]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C489","v":"OTHER OPERATIONS"},{"$f":"'FR-16(7)(v)-1 Functional'!D489","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q489","v":80},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q489+'FR-16(7)(v)-7 TRANS Demand'!Q489+'FR-16(7)(v)-11 DIST Demand'!Q489","v":80},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q489+'FR-16(7)(v)-8 TRANS Energy'!Q489+'FR-16(7)(v)-12 DIST Energy'!Q489","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q489+'FR-16(7)(v)-9 TRANS Cust'!Q489+'FR-16(7)(v)-13 DIST Cust'!Q489","v":0},80,0]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C490","v":"MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D490","v":"K203"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q490","v":219},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q490+'FR-16(7)(v)-7 TRANS Demand'!Q490+'FR-16(7)(v)-11 DIST Demand'!Q490","v":219},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q490+'FR-16(7)(v)-8 TRANS Energy'!Q490+'FR-16(7)(v)-12 DIST Energy'!Q490","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q490+'FR-16(7)(v)-9 TRANS Cust'!Q490+'FR-16(7)(v)-13 DIST Cust'!Q490","v":0},219,0]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C491","v":"AFFILIATED COMPANY RENTS ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D491","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q491","v":146},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q491+'FR-16(7)(v)-7 TRANS Demand'!Q491+'FR-16(7)(v)-11 DIST Demand'!Q491","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q491+'FR-16(7)(v)-8 TRANS Energy'!Q491+'FR-16(7)(v)-12 DIST Energy'!Q491","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q491+'FR-16(7)(v)-9 TRANS Cust'!Q491+'FR-16(7)(v)-13 DIST Cust'!Q491","v":146},146,0]
[48,null,{"$f":"'FR-16(7)(v)-1 Functional'!C492","v":"  TOTAL DISTRIBUTION O & M"},null," ",{"$f":"SUM(F472:F491)","v":11044},631,0,10413,11044,0]
[49,null," "]
[50,"CUSTOMER ACCOUNTING",null,null,null," "]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C495","v":"CUSTOMER ACCOUNTING EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D495","v":"K409"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q495","v":93122},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q495+'FR-16(7)(v)-7 TRANS Demand'!Q495+'FR-16(7)(v)-11 DIST Demand'!Q495","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q495+'FR-16(7)(v)-8 TRANS Energy'!Q495+'FR-16(7)(v)-12 DIST Energy'!Q495","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q495+'FR-16(7)(v)-9 TRANS Cust'!Q495+'FR-16(7)(v)-13 DIST Cust'!Q495","v":93122},{"$f":"SUM(G495:I495)","v":93122},{"$f":"F495-J495","v":0}]
[52,null,{"$f":"'FR-16(7)(v)-1 Functional'!C496","v":"UNCOLLECTIBLE EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D496","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q496","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q496+'FR-16(7)(v)-7 TRANS Demand'!Q496+'FR-16(7)(v)-11 DIST Demand'!Q496","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q496+'FR-16(7)(v)-8 TRANS Energy'!Q496+'FR-16(7)(v)-12 DIST Energy'!Q496","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q496+'FR-16(7)(v)-9 TRANS Cust'!Q496+'FR-16(7)(v)-13 DIST Cust'!Q496","v":0},0,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C497","v":"METER READING"},{"$f":"'FR-16(7)(v)-1 Functional'!D497","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q497","v":12476},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q497+'FR-16(7)(v)-7 TRANS Demand'!Q497+'FR-16(7)(v)-11 DIST Demand'!Q497","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q497+'FR-16(7)(v)-8 TRANS Energy'!Q497+'FR-16(7)(v)-12 DIST Energy'!Q497","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q497+'FR-16(7)(v)-9 TRANS Cust'!Q497+'FR-16(7)(v)-13 DIST Cust'!Q497","v":12476},12476,0]
[54,null,{"$f":"'FR-16(7)(v)-1 Functional'!C498","v":"UNCOLLECTIBLE EXP ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D498","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q498","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q498+'FR-16(7)(v)-7 TRANS Demand'!Q498+'FR-16(7)(v)-11 DIST Demand'!Q498","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q498+'FR-16(7)(v)-8 TRANS Energy'!Q498+'FR-16(7)(v)-12 DIST Energy'!Q498","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q498+'FR-16(7)(v)-9 TRANS Cust'!Q498+'FR-16(7)(v)-13 DIST Cust'!Q498","v":0},0,0]
[55,null,{"$f":"'FR-16(7)(v)-1 Functional'!C499","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D499","v":"K407"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q499","v":-64527},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q499+'FR-16(7)(v)-7 TRANS Demand'!Q499+'FR-16(7)(v)-11 DIST Demand'!Q499","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q499+'FR-16(7)(v)-8 TRANS Energy'!Q499+'FR-16(7)(v)-12 DIST Energy'!Q499","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q499+'FR-16(7)(v)-9 TRANS Cust'!Q499+'FR-16(7)(v)-13 DIST Cust'!Q499","v":-64527},-64527,0]
[56,null,{"$f":"'FR-16(7)(v)-1 Functional'!C500","v":"ELIMINATE REV & EXP - DSM RIDER"},{"$f":"'FR-16(7)(v)-1 Functional'!D500","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q500","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q500+'FR-16(7)(v)-7 TRANS Demand'!Q500+'FR-16(7)(v)-11 DIST Demand'!Q500","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q500+'FR-16(7)(v)-8 TRANS Energy'!Q500+'FR-16(7)(v)-12 DIST Energy'!Q500","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q500+'FR-16(7)(v)-9 TRANS Cust'!Q500+'FR-16(7)(v)-13 DIST Cust'!Q500","v":0},0,0]
[57,null,{"$f":"'FR-16(7)(v)-1 Functional'!C501","v":"SALE OF A/R"},{"$f":"'FR-16(7)(v)-1 Functional'!D501","v":"K411"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q501","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q501+'FR-16(7)(v)-7 TRANS Demand'!Q501+'FR-16(7)(v)-11 DIST Demand'!Q501","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q501+'FR-16(7)(v)-8 TRANS Energy'!Q501+'FR-16(7)(v)-12 DIST Energy'!Q501","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q501+'FR-16(7)(v)-9 TRANS Cust'!Q501+'FR-16(7)(v)-13 DIST Cust'!Q501","v":0},0,0]
[58,null,{"$f":"'FR-16(7)(v)-1 Functional'!C502","v":"ELIMINATE MISC EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D502","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q502","v":-1},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q502+'FR-16(7)(v)-7 TRANS Demand'!Q502+'FR-16(7)(v)-11 DIST Demand'!Q502","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q502+'FR-16(7)(v)-8 TRANS Energy'!Q502+'FR-16(7)(v)-12 DIST Energy'!Q502","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q502+'FR-16(7)(v)-9 TRANS Cust'!Q502+'FR-16(7)(v)-13 DIST Cust'!Q502","v":-1},-1,0]
[59,null,{"$f":"'FR-16(7)(v)-1 Functional'!C503","v":"  TOTAL CUSTOMER ACCT EXPENSE"},null," ",{"$f":"SUM(F494:F502)","v":41070},0,0,41070,41070,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-6&\" OF \"&Pages2","v":"PAGE 9 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","O&M EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 6.1",null,null,null,3,4,5]
[1,"CUSTOMER SERVICE & INFORMATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C516","v":"TOTAL CUST SERVICE & INFO"},{"$f":"'FR-16(7)(v)-1 Functional'!D516","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q516","v":86},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q516+'FR-16(7)(v)-7 TRANS Demand'!Q516+'FR-16(7)(v)-11 DIST Demand'!Q516","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q516+'FR-16(7)(v)-8 TRANS Energy'!Q516+'FR-16(7)(v)-12 DIST Energy'!Q516","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q516+'FR-16(7)(v)-9 TRANS Cust'!Q516+'FR-16(7)(v)-13 DIST Cust'!Q516","v":86},{"$f":"SUM(G516:I516)","v":86},{"$f":"F516-J516","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C517","v":"INFORMATIONAL & INSTRUCTIONAL ADV"},{"$f":"'FR-16(7)(v)-1 Functional'!D517","v":"K405"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q517","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q517+'FR-16(7)(v)-7 TRANS Demand'!Q517+'FR-16(7)(v)-11 DIST Demand'!Q517","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q517+'FR-16(7)(v)-8 TRANS Energy'!Q517+'FR-16(7)(v)-12 DIST Energy'!Q517","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q517+'FR-16(7)(v)-9 TRANS Cust'!Q517+'FR-16(7)(v)-13 DIST Cust'!Q517","v":0},{"$f":"SUM(G517:I517)","v":0},{"$f":"F517-J517","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C518","v":"TOTAL CUSTOMER SERV. & INFO."},null," ",{"$f":"SUM(F516:F517)","v":86},0,0,86,86,0]
[5]
[6,"SALES"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C521","v":"SALES EXPENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D521","v":"K405"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q521","v":54},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q521+'FR-16(7)(v)-7 TRANS Demand'!Q521+'FR-16(7)(v)-11 DIST Demand'!Q521","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q521+'FR-16(7)(v)-8 TRANS Energy'!Q521+'FR-16(7)(v)-12 DIST Energy'!Q521","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q521+'FR-16(7)(v)-9 TRANS Cust'!Q521+'FR-16(7)(v)-13 DIST Cust'!Q521","v":54},{"$f":"SUM(G521:I521)","v":54},{"$f":"F521-J521","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C522","v":"TOTAL SALES EXPENSE"},null," ",{"$f":"SUM(F520:F521)","v":54},0,0,54,54,0]
[9]
[10,"ADMINISTRATIVE & GENERAL "]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C525","v":"PRODUCTION - DEMAND RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D525","v":"P349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q525","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q525+'FR-16(7)(v)-7 TRANS Demand'!Q525+'FR-16(7)(v)-11 DIST Demand'!Q525","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q525+'FR-16(7)(v)-8 TRANS Energy'!Q525+'FR-16(7)(v)-12 DIST Energy'!Q525","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q525+'FR-16(7)(v)-9 TRANS Cust'!Q525+'FR-16(7)(v)-13 DIST Cust'!Q525","v":0},{"$f":"SUM(G525:I525)","v":0},{"$f":"F525-J525","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C526","v":"PRODUCTION - ENERGY RELATED"},{"$f":"'FR-16(7)(v)-1 Functional'!D526","v":"E349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q526","v":196},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q526+'FR-16(7)(v)-7 TRANS Demand'!Q526+'FR-16(7)(v)-11 DIST Demand'!Q526","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q526+'FR-16(7)(v)-8 TRANS Energy'!Q526+'FR-16(7)(v)-12 DIST Energy'!Q526","v":196},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q526+'FR-16(7)(v)-9 TRANS Cust'!Q526+'FR-16(7)(v)-13 DIST Cust'!Q526","v":0},196,0]
[13,null,"TRANSMISSION",{"$f":"'FR-16(7)(v)-1 Functional'!D527","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q527","v":38},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q527+'FR-16(7)(v)-7 TRANS Demand'!Q527+'FR-16(7)(v)-11 DIST Demand'!Q527","v":38},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q527+'FR-16(7)(v)-8 TRANS Energy'!Q527+'FR-16(7)(v)-12 DIST Energy'!Q527","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q527+'FR-16(7)(v)-9 TRANS Cust'!Q527+'FR-16(7)(v)-13 DIST Cust'!Q527","v":0},38,0]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C528","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-1 Functional'!D528","v":"D349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q528","v":3301},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q528+'FR-16(7)(v)-7 TRANS Demand'!Q528+'FR-16(7)(v)-11 DIST Demand'!Q528","v":175},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q528+'FR-16(7)(v)-8 TRANS Energy'!Q528+'FR-16(7)(v)-12 DIST Energy'!Q528","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q528+'FR-16(7)(v)-9 TRANS Cust'!Q528+'FR-16(7)(v)-13 DIST Cust'!Q528","v":3126},3301,0]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C529","v":"CUSTOMER ACCOUNTING"},{"$f":"'FR-16(7)(v)-1 Functional'!D529","v":"C319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q529","v":31125},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q529+'FR-16(7)(v)-7 TRANS Demand'!Q529+'FR-16(7)(v)-11 DIST Demand'!Q529","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q529+'FR-16(7)(v)-8 TRANS Energy'!Q529+'FR-16(7)(v)-12 DIST Energy'!Q529","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q529+'FR-16(7)(v)-9 TRANS Cust'!Q529+'FR-16(7)(v)-13 DIST Cust'!Q529","v":31125},31125,0]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C530","v":"CUSTOMER SERVICE & INFORMATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D530","v":"C331"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q530","v":15},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q530+'FR-16(7)(v)-7 TRANS Demand'!Q530+'FR-16(7)(v)-11 DIST Demand'!Q530","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q530+'FR-16(7)(v)-8 TRANS Energy'!Q530+'FR-16(7)(v)-12 DIST Energy'!Q530","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q530+'FR-16(7)(v)-9 TRANS Cust'!Q530+'FR-16(7)(v)-13 DIST Cust'!Q530","v":15},15,0]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C531","v":"SALES"},{"$f":"'FR-16(7)(v)-1 Functional'!D531","v":"S319"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q531","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q531+'FR-16(7)(v)-7 TRANS Demand'!Q531+'FR-16(7)(v)-11 DIST Demand'!Q531","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q531+'FR-16(7)(v)-8 TRANS Energy'!Q531+'FR-16(7)(v)-12 DIST Energy'!Q531","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q531+'FR-16(7)(v)-9 TRANS Cust'!Q531+'FR-16(7)(v)-13 DIST Cust'!Q531","v":0},0,0]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C532","v":"TOT ADMIN & GEN LESS REG EXP"}," ",null,{"$f":"SUM(F525:F531)","v":34675},213,196,34266,34675,0]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C533","v":"RATE CASE EXPENSE ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D533","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q533","v":229},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q533+'FR-16(7)(v)-7 TRANS Demand'!Q533+'FR-16(7)(v)-11 DIST Demand'!Q533","v":1},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q533+'FR-16(7)(v)-8 TRANS Energy'!Q533+'FR-16(7)(v)-12 DIST Energy'!Q533","v":1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q533+'FR-16(7)(v)-9 TRANS Cust'!Q533+'FR-16(7)(v)-13 DIST Cust'!Q533","v":227},{"$f":"SUM(G533:I533)","v":229},{"$f":"F533-J533","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C534","v":"ELIMINATE MISCELLANEOUS EXPENSES ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D534","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q534","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q534+'FR-16(7)(v)-7 TRANS Demand'!Q534+'FR-16(7)(v)-11 DIST Demand'!Q534","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q534+'FR-16(7)(v)-8 TRANS Energy'!Q534+'FR-16(7)(v)-12 DIST Energy'!Q534","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q534+'FR-16(7)(v)-9 TRANS Cust'!Q534+'FR-16(7)(v)-13 DIST Cust'!Q534","v":0},0,0]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C535","v":"AMI BENEFIT LEVELIZATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D535","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q535","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q535+'FR-16(7)(v)-7 TRANS Demand'!Q535+'FR-16(7)(v)-11 DIST Demand'!Q535","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q535+'FR-16(7)(v)-8 TRANS Energy'!Q535+'FR-16(7)(v)-12 DIST Energy'!Q535","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q535+'FR-16(7)(v)-9 TRANS Cust'!Q535+'FR-16(7)(v)-13 DIST Cust'!Q535","v":0},0,0]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C536","v":"ELIMINATE NON JURIS REG COM EXP"},{"$f":"'FR-16(7)(v)-1 Functional'!D536","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q536","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q536+'FR-16(7)(v)-7 TRANS Demand'!Q536+'FR-16(7)(v)-11 DIST Demand'!Q536","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q536+'FR-16(7)(v)-8 TRANS Energy'!Q536+'FR-16(7)(v)-12 DIST Energy'!Q536","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q536+'FR-16(7)(v)-9 TRANS Cust'!Q536+'FR-16(7)(v)-13 DIST Cust'!Q536","v":0},0,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C537","v":"DSM DEFERRAL - ELECTRIC"},{"$f":"'FR-16(7)(v)-1 Functional'!D537","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q537","v":-158},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q537+'FR-16(7)(v)-7 TRANS Demand'!Q537+'FR-16(7)(v)-11 DIST Demand'!Q537","v":-1},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q537+'FR-16(7)(v)-8 TRANS Energy'!Q537+'FR-16(7)(v)-12 DIST Energy'!Q537","v":-1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q537+'FR-16(7)(v)-9 TRANS Cust'!Q537+'FR-16(7)(v)-13 DIST Cust'!Q537","v":-156},-158,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C538","v":"INJURIES AND DAMAGES"},{"$f":"'FR-16(7)(v)-1 Functional'!D538","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q538","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q538+'FR-16(7)(v)-7 TRANS Demand'!Q538+'FR-16(7)(v)-11 DIST Demand'!Q538","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q538+'FR-16(7)(v)-8 TRANS Energy'!Q538+'FR-16(7)(v)-12 DIST Energy'!Q538","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q538+'FR-16(7)(v)-9 TRANS Cust'!Q538+'FR-16(7)(v)-13 DIST Cust'!Q538","v":0},0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C539","v":"ELIMINATE VOP EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D539","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q539","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q539+'FR-16(7)(v)-7 TRANS Demand'!Q539+'FR-16(7)(v)-11 DIST Demand'!Q539","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q539+'FR-16(7)(v)-8 TRANS Energy'!Q539+'FR-16(7)(v)-12 DIST Energy'!Q539","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q539+'FR-16(7)(v)-9 TRANS Cust'!Q539+'FR-16(7)(v)-13 DIST Cust'!Q539","v":0},0,0]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C540","v":"ELIMINATE MERGER COSTS AND CREDITS"},{"$f":"'FR-16(7)(v)-1 Functional'!D540","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q540","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q540+'FR-16(7)(v)-7 TRANS Demand'!Q540+'FR-16(7)(v)-11 DIST Demand'!Q540","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q540+'FR-16(7)(v)-8 TRANS Energy'!Q540+'FR-16(7)(v)-12 DIST Energy'!Q540","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q540+'FR-16(7)(v)-9 TRANS Cust'!Q540+'FR-16(7)(v)-13 DIST Cust'!Q540","v":0},0,0]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C541","v":"ANNUALIZE KYPSC MAINT TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D541","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q541","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q541+'FR-16(7)(v)-7 TRANS Demand'!Q541+'FR-16(7)(v)-11 DIST Demand'!Q541","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q541+'FR-16(7)(v)-8 TRANS Energy'!Q541+'FR-16(7)(v)-12 DIST Energy'!Q541","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q541+'FR-16(7)(v)-9 TRANS Cust'!Q541+'FR-16(7)(v)-13 DIST Cust'!Q541","v":0},0,0]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C542","v":"CARBON MANAGEMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D542","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q542","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q542+'FR-16(7)(v)-7 TRANS Demand'!Q542+'FR-16(7)(v)-11 DIST Demand'!Q542","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q542+'FR-16(7)(v)-8 TRANS Energy'!Q542+'FR-16(7)(v)-12 DIST Energy'!Q542","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q542+'FR-16(7)(v)-9 TRANS Cust'!Q542+'FR-16(7)(v)-13 DIST Cust'!Q542","v":0},0,0]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C543","v":"ELIMINATE PJM-MISO"},{"$f":"'FR-16(7)(v)-1 Functional'!D543","v":"T349"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q543","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q543+'FR-16(7)(v)-7 TRANS Demand'!Q543+'FR-16(7)(v)-11 DIST Demand'!Q543","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q543+'FR-16(7)(v)-8 TRANS Energy'!Q543+'FR-16(7)(v)-12 DIST Energy'!Q543","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q543+'FR-16(7)(v)-9 TRANS Cust'!Q543+'FR-16(7)(v)-13 DIST Cust'!Q543","v":0},0,0]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C544","v":"ELIMINATE INCENTIVE COMPENSATION ADJUSTMENT"},{"$f":"'FR-16(7)(v)-1 Functional'!D544","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q544","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q544+'FR-16(7)(v)-7 TRANS Demand'!Q544+'FR-16(7)(v)-11 DIST Demand'!Q544","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q544+'FR-16(7)(v)-8 TRANS Energy'!Q544+'FR-16(7)(v)-12 DIST Energy'!Q544","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q544+'FR-16(7)(v)-9 TRANS Cust'!Q544+'FR-16(7)(v)-13 DIST Cust'!Q544","v":0},0,0]
[31,null,{"$f":"'FR-16(7)(v)-1 Functional'!C545","v":"AMORTIZATION OF DEFERRAL ASSET"},{"$f":"'FR-16(7)(v)-1 Functional'!D545","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q545","v":885},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q545+'FR-16(7)(v)-7 TRANS Demand'!Q545+'FR-16(7)(v)-11 DIST Demand'!Q545","v":5},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q545+'FR-16(7)(v)-8 TRANS Energy'!Q545+'FR-16(7)(v)-12 DIST Energy'!Q545","v":5},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q545+'FR-16(7)(v)-9 TRANS Cust'!Q545+'FR-16(7)(v)-13 DIST Cust'!Q545","v":875},885,0]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C546","v":"AMORTIZATION OF DEFERRED EXPENSES"},{"$f":"'FR-16(7)(v)-1 Functional'!D546","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q546","v":11913},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q546+'FR-16(7)(v)-7 TRANS Demand'!Q546+'FR-16(7)(v)-11 DIST Demand'!Q546","v":71},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q546+'FR-16(7)(v)-8 TRANS Energy'!Q546+'FR-16(7)(v)-12 DIST Energy'!Q546","v":67},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q546+'FR-16(7)(v)-9 TRANS Cust'!Q546+'FR-16(7)(v)-13 DIST Cust'!Q546","v":11775},11913,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C547","v":"TOTAL ADMIN. & GENERAL"},null," ",{"$f":"SUM(F532:F546)","v":47544},289,268,46987,47544,0]
[34]
[35,null,{"$f":"'FR-16(7)(v)-1 Functional'!C549","v":"TOTAL O & M EXPENSE"},null,null,{"$f":"F547+F522+F518+F503+F492+F470+F466+F459","v":106870},1786,6474,98610,106870,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-5&\" OF \"&Pages2","v":"PAGE 10 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","DEPRECIATION EXPENSE",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 7",null,null,null,3,4,5]
[1,"PRODUCTION DEPRECIATION"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C562","v":"PRODUCTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D562","v":"P229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q562","v":1265},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q562+'FR-16(7)(v)-7 TRANS Demand'!Q562+'FR-16(7)(v)-11 DIST Demand'!Q562","v":1265},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q562+'FR-16(7)(v)-8 TRANS Energy'!Q562+'FR-16(7)(v)-12 DIST Energy'!Q562","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q562+'FR-16(7)(v)-9 TRANS Cust'!Q562+'FR-16(7)(v)-13 DIST Cust'!Q562","v":0},{"$f":"SUM(G562:I562)","v":1265},{"$f":"F562-J562","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C563","v":"  TOTAL PRODUCTION DEPREC EXP."},null,null,{"$f":"SUM(F562:F562)","v":1265},1265,0,0,1265,0]
[4]
[5,"TRANSMISSION DEPRECIATION"]
[6,null,"TRANSMISSION DEPRECIATION",{"$f":"'FR-16(7)(v)-1 Functional'!D566","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q566","v":73},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q566+'FR-16(7)(v)-7 TRANS Demand'!Q566+'FR-16(7)(v)-11 DIST Demand'!Q566","v":73},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q566+'FR-16(7)(v)-8 TRANS Energy'!Q566+'FR-16(7)(v)-12 DIST Energy'!Q566","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q566+'FR-16(7)(v)-9 TRANS Cust'!Q566+'FR-16(7)(v)-13 DIST Cust'!Q566","v":0},{"$f":"SUM(G566:I566)","v":73},{"$f":"F566-J566","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C567","v":"  TOTAL TRANSMISSION DEP. EXP."},null,null,{"$f":"SUM(F566:F566)","v":73},73,0,0,73,0]
[8]
[9,"DISTRIBUTION DEPRECIATION"]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C570","v":"DISTRIBUTION DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D570","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q570","v":32639},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q570+'FR-16(7)(v)-7 TRANS Demand'!Q570+'FR-16(7)(v)-11 DIST Demand'!Q570","v":508},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q570+'FR-16(7)(v)-8 TRANS Energy'!Q570+'FR-16(7)(v)-12 DIST Energy'!Q570","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q570+'FR-16(7)(v)-9 TRANS Cust'!Q570+'FR-16(7)(v)-13 DIST Cust'!Q570","v":32131},{"$f":"SUM(G570:I570)","v":32639},{"$f":"F570-J570","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C571","v":"  TOTAL DIST. DEPREC EXP."},null,null,{"$f":"SUM(F570:F570)","v":32639},508,0,32131,32639,0]
[12,null,null,null,null," "]
[13,"GENERAL DEPRECIATION"]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C574","v":"GENERAL DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D574","v":"G229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q574","v":4825},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q574+'FR-16(7)(v)-7 TRANS Demand'!Q574+'FR-16(7)(v)-11 DIST Demand'!Q574","v":58},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q574+'FR-16(7)(v)-8 TRANS Energy'!Q574+'FR-16(7)(v)-12 DIST Energy'!Q574","v":31},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q574+'FR-16(7)(v)-9 TRANS Cust'!Q574+'FR-16(7)(v)-13 DIST Cust'!Q574","v":4736},{"$f":"SUM(G574:I574)","v":4825},{"$f":"F574-J574","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C575","v":"  TOTAL GENERAL DEPREC EXP."},null,null,{"$f":"SUM(F574:F574)","v":4825},58,31,4736,4825,0]
[16]
[17,"COMMON AND OTHER DEPRECIATION"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C578","v":"COMMON DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D578","v":"C229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q578","v":459},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q578+'FR-16(7)(v)-7 TRANS Demand'!Q578+'FR-16(7)(v)-11 DIST Demand'!Q578","v":4},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q578+'FR-16(7)(v)-8 TRANS Energy'!Q578+'FR-16(7)(v)-12 DIST Energy'!Q578","v":3},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q578+'FR-16(7)(v)-9 TRANS Cust'!Q578+'FR-16(7)(v)-13 DIST Cust'!Q578","v":452},{"$f":"SUM(G578:I578)","v":459},{"$f":"F578-J578","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C579","v":"  TOTAL COM & OTHER DEPREC EXP."},null,null,{"$f":"SUM(F578:F578)","v":459},4,3,452,459,0]
[20]
[21]
[22,"TOTAL DEPRECIATION EXPENSE",null,null," ",{"$f":"F579+F575+F571+F567+F563","v":39261},1908,34,37319,39261,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-4&\" OF \"&Pages2","v":"PAGE 11 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","OTHER TAXES & MISC EXPENSES",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 8",null,null,null,3,4,5]
[1,"TAXES OTHER THAN INC & REV"]
[2," REAL ESTATE & PROPERTY TAX"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C596","v":"REAL ESTATE & PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D596","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q596","v":9222},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q596+'FR-16(7)(v)-7 TRANS Demand'!Q596+'FR-16(7)(v)-11 DIST Demand'!Q596","v":407},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q596+'FR-16(7)(v)-8 TRANS Energy'!Q596+'FR-16(7)(v)-12 DIST Energy'!Q596","v":2},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q596+'FR-16(7)(v)-9 TRANS Cust'!Q596+'FR-16(7)(v)-13 DIST Cust'!Q596","v":8813},{"$f":"SUM(G596:I596)","v":9222},{"$f":"F596-J596","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C597","v":"ANNUALIZE PROPERTY TAX"},{"$f":"'FR-16(7)(v)-1 Functional'!D597","v":"NP29"}," ",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q597","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q597+'FR-16(7)(v)-7 TRANS Demand'!Q597+'FR-16(7)(v)-11 DIST Demand'!Q597","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q597+'FR-16(7)(v)-8 TRANS Energy'!Q597+'FR-16(7)(v)-12 DIST Energy'!Q597","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q597+'FR-16(7)(v)-9 TRANS Cust'!Q597+'FR-16(7)(v)-13 DIST Cust'!Q597","v":0},{"$f":"SUM(G597:I597)","v":0},{"$f":"F597-J597","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C598","v":"  TOTAL REAL ESTATE & PROPERTY TAX"},null,null,{"$f":"SUM(F596:F597)","v":9222},407,2,8813,9222,0]
[6]
[7," MISCELLANEOUS TAXES"]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C601","v":"PAYROLL "},{"$f":"'FR-16(7)(v)-1 Functional'!D601","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q601","v":3939},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q601+'FR-16(7)(v)-7 TRANS Demand'!Q601+'FR-16(7)(v)-11 DIST Demand'!Q601","v":23},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q601+'FR-16(7)(v)-8 TRANS Energy'!Q601+'FR-16(7)(v)-12 DIST Energy'!Q601","v":22},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q601+'FR-16(7)(v)-9 TRANS Cust'!Q601+'FR-16(7)(v)-13 DIST Cust'!Q601","v":3894},{"$f":"SUM(G601:I601)","v":3939},{"$f":"F601-J601","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C602","v":"ELIMINATE DSM "},{"$f":"'FR-16(7)(v)-1 Functional'!D602","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q602","v":-66},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q602+'FR-16(7)(v)-7 TRANS Demand'!Q602+'FR-16(7)(v)-11 DIST Demand'!Q602","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q602+'FR-16(7)(v)-8 TRANS Energy'!Q602+'FR-16(7)(v)-12 DIST Energy'!Q602","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q602+'FR-16(7)(v)-9 TRANS Cust'!Q602+'FR-16(7)(v)-13 DIST Cust'!Q602","v":-66},{"$f":"SUM(G602:I602)","v":-66},{"$f":"F602-J602","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C603","v":"FRANCHISE & LICENSE"},{"$f":"'FR-16(7)(v)-1 Functional'!D603","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q603","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q603+'FR-16(7)(v)-7 TRANS Demand'!Q603+'FR-16(7)(v)-11 DIST Demand'!Q603","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q603+'FR-16(7)(v)-8 TRANS Energy'!Q603+'FR-16(7)(v)-12 DIST Energy'!Q603","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q603+'FR-16(7)(v)-9 TRANS Cust'!Q603+'FR-16(7)(v)-13 DIST Cust'!Q603","v":0},{"$f":"SUM(G603:I603)","v":0},{"$f":"F603-J603","v":0}]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C604","v":"ELIMINATE MISCELLANEOUS"},{"$f":"'FR-16(7)(v)-1 Functional'!D604","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q604","v":-32},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q604+'FR-16(7)(v)-7 TRANS Demand'!Q604+'FR-16(7)(v)-11 DIST Demand'!Q604","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q604+'FR-16(7)(v)-8 TRANS Energy'!Q604+'FR-16(7)(v)-12 DIST Energy'!Q604","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q604+'FR-16(7)(v)-9 TRANS Cust'!Q604+'FR-16(7)(v)-13 DIST Cust'!Q604","v":-32},{"$f":"SUM(G604:I604)","v":-32},{"$f":"F604-J604","v":0}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C605","v":"  TOTAL MISCELLANEOUS TAXES"},null,null,{"$f":"SUM(F601:F604)","v":3841},23,22,3796,3841,0]
[13]
[14," MISCELLANEOUS EXPENSES"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C608","v":"PSC MAINT. EXP ON INCREASE"},{"$f":"'FR-16(7)(v)-1 Functional'!D608","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q608","v":2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q608+'FR-16(7)(v)-7 TRANS Demand'!Q608+'FR-16(7)(v)-11 DIST Demand'!Q608","v":1},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q608+'FR-16(7)(v)-8 TRANS Energy'!Q608+'FR-16(7)(v)-12 DIST Energy'!Q608","v":1},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q608+'FR-16(7)(v)-9 TRANS Cust'!Q608+'FR-16(7)(v)-13 DIST Cust'!Q608","v":0},{"$f":"SUM(G608:I608)","v":2},{"$f":"F608-J608","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C609","v":"RESERVED FOR FUTURE USE"},{"$f":"'FR-16(7)(v)-1 Functional'!D609","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q609","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q609+'FR-16(7)(v)-7 TRANS Demand'!Q609+'FR-16(7)(v)-11 DIST Demand'!Q609","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q609+'FR-16(7)(v)-8 TRANS Energy'!Q609+'FR-16(7)(v)-12 DIST Energy'!Q609","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q609+'FR-16(7)(v)-9 TRANS Cust'!Q609+'FR-16(7)(v)-13 DIST Cust'!Q609","v":0},{"$f":"SUM(G609:I609)","v":0},{"$f":"F609-J609","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C610","v":"  TOTAL MISCELLANEOUS EXPENSES"},null,null,{"$f":"SUM(F608:F609)","v":2},1,1,0,2,0]
[18]
[19,"TOTAL OTHER TAX & MISC EXPENSE",null,null," ",{"$f":"F605+F598+F610","v":13065},431,25,12609,13065,0]
[20]
[21,"PRELIMINARY SUMMARY"]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C615","v":"TOTAL O&M EXPENSE"},null,null,{"$f":"F549","v":106870},1786,6474,98610,106870,0]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C616","v":"TOTAL DEPRECIATION EXPENSE"},null,null,{"$f":"F582","v":39261},1908,34,37319,39261,0]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C617","v":"TOTAL OTHER TAX & MISC EXPENSE"},null,null,{"$f":"F612","v":13065},431,25,12609,13065,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C618","v":"  TOTAL OPER EXP EXCL INCOME & REV TAX"},null,null,{"$f":"SUM(F615:F617)","v":159196},4125,6533,148538,159196,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-3&\" OF \"&Pages2","v":"PAGE 12 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","FEDERAL INCOME TAX BASED ON RETURN",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9",null,null,null,{"$f":"G10","v":3},{"$f":"H10","v":4},{"$f":"I10","v":5}]
[1,"FEDERAL INCOME TAX DEDUCTIONS"]
[2," AUTOMATIC INTEREST CALCULATION",null,null,null," "]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C632","v":"AUTO PROC INTEREST DED"},{"$f":"'FR-16(7)(v)-1 Functional'!D632","v":"RB99"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q632","v":10530},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q632+'FR-16(7)(v)-7 TRANS Demand'!Q632+'FR-16(7)(v)-11 DIST Demand'!Q632","v":531},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q632+'FR-16(7)(v)-8 TRANS Energy'!Q632+'FR-16(7)(v)-12 DIST Energy'!Q632","v":22},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q632+'FR-16(7)(v)-9 TRANS Cust'!Q632+'FR-16(7)(v)-13 DIST Cust'!Q632","v":9977},{"$f":"SUM(G632:I632)","v":10530},{"$f":"F632-J632","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C633","v":"  TOTAL INTEREST EXPENSE"},null,null,{"$f":"F632","v":10530},531,22,9977,10530,0]
[5]
[6," OTHER DEDUCTIONS"]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C636","v":"DEPREC EXCESS TAX-BOOK"},{"$f":"'FR-16(7)(v)-1 Functional'!D636","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q636","v":29780},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q636+'FR-16(7)(v)-7 TRANS Demand'!Q636+'FR-16(7)(v)-11 DIST Demand'!Q636","v":1452},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q636+'FR-16(7)(v)-8 TRANS Energy'!Q636+'FR-16(7)(v)-12 DIST Energy'!Q636","v":26},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q636+'FR-16(7)(v)-9 TRANS Cust'!Q636+'FR-16(7)(v)-13 DIST Cust'!Q636","v":28302},{"$f":"SUM(G636:I636)","v":29780},{"$f":"F636-J636","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C637","v":"PERMANENT DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D637","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q637","v":-2210},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q637+'FR-16(7)(v)-7 TRANS Demand'!Q637+'FR-16(7)(v)-11 DIST Demand'!Q637","v":-13},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q637+'FR-16(7)(v)-8 TRANS Energy'!Q637+'FR-16(7)(v)-12 DIST Energy'!Q637","v":-13},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q637+'FR-16(7)(v)-9 TRANS Cust'!Q637+'FR-16(7)(v)-13 DIST Cust'!Q637","v":-2184},{"$f":"SUM(G637:I637)","v":-2210},{"$f":"F637-J637","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C638","v":"TEMPORARY DIFFERENCES"},{"$f":"'FR-16(7)(v)-1 Functional'!D638","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q638","v":20142},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q638+'FR-16(7)(v)-7 TRANS Demand'!Q638+'FR-16(7)(v)-11 DIST Demand'!Q638","v":983},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q638+'FR-16(7)(v)-8 TRANS Energy'!Q638+'FR-16(7)(v)-12 DIST Energy'!Q638","v":17},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q638+'FR-16(7)(v)-9 TRANS Cust'!Q638+'FR-16(7)(v)-13 DIST Cust'!Q638","v":19142},{"$f":"SUM(G638:I638)","v":20142},{"$f":"F638-J638","v":0}]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C639","v":"  TOTAL OTHER DEDUCTIONS"},null,null,{"$f":"SUM(F636:F638)","v":47712},2422,30,45260,47712,0]
[11]
[12,"NET DEDUCTIONS AND ADDITIONS",null,null,null,{"$f":"F639+F633","v":58242},2953,52,55237,58242,0]
[13]
[14," FED DEFERRED INCOME TAX (410 & 411)"]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C644","v":"DEFERRED INCOME TAXES - NET"},{"$f":"'FR-16(7)(v)-1 Functional'!D644","v":"OM39"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q644","v":10896},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q644+'FR-16(7)(v)-7 TRANS Demand'!Q644+'FR-16(7)(v)-11 DIST Demand'!Q644","v":175},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q644+'FR-16(7)(v)-8 TRANS Energy'!Q644+'FR-16(7)(v)-12 DIST Energy'!Q644","v":660},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q644+'FR-16(7)(v)-9 TRANS Cust'!Q644+'FR-16(7)(v)-13 DIST Cust'!Q644","v":10061},{"$f":"SUM(G644:I644)","v":10896},{"$f":"F644-J644","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C645","v":"AMORT OF DEFERRED MERGER COST"},{"$f":"'FR-16(7)(v)-1 Functional'!D645","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q645","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q645+'FR-16(7)(v)-7 TRANS Demand'!Q645+'FR-16(7)(v)-11 DIST Demand'!Q645","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q645+'FR-16(7)(v)-8 TRANS Energy'!Q645+'FR-16(7)(v)-12 DIST Energy'!Q645","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q645+'FR-16(7)(v)-9 TRANS Cust'!Q645+'FR-16(7)(v)-13 DIST Cust'!Q645","v":0},{"$f":"SUM(G645:I645)","v":0},{"$f":"F645-J645","v":0}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C646","v":"DIT ADJUSTMENT - S/L DEPRECIATION"},{"$f":"'FR-16(7)(v)-1 Functional'!D646","v":"DE49"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q646","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q646+'FR-16(7)(v)-7 TRANS Demand'!Q646+'FR-16(7)(v)-11 DIST Demand'!Q646","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q646+'FR-16(7)(v)-8 TRANS Energy'!Q646+'FR-16(7)(v)-12 DIST Energy'!Q646","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q646+'FR-16(7)(v)-9 TRANS Cust'!Q646+'FR-16(7)(v)-13 DIST Cust'!Q646","v":0},{"$f":"SUM(G646:I646)","v":0},{"$f":"F646-J646","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C647","v":"DIT ADJUSTMENT - ARAM"},{"$f":"'FR-16(7)(v)-1 Functional'!D647","v":"K201"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q647","v":2},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q647+'FR-16(7)(v)-7 TRANS Demand'!Q647+'FR-16(7)(v)-11 DIST Demand'!Q647","v":2},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q647+'FR-16(7)(v)-8 TRANS Energy'!Q647+'FR-16(7)(v)-12 DIST Energy'!Q647","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q647+'FR-16(7)(v)-9 TRANS Cust'!Q647+'FR-16(7)(v)-13 DIST Cust'!Q647","v":0},{"$f":"SUM(G647:I647)","v":2},{"$f":"F647-J647","v":0}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C648","v":"DIT ADJUSTMENT - FLOW-THROUGH"},{"$f":"'FR-16(7)(v)-1 Functional'!D648","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q648","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q648+'FR-16(7)(v)-7 TRANS Demand'!Q648+'FR-16(7)(v)-11 DIST Demand'!Q648","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q648+'FR-16(7)(v)-8 TRANS Energy'!Q648+'FR-16(7)(v)-12 DIST Energy'!Q648","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q648+'FR-16(7)(v)-9 TRANS Cust'!Q648+'FR-16(7)(v)-13 DIST Cust'!Q648","v":0},{"$f":"SUM(G648:I648)","v":0},{"$f":"F648-J648","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C649","v":"  TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"SUM(F644:F648)","v":10898},177,660,10061,10898,0]
[21]
[22," AMORT INV TAX CREDIT"]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C652","v":"AMORTIZE ITC"},{"$f":"'FR-16(7)(v)-1 Functional'!D652","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q652","v":9},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q652+'FR-16(7)(v)-7 TRANS Demand'!Q652+'FR-16(7)(v)-11 DIST Demand'!Q652","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q652+'FR-16(7)(v)-8 TRANS Energy'!Q652+'FR-16(7)(v)-12 DIST Energy'!Q652","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q652+'FR-16(7)(v)-9 TRANS Cust'!Q652+'FR-16(7)(v)-13 DIST Cust'!Q652","v":9},{"$f":"SUM(G652:I652)","v":9},{"$f":"F652-J652","v":0}]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C653","v":"  TOTAL AMORTIZED ITC"},null,null,{"$f":"SUM(F652:F652)","v":9},0,0,9,9,0]
[25]
[26," OTHER FEDERAL TAX CREDITS"]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C656","v":"FUEL TAX CREDIT"},{"$f":"'FR-16(7)(v)-1 Functional'!D656","v":"K301"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q656","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q656+'FR-16(7)(v)-7 TRANS Demand'!Q656+'FR-16(7)(v)-11 DIST Demand'!Q656","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q656+'FR-16(7)(v)-8 TRANS Energy'!Q656+'FR-16(7)(v)-12 DIST Energy'!Q656","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q656+'FR-16(7)(v)-9 TRANS Cust'!Q656+'FR-16(7)(v)-13 DIST Cust'!Q656","v":0},{"$f":"SUM(G656:I656)","v":0},{"$f":"F656-J656","v":0}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C657","v":"R&D CREDIT - SECTION 41"},{"$f":"'FR-16(7)(v)-1 Functional'!D657","v":"A315"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q657","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q657+'FR-16(7)(v)-7 TRANS Demand'!Q657+'FR-16(7)(v)-11 DIST Demand'!Q657","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q657+'FR-16(7)(v)-8 TRANS Energy'!Q657+'FR-16(7)(v)-12 DIST Energy'!Q657","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q657+'FR-16(7)(v)-9 TRANS Cust'!Q657+'FR-16(7)(v)-13 DIST Cust'!Q657","v":0},{"$f":"SUM(G657:I657)","v":0},{"$f":"F657-J657","v":0}]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C658","v":"  TOTAL OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"SUM(F656:F657)","v":0},0,0,0,0,0]
[30]
[31,"PRELIMINARY SUMMARY"]
[32,null,{"$f":"'FR-16(7)(v)-1 Functional'!C661","v":"TOTAL FED DEF IT (410 & 411)"},null,null,{"$f":"F649","v":10898},177,660,10061,10898,0]
[33,null,{"$f":"'FR-16(7)(v)-1 Functional'!C662","v":"TOTAL AMORTIZED ITC & OTHER FEDERAL TAX CREDITS"},null,null,{"$f":"-F653-F658","v":-9},0,0,-9,-9,0]
[34,null,{"$f":"'FR-16(7)(v)-1 Functional'!C663","v":"  TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"SUM(F661:F662)","v":10889},177,660,10052,10889,0]
[35]
[36,"FEDERAL INCOME TAX COMPUTATION"]
[37,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":36427},{"$f":"G433","v":1837},{"$f":"H433","v":74},{"$f":"I433","v":34516},{"$f":"J433","v":36427},{"$f":"F666-J666","v":0}]
[38,null,{"$f":"'FR-16(7)(v)-1 Functional'!C667","v":"NET DEDUCTIONS AND ADDITIONS"},null,null,{"$f":"-F641","v":-58242},{"$f":"-G641","v":-2953},{"$f":"-H641","v":-52},{"$f":"-I641","v":-55237},{"$f":"-J641","v":-58242},{"$f":"F667-J667","v":0}]
[39,null,{"$f":"'FR-16(7)(v)-1 Functional'!C668","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":10889},{"$f":"G663","v":177},{"$f":"H663","v":660},{"$f":"I663","v":10052},{"$f":"J663","v":10889},{"$f":"F668-J668","v":0}]
[40,null,"TOTAL STATE PROV DEF IT (410 & 411)",null,null,{"$f":"F707","v":1101},{"$f":"G707","v":6},{"$f":"H707","v":6},{"$f":"I707","v":1089},{"$f":"J707","v":1101},{"$f":"F669-J669","v":0}]
[41,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F670-J670","v":0}]
[42,null,{"$f":"'FR-16(7)(v)-1 Functional'!C671","v":"  BASE FOR FIT COMPUATION"},null,null,{"$f":"SUM(F666:F670)","v":-9825},-933,688,-9580,-9825,0]
[43]
[44,null,{"$f":"'FR-16(7)(v)-1 Functional'!C673","v":"FIT FACTOR K190/(1-K190)"},null,null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996},null,{"$f":"ROUND(FIT/(1-FIT),9)","v":0.53846153799999996}]
[45,null,{"$f":"'FR-16(7)(v)-1 Functional'!C674","v":"PRELIM FED INCOME TAX"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q674","v":-5290},{"$f":"F674-SUM(H674:I674)","v":-503},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q674+'FR-16(7)(v)-8 TRANS Energy'!Q674+'FR-16(7)(v)-12 DIST Energy'!Q674","v":370},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q674+'FR-16(7)(v)-9 TRANS Cust'!Q674+'FR-16(7)(v)-13 DIST Cust'!Q674","v":-5157},{"$f":"SUM(G674:I674)","v":-5290},{"$f":"F674-J674","v":0}]
[46,null,{"$f":"'FR-16(7)(v)-1 Functional'!C675","v":"TOTAL FEDERAL TAX ADJUSTMENTS"},null,null,{"$f":"F663","v":10889},{"$f":"G663","v":177},{"$f":"H663","v":660},{"$f":"I663","v":10052},{"$f":"J663","v":10889},{"$f":"F675-J675","v":0}]
[47,null,{"$f":"'FR-16(7)(v)-1 Functional'!C676","v":"  NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"SUM(F674:F675)","v":5599},-326,1030,4895,5599,0]
[48]
[49,"INCOME TAX BASED ON RETURN"]
[50,"FEDERAL INCOME TAX PAYABLE"]
[51,null,{"$f":"'FR-16(7)(v)-1 Functional'!C680","v":"PRELIM FEDERAL INCOME TAX"},null,null,{"$f":"F674","v":-5290},-503,370,-5157,-5290,0]
[53,null,{"$f":"'FR-16(7)(v)-1 Functional'!C681","v":"  NET FED INCOME TAX PAYABLE"},null,null,{"$f":"SUM(F680:F680)","v":-5290},-503,370,-5157,-5290,0]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-2&\" OF \"&Pages2","v":"PAGE 13 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","STATE INCOME TAX BASED ON RETURN",null,"Allo",null,"GAS",{"$f":"$G$9","v":"DEMAND"},{"$f":"$H$9","v":"ENERGY"},{"$f":"$I$9","v":"CUSTOMER"},"AT ISSUE","OTHER"]
[null,null,"Schedule 9.1",null,null,null,{"$f":"$G$10","v":3},{"$f":"$H$10","v":4},{"$f":"$I$10","v":5}]
[1,"DEDUCTIONS IN ADDITION TO Y871"]
[2,"KY TAXABLE INCOME ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D694","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q694","v":-47925},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q694+'FR-16(7)(v)-7 TRANS Demand'!Q694+'FR-16(7)(v)-11 DIST Demand'!Q694","v":-2118},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q694+'FR-16(7)(v)-8 TRANS Energy'!Q694+'FR-16(7)(v)-12 DIST Energy'!Q694","v":-11},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q694+'FR-16(7)(v)-9 TRANS Cust'!Q694+'FR-16(7)(v)-13 DIST Cust'!Q694","v":-45796},{"$f":"SUM(G694:I694)","v":-47925},{"$f":"F694-J694","v":0}]
[3,"RESERVED FOR FUTURE USE",null,{"$f":"'FR-16(7)(v)-1 Functional'!D695","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q695","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q695+'FR-16(7)(v)-7 TRANS Demand'!Q695+'FR-16(7)(v)-11 DIST Demand'!Q695","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q695+'FR-16(7)(v)-8 TRANS Energy'!Q695+'FR-16(7)(v)-12 DIST Energy'!Q695","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q695+'FR-16(7)(v)-9 TRANS Cust'!Q695+'FR-16(7)(v)-13 DIST Cust'!Q695","v":0},{"$f":"SUM(G695:I695)","v":0},{"$f":"F695-J695","v":0}]
[4,"  DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"SUM(F694:F695)","v":-47925},-2118,-11,-45796,-47925,0]
[5]
[6,"STATE INCOME TAX ADJUSTMENTS"]
[7,"STATE PROV DEF INC TAX (410 & 411)"]
[8,"OTHER DEFERRED INCOME TAXES - NET",null,{"$f":"'FR-16(7)(v)-1 Functional'!D700","v":"A357"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q700","v":1101},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q700+'FR-16(7)(v)-7 TRANS Demand'!Q700+'FR-16(7)(v)-11 DIST Demand'!Q700","v":6},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q700+'FR-16(7)(v)-8 TRANS Energy'!Q700+'FR-16(7)(v)-12 DIST Energy'!Q700","v":6},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q700+'FR-16(7)(v)-9 TRANS Cust'!Q700+'FR-16(7)(v)-13 DIST Cust'!Q700","v":1089},{"$f":"SUM(G700:I700)","v":1101},{"$f":"F700-J700","v":0}]
[9,"  TOT STATE PROV DEF IT (410 & 411)",null,null,null,{"$f":"SUM(F700)","v":1101},6,6,1089,1101,0]
[10]
[11,"OTHER SIT ADJUSTMENTS"]
[12,"CURRENT YEAR PAYABLE ADJUSTMENT",null,{"$f":"'FR-16(7)(v)-1 Functional'!D704","v":"NP29"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q704","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q704+'FR-16(7)(v)-7 TRANS Demand'!Q704+'FR-16(7)(v)-11 DIST Demand'!Q704","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q704+'FR-16(7)(v)-8 TRANS Energy'!Q704+'FR-16(7)(v)-12 DIST Energy'!Q704","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q704+'FR-16(7)(v)-9 TRANS Cust'!Q704+'FR-16(7)(v)-13 DIST Cust'!Q704","v":0},{"$f":"SUM(G704:I704)","v":0},{"$f":"F704-J704","v":0}]
[13,"  OTHER SIT ADJUSMENTS",null,null,null,{"$f":"SUM(F704)","v":0},0,0,0,0,0]
[14]
[15,"TOTAL STATE INC TAX ADJUSTMENT",null,null,null,{"$f":"F705+F701","v":1101},6,6,1089,1101,0]
[16]
[17,"INCOME TAX BASED ON RETURN"]
[18,"SUMMARY OF SIT CALCULATION"]
[19,"RETURN ON CAPITALIZATION",null,null,null,{"$f":"F433","v":36427},{"$f":"G433","v":1837},{"$f":"H433","v":74},{"$f":"I433","v":34516},{"$f":"J433","v":36427},{"$f":"F711-J711","v":0}]
[20,"NET FED INCOME TAX ALLOWABLE",null,null,null,{"$f":"F676","v":5599},{"$f":"G676","v":-326},{"$f":"H676","v":1030},{"$f":"I676","v":4895},{"$f":"J676","v":5599},0]
[21,"NET FED. DED. AND ADDITIONS",null,null,null,{"$f":"-F641","v":-58242},{"$f":"-G641","v":-2953},{"$f":"-H641","v":-52},{"$f":"-I641","v":-55237},{"$f":"-J641","v":-58242},0]
[22,"DEDUCTIONS IN ADD TO Y871",null,null,null,{"$f":"-F696","v":47925},{"$f":"-G696","v":2118},{"$f":"-H696","v":11},{"$f":"-I696","v":45796},{"$f":"-J696","v":47925},0]
[23,"AFUDC OFFSET",null,null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},0]
[24,"TOTAL STATE INC TAX ADJ",null,null,null,{"$f":"F707","v":1101},{"$f":"G707","v":6},{"$f":"H707","v":6},{"$f":"I707","v":1089},{"$f":"J707","v":1101},0]
[25,"  BASE FOR SIT COMPUTATION",null,null,null,{"$f":"SUM(F711:F716)","v":32810},682,1069,31059,32810,0]
[26]
[27,"SIT FACTOR K192/(1-K192)",null,null,null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2},null,{"$f":"ROUND(SIT/(1-SIT),8)","v":5.6470480000000003E-2}]
[28,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"ROUND(F717*F719,0)","v":1853},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q720+'FR-16(7)(v)-7 TRANS Demand'!Q720+'FR-16(7)(v)-11 DIST Demand'!Q720","v":38},{"$f":"ROUND(H717*H719,0)","v":60},{"$f":"ROUND(I717*I719,0)","v":1754},{"$f":"SUM(G720:I720)","v":1852},{"$f":"F720-J720","v":1}]
[29,"TOTAL STATE INCOME TAX ADJ.",null,null,null,{"$f":"F707","v":1101},{"$f":"G707","v":6},{"$f":"H707","v":6},{"$f":"I707","v":1089},{"$f":"J707","v":1101},{"$f":"F721-J721","v":0}]
[30,"  NET STATE INC TAX ALLOWABLE",null,null,null,{"$f":"F721+F720","v":2954},44,66,2843,2953,1]
[31]
[32,"STATE INCOME TAX PAYABLE"]
[33,"PRELIMINARY STATE INCOME TAX",null,null,null,{"$f":"F720","v":1853},{"$f":"G720","v":38},{"$f":"H720","v":60},{"$f":"I720","v":1754},{"$f":"J720","v":1852},{"$f":"F725-J725","v":1}]
[34,"OTHER SIT ADJUSTMENTS",null,null,null,{"$f":"F705","v":0},{"$f":"G705","v":0},{"$f":"H705","v":0},{"$f":"I705","v":0},{"$f":"J705","v":0},{"$f":"F726-J726","v":0}]
[35,"  NET STATE INCOME TAX PAYABLE",null,null,null,{"$f":"F725+F726","v":1853},38,60,1754,1852,1]
[36]
[37,"COMPOSITE TAX RATE",null,null,null,{"$f":"(SIT*(1-FIT))+((1-SIT)*(1-FIT)*RevTax)+FIT","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2-1&\" OF \"&Pages2","v":"PAGE 14 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","COST OF SERVICE COMPUTATION",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 10",null,null,null,3,4,5]
[1,"OTHER OPERATING REVENUES"]
[2,null,{"$f":"'FR-16(7)(v)-1 Functional'!C742","v":"MISC SERVICE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D742","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q742","v":676},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q742+'FR-16(7)(v)-7 TRANS Demand'!Q742+'FR-16(7)(v)-11 DIST Demand'!Q742","v":11},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q742+'FR-16(7)(v)-8 TRANS Energy'!Q742+'FR-16(7)(v)-12 DIST Energy'!Q742","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q742+'FR-16(7)(v)-9 TRANS Cust'!Q742+'FR-16(7)(v)-13 DIST Cust'!Q742","v":665},{"$f":"SUM(G742:I742)","v":676},{"$f":"F742-J742","v":0}]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C743","v":"INTERDEPARTMENTAL"},{"$f":"'FR-16(7)(v)-1 Functional'!D743","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q743","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q743+'FR-16(7)(v)-7 TRANS Demand'!Q743+'FR-16(7)(v)-11 DIST Demand'!Q743","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q743+'FR-16(7)(v)-8 TRANS Energy'!Q743+'FR-16(7)(v)-12 DIST Energy'!Q743","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q743+'FR-16(7)(v)-9 TRANS Cust'!Q743+'FR-16(7)(v)-13 DIST Cust'!Q743","v":0},0,{"$f":"F743-J743","v":0}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C744","v":"POLE & LINE ATTACHMENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D744","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q744","v":522},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q744+'FR-16(7)(v)-7 TRANS Demand'!Q744+'FR-16(7)(v)-11 DIST Demand'!Q744","v":8},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q744+'FR-16(7)(v)-8 TRANS Energy'!Q744+'FR-16(7)(v)-12 DIST Energy'!Q744","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q744+'FR-16(7)(v)-9 TRANS Cust'!Q744+'FR-16(7)(v)-13 DIST Cust'!Q744","v":514},522,0]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C745","v":"RENTS"},{"$f":"'FR-16(7)(v)-1 Functional'!D745","v":"D249"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q745","v":2399},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q745+'FR-16(7)(v)-7 TRANS Demand'!Q745+'FR-16(7)(v)-11 DIST Demand'!Q745","v":37},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q745+'FR-16(7)(v)-8 TRANS Energy'!Q745+'FR-16(7)(v)-12 DIST Energy'!Q745","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q745+'FR-16(7)(v)-9 TRANS Cust'!Q745+'FR-16(7)(v)-13 DIST Cust'!Q745","v":2362},2399,0]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C746","v":"TRANSMISSION CHARGE PTP"},{"$f":"'FR-16(7)(v)-1 Functional'!D746","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q746","v":6},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q746+'FR-16(7)(v)-7 TRANS Demand'!Q746+'FR-16(7)(v)-11 DIST Demand'!Q746","v":6},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q746+'FR-16(7)(v)-8 TRANS Energy'!Q746+'FR-16(7)(v)-12 DIST Energy'!Q746","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q746+'FR-16(7)(v)-9 TRANS Cust'!Q746+'FR-16(7)(v)-13 DIST Cust'!Q746","v":0},6,{"$f":"F746-J746","v":0}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C747","v":"PJM REACTIVE REVENUE"},{"$f":"'FR-16(7)(v)-1 Functional'!D747","v":"K401"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q747","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q747+'FR-16(7)(v)-7 TRANS Demand'!Q747+'FR-16(7)(v)-11 DIST Demand'!Q747","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q747+'FR-16(7)(v)-8 TRANS Energy'!Q747+'FR-16(7)(v)-12 DIST Energy'!Q747","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q747+'FR-16(7)(v)-9 TRANS Cust'!Q747+'FR-16(7)(v)-13 DIST Cust'!Q747","v":0},0,{"$f":"F747-J747","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C748","v":"OTHER TRANSMISSION REVENUES"},{"$f":"'FR-16(7)(v)-1 Functional'!D748","v":"T229"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q748","v":112},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q748+'FR-16(7)(v)-7 TRANS Demand'!Q748+'FR-16(7)(v)-11 DIST Demand'!Q748","v":112},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q748+'FR-16(7)(v)-8 TRANS Energy'!Q748+'FR-16(7)(v)-12 DIST Energy'!Q748","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q748+'FR-16(7)(v)-9 TRANS Cust'!Q748+'FR-16(7)(v)-13 DIST Cust'!Q748","v":0},112,{"$f":"F748-J748","v":0}]
[9,null,{"$f":"'FR-16(7)(v)-1 Functional'!C749","v":"FIXED BILL PREMIUM"},{"$f":"'FR-16(7)(v)-1 Functional'!D749","v":"K902"},null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q749","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q749+'FR-16(7)(v)-7 TRANS Demand'!Q749+'FR-16(7)(v)-11 DIST Demand'!Q749","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q749+'FR-16(7)(v)-8 TRANS Energy'!Q749+'FR-16(7)(v)-12 DIST Energy'!Q749","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q749+'FR-16(7)(v)-9 TRANS Cust'!Q749+'FR-16(7)(v)-13 DIST Cust'!Q749","v":0},0,0]
[10,null,{"$f":"'FR-16(7)(v)-1 Functional'!C750","v":"  TOTAL OTHER OPERATING REVS"},null,null,{"$f":"SUM(F742:F749)","v":3715},174,0,3541,3715,0]
[11]
[12,"COST OF SERVICE COMPUTATION"]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C753","v":"TOTAL OP EXP EXC INC & REV TAX"},null,null,{"$f":"F618","v":159196},{"$f":"G618","v":4125},{"$f":"H618","v":6533},{"$f":"I618","v":148538},{"$f":"J618","v":159196},{"$f":"F753-J753","v":0}]
[14,null,"RETURN ON CAPITALIZATION",null,null,{"$f":"F433","v":36427},{"$f":"G433","v":1837},{"$f":"H433","v":74},{"$f":"I433","v":34516},{"$f":"J433","v":36427},{"$f":"F754-J754","v":0}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C755","v":"NET FED INCOME TAX ALLOWABLE"},null,null,{"$f":"F676","v":5599},{"$f":"G676","v":-326},{"$f":"H676","v":1030},{"$f":"I676","v":4895},{"$f":"J676","v":5599},{"$f":"F755-J755","v":0}]
[16,null,{"$f":"'FR-16(7)(v)-1 Functional'!C756","v":"NET STATE INCOME TAX ALLOWABLE"},null,null,{"$f":"F722","v":2954},{"$f":"G722","v":44},{"$f":"H722","v":66},{"$f":"I722","v":2843},{"$f":"J722","v":2953},{"$f":"F756-J756","v":1}]
[17,null,{"$f":"'FR-16(7)(v)-1 Functional'!C757","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F750","v":-3715},{"$f":"-G750","v":-174},{"$f":"-H750","v":0},{"$f":"-I750","v":-3541},{"$f":"-J750","v":-3715},{"$f":"F757-J757","v":0}]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C758","v":"  SUBTOTAL B"},null,null,{"$f":"SUM(F752:F757)","v":200461},{"$f":"SUM(G752:G757)","v":5506},{"$f":"SUM(H752:H757)","v":7703},{"$f":"SUM(I752:I757)","v":187251},{"$f":"SUM(J752:J757)","v":200460},{"$f":"J758-F758","v":-1}]
[19]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C760","v":"TOTAL OTHER OPERATING REVENUES"},null,null,{"$f":"-F757","v":3715},{"$f":"-G757","v":174},{"$f":"-H757","v":0},{"$f":"-I757","v":3541},{"$f":"-J757","v":3715},{"$f":"F760-J760","v":0}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C761","v":"LESS: REVS EXCL FROM REV TAX CALC"},null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q761","v":0},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q761+'FR-16(7)(v)-7 TRANS Demand'!Q761+'FR-16(7)(v)-11 DIST Demand'!Q761","v":0},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q761+'FR-16(7)(v)-8 TRANS Energy'!Q761+'FR-16(7)(v)-12 DIST Energy'!Q761","v":0},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q761+'FR-16(7)(v)-9 TRANS Cust'!Q761+'FR-16(7)(v)-13 DIST Cust'!Q761","v":0},{"$f":"SUM(G761:I761)","v":0},{"$f":"F761-J761","v":0}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C762","v":"OTHER OPERATING REVS TO BE TAXED"},null,null,{"$f":"F760-F761","v":3715},174,0,3541,3715,0]
[23]
[24,null,{"$f":"'FR-16(7)(v)-1 Functional'!C764","v":"REVENUE TAX FACTOR"},null,null,{"$f":"ROUND(F817/(1-F817),8)","v":0},0,0,0,0,0]
[25,null,{"$f":"'FR-16(7)(v)-1 Functional'!C765","v":"REVENUE TAX ON OTHER OPER. REVS"},null,null,{"$f":"ROUND(F764*F762,0)","v":0},{"$f":"ROUND(G764*G762,0)","v":0},{"$f":"ROUND(H764*H762,0)","v":0},{"$f":"ROUND(I764*I762,0)","v":0},{"$f":"SUM(G765:I765)","v":0},{"$f":"F765-J765","v":0}]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C766","v":"REVENUE TAX ON COST OF SERVICE"},null,null,{"$f":"ROUND(F764*F758,0)","v":0},{"$f":"ROUND(G764*G758,0)","v":0},{"$f":"ROUND(H764*H758,0)","v":0},{"$f":"ROUND(I764*I758,0)","v":0},{"$f":"SUM(G766:I766)","v":0},{"$f":"F766-J766","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C767","v":"TOTAL REVENUE TAX"},null,null,{"$f":"F766+F765","v":0},0,0,0,0,0]
[28]
[29,null,"AFUDC OFFSET",null,null,{"$f":"F24","v":0},{"$f":"G24","v":0},{"$f":"H24","v":0},{"$f":"I24","v":0},{"$f":"J24","v":0},{"$f":"F769-J769","v":0}]
[30,null,{"$f":"'FR-16(7)(v)-1 Functional'!C770","v":"  TOTAL ELECTRIC COST OF SERVICE"},null,null,{"$f":"F769+F767+F758","v":200461},5506,7703,187251,200460,-1]
[31]
[32,"PROPOSED REVENUES ",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q772","v":580287},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q772+'FR-16(7)(v)-7 TRANS Demand'!Q772+'FR-16(7)(v)-11 DIST Demand'!Q772","v":3454},{"$f":"'FR-16(7)(v)-4 PROD Energy'!Q772+'FR-16(7)(v)-8 TRANS Energy'!Q772+'FR-16(7)(v)-12 DIST Energy'!Q772","v":3286},{"$f":"'FR-16(7)(v)-5 PROD Cust'!Q772+'FR-16(7)(v)-9 TRANS Cust'!Q772+'FR-16(7)(v)-13 DIST Cust'!Q772","v":573547},{"$f":"SUM(G772:I772)","v":580287},{"$f":"F772-J772","v":0}]
[33,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-F770","v":-200461},{"$f":"-G770","v":-5506},{"$f":"-H770","v":-7703},{"$f":"-I770","v":-187251},{"$f":"SUM(G773:I773)","v":-200460},{"$f":"F773-J773","v":-1}]
[34,"EXCESS REVENUES",null,null,null,{"$f":"F773+F772","v":379826},{"$f":"G773+G772","v":-2052},{"$f":"H773+H772","v":-4417},{"$f":"I773+I772","v":386296},{"$f":"SUM(G774:I774)","v":379827},{"$f":"F774-J774","v":-1}]
[35,"COMPOSITE TAX RATE",null,null,null,{"$f":"F729","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[36,"EXCESS TAX",null,null,null,{"$f":"ROUND(F775*F774,0)","v":146136},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q776+'FR-16(7)(v)-7 TRANS Demand'!Q776+'FR-16(7)(v)-11 DIST Demand'!Q776","v":-789},{"$f":"ROUND(H775*H774,0)","v":-1699},{"$f":"ROUND(I775*I774,0)","v":148625},{"$f":"SUM(G776:I776)","v":146137},{"$f":"F776-J776","v":-1}]
[37,"EXCESS RETURN",null,null,null,{"$f":"F774-F776","v":233690},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q777+'FR-16(7)(v)-7 TRANS Demand'!Q777+'FR-16(7)(v)-11 DIST Demand'!Q777","v":-1263},{"$f":"H774-H776","v":-2718},{"$f":"I774-I776","v":237671},{"$f":"SUM(G777:I777)","v":233690},{"$f":"F777-J777","v":0}]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"J1","v":"FR-16(7)(v)-25"}]
[{"$f":"$A$2","v":"OTHER WP CLASSIFIED - ELECTRIC COST OF SERVICE"},null,null,null,null,null,null,null,null,{"$f":"J2","v":"WITNESS RESPONSIBLE:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"Witness","v":"JAMES E. ZIOLKOWSKI"}]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"},null,null,null,null,null,null,null,null,{"$f":"\"PAGE \"&Pages2&\" OF \"&Pages2","v":"PAGE 15 OF 15"}]
[{"$f":"type","v":"TYPE OF FILING: \"X\" ORIGINAL   UPDATED    REVISED  "}]
[]
[]
["LINE",null,null,null,null,"TOTAL","CLASSIFIED",null,null,"TOTAL","ALL"]
["NO.","ROR, TAX RATES & SPEC FACTORS",null,"ALLO",null,{"$f":"$F$9","v":"OTHER WP"},{"$f":"G9","v":"DEMAND"},"ENERGY","CUSTOMER","AT ISSUE","OTHER"]
[null,null,"Schedule 11",null,null,null,3,4,5]
[1,"RATE OF RETURN"]
[2," CAPITALIZATION AMOUNTS",null,null,null,null,"RATIO"]
[3,null,{"$f":"'FR-16(7)(v)-1 Functional'!C791","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$791","v":434934967},{"$f":"IF(TotalCap=0,0,ROUND(F791/TotalCap,4))","v":0.40679999999999999}]
[4,null,{"$f":"'FR-16(7)(v)-1 Functional'!C792","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$792","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F792/TotalCap,4))","v":0}]
[5,null,{"$f":"'FR-16(7)(v)-1 Functional'!C793","v":"COMMON STOCK"},null,null,{"$f":"[0]!Equity","v":522765867},{"$f":"1-G791-G792-G794-G795","v":0.48889999999999995}]
[6,null,{"$f":"'FR-16(7)(v)-1 Functional'!C794","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$794","v":111491538},{"$f":"IF(TotalCap=0,0,ROUND(F794/TotalCap,4))","v":0.1043}]
[7,null,{"$f":"'FR-16(7)(v)-1 Functional'!C795","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$795","v":0},{"$f":"IF(TotalCap=0,0,ROUND(F795/TotalCap,4))","v":0}]
[8,null,{"$f":"'FR-16(7)(v)-1 Functional'!C796","v":"  TOTAL"},null,null,{"$f":"SUM(F790:F795)","v":1069192372},{"$f":"SUM(G791:G795)","v":1}]
[9]
[10," COST OF CAPITAL"]
[11,null,{"$f":"'FR-16(7)(v)-1 Functional'!C799","v":"LONG TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$799","v":4.2430000000000002E-2}]
[12,null,{"$f":"'FR-16(7)(v)-1 Functional'!C800","v":"PREFERRED STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$800","v":0}]
[13,null,{"$f":"'FR-16(7)(v)-1 Functional'!C801","v":"COMMON STOCK"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$801","v":0.10299999999999999}]
[14,null,{"$f":"'FR-16(7)(v)-1 Functional'!C802","v":"SHORT TERM DEBT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$802","v":3.083E-2}]
[15,null,{"$f":"'FR-16(7)(v)-1 Functional'!C803","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$803","v":0}]
[16]
[17," WEIGHTED COST OF CAPITAL"]
[18,null,{"$f":"'FR-16(7)(v)-1 Functional'!C806","v":"LONG TERM DEBT"},null,null,{"$f":"ROUND(G791*F799,4)","v":1.7299999999999999E-2}]
[19,null,{"$f":"'FR-16(7)(v)-1 Functional'!C807","v":"PREFERRED STOCK"},null,null,{"$f":"ROUND(G792*F800,4)","v":0}]
[20,null,{"$f":"'FR-16(7)(v)-1 Functional'!C808","v":"COMMON STOCK"},null,null,{"$f":"ROUND(G793*F801,4)","v":5.04E-2}]
[21,null,{"$f":"'FR-16(7)(v)-1 Functional'!C809","v":"SHORT TERM DEBT"},null,null,{"$f":"ROUND(G794*F802,4)","v":3.2000000000000002E-3}]
[22,null,{"$f":"'FR-16(7)(v)-1 Functional'!C810","v":"UNAMORTIZED DISCOUNT"},null,null,{"$f":"ROUND(G795*F803,4)","v":0}]
[23,null,{"$f":"'FR-16(7)(v)-1 Functional'!C811","v":"  TOT RATE OF RETURN ALLOWABLE"},null,null,{"$f":"SUM(F806:F810)","v":7.0899999999999991E-2}]
[24]
[25,"TAX RATES AND SPECIAL FACTORS"]
[26,null,{"$f":"'FR-16(7)(v)-1 Functional'!C814","v":"SHORT TERM DEBT COST"},null,null,0,{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0},{"$f":"F814","v":0}]
[27,null,{"$f":"'FR-16(7)(v)-1 Functional'!C815","v":"FEDERAL INCOME TAX RATE"},null,null,0.35,{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35},{"$f":"FIT","v":0.35}]
[28,null,{"$f":"'FR-16(7)(v)-1 Functional'!C816","v":"STATE INCOME TAX RATE"},null,null,{"$f":"SIT","v":5.3452019999999996E-2},5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2,5.3452019999999996E-2]
[29,null,{"$f":"'FR-16(7)(v)-1 Functional'!C817","v":"REVENUE TAX RATE"},null,null,0,{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0},{"$f":"RevTax","v":0}]

{"sheet":"Input Data","index":29,"n_rows":152,"n_cols":8,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Tab","Workpaper"," Source"]
[]
["I.","Meter Costs"]
[null,null,null,"Meter"]
[null,"Retail:",null,"Cost",null,"WP FR-16(7)(v) Meters",{"$f":"'WP FR-16(7)(v) Meters'!I1&\", \"&'WP FR-16(7)(v) Meters'!I4","v":"Work Paper FR-16(7)(v) , Page 5"},"Meter Cost Study  "]
[null,"Residential",null,3299927]
[null,"Dist Secondary - DS",null,2696699]
[null,"Dist Secondary - GS-FL",null,0]
[null,"Dist Secondary - EH",null,22657]
[null,"Dist Secondary - SP",null,2715]
[null,"DT",null,125418]
[null,"Dist Primary - DT"]
[null,"Dist Primary - DP",null,10654]
[null,"Transmission",null,16048]
[null,"Lighting"]
[null,"Other",null,{"$f":"8987+167533","v":176520}]
[null,null,null,{"$f":"SUM(D6:D16)","v":6350638}]
[]
["II.","Poles, Towers & Fixtures"]
[null,"Conductors"]
[]
[null,"Gross Plant",null,"$","Quantity"]
[null,"Poles, Towers & Fixtures",null,{"$f":"'[3]SCH B-2.1'!$I$150","v":37395698},45730,"WP FR-16(7)(v) Distlines",{"$f":"'WP FR-16(7)(v) Distlines'!$K$1&\", \"&'WP FR-16(7)(v) Distlines'!$K$4","v":"Work Paper FR-16(7)(v) , Page 7"},"Fixed Asset Accounting, Schedule B-2.1."]
[null,"Conductors - Overhead",47193967,{"$f":"'[3]SCH B-2.1'!$I$151","v":25229057},null,"WP FR-16(7)(v) Distlines",{"$f":"'WP FR-16(7)(v) Distlines'!$K$1&\", \"&'WP FR-16(7)(v) Distlines'!$K$4","v":"Work Paper FR-16(7)(v) , Page 7"},"Fixed Asset Accounting, Schedule B-2.1."]
[null,"Conductors - Underground",144669885,{"$f":"'[3]SCH B-2.1'!$I$154","v":1864393},null,"WP FR-16(7)(v) Distlines",{"$f":"'WP FR-16(7)(v) Distlines'!$K$1&\", \"&'WP FR-16(7)(v) Distlines'!$K$4","v":"Work Paper FR-16(7)(v) , Page 7"},"Fixed Asset Accounting, Schedule B-2.1."]
[]
[null,"Accumulated Depreciation"]
[null,"Poles, Towers & Fixtures",null,{"$f":"'[3]SCH B-3'!$K$155","v":11451597},null,"WP FR-16(7)(v) Distlines",{"$f":"'WP FR-16(7)(v) Distlines'!$K$1&\", \"&'WP FR-16(7)(v) Distlines'!$K$4","v":"Work Paper FR-16(7)(v) , Page 7"},"Fixed Asset Accounting, Schedule B-3."]
[null,"Conductors - Overhead",23834920,{"$f":"'[3]SCH B-3'!$K$156","v":9662476},null,"WP FR-16(7)(v) Distlines",{"$f":"'WP FR-16(7)(v) Distlines'!$K$1&\", \"&'WP FR-16(7)(v) Distlines'!$K$4","v":"Work Paper FR-16(7)(v) , Page 7"},"Fixed Asset Accounting, Schedule B-3."]
[null,"Conductors - Underground",49095459,{"$f":"'[3]SCH B-3'!$K$159","v":132903},null,"WP FR-16(7)(v) Distlines",{"$f":"'WP FR-16(7)(v) Distlines'!$K$1&\", \"&'WP FR-16(7)(v) Distlines'!$K$4","v":"Work Paper FR-16(7)(v) , Page 7"},"Fixed Asset Accounting, Schedule B-3."]
[]
[]
["III.","Unbilled Sales",null,34038101,null,"WP FR-16(7)(v) kwh analysis",{"$f":"'WP FR-16(7)(v) kwh analysis'!I1&\", \"&'WP FR-16(7)(v) kwh analysis'!I4","v":"Work Paper FR-16(7)(v) , Page 9"},"Company records; total agrees to FERC Form 1, p. 301"]
[]
["IV.","Hours Per Month"]
[]
[null,"Jan 2016",null,{"$f":"31*24","v":744},null,"WP FR-16(7)(v) RS - KW",{"$f":"'WP FR-16(7)(v) RS - KW'!P1&\", \"&'WP FR-16(7)(v) RS - KW'!P4","v":"Work Paper FR-16(7)(v) , Page 13"},"Calendar"]
[null,"Feb",null,{"$f":"24*28","v":672}]
[null,"Mar",null,{"$f":"31*24","v":744}]
[null,"Apr",null,{"$f":"30*24","v":720}]
[null,"May",null,{"$f":"31*24","v":744}]
[null,"Jun",null,{"$f":"30*24","v":720}]
[null,"Jul",null,{"$f":"31*24","v":744}]
[null,"Aug",null,{"$f":"31*24","v":744}]
[null,"Sep",null,{"$f":"30*24","v":720}]
[null,"Oct",null,{"$f":"31*24","v":744}]
[null,"Nov",null,{"$f":"30*24","v":720}]
[null,"Dec",null,{"$f":"31*24","v":744}]
[]
["V.","Loss Ratios"]
[null,null,null,"SYSTEM"]
[null,null,null,"PEAK"]
[null,"MONTH",null,"KW"]
[null,{"$f":"B37","v":"Jan 2016"},null,712000,null,"WP FR-16(7)(v) LossRatios",{"$f":"'WP FR-16(7)(v) LossRatios'!I1&\", \"&'WP FR-16(7)(v) LossRatios'!I4","v":"Work Paper FR-16(7)(v) , Page 33"},"Form 1, Page 401b, Col (d)."]
[null,{"$f":"B38","v":"Feb"},null,679000]
[null,"Mar",null,621000]
[null,"Apr",null,599000]
[null,"May",null,717000]
[null,"Jun",null,787000]
[null,"Jul",null,847000]
[null,"Aug",null,844000]
[null,"Sep",null,816000]
[null,"Oct",null,637000]
[null,"Nov",null,557000]
[null,"Dec",null,705000]
[]
[]
[]
[null,null,null,"CO. USE"]
[null,null,null,"TOTAL"]
[null,"MONTH",null,"KWH"]
[null,{"$f":"B54","v":"Jan 2016"},null,-51739,null,"WP FR-16(7)(v) LossRatios",{"$f":"'WP FR-16(7)(v) LossRatios'!BQ175&\", \"&'WP FR-16(7)(v) LossRatios'!BQ178","v":"Work Paper FR-16(7)(v) , Page 37"},"Extracted from Company Monthly Financial Statements.; total agrees to FERC Form 1, p.401a, line 26."]
[null,{"$f":"B55","v":"Feb"},null,166075]
[null,"Mar",null,39608]
[null,"Apr",null,47913]
[null,"May",null,43046]
[null,"Jun",null,43046]
[null,"Jul",null,112515]
[null,"Aug",null,65696]
[null,"Sep",null,66842]
[null,"Oct",null,68393]
[null,"Nov",null,48594]
[null,"Dec",null,43895]
[null,null,null,{"$f":"SUM(D72:D83)","v":693884}]
[]
[null,null,null,"KWH"]
[null,"Total kWh Available for Delivery",null,4968739000,null,"WP FR-16(7)(v) LossRatios",{"$f":"'WP FR-16(7)(v) LossRatios'!BZ211&\", \"&'WP FR-16(7)(v) LossRatios'!BZ214","v":"Work Paper FR-16(7)(v) , Page 38"},"FERC Form 1 p.401a, line 20"]
[null,"Less:  Sales to other Utilities",null,573788000,null,"WP FR-16(7)(v) LossRatios",{"$f":"'WP FR-16(7)(v) LossRatios'!BZ211&\", \"&'WP FR-16(7)(v) LossRatios'!BZ214","v":"Work Paper FR-16(7)(v) , Page 38"},"FERC Form 1 p.401a, line 24"]
[]
[]
[]
["VI.","Load Research Data",null,"See Load Research Data Tabs"]
[]
[]
[]
["VII.","Conductors & Devices"]
[null,"Overhead - Account 365"]
[null,"Secondary",null,647,null,"WP FR-16(7)(v) Conduct&dev",{"$f":"'WP FR-16(7)(v) Conduct&dev'!$G$1&\", \"&'WP FR-16(7)(v) Conduct&dev'!$G$4","v":"Work Paper FR-16(7)(v) , Page 47"},"Circuit Mile Report; total agrees to FERC Form 1, p.206."]
[null,"Primary",null,1447,null,"WP FR-16(7)(v) Conduct&dev",{"$f":"'WP FR-16(7)(v) Conduct&dev'!$G$1&\", \"&'WP FR-16(7)(v) Conduct&dev'!$G$4","v":"Work Paper FR-16(7)(v) , Page 47"},"Circuit Mile Report; total agrees to FERC Form 1, p.206."]
[null,"Underground - Account 367"]
[null,"Secondary",null,144,null,"WP FR-16(7)(v) Conduct&dev",{"$f":"'WP FR-16(7)(v) Conduct&dev'!$G$1&\", \"&'WP FR-16(7)(v) Conduct&dev'!$G$4","v":"Work Paper FR-16(7)(v) , Page 47"},"Circuit Mile Report; total agrees to FERC Form 1, p.206."]
[null,"Primary",null,695,null,"WP FR-16(7)(v) Conduct&dev",{"$f":"'WP FR-16(7)(v) Conduct&dev'!$G$1&\", \"&'WP FR-16(7)(v) Conduct&dev'!$G$4","v":"Work Paper FR-16(7)(v) , Page 47"},"Circuit Mile Report; total agrees to FERC Form 1, p.206."]
[]
[]
[]
["VIII.","Service Cost Weighting"]
[]
[null,"Size in"]
[null,"KVA",null,"Cost"]
[]
[null,null,null,"OH","UG"]
[null,15,null,0,0,"WP FR-16(7)(v) Service cost wgt",{"$f":"'WP FR-16(7)(v) Serv cost wgt'!$J$1&\", \"&'WP FR-16(7)(v) Serv cost wgt'!$J$4","v":"Work Paper FR-16(7)(v) , Page 48"},"Engineering Standards & Support"]
[null,25,null,1505,2047]
[null,50,null,1679,2358]
[null,100,null,3089,2994]
[null,150,null,6104,8611]
[null,300,null,11661,11966]
[]
[null,"Services",null,"Net Plant"]
[null,"Overhead - Company Account 3691",12089618,{"$f":"15833643","v":15833643},null,"WP FR-16(7)(v) Service cost wgt",{"$f":"'WP FR-16(7)(v) Serv cost wgt'!$J$1&\", \"&'WP FR-16(7)(v) Serv cost wgt'!$J$4","v":"Work Paper FR-16(7)(v) , Page 48"},"Fixed Asset Accounting, Sch. B-2.1 and Sch. B-3."]
[null,"Underground - Company Account 3692",440367,null,{"$f":"2393707","v":2393707},"WP FR-16(7)(v) Service cost wgt",{"$f":"'WP FR-16(7)(v) Serv cost wgt'!$J$1&\", \"&'WP FR-16(7)(v) Serv cost wgt'!$J$4","v":"Work Paper FR-16(7)(v) , Page 48"},"Fixed Asset Accounting, Sch. B-2.1 and Sch. B-3."]
[]
[]
[]
["IX.","Customer Account Information",null,"See Tab",null,"WP FR-16(7)(v) 901-913 AcctSum ",{"$f":"#REF!&\", \"&#REF!","v":{"$error":"#REF!"}},"Various"]
[]
[]
[]
["X.","Lighting Burn Schedule "]
[]
[null,null,null,"APPROX.","APPROX."]
[null,"MONTH",null,"SUNSET","SUNRISE"]
[null,{"$f":"B37","v":"Jan 2016"},null,1741,754,"WP FR-16(7)(v) BurnHours",{"$f":"'WP FR-16(7)(v) BurnHours'!J1&\", \"&'WP FR-16(7)(v) BurnHours'!J4","v":"Work Paper FR-16(7)(v) , Page 49"},"Monthly average of Sunrise/Sunset chart using EST."]
[null,{"$f":"B38","v":"Feb"},null,1816,730]
[null,"Mar",null,1842,633]
[null,"Apr",null,1916,629]
[null,"May",null,1945,525]
[null,"Jun",null,2011,313]
[null,"Jul",null,2021,525]
[null,"Aug",null,1932,538]
[null,"Sep",null,1832,620]
[null,"Oct",null,1730,639]
[null,"Nov",null,1725,721]
[null,"Dec",null,1718,750]
[]
[]
[]
["XI.","KWH",null,"See Tab",null,"WP FR-16(7)(v) KWH",{"$f":"'WP FR-16(7)(v) KWH'!M1&\", \"&'WP FR-16(7)(v) KWH'!M4","v":"Work Paper FR-16(7)(v) , Page 50"},"Source: Revenue Stats File & RAC_039 Rept"]
[]
[]
[]
["XI.","Customers",null,"See Tab",null,"WP FR-16(7)(v) AVG CUST",{"$f":"'WP FR-16(7)(v) AVG CUST'!N1&\", \"&'WP FR-16(7)(v) AVG CUST'!N4","v":"Work Paper FR-16(7)(v) , Page 51"},"Source: Revenue Stats File & RAC_039 Rept"]

{"sheet":"WP FR-16(7)(v)-KW & KWH @Gen","index":30,"n_rows":554,"n_cols":7,"rows_kept":554,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,"Work Paper FR-16(7)(v) "]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,"Witness Responsible:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,"Page 3"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["COMPUTATION OF KWH & KW ALLOCATION FACTORS"]
[]
[]
[null,"AT GENERATION LEVEL"]
[null,null,null," "]
[null,null,null,"12 MONTH AVG",null," "]
["LINE",null,"RATE",{"$f":"IF(ALLOCATOR=\"AE\",\"EXCESS\",IF(ALLOCATOR=\"TDD\",\"SUMMER/NONSUMMER\",\"COIN PEAK\"))","v":"COIN PEAK"},"ALLOC","KWH","ALLOC"]
["NO.",null,"GROUP","KW DEMAND(a)","K201"," (AT SOURCE)(b)","K301"]
[1,null,null,"(1)","(2)","(3)","(4)"]
[{"$f":"1+A15","v":2},null,"Retail:"]
[3,null,"Residential",{"$f":"'WP FR-16(7)(v) CP NCP sum'!E30","v":296674},{"$f":"1-SUM(E18:E27)-E36","v":0.41779999999999978},{"$f":"'WP FR-16(7)(v) kwh analysis'!J17","v":1508499412},{"$f":"1-SUM(G18:G27)-G36","v":0.35948999999999981}]
[4,null,"Dist Secondary - DS",{"$f":"'WP FR-16(7)(v) CP NCP sum'!F30+'WP FR-16(7)(v) CP NCP sum'!G30","v":208893},{"$f":"IF($D$38=0,0,ROUND(D18/$D$38,5))","v":0.29418},{"$f":"'WP FR-16(7)(v) kwh analysis'!J18","v":1170020285},{"$f":"IF(F$38=0,0,ROUND(F18/$F$38,5))","v":0.27883000000000002}]
[5,null,"Dist Secondary - GS-FL",{"$f":"'WP FR-16(7)(v) CP NCP sum'!H30","v":965},{"$f":"IF($D$38=0,0,ROUND(D19/$D$38,5))","v":1.3600000000000001E-3},{"$f":"'WP FR-16(7)(v) kwh analysis'!J19","v":6457090},1.5399999999999999E-3]
[6,null,"Dist Secondary - EH",{"$f":"'WP FR-16(7)(v) CP NCP sum'!I30","v":3398},4.79E-3,{"$f":"'WP FR-16(7)(v) kwh analysis'!J20","v":19810437},4.7200000000000002E-3]
[7,null,"Dist Secondary - SP",{"$f":"'WP FR-16(7)(v) CP NCP sum'!J30","v":49},6.9999999999999994E-5,{"$f":"'WP FR-16(7)(v) kwh analysis'!J21","v":277908},6.9999999999999994E-5]
[8,null,"Dist Secondary - DT",{"$f":"'WP FR-16(7)(v) CP NCP sum'!K30","v":98293},0.13841999999999999,{"$f":"'WP FR-16(7)(v) kwh analysis'!J22","v":703656372},0.16769000000000001]
[9,null,"Dist Primary - DT",{"$f":"'WP FR-16(7)(v) CP NCP sum'!L30","v":67773},9.5439999999999997E-2,{"$f":"'WP FR-16(7)(v) kwh analysis'!J23","v":514497482},0.12261]
[10,null,"Dist Primary - DP",{"$f":"'WP FR-16(7)(v) CP NCP sum'!M30","v":2471},3.48E-3,{"$f":"'WP FR-16(7)(v) kwh analysis'!J24","v":16235892},3.8700000000000002E-3]
[11,null,"Transmission",{"$f":"'WP FR-16(7)(v) CP NCP sum'!N30","v":28178},3.968E-2,{"$f":"'WP FR-16(7)(v) kwh analysis'!J25","v":218940404},5.2179999999999997E-2]
[12,null,"Lighting",{"$f":"'WP FR-16(7)(v) CP NCP sum'!O30","v":1013},1.4300000000000001E-3,{"$f":"'WP FR-16(7)(v) kwh analysis'!J26","v":19741342},4.7000000000000002E-3]
[13,null,"Other",{"$f":"'WP FR-16(7)(v) CP NCP sum'!P30","v":31},4.0000000000000003E-5,{"$f":"'WP FR-16(7)(v) kwh analysis'!J27","v":182425},4.0000000000000003E-5]
[14,null," Total Retail excl RTP Incremental",{"$f":"SUM(D17:D27)","v":707738},{"$f":"SUM(E17:E27)","v":0.99668999999999996},{"$f":"SUM(F17:F27)","v":4178319049},{"$f":"ROUND(SUM(G17:G27),5)","v":0.99573999999999996}]
[15]
[16,null,"RTP Incremental:"]
[17,null,"Dist Secondary - DS",{"$f":"'WP FR-16(7)(v) CP NCP sum'!R30","v":32},{"$f":"IF($D$38=0,0,ROUND(D31/$D$38,5))","v":5.0000000000000002E-5},{"$f":"'WP FR-16(7)(v) kwh analysis'!J31","v":205610},{"$f":"IF(F$38=0,0,ROUND(F31/$F$38,5))","v":5.0000000000000002E-5}]
[18,null,"Dist Secondary - DT",{"$f":"'WP FR-16(7)(v) CP NCP sum'!S30","v":613},{"$f":"IF($D$38=0,0,ROUND(D32/$D$38,5))","v":8.5999999999999998E-4},{"$f":"'WP FR-16(7)(v) kwh analysis'!J32","v":4388892},{"$f":"IF(F$38=0,0,ROUND(F32/$F$38,5))","v":1.0499999999999999E-3}]
[19,null,"Dist Primary - DT",{"$f":"'WP FR-16(7)(v) CP NCP sum'!T30","v":0},{"$f":"IF($D$38=0,0,ROUND(D33/$D$38,5))","v":0},{"$f":"'WP FR-16(7)(v) kwh analysis'!J33","v":0},{"$f":"IF(F$38=0,0,ROUND(F33/$F$38,5))","v":0}]
[20,null,"Dist Primary - DP",{"$f":"'WP FR-16(7)(v) CP NCP sum'!U30","v":0},{"$f":"IF($D$38=0,0,ROUND(D34/$D$38,5))","v":0},{"$f":"'WP FR-16(7)(v) kwh analysis'!J34","v":0},{"$f":"IF(F$38=0,0,ROUND(F34/$F$38,5))","v":0}]
[21,null,"Transmission",{"$f":"'WP FR-16(7)(v) CP NCP sum'!V30","v":1701},{"$f":"IF($D$38=0,0,ROUND(D35/$D$38,5))","v":2.3999999999999998E-3},{"$f":"'WP FR-16(7)(v) kwh analysis'!J35","v":13250022},{"$f":"IF(F$38=0,0,ROUND(F35/$F$38,5))","v":3.16E-3}]
[22,null,"  Total RTP Incremental",{"$f":"SUM(D31:D35)","v":2346},{"$f":"SUM(E31:E35)","v":3.3099999999999996E-3},{"$f":"SUM(F31:F35)","v":17844524},{"$f":"SUM(G31:G35)","v":4.2599999999999999E-3}]
[23]
[24,null,"Total Retail",{"$f":"D36+D28","v":710084},{"$f":"E36+E28","v":1},{"$f":"F36+F28","v":4196163573},{"$f":"G36+G28","v":1}]
[]
[null,null,null,null,null,{"$f":"IF(F38-'WP FR-16(7)(v) kwh analysis'!J38=0,\"\",\"doesn't tie\")","v":""}]
[]
[null,null,"(a) Source:  WPFR-16(7)(v), Page 10"]
[null,null,"(b) Source:  WPFR-16(7)(v), Page 9"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v)-KW & KWH @Dist","index":31,"n_rows":554,"n_cols":13,"rows_kept":554,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,"Page 4"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["COMPUTATION OF KWH, KW & CUSTOMER ALLOCATION FACTORS",null,null,null,null,null,null,"  "]
[]
[null,null,null," ",null,null,null,null,null,null,null," "]
[null,"CUSTOMERS AT DISTRIBUTION LEVEL ONLY  "]
[null,null,null,null,null,null,null,null,null,null,null,"GROUP"]
[null,null,null,null,null," ",null," ",null,null,null,"DIVERSIFIED"]
[null,null,null," NON-COIN",null,null,null,"CUSTOMERS",null,"CUSTOMERS",null,"CLASS"]
["LINE",null,"RATE"," KW","ALLOC","KWH","ALLOC"," (DIST.","ALLOC"," (DIST.","ALLOC"," KW","ALLOC"]
["NO.",null,"GROUP","DEMAND(a)","K203","(AT SOURCE)(b)","K303","LEVEL)(c)","K405","LEVEL)(c)","K406","DEMAND(d)","K215"]
[1,null,null,"(1)","(2)","(3)","(4)","(5)","(6)",null,null,"(7)","(8)"]
[{"$f":"1+A16","v":2},null,"Retail:"]
[3,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C17","v":"Residential"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$E49","v":852231},{"$f":"IF(C$29=0,0,1-SUM(E19:E28)-E37)","v":0.56686000000000003},{"$f":"'WP FR-16(7)(v) kwh analysis'!$J17","v":1508499412},{"$f":"IF(E$29=0,0,1-SUM(G19:G28)-G37)","v":0.35948999999999981},{"$f":"'WP FR-16(7)(v) AVG CUST'!O11","v":126269},{"$f":"IF(H$29=0,0,1-SUM(I19:I28)-I37)","v":0.90185000000000004},{"$f":"H18","v":126269},{"$f":"IF(J$29=0,0,1-SUM(K19:K28)-K37)","v":0.90195999999999998},{"$f":"'WP FR-16(7)(v) CP NCP sum'!E67","v":316778},{"$f":"IF(I$29=0,0,1-SUM(M19:M28)-M37)","v":0.44143000000000004}]
[4,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C18","v":"Dist Secondary - DS"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$F49+'WP FR-16(7)(v) CP NCP sum'!$G49","v":341950},{"$f":"ROUND(D19/D$39,5)","v":0.22746},{"$f":"'WP FR-16(7)(v) kwh analysis'!$J18","v":1170020285},{"$f":"ROUND(F19/F$39,5)","v":0.27883000000000002},{"$f":"'WP FR-16(7)(v) AVG CUST'!O34+'WP FR-16(7)(v) AVG CUST'!O35","v":12827},{"$f":"IF(H$39=0,0,ROUND(H19/$H$39,5))","v":9.1609999999999997E-2},{"$f":"H19","v":12827},9.1609999999999997E-2,{"$f":"'WP FR-16(7)(v) CP NCP sum'!F67+'WP FR-16(7)(v) CP NCP sum'!G67","v":211729},{"$f":"IF(L$39=0,0,ROUND(L19/$L$39,5))","v":0.29504999999999998}]
[5,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C19","v":"Dist Secondary - GS-FL"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$H49","v":1125},7.5000000000000002E-4,{"$f":"'WP FR-16(7)(v) kwh analysis'!$J19","v":6457090},1.5399999999999999E-3,{"$f":"'WP FR-16(7)(v) AVG CUST'!O20","v":171},1.2199999999999999E-3,171,1.2199999999999999E-3,{"$f":"'WP FR-16(7)(v) CP NCP sum'!H67","v":951},1.33E-3]
[6,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C20","v":"Dist Secondary - EH"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$I49","v":22213},1.478E-2,{"$f":"'WP FR-16(7)(v) kwh analysis'!$J20","v":19810437},4.7200000000000002E-3,{"$f":"'WP FR-16(7)(v) AVG CUST'!O18","v":104},7.3999999999999999E-4,104,7.3999999999999999E-4,{"$f":"'WP FR-16(7)(v) CP NCP sum'!I67","v":4914},6.8500000000000002E-3]
[7,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C21","v":"Dist Secondary - SP"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$J49","v":92},6.0000000000000002E-5,{"$f":"'WP FR-16(7)(v) kwh analysis'!$J21","v":277908},6.9999999999999994E-5,{"$f":"'WP FR-16(7)(v) AVG CUST'!O19","v":16},1.1E-4,16,1.1E-4,{"$f":"'WP FR-16(7)(v) CP NCP sum'!F70+'WP FR-16(7)(v) CP NCP sum'!J67","v":50},6.9999999999999994E-5]
[8,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C22","v":"Dist Secondary - DT"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$K49","v":138415},9.2069999999999999E-2,{"$f":"'WP FR-16(7)(v) kwh analysis'!$J22","v":703656372},0.16769000000000001,{"$f":"'WP FR-16(7)(v) AVG CUST'!O39","v":150},1.07E-3,150,1.07E-3,{"$f":"'WP FR-16(7)(v) CP NCP sum'!K67","v":103637},0.14441999999999999]
[9,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C23","v":"Dist Primary - DT"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!L49","v":90290},6.0060000000000002E-2,{"$f":"'WP FR-16(7)(v) kwh analysis'!$J23","v":514497482},0.12261,{"$f":"'WP FR-16(7)(v) AVG CUST'!O43","v":37},2.5999999999999998E-4,37,2.5999999999999998E-4,{"$f":"'WP FR-16(7)(v) CP NCP sum'!L67","v":71563},9.9720000000000003E-2]
[10,null,"Dist Primary - DP",{"$f":"'WP FR-16(7)(v) CP NCP sum'!M49","v":3195},2.1299999999999999E-3,{"$f":"'WP FR-16(7)(v) kwh analysis'!$J24","v":16235892},3.8700000000000002E-3,{"$f":"'WP FR-16(7)(v) AVG CUST'!O21","v":10},6.9999999999999994E-5,10,6.9999999999999994E-5,{"$f":"'WP FR-16(7)(v) CP NCP sum'!M67","v":2403},3.3500000000000001E-3]
[11,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C25","v":"Transmission"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!N49","v":42708},2.8410000000000001E-2,{"$f":"'WP FR-16(7)(v) kwh analysis'!J25","v":218940404},5.2179999999999997E-2,{"$f":"'WP FR-16(7)(v) AVG CUST'!O23","v":11},8.0000000000000007E-5,0,0,0,0]
[12,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C26","v":"Lighting"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$O49","v":6279},4.1799999999999997E-3,{"$f":"'WP FR-16(7)(v) kwh analysis'!$J26","v":19741342},4.7000000000000002E-3,{"$f":"'WP FR-16(7)(v) AVG CUST'!O25","v":394},2.81E-3,394,2.81E-3,{"$f":"'WP FR-16(7)(v) CP NCP sum'!O67","v":4875},6.79E-3]
[13,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C27","v":"Other"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$P49","v":87},6.0000000000000002E-5,{"$f":"'WP FR-16(7)(v) kwh analysis'!$J27","v":182425},4.0000000000000003E-5,{"$f":"'WP FR-16(7)(v) AVG CUST'!O22","v":11},8.0000000000000007E-5,11,8.0000000000000007E-5,{"$f":"'WP FR-16(7)(v) CP NCP sum'!P67","v":33},5.0000000000000002E-5]
[14,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C28","v":" Total Retail excl RTP Incremental"},{"$f":"SUM(D18:D28)","v":1498585},{"$f":"SUM(E18:E28)","v":0.99681999999999993},{"$f":"SUM(F18:F28)","v":4178319049},{"$f":"ROUND(SUM(G18:G28),5)","v":0.99573999999999996},{"$f":"SUM(H18:H28)","v":140000},{"$f":"ROUND(SUM(I18:I28),5)","v":0.99990000000000001},{"$f":"SUM(J18:J28)","v":139989},{"$f":"ROUND(SUM(K18:K28),5)","v":0.99992999999999999},{"$f":"SUM(L18:L28)","v":716933},{"$f":"ROUND(SUM(M18:M28),5)","v":0.99905999999999995}]
[15]
[16,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C30","v":"RTP Incremental:"}]
[17,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C31","v":"Dist Secondary - DS"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$R49","v":104},{"$f":"ROUND(D32/D$39,5)","v":6.9999999999999994E-5},{"$f":"'WP FR-16(7)(v) kwh analysis'!J31","v":205610},{"$f":"ROUND(F32/F$39,5)","v":5.0000000000000002E-5},{"$f":"'WP FR-16(7)(v) AVG CUST'!O36","v":6},{"$f":"IF(H$39=0,0,ROUND(H32/$H$39,5))","v":4.0000000000000003E-5},{"$f":"H32","v":6},{"$f":"IF(J$39=0,0,ROUND(J32/$H$39,5))","v":4.0000000000000003E-5},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$R67","v":32},{"$f":"IF(L$39=0,0,ROUND(L32/$L$39,5))","v":4.0000000000000003E-5}]
[18,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C32","v":"Dist Secondary - DT"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$S49","v":1219},{"$f":"ROUND(D33/D$39,5)","v":8.0999999999999996E-4},{"$f":"'WP FR-16(7)(v) kwh analysis'!J32","v":4388892},{"$f":"ROUND(F33/F$39,5)","v":1.0499999999999999E-3},{"$f":"'WP FR-16(7)(v) AVG CUST'!O40","v":4},{"$f":"IF(H$39=0,0,ROUND(H33/$H$39,5))","v":3.0000000000000001E-5},4,{"$f":"IF(J$39=0,0,ROUND(J33/$H$39,5))","v":3.0000000000000001E-5},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$S67","v":648},{"$f":"IF(L$39=0,0,ROUND(L33/$L$39,5))","v":8.9999999999999998E-4}]
[19,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C33","v":"Dist Primary - DT"},0,{"$f":"ROUND(D34/D$39,5)","v":0},{"$f":"'WP FR-16(7)(v) kwh analysis'!J33","v":0},{"$f":"ROUND(F34/F$39,5)","v":0},{"$f":"'WP FR-16(7)(v) AVG CUST'!O44","v":0},{"$f":"IF(H$39=0,0,ROUND(H34/$H$39,5))","v":0},0,{"$f":"IF(J$39=0,0,ROUND(J34/$H$39,5))","v":0},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$T67","v":0},{"$f":"IF(L$39=0,0,ROUND(L34/$L$39,5))","v":0}]
[20,null,"Dist Primary - DP",0,{"$f":"ROUND(D35/D$39,5)","v":0},{"$f":"'WP FR-16(7)(v) kwh analysis'!J34","v":0},{"$f":"ROUND(F35/F$39,5)","v":0},0,{"$f":"IF(H$39=0,0,ROUND(H35/$H$39,5))","v":0},0,{"$f":"IF(J$39=0,0,ROUND(J35/$H$39,5))","v":0},{"$f":"'WP FR-16(7)(v) CP NCP sum'!$U67","v":0},{"$f":"IF(L$39=0,0,ROUND(L35/$L$39,5))","v":0}]
[21,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C35","v":"Transmission"},{"$f":"'WP FR-16(7)(v) CP NCP sum'!V49","v":3452},{"$f":"ROUND(D36/D$39,5)","v":2.3E-3},{"$f":"'WP FR-16(7)(v) kwh analysis'!J35","v":13250022},{"$f":"ROUND(F36/F$39,5)","v":3.16E-3},{"$f":"'WP FR-16(7)(v) AVG CUST'!O24","v":4},{"$f":"IF(H$39=0,0,ROUND(H36/$H$39,5))","v":3.0000000000000001E-5},0,{"$f":"IF(J$39=0,0,ROUND(J36/$H$39,5))","v":0},0,{"$f":"IF(L$39=0,0,ROUND(L36/$L$39,5))","v":0}]
[22,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C36","v":"  Total RTP Incremental"},{"$f":"SUM(D32:D36)","v":4775},3.1799999999999997E-3,17844524,4.2599999999999999E-3,14,1E-4,10,7.0000000000000007E-5,680,9.3999999999999997E-4]
[23]
[24,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C38","v":"Total Retail"},{"$f":"D37+D29","v":1503360},0.99999999999999989,4196163573,1,140014,1,139999,1,717613,1]
[]
[null,null,"(a) Source: WPFR-16(7)(v), Page 10"]
[null,null,"(b) Source: WPFR-16(7)(v), Page 9"]
[null,null,"(c) Source: 2010 Customers - WPFR-16(7)(v), Page 52"]
[null,null,"(d) Source: WPFR-16(7)(v), Page 10"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) Meters","index":32,"n_rows":556,"n_cols":12,"rows_kept":556,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,"Page 5"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["COMPUTATION OF METER ALLOCATION FACTORS"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WEIGHTED","METER"]
[null,null,null,"AVERAGE",null,"AVERAGE","WEIGHTED",null,"CUSTOMERS","COST"]
["LINE",null,"RATE","NO. OF","METER","METER","COST","WEIGHTED","ALLOC","ALLOC"]
["NO.",null,"GROUP","CUSTOMERS","COST (a)","COST","FACTOR","CUSTOMERS","K409","    K407"]
[null,null,null,"(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[]
[{"$f":"1+A16","v":1},null,"Retail:"]
[{"$f":"1+A18","v":2},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C17","v":"Residential"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O11","v":126269},{"$f":"'Input Data'!D6","v":3299927},{"$f":"IF(D19=0,0,ROUND(E19/D19,0))","v":26},{"$f":"ROUND(F19/$F$19,0)","v":1},{"$f":"IF(G19=0,ROUND(D19*1,0),ROUND(D19*G19,0))","v":126269},{"$f":"1-SUM(I20:I29)-I38","v":0.51951000000000014},{"$f":"1-SUM(J20:J29)-J38","v":0.51961000000000002}]
[3,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C18","v":"Dist Secondary - DS"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O12","v":12827},{"$f":"'Input Data'!D7","v":2696699},{"$f":"IF(D20=0,0,ROUND(E20/D20,0))","v":210},{"$f":"ROUND(F20/$F$19,0)","v":8},{"$f":"IF(G20=0,ROUND(D20*1,0),ROUND(D20*G20,0))","v":102616},{"$f":"ROUND(H20/$H$40,5)","v":0.42219000000000001},{"$f":"IF($E$40=0,0,ROUND(E20/$E$40,5))","v":0.42463000000000001}]
[4,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C19","v":"Dist Secondary - GS-FL"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O20","v":171},{"$f":"'Input Data'!D8","v":0},0,0,171,6.9999999999999999E-4,0,null," "]
[5,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C20","v":"Dist Secondary - EH"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O18","v":104},{"$f":"'Input Data'!D9","v":22657},218,8,832,3.4199999999999999E-3,3.5699999999999998E-3]
[6,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C21","v":"Dist Secondary - SP"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O19","v":16},{"$f":"'Input Data'!D10","v":2715},170,7,112,4.6000000000000001E-4,4.2999999999999999E-4]
[7,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C22","v":"Dist Secondary - DT"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O14","v":150},{"$f":"'Input Data'!D11","v":125418},836,32,4800,1.975E-2,1.975E-2]
[8,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C23","v":"Dist Primary - DT"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O16","v":37},{"$f":"'Input Data'!D12","v":0},0,0,37,1.4999999999999999E-4,0]
[9,null,"Dist Primary - DP",{"$f":"'WP FR-16(7)(v) AVG CUST'!O21","v":10},{"$f":"'Input Data'!D13","v":10654},1065,41,410,1.6900000000000001E-3,1.6800000000000001E-3]
[10,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C25","v":"Transmission"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O23","v":11},{"$f":"'Input Data'!D14","v":16048},1459,56,616,2.5300000000000001E-3,2.5300000000000001E-3]
[11,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C26","v":"Lighting"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O25","v":394},{"$f":"'Input Data'!D15","v":0},0,0,394,1.6199999999999999E-3,0,null," "]
[12,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C27","v":"Other"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O22","v":11},{"$f":"'Input Data'!D16","v":176520},16047,617,6787,2.792E-2,2.7799999999999998E-2,null," "]
[13,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C28","v":" Total Retail excl RTP Incremental"},{"$f":"SUM(D19:D29)","v":140000},{"$f":"SUM(E19:E29)","v":6350638},null,null,{"$f":"SUM(H19:H29)","v":243044},{"$f":"SUM(I15:I29)","v":0.99994000000000027},{"$f":"SUM(J15:J29)","v":1}]
[14]
[15,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C30","v":"RTP Incremental:"}]
[16,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C31","v":"Dist Secondary - DS"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O13","v":6},0,{"$f":"IF(D33=0,0,ROUND(E33/D33,0))","v":0},{"$f":"ROUND(F33/$F$19,0)","v":0},{"$f":"IF(G33=0,ROUND(D33*1,0),ROUND(D33*G33,0))","v":6},{"$f":"ROUND(H33/$H$40,5)","v":2.0000000000000002E-5},{"$f":"IF($E$40=0,0,ROUND(E33/$E$40,5))","v":0}]
[17,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C32","v":"Dist Secondary - DT"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O15","v":4},0,{"$f":"IF(D34=0,0,ROUND(E34/D34,0))","v":0},{"$f":"ROUND(F34/$F$19,0)","v":0},{"$f":"IF(G34=0,ROUND(D34*1,0),ROUND(D34*G34,0))","v":4},{"$f":"ROUND(H34/$H$40,5)","v":2.0000000000000002E-5},{"$f":"IF($E$40=0,0,ROUND(E34/$E$40,5))","v":0}]
[18,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C33","v":"Dist Primary - DT"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O17","v":0},0,{"$f":"IF(D35=0,0,ROUND(E35/D35,0))","v":0},{"$f":"ROUND(F35/$F$19,0)","v":0},{"$f":"IF(G35=0,ROUND(D35*1,0),ROUND(D35*G35,0))","v":0},{"$f":"ROUND(H35/$H$40,5)","v":0},{"$f":"IF($E$40=0,0,ROUND(E35/$E$40,5))","v":0}]
[19,null,"Dist Primary - DP",0,0,{"$f":"IF(D36=0,0,ROUND(E36/D36,0))","v":0},{"$f":"ROUND(F36/$F$19,0)","v":0},{"$f":"IF(G36=0,ROUND(D36*1,0),ROUND(D36*G36,0))","v":0},{"$f":"ROUND(H36/$H$40,5)","v":0},{"$f":"IF($E$40=0,0,ROUND(E36/$E$40,5))","v":0}]
[20,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C35","v":"Transmission"},{"$f":"'WP FR-16(7)(v) AVG CUST'!O24","v":4},0,{"$f":"IF(D37=0,0,ROUND(E37/D37,0))","v":0},{"$f":"ROUND(F37/$F$19,0)","v":0},{"$f":"IF(G37=0,ROUND(D37*1,0),ROUND(D37*G37,0))","v":4},{"$f":"ROUND(H37/$H$40,5)","v":2.0000000000000002E-5},{"$f":"IF($E$40=0,0,ROUND(E37/$E$40,5))","v":0}]
[21,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C36","v":"  Total RTP Incremental"},{"$f":"SUM(D33:D37)","v":14},{"$f":"SUM(E33:E37)","v":0},null,null,{"$f":"SUM(H33:H37)","v":14},{"$f":"SUM(I33:I37)","v":6.0000000000000008E-5},{"$f":"SUM(J33:J37)","v":0}]
[22]
[23,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C38","v":"Total Retail"},{"$f":"D38+D30","v":140014},{"$f":"E38+E30","v":6350638},null,null,{"$f":"H38+H30","v":243058},{"$f":"I38+I30","v":1.0000000000000002},{"$f":"J38+J30","v":1}]
[]
[null,"(a) Source: Metering Support"]
[" "]
[" ",null,null,null,null," "]
[" "]
[" "]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) CustAcct","index":33,"n_rows":103,"n_cols":17,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 6"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["COMPUTATION OF UNCOLLECTIBLE ACCOUNTS ALLOCATION FACTORS"]
[]
[]
[]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Test Period"]
["Line",null,null,"Test Period","Revenue",null,"Uncollectible","ALLOC"]
["No.",null,"Description","Present Revenue","Ratio",null,"Expense (b)","K411"]
[1]
[2,null,"Retail:"]
[3,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C17","v":"Residential"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!G881","v":120391018},null,null,{"$f":"ROUND(G31*J42,0)","v":1370864},{"$f":"ROUND(G17/$G$31,5)","v":0.91503000000000001}]
[4]
[5,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C18","v":"Dist Secondary - DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H881","v":89967454},{"$f":"1-SUM(E20:E28)","v":0.48926000000000003},null,{"$f":"G29-SUM(G20:G28)","v":62282.329999999842},{"$f":"1-H17-SUM(H20:H28)","v":4.1579999999999992E-2}]
[6,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C19","v":"Dist Secondary - GS-FL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I881","v":589997},{"$f":"ROUND(D20/$D$29,5)","v":3.2100000000000002E-3},null,{"$f":"ROUND($G$29*E20,0)","v":409},{"$f":"ROUND(G20/$G$31,5)","v":2.7E-4}]
[7,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C20","v":"Dist Secondary - EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J881","v":623628},{"$f":"ROUND(D21/$D$29,5)","v":3.3899999999999998E-3},null,432,2.9E-4]
[8,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C21","v":"Dist Secondary - SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K881","v":28730},1.6000000000000001E-4,null,20,1.0000000000000001E-5]
[9,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C22","v":"Dist Secondary - DT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L881","v":45903624},0.24964,null,31779,2.121E-2]
[10,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C23","v":"Dist Primary - DT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M881","v":30722085},0.16708000000000001,null,21269,1.4200000000000001E-2]
[11,null,"Dist Primary - DP",{"$f":"'FR-16(7)(v)-3 PROD Demand'!N881","v":926746},5.0400000000000002E-3,null,642,4.2999999999999999E-4]
[12,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C25","v":"Transmission"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O881","v":13220511},7.1900000000000006E-2,null,9153,6.11E-3]
[13,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C26","v":"Lighting"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P881","v":1889364},1.0279999999999999E-2,null,1309,8.7000000000000001E-4]
[14,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C27","v":"Other"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q881","v":7414},4.0000000000000003E-5,null,{"$f":"ROUND($G$29*E28,0)","v":5},0]
[15,null,"Sub total Non Residential",{"$f":"SUM(D19:D28)","v":183879553},{"$f":"SUM(E19:E28)","v":1},null,{"$f":"G31-G17","v":127300.32999999984},{"$f":"SUM(H19:H28)","v":8.4970000000000004E-2}]
[16]
[17,null,"Total Revenue",{"$f":"D29+D17","v":304270571},null,null,{"$f":"D44","v":1498164.3299999998},{"$f":"H29+H17","v":1}]
[18]
[19]
[20]
[21,null,null,"Electric","Electric",null,"Electric"]
[22,null,null,"Charge-Offs","Retail Revenue",null,"Charge-Offs",null,"Charge-Offs"]
[23,null,null,"12 Months Ended","12 Months Ended",null,"as % of Electric","Present","12 Months Ended"]
[24,null,"Residential / Non-Residential","December 2016 (c)","December 2016 (d)",null,"Retail Revenue","Revenue","December 2016","Ratio"]
[25,null,null,"(1)","(2)",null,"(3)","(4)","(5)","(6)"]
[26,null,null,null,null,null,"(1)/(2)",null,"(3)*(4)"]
[27]
[28,null,"Residential",{"$f":"O102","v":1373602.8399999999},128486721,null,{"$f":"ROUND(D42/E42,6)","v":1.0691000000000001E-2},{"$f":"D17","v":120391018},{"$f":"ROUND(G42*H42,0)","v":1287100},{"$f":"1-J43","v":0.91502899999999998}]
[29,null,"Non-Residential",{"$f":"O79","v":124561.48999999999},{"$f":"E44-E42","v":191769481},null,{"$f":"ROUND(D43/E43,6)","v":6.4999999999999997E-4},{"$f":"D29","v":183879553},{"$f":"ROUND(G43*H43,0)","v":119522},{"$f":"ROUND(I43/I44,6)","v":8.4971000000000005E-2}]
[30,null,null,{"$f":"SUM(D42:D43)","v":1498164.3299999998},320256202,null,{"$f":"ROUND(D44/E44,6)","v":4.6779999999999999E-3},{"$f":"SUM(H42:H43)","v":304270571},{"$f":"SUM(I42:I43)","v":1406622},{"$f":"SUM(J42:J43)","v":1}]
[]
[]
[null,"(a)","Source: Schedule M and Schedule M work papers."]
[null,"(b)","Based on Charge-Off Study"]
[null,"(c)","Work Paper FR-16(7)(v), page 6b.  Line 28, Residential is Sum Class \"R\". Line 29, Non Residential is Sum Class \"N\"."]
[null,"(d)","Customer billing records"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,"Page 6b"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Sum of Electric Charge Off"]
[null,null,null,null,null,null,null,null,null,null,null,"Class","Mo","RCL","Total"]
[null,null,null,null,null,null,null,null,null,null,null,"N","JAN","02",10997.78]
[null,null,null,null,null,null,null,null,null,null,null,null,"FEB","02",9446.99]
[null,null,null,null,null,null,null,null,null,null,null,null,"MAR","02",26252.27]
[null,null,null,null,null,null,null,null,null,null,null,null,"APR","02",1655.78]
[null,null,null,null,null,null,null,null,null,null,null,null,"MAY","02",6931.11]
[null,null,null,null,null,null,null,null,null,null,null,null,"JUN","02",7973.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"JUL","02",11783.74]
[null,null,null,null,null,null,null,null,null,null,null,null,"AUG","02",14355.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"04",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"64",7334.41]
[null,null,null,null,null,null,null,null,null,null,null,null,"SEP","02",3736.48]
[null,null,null,null,null,null,null,null,null,null,null,null,"OCT","02",2987.18]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOV","02",12800.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"64",7003.65]
[null,null,null,null,null,null,null,null,null,null,null,null,"DEC","02",1302.94]
[null,null,null,null,null,null,null,null,null,null,null,"N Total",null,null,124561.48999999999]
[null,null,null,null,null,null,null,null,null,null,null,"R","JAN","00",145969.28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",348.43]
[null,null,null,null,null,null,null,null,null,null,null,null,"FEB","00",142360.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",287.27999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,"MAR","00",83917.78]
[null,null,null,null,null,null,null,null,null,null,null,null,"APR","00",79471.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",291.22000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,"MAY","00",90468.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",42.82]
[null,null,null,null,null,null,null,null,null,null,null,null,"JUN","00",117546.49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",203.3]
[null,null,null,null,null,null,null,null,null,null,null,null,"JUL","00",109774.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",51.15]
[null,null,null,null,null,null,null,null,null,null,null,null,"AUG","00",120902.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",45.12]
[null,null,null,null,null,null,null,null,null,null,null,null,"SEP","00",109731.98]
[null,null,null,null,null,null,null,null,null,null,null,null,"OCT","00",122327.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",2325.1799999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOV","00",113482.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",109.96]
[null,null,null,null,null,null,null,null,null,null,null,null,"DEC","00",133666.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",278.14999999999998]
[null,null,null,null,null,null,null,null,null,null,null,"R Total",null,null,1373602.8399999999]
[null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,1498164.3299999998]

{"sheet":"WP FR-16(7)(v) Distlines","index":34,"n_rows":284,"n_cols":13,"rows_kept":284,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,"Page 7"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["COMPUTATION OF \"WEIGHTED\" DISTRIBUTION LINE ALLOCATION FACTORS"]
[]
[]
[]
[null,null,null,null,"GROUP "]
[null,null,null,null,"DIVERSIFIED",null,"PRIMARY LINE WEIGHTING",null,null,null,"SECONDARY LINE WEIGHTING"]
["LINE",null,"RATE",null,"CLASS",null,null,null,"    ALLOC",null,null,null,"    ALLOC"]
["NO.",null,"GROUP",null,"KW DEMAND(a)",null,"KW DEMAND (a)",null,"    K205 ",null,"KW DEMAND (a)(b)",null,"    K206 "]
[null,null,null,null,"(1)",null,{"$f":"\"(2)=\"&\"(1) * \"&TEXT(G13,\"##%\")","v":"(2)=(1) * %"},null,"(3)",null,{"$f":"\"(4)=\"&\"(1) * \"&TEXT(K13,\"##%\")","v":"(4)=(1) * %"},null,"(5)"]
[1,null,"Retail:"]
[2,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C17","v":"Residential"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L18","v":316778},null,{"$f":"E17","v":316778},null,{"$f":"1-SUM(I18:I27)-I36","v":0.44143000000000004},null,{"$f":"E17","v":316778},null,{"$f":"1-SUM(M18:M27)-M36","v":0.44143000000000004}]
[3,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C18","v":"Dist Secondary - DS"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L19","v":211729},null,{"$f":"E18","v":211729},null,{"$f":"ROUND(G18/$G$38,5)","v":0.29504999999999998},null,211729,null,{"$f":"ROUND(K18/$K$38,5)","v":0.29504999999999998}]
[4,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C19","v":"Dist Secondary - GS-FL"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L20","v":951},null,951,null,{"$f":"ROUND(G19/$G$38,5)","v":1.33E-3},null,951,null,1.33E-3]
[5,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C20","v":"Dist Secondary - EH"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L21","v":4914},null,4914,null,6.8500000000000002E-3,null,4914,null,6.8500000000000002E-3]
[6,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C21","v":"Dist Secondary - SP"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L22","v":50},null,50,null,6.9999999999999994E-5,null,50,null,6.9999999999999994E-5]
[7,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C22","v":"Dist Secondary - DT"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L23","v":103637},null,103637,null,0.14441999999999999,null,103637,null,0.14441999999999999]
[8,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C23","v":"Dist Primary - DT"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L24","v":71563},null,71563,null,9.9720000000000003E-2,null,71563,null,9.9720000000000003E-2]
[9,null,"Dist Primary - DP",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L25","v":2403},null,2403,null,3.3500000000000001E-3,null,2403,null,3.3500000000000001E-3]
[10,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C25","v":"Transmission"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L26","v":0},null,0,null,0,null,0,null,0]
[11,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C26","v":"Lighting"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L27","v":4875},null,4875,null,6.79E-3,null,4875,null,6.79E-3]
[12,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C27","v":"Other"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L28","v":33},null,33,null,5.0000000000000002E-5,null,{"$f":"E27","v":33},null,5.0000000000000002E-5]
[13,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C28","v":" Total Retail excl RTP Incremental"},null,{"$f":"SUM(E17:E27)","v":716933},null,{"$f":"SUM(G17:G27)","v":716933},null,{"$f":"SUM(I17:I27)","v":0.99906000000000006},null,{"$f":"SUM(K17:K27)","v":716933},null,{"$f":"SUM(M17:M27)","v":0.99906000000000006}]
[14]
[15,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C30","v":"RTP Incremental:"}]
[16,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C31","v":"Dist Secondary - DS"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L32","v":32},null,{"$f":"E31","v":32},null,{"$f":"ROUND(G31/$G$38,5)","v":4.0000000000000003E-5},null,{"$f":"E31","v":32},null,{"$f":"ROUND(K31/$K$38,5)","v":4.0000000000000003E-5}]
[17,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C32","v":"Dist Secondary - DT"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L33","v":648},null,{"$f":"E32","v":648},null,{"$f":"ROUND(G32/$G$38,5)","v":8.9999999999999998E-4},null,{"$f":"E32","v":648},null,{"$f":"ROUND(K32/$K$38,5)","v":8.9999999999999998E-4}]
[18,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C33","v":"Dist Primary - DT"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L34","v":0},null,{"$f":"E33","v":0},null,{"$f":"ROUND(G33/$G$38,5)","v":0},null,{"$f":"E33","v":0},null,{"$f":"ROUND(K33/$K$38,5)","v":0}]
[19,null,"Dist Primary - DP",null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L35","v":0},null,{"$f":"E34","v":0},null,{"$f":"ROUND(G34/$G$38,5)","v":0},null,{"$f":"E34","v":0},null,{"$f":"ROUND(K34/$K$38,5)","v":0}]
[20,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C35","v":"Transmission"},null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!L36","v":0},null,{"$f":"E35","v":0},null,{"$f":"ROUND(G35/$G$38,5)","v":0},null,{"$f":"E35","v":0},null,{"$f":"ROUND(K35/$K$38,5)","v":0}]
[21,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C36","v":"  Total RTP Incremental"},null,{"$f":"SUM(E31:E35)","v":680},null,{"$f":"SUM(G30:G35)","v":680},null,{"$f":"SUM(I30:I35)","v":9.3999999999999997E-4},null,{"$f":"SUM(K30:K35)","v":680},null,{"$f":"SUM(M30:M35)","v":9.3999999999999997E-4}]
[22]
[23,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C38","v":"Total Retail"},null,{"$f":"E36+E28","v":717613},null,{"$f":"G36+G28","v":717613},null,{"$f":"I28+I36","v":1},null,{"$f":"K36+K28","v":717613},null,{"$f":"M28+M36","v":1}]
[]
[]
[null,null,"(a) Source: WPFR-16(7)(v), Page 10."]
[null,null,"(b) Rates DT-Primary and DP-Primary are served from primary lines. There is no allocation of secondary related costs."]
[]
[]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) Wtd services","index":35,"n_rows":553,"n_cols":14,"rows_kept":553,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 8"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["COMPUTATION OF \"WEIGHTED\" SERVICES ALLOCATION FACTORS"]
[]
[null,null,null," "," "]
[null,null,null," NON-COIN"]
[null,null,null," KW",null,null,null,"WEIGHTED"]
[null,null,null,"DEMAND",null,"AVERAGE",null,"CUSTOMER"]
["LINE",null,"RATE","SECONDARY","   AVERAGE","DEMAND","WEIGHTING","SERVICE","ALLOC"]
["NO.",null,"GROUP","(a)","   CUSTOMERS(b)","(1) / (2)","FACTOR (c)","(2) * (4)","K217"]
[1,null,null,"(1)","(2)","(3)","(4)","(5)","(6)"]
[{"$f":"1+A15","v":2},null,"Retail:"]
[3,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C17","v":"Residential"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D18","v":852231},{"$f":"'WP FR-16(7)(v) AVG CUST'!O11","v":126269},{"$f":"IF(E17=0,0,ROUND(D17/E17,0))","v":7},{"$f":"IF(AND(F17>=0,F17<=25),$D$48,IF(AND(F17>=26,F17<=50),$D$49,IF(AND(F17>=51,F17<=100),$D$50,IF(AND(F17>=101,F17<=150),$D$51,IF(AND(F17>=151,F17<=4000),$D$52,\"Error\")))))","v":1},{"$f":"IF(G17=0,0,ROUND(E17*G17,0))","v":126269},{"$f":"1-SUM(I18:I27)-I36","v":0.88963999999999999}]
[4,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C18","v":"Dist Secondary - DS"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D19","v":341950},{"$f":"'WP FR-16(7)(v) AVG CUST'!O12","v":12827},{"$f":"IF(E18=0,0,ROUND(D18/E18,0))","v":27},{"$f":"IF(AND(F18>=0,F18<=25),$D$48,IF(AND(F18>=26,F18<=50),$D$49,IF(AND(F18>=51,F18<=100),$D$50,IF(AND(F18>=101,F18<=150),$D$51,IF(AND(F18>=151,F18<=4000),$D$52,\"Error\")))))","v":1},{"$f":"IF(G18=0,0,ROUND(E18*G18,0))","v":12827},{"$f":"ROUND(H18/$H$38,5)","v":9.0370000000000006E-2}]
[5,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C19","v":"Dist Secondary - GS-FL"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D20","v":1125},{"$f":"'WP FR-16(7)(v) AVG CUST'!O20","v":171},7,1,171,1.1999999999999999E-3]
[6,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C20","v":"Dist Secondary - EH"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D21","v":22213},{"$f":"'WP FR-16(7)(v) AVG CUST'!O18","v":104},214,7,728,5.13E-3]
[7,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C21","v":"Dist Secondary - SP"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D22","v":92},{"$f":"'WP FR-16(7)(v) AVG CUST'!O19","v":16},6,1,16,1.1E-4]
[8,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C22","v":"Dist Secondary - DT"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D23","v":138415},{"$f":"'WP FR-16(7)(v) AVG CUST'!O14","v":150},{"$f":"IF(E22=0,0,ROUND(D22/E22,0))","v":923},7,{"$f":"IF(G22=0,0,ROUND(E22*G22,0))","v":1050},7.4000000000000003E-3]
[9,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C23","v":"Dist Primary - DT"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D24","v":90290},{"$f":"'WP FR-16(7)(v) AVG CUST'!O16","v":37},{"$f":"IF(E23=0,0,ROUND(D23/E23,0))","v":2440},7,259,1.82E-3]
[10,null,"Dist Primary - DP",{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D25","v":3195},{"$f":"'WP FR-16(7)(v) AVG CUST'!O21","v":10},320,7,70,4.8999999999999998E-4]
[11,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C25","v":"Transmission"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D26","v":42708},{"$f":"'WP FR-16(7)(v) AVG CUST'!O23","v":11},3883,7,77,5.4000000000000001E-4]
[12,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C26","v":"Lighting"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D27","v":6279},{"$f":"'WP FR-16(7)(v) AVG CUST'!O25","v":394},16,1,394,2.7799999999999999E-3]
[13,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C27","v":"Other"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D28","v":87},{"$f":"'WP FR-16(7)(v) AVG CUST'!O22","v":11},8,1,11,8.0000000000000007E-5]
[14,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C28","v":" Total Retail excl RTP Incremental"},{"$f":"SUM(D17:D27)","v":1498585},{"$f":"SUM(E17:E27)","v":140000},null,null,{"$f":"SUM(H17:H27)","v":141872},{"$f":"SUM(I17:I27)","v":0.99956}]
[15]
[16," ",{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C30","v":"RTP Incremental:"}]
[17,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C31","v":"Dist Secondary - DS"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D32","v":104},{"$f":"'WP FR-16(7)(v) AVG CUST'!O13","v":6},{"$f":"IF(E31=0,0,ROUND(D31/E31,0))","v":17},{"$f":"IF(AND(F31>=0,F31<=25),$D$48,IF(AND(F31>=26,F31<=50),$D$49,IF(AND(F31>=51,F31<=100),$D$50,IF(AND(F31>=101,F31<=150),$D$51,IF(AND(F31>=151,F31<=1000),$D$52,\"Error\")))))","v":1},{"$f":"IF(G31=0,0,ROUND(E31*G31,0))","v":6},{"$f":"ROUND(H31/$H$38,5)","v":4.0000000000000003E-5},null,null,null,null,"`"]
[18,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C32","v":"Dist Secondary - DT"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D33","v":1219},{"$f":"'WP FR-16(7)(v) AVG CUST'!O15","v":4},{"$f":"IF(E32=0,0,ROUND(D32/E32,0))","v":305},{"$f":"IF(AND(F32>=0,F32<=25),$D$48,IF(AND(F32>=26,F32<=50),$D$49,IF(AND(F32>=51,F32<=100),$D$50,IF(AND(F32>=101,F32<=150),$D$51,IF(AND(F32>=151,F32<=1000),$D$52,\"Error\")))))","v":7},{"$f":"IF(G32=0,0,ROUND(E32*G32,0))","v":28},{"$f":"ROUND(H32/$H$38,5)","v":2.0000000000000001E-4}]
[19,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C33","v":"Dist Primary - DT"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D34","v":0},0,{"$f":"IF(E33=0,0,ROUND(D33/E33,0))","v":0},{"$f":"IF(AND(F33>=0,F33<=25),$D$48,IF(AND(F33>=26,F33<=50),$D$49,IF(AND(F33>=51,F33<=100),$D$50,IF(AND(F33>=101,F33<=150),$D$51,IF(AND(F33>=151,F33<=1000),$D$52,\"Error\")))))","v":1},{"$f":"IF(G33=0,0,ROUND(E33*G33,0))","v":0},{"$f":"ROUND(H33/$H$38,5)","v":0}]
[20,null,"Dist Primary - DP",{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D35","v":0},0,{"$f":"IF(E34=0,0,ROUND(D34/E34,0))","v":0},{"$f":"IF(AND(F34>=0,F34<=25),$D$48,IF(AND(F34>=26,F34<=50),$D$49,IF(AND(F34>=51,F34<=100),$D$50,IF(AND(F34>=101,F34<=150),$D$51,IF(AND(F34>=151,F34<=1000),$D$52,\"Error\")))))","v":1},{"$f":"IF(G34=0,0,ROUND(E34*G34,0))","v":0},{"$f":"ROUND(H34/$H$38,5)","v":0}]
[21,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C35","v":"Transmission"},{"$f":"'WP FR-16(7)(v)-KW & KWH @Dist'!D36","v":3452},{"$f":"'WP FR-16(7)(v) AVG CUST'!O24","v":4},{"$f":"IF(E35=0,0,ROUND(D35/E35,0))","v":863},{"$f":"IF(AND(F35>=0,F35<=25),$D$48,IF(AND(F35>=26,F35<=50),$D$49,IF(AND(F35>=51,F35<=100),$D$50,IF(AND(F35>=101,F35<=150),$D$51,IF(AND(F35>=151,F35<=1000),$D$52,\"Error\")))))","v":7},{"$f":"IF(G35=0,0,ROUND(E35*G35,0))","v":28},{"$f":"ROUND(H35/$H$38,5)","v":2.0000000000000001E-4}]
[22,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C36","v":"  Total RTP Incremental"},{"$f":"SUM(D31:D35)","v":4775},{"$f":"SUM(E31:E35)","v":14},null,null,{"$f":"SUM(H31:H35)","v":62},{"$f":"SUM(I31:I35)","v":4.4000000000000002E-4}]
[23]
[24,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C38","v":"Total Retail"},{"$f":"D36+D28","v":1503360},{"$f":"E36+E28","v":140014},null,null,{"$f":"H36+H28","v":141934},{"$f":"I36+I28","v":1}]
[]
[]
[]
[]
[]
[null,"Notes:"]
[null,"(a)","Source: WPFR-16(7)(v), Page 4  (Demands shown in Base Retail Category)."]
[null,"(b)","Source: WPFR-16(7)(v), Page 52."]
[null,"(c)","Average Demand (Size in KVA)","Weighting Factor (d)"]
[null,null,"0 - 25",{"$f":"'WP FR-16(7)(v) Serv cost wgt'!L19","v":1}]
[null,null,"26 - 50",{"$f":"'WP FR-16(7)(v) Serv cost wgt'!L20","v":1}]
[null,null,"51 - 100",{"$f":"'WP FR-16(7)(v) Serv cost wgt'!L21","v":2}]
[null,null,"101 - 150",{"$f":"'WP FR-16(7)(v) Serv cost wgt'!L22","v":4}]
[null,null,">= 151 ",{"$f":"'WP FR-16(7)(v) Serv cost wgt'!L23","v":7}]
[null,"(d)","Source: WPFR-16(7)(v), Page 48"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) kwh analysis","index":36,"n_rows":554,"n_cols":11,"rows_kept":554,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,"Page 9"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[null,null,null,null," "]
["RATE GROUP KWH ENERGY ANALYSIS"]
[]
[]
[null,null,null," "," ","CALENDAR","DIST.",null,"TRANS.","KWH"]
[null,null,null,"SALES AT","UNBILLED","YEAR","LOSSES(c)","SALES AT","LOSSES(c)","SALES"]
[null,null,null,"CUSTOMER","SALES","SALES","Col(3) * ","DIST. LEVEL","Col(4) * ","(AT SOURCE)"]
["LINE",null,null,"LEVEL(a)","(b)","(1+2)",{"$f":"'WP FR-16(7)(v) LossRatios'!CA244","v":2.1978147399999998E-2},"(3+4)",{"$f":"'WP FR-16(7)(v) LossRatios'!CA232","v":2.8322282000000001E-3},"(5+6)"]
["NO.",null,"RATE GROUP","(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[1]
[{"$f":"1+A15","v":2},null,"Retail:"]
[3,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C17","v":"Residential"},{"$f":"'WP FR-16(7)(v) RS - KW'!D32","v":1464499408},{"$f":"E38-SUM('WP FR-16(7)(v) kwh analysis'!E18:E27)-'WP FR-16(7)(v) kwh analysis'!E36","v":12262435},{"$f":"SUM(D17:E17)","v":1476761843},{"$f":"G38-SUM(G18:G27)-SUM(G31:G35)","v":27477221},{"$f":"SUM(F17:G17)","v":1504239064},{"$f":"I38-SUM(I18:I27)-SUM(I31:I35)","v":4260348},{"$f":"H17+I17","v":1508499412}," "]
[4,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C18","v":"Dist Secondary - DS"},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!E32","v":1132145479},{"$f":"IF($D$38=0,0,ROUND((E$38/$D$38)*D18,0))","v":9479596},{"$f":"SUM(D18:E18)","v":1141625075},{"$f":"ROUND((F18)*$G$13,0)","v":25090804},1166715879,{"$f":"ROUND(H18*$I$13,0)","v":3304406},1170020285]
[5,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C19","v":"Dist Secondary - GS-FL"},{"$f":"'WP FR-16(7)(v) GSFL - KW'!D32","v":6248067},{"$f":"IF($D$38=0,0,ROUND((E$38/$D$38)*D19,0))","v":52316},6300383,{"$f":"ROUND((F19)*$G$13,0)","v":138471},6438854,18236,6457090]
[6,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C20","v":"Dist Secondary - EH"},{"$f":"'WP FR-16(7)(v) EH - KW'!D32","v":19169152},{"$f":"IF($D$38=0,0,ROUND((E$38/$D$38)*D20,0))","v":160506},19329658,424830,19754488,55949,19810437]
[7,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C21","v":"Dist Secondary - SP"},{"$f":"'WP FR-16(7)(v) SP - KW'!D32","v":268911},2252,271163,5960,277123,785,277908]
[8,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C22","v":"Dist Secondary - DT"},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$D$32","v":680878264},5701079,686579343,15089742,701669085,1987287,703656372]
[9,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C23","v":"Dist Primary - DT"},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$D$32","v":497842649},4168499,502011148,11033275,513044423,1453059,514497482]
[10,null,"Dist Primary - DP",{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$E$32","v":15710319},131544,15841863,348175,16190038,45854,16235892]
[11,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C25","v":"Transmission"},{"$f":"'WP FR-16(7)(v) TT - KW'!$E$30","v":211853070},{"$f":"IF($D$38=0,0,ROUND((E$38/$D$38)*D25,0))","v":1773872},213626942,4695124,218322066,618338,218940404]
[12,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C26","v":"Lighting"},{"$f":"'WP FR-16(7)(v) LT - KW'!$D$30","v":19102294},159946,19262240,{"$f":"ROUND((F26)*$G$13,0)","v":423348},19685588,55754,19741342]
[13,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C27","v":"Other"},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$D$32","v":176520},1478,177998,{"$f":"ROUND((F27)*$G$13,0)","v":3912},181910,515,182425]
[14,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C28","v":" Total Retail excl RTP Incremental"},{"$f":"SUM(D17:D27)","v":4047894133},33893523,4081787656,{"$f":"SUM(G17:G27)","v":84730862},4166518518,11800531,4178319049]
[15]
[16,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C30","v":"RTP Incremental:"}]
[17,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C31","v":"Dist Secondary - DS"},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!E111","v":198954},{"$f":"IF($D$38=0,0,ROUND((E$38/$D$38)*D31,0))","v":1666},{"$f":"SUM(D31:E31)","v":200620},{"$f":"ROUND((F31)*$G$13,0)","v":4409},{"$f":"SUM(F31:G31)","v":205029},{"$f":"ROUND(H31*$I$13,0)","v":581},{"$f":"SUM(H31:I31)","v":205610}]
[18,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C32","v":"Dist Secondary - DT"},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!D76","v":4246819},{"$f":"IF($D$38=0,0,ROUND((E$38/$D$38)*D32,0))","v":35559},{"$f":"SUM(D32:E32)","v":4282378},{"$f":"ROUND((F32)*$G$13,0)","v":94119},{"$f":"SUM(F32:G32)","v":4376497},{"$f":"ROUND(H32*$I$13,0)","v":12395},{"$f":"SUM(H32:I32)","v":4388892}]
[19,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C33","v":"Dist Primary - DT"},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!D74","v":0},{"$f":"IF($D$38=0,0,ROUND((E$38/$D$38)*D33,0))","v":0},{"$f":"SUM(D33:E33)","v":0},{"$f":"ROUND((F33)*$G$13,0)","v":0},{"$f":"SUM(F33:G33)","v":0},{"$f":"ROUND(H33*$I$13,0)","v":0},{"$f":"SUM(H33:I33)","v":0}]
[20,null,"Dist Primary - DP",{"$f":"'WP FR-16(7)(v) DP Pri - KW'!E73","v":0},{"$f":"IF($D$38=0,0,ROUND((E$38/$D$38)*D34,0))","v":0},{"$f":"SUM(D34:E34)","v":0},{"$f":"ROUND((F34)*$G$13,0)","v":0},{"$f":"SUM(F34:G34)","v":0},{"$f":"ROUND(H34*$I$13,0)","v":0},{"$f":"SUM(H34:I34)","v":0}]
[21,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C35","v":"Transmission"},{"$f":"'WP FR-16(7)(v) TT - KW'!E69","v":12821104},{"$f":"IF($D$38=0,0,ROUND((E$38/$D$38)*D35,0))","v":107353},{"$f":"SUM(D35:E35)","v":12928457},{"$f":"ROUND((F35)*$G$13,0)","v":284144},{"$f":"SUM(F35:G35)","v":13212601},{"$f":"ROUND(H35*$I$13,0)","v":37421},{"$f":"SUM(H35:I35)","v":13250022}]
[22,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C36","v":"  Total RTP Incremental"},{"$f":"SUM(D31:D35)","v":17266877},144578,17411455,{"$f":"SUM(G31:G35)","v":382672},17794127,50397,17844524]
[23]
[24,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!C38","v":"Total Retail"},{"$f":"D36+D28","v":4065161010},{"$f":"'Input Data'!D33","v":34038101},{"$f":"F36+F28","v":4099199111},{"$f":"ROUND((F38-F25-F35)*$G$13,0)","v":85113534},{"$f":"H36+H28","v":4184312645},{"$f":"ROUND(H38*$I$13,0)","v":11850928},{"$f":"J36+J28","v":4196163573}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROUND((H17)*$I$13,0)-I17 > 3, \"check RS alloc\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null," To WPFR-16(7)(v) Page 3"]
[null,null,"(a) Source: WPFR-16(7)(v), Pages 13 through 32."]
[null,null,"(b) Unbilled Sales are distributed based on Sales at Customer Level."]
[null,null,"(c) Source: WPFR-16(7)(v), Page 38."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) CP NCP sum","index":37,"n_rows":555,"n_cols":24,"rows_kept":555,"cut":false,"hidden":false,"merged":[[8,5,8,6],[9,10,9,11]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 10"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["SUMMARY OF ADJUSTED RATE GROUP COINCIDENT AND NON-COINCIDENT KW DEMANDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RTP"]
[null,null,null,null,null,"Distr. Secondary (DS)",null,null,null,null,null,null,"DP",null,null,null,"Total",null,"DT","DT"]
[null,null,"-SYS PEAK-",null,null,"Small /",null,null,null,null,"Time of Day (DT)",null,"Distr.","TT",null,null,"Excluding","DS","Sec.","Primary","DP","TT","RTP"]
["LINE",null,"DAY","HOUR","Residential","Medium","Large","GS-FL","EH","SP","Secondary","Primary","Primary","Trans","Lighting","Other","RTP Incre.","Incr.","Incr.","Incr.","Incr.","Incr.","Incre.","Total"]
["NO.","   MONTH","(1)","(2)","(3)","(4)","(5)","(7)","(8)","(6)","(7)","(8)","(6)","(9)","(10)","(11)","(12)","(13)","(15)","(16)","(17)","(18)","(19)","(20)"]
[]
[null,null,null,null,"*******************   SYSTEM PEAK COINCIDENT KW DEMAND (a)   *********************"]
[]
[1,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"VALUE(LEFT(VLOOKUP(B16,CoinPeakTable,9,FALSE),5))","v":"2017-01-18"},{"$f":"VALUE(RIGHT(VLOOKUP(B16,CoinPeakTable,9,FALSE),5))","v":0.83333333333333337},{"$f":"'WP FR-16(7)(v) Sys Peak'!E19","v":346111.04202059295},{"$f":"'WP FR-16(7)(v) Sys Peak'!F19","v":169134.78859363467},{"$f":"'WP FR-16(7)(v) Sys Peak'!G19","v":9887},{"$f":"'WP FR-16(7)(v) Sys Peak'!H19","v":860.79078608338148},{"$f":"'WP FR-16(7)(v) Sys Peak'!I19","v":3899.0006295747253},{"$f":"'WP FR-16(7)(v) Sys Peak'!J19","v":45.583748524119954},{"$f":"'WP FR-16(7)(v) Sys Peak'!K19","v":86658},{"$f":"'WP FR-16(7)(v) Sys Peak'!L19","v":60026},{"$f":"'WP FR-16(7)(v) Sys Peak'!M19","v":2760.467003646706},{"$f":"'WP FR-16(7)(v) Sys Peak'!N19","v":26752},{"$f":"'WP FR-16(7)(v) Sys Peak'!O19","v":4166.1425976695682},{"$f":"'WP FR-16(7)(v) Sys Peak'!P19","v":56.184620273915293},{"$f":"SUM(E16:P16)","v":710357},{"$f":"'WP FR-16(7)(v) Sys Peak'!R19","v":27},{"$f":"'WP FR-16(7)(v) Sys Peak'!S19","v":449},{"$f":"'WP FR-16(7)(v) Sys Peak'!T19","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U19","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V19","v":1167},{"$f":"SUM(R16:V16)","v":1643},{"$f":"W16+Q16","v":712000}]
[2,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},"2017-02-10",0.83333333333333337,{"$f":"'WP FR-16(7)(v) Sys Peak'!E25","v":321955.49646114977},{"$f":"'WP FR-16(7)(v) Sys Peak'!F25","v":149966.67991823039},{"$f":"'WP FR-16(7)(v) Sys Peak'!G25","v":10253},{"$f":"'WP FR-16(7)(v) Sys Peak'!H25","v":848.01997955759555},{"$f":"'WP FR-16(7)(v) Sys Peak'!I25","v":10082.957556939811},{"$f":"'WP FR-16(7)(v) Sys Peak'!J25","v":30.151821495381174},{"$f":"'WP FR-16(7)(v) Sys Peak'!K25","v":84572},{"$f":"'WP FR-16(7)(v) Sys Peak'!L25","v":64308},{"$f":"'WP FR-16(7)(v) Sys Peak'!M25","v":2404.6077642566488},{"$f":"'WP FR-16(7)(v) Sys Peak'!N25","v":29271},{"$f":"'WP FR-16(7)(v) Sys Peak'!O25","v":3254.5122326577052},{"$f":"'WP FR-16(7)(v) Sys Peak'!P25","v":39.57426571268779},676986,{"$f":"'WP FR-16(7)(v) Sys Peak'!R25","v":21},{"$f":"'WP FR-16(7)(v) Sys Peak'!S25","v":456},{"$f":"'WP FR-16(7)(v) Sys Peak'!T25","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U25","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V25","v":1537},{"$f":"SUM(R17:V17)","v":2014},679000]
[3,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},"2017-03-03",0.83333333333333337,{"$f":"'WP FR-16(7)(v) Sys Peak'!E31","v":290397.34595394472},{"$f":"'WP FR-16(7)(v) Sys Peak'!F31","v":141891.8083144413},{"$f":"'WP FR-16(7)(v) Sys Peak'!G31","v":10270},{"$f":"'WP FR-16(7)(v) Sys Peak'!H31","v":841.02108132931926},{"$f":"'WP FR-16(7)(v) Sys Peak'!I31","v":3921.1663252735398},{"$f":"'WP FR-16(7)(v) Sys Peak'!J31","v":31.308872090565156},{"$f":"'WP FR-16(7)(v) Sys Peak'!K31","v":79355},{"$f":"'WP FR-16(7)(v) Sys Peak'!L31","v":55996},{"$f":"'WP FR-16(7)(v) Sys Peak'!M31","v":2458.2862672488573},{"$f":"'WP FR-16(7)(v) Sys Peak'!N31","v":29044},{"$f":"'WP FR-16(7)(v) Sys Peak'!O31","v":4734.1173833492485},{"$f":"'WP FR-16(7)(v) Sys Peak'!P31","v":39.945802322445203},618980,{"$f":"'WP FR-16(7)(v) Sys Peak'!R31","v":10},{"$f":"'WP FR-16(7)(v) Sys Peak'!S31","v":397},{"$f":"'WP FR-16(7)(v) Sys Peak'!T31","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U31","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V31","v":1613},2020,621000]
[4,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},"2017-04-26",0.66666666666666663,{"$f":"'WP FR-16(7)(v) Sys Peak'!E37","v":193051.76541103542},{"$f":"'WP FR-16(7)(v) Sys Peak'!F37","v":198738.9091058863},{"$f":"'WP FR-16(7)(v) Sys Peak'!G37","v":7752},{"$f":"'WP FR-16(7)(v) Sys Peak'!H37","v":1076.096797162962},{"$f":"'WP FR-16(7)(v) Sys Peak'!I37","v":3368.7962945381437},{"$f":"'WP FR-16(7)(v) Sys Peak'!J37","v":44.605048587065788},{"$f":"'WP FR-16(7)(v) Sys Peak'!K37","v":97490},{"$f":"'WP FR-16(7)(v) Sys Peak'!L37","v":65473},{"$f":"'WP FR-16(7)(v) Sys Peak'!M37","v":3021.9920417737071},{"$f":"'WP FR-16(7)(v) Sys Peak'!N37","v":27705},{"$f":"'WP FR-16(7)(v) Sys Peak'!O37","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!P37","v":46.835301016419081},597769.00000000012,{"$f":"'WP FR-16(7)(v) Sys Peak'!R37","v":8},{"$f":"'WP FR-16(7)(v) Sys Peak'!S37","v":422},{"$f":"'WP FR-16(7)(v) Sys Peak'!T37","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U37","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V37","v":801},1231,599000.00000000012]
[5,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},"2017-05-31",0.66666666666666663,{"$f":"'WP FR-16(7)(v) Sys Peak'!E43","v":285838.15629756259},{"$f":"'WP FR-16(7)(v) Sys Peak'!F43","v":227289.71822876451},{"$f":"'WP FR-16(7)(v) Sys Peak'!G43","v":7733},{"$f":"'WP FR-16(7)(v) Sys Peak'!H43","v":1081.0049944877637},{"$f":"'WP FR-16(7)(v) Sys Peak'!I43","v":2891.194883216468},{"$f":"'WP FR-16(7)(v) Sys Peak'!J43","v":40.639285507058787},{"$f":"'WP FR-16(7)(v) Sys Peak'!K43","v":94151},{"$f":"'WP FR-16(7)(v) Sys Peak'!L43","v":64756},{"$f":"'WP FR-16(7)(v) Sys Peak'!M43","v":3106.0025351823501},{"$f":"'WP FR-16(7)(v) Sys Peak'!N43","v":28381},{"$f":"'WP FR-16(7)(v) Sys Peak'!O43","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!P43","v":45.283775279294076},715313.00000000012,{"$f":"'WP FR-16(7)(v) Sys Peak'!R43","v":-28},{"$f":"'WP FR-16(7)(v) Sys Peak'!S43","v":432},{"$f":"'WP FR-16(7)(v) Sys Peak'!T43","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U43","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V43","v":1283},1687,717000.00000000012]
[6,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},"2017-06-20",0.70833333333333337,{"$f":"'WP FR-16(7)(v) Sys Peak'!E49","v":340347.18594193459},{"$f":"'WP FR-16(7)(v) Sys Peak'!F49","v":227249.46545630228},{"$f":"'WP FR-16(7)(v) Sys Peak'!G49","v":9442},{"$f":"'WP FR-16(7)(v) Sys Peak'!H49","v":990.38105744536438},{"$f":"'WP FR-16(7)(v) Sys Peak'!I49","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!J49","v":31.263438115524469},{"$f":"'WP FR-16(7)(v) Sys Peak'!K49","v":102136},{"$f":"'WP FR-16(7)(v) Sys Peak'!L49","v":71713},{"$f":"'WP FR-16(7)(v) Sys Peak'!M49","v":2200.7227330606688},{"$f":"'WP FR-16(7)(v) Sys Peak'!N49","v":30561},{"$f":"'WP FR-16(7)(v) Sys Peak'!O49","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!P49","v":18.981373141568426},784689.99999999988,{"$f":"'WP FR-16(7)(v) Sys Peak'!R49","v":-4},{"$f":"'WP FR-16(7)(v) Sys Peak'!S49","v":409},{"$f":"'WP FR-16(7)(v) Sys Peak'!T49","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U49","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V49","v":1905},2310,786999.99999999988]
[7,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},"2017-07-25",0.58333333333333337,{"$f":"'WP FR-16(7)(v) Sys Peak'!E55","v":340781.21017477836},{"$f":"'WP FR-16(7)(v) Sys Peak'!F55","v":276652.97532496642},{"$f":"'WP FR-16(7)(v) Sys Peak'!G55","v":8696},{"$f":"'WP FR-16(7)(v) Sys Peak'!H55","v":1122.8588136017827},{"$f":"'WP FR-16(7)(v) Sys Peak'!I55","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!J55","v":66.739262122316589},{"$f":"'WP FR-16(7)(v) Sys Peak'!K55","v":111988},{"$f":"'WP FR-16(7)(v) Sys Peak'!L55","v":74087},{"$f":"'WP FR-16(7)(v) Sys Peak'!M55","v":2958.773954089369},{"$f":"'WP FR-16(7)(v) Sys Peak'!N55","v":27815},{"$f":"'WP FR-16(7)(v) Sys Peak'!O55","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!P55","v":30.442470441758445},844199,{"$f":"'WP FR-16(7)(v) Sys Peak'!R55","v":-1},{"$f":"'WP FR-16(7)(v) Sys Peak'!S55","v":654},{"$f":"'WP FR-16(7)(v) Sys Peak'!T55","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U55","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V55","v":2148},2801,847000]
[8,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},"2017-08-11",0.625,{"$f":"'WP FR-16(7)(v) Sys Peak'!E74","v":363890.55104809446},{"$f":"'WP FR-16(7)(v) Sys Peak'!F74","v":252453.98263442563},{"$f":"'WP FR-16(7)(v) Sys Peak'!G74","v":9523},{"$f":"'WP FR-16(7)(v) Sys Peak'!H74","v":993.60906271475528},{"$f":"'WP FR-16(7)(v) Sys Peak'!I74","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!J74","v":58.512533693202251},{"$f":"'WP FR-16(7)(v) Sys Peak'!K74","v":111605},{"$f":"'WP FR-16(7)(v) Sys Peak'!L74","v":72954},{"$f":"'WP FR-16(7)(v) Sys Peak'!M74","v":2692.6805599569866},{"$f":"'WP FR-16(7)(v) Sys Peak'!N74","v":26847},{"$f":"'WP FR-16(7)(v) Sys Peak'!O74","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!P74","v":17.66416111492898},841035.99999999988,{"$f":"'WP FR-16(7)(v) Sys Peak'!R74","v":49},{"$f":"'WP FR-16(7)(v) Sys Peak'!S74","v":620},{"$f":"'WP FR-16(7)(v) Sys Peak'!T74","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U74","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V74","v":2295},2964,843999.99999999988]
[9,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},"2017-09-07",0.625,{"$f":"'WP FR-16(7)(v) Sys Peak'!E80","v":324029.89774186927},{"$f":"'WP FR-16(7)(v) Sys Peak'!F80","v":236951.79860185942},{"$f":"'WP FR-16(7)(v) Sys Peak'!G80","v":9151},{"$f":"'WP FR-16(7)(v) Sys Peak'!H80","v":891.26572788784313},{"$f":"'WP FR-16(7)(v) Sys Peak'!I80","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!J80","v":63.790188185521032},{"$f":"'WP FR-16(7)(v) Sys Peak'!K80","v":124458},{"$f":"'WP FR-16(7)(v) Sys Peak'!L80","v":86189},{"$f":"'WP FR-16(7)(v) Sys Peak'!M80","v":2512.075579812913},{"$f":"'WP FR-16(7)(v) Sys Peak'!N80","v":28224},{"$f":"'WP FR-16(7)(v) Sys Peak'!O80","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!P80","v":16.17216038506167},812487,{"$f":"'WP FR-16(7)(v) Sys Peak'!R80","v":59},{"$f":"'WP FR-16(7)(v) Sys Peak'!S80","v":777},{"$f":"'WP FR-16(7)(v) Sys Peak'!T80","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U80","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V80","v":2677},3513,816000]
[10,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},"2017-10-06",0.66666666666666663,{"$f":"'WP FR-16(7)(v) Sys Peak'!E86","v":231197.78802491244},{"$f":"'WP FR-16(7)(v) Sys Peak'!F86","v":193111.79210532538},{"$f":"'WP FR-16(7)(v) Sys Peak'!G86","v":8039},{"$f":"'WP FR-16(7)(v) Sys Peak'!H86","v":863.69729699515642},{"$f":"'WP FR-16(7)(v) Sys Peak'!I86","v":3382.5829830871398},{"$f":"'WP FR-16(7)(v) Sys Peak'!J86","v":59.24611683568061},{"$f":"'WP FR-16(7)(v) Sys Peak'!K86","v":101835},{"$f":"'WP FR-16(7)(v) Sys Peak'!L86","v":67812},{"$f":"'WP FR-16(7)(v) Sys Peak'!M86","v":1971.7848259374953},{"$f":"'WP FR-16(7)(v) Sys Peak'!N86","v":25690},{"$f":"'WP FR-16(7)(v) Sys Peak'!O86","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!P86","v":11.108646906690115},633974,{"$f":"'WP FR-16(7)(v) Sys Peak'!R86","v":47},{"$f":"'WP FR-16(7)(v) Sys Peak'!S86","v":1059},{"$f":"'WP FR-16(7)(v) Sys Peak'!T86","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U86","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V86","v":1920},3026,637000]
[11,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},"2017-11-22",0.33333333333333331,{"$f":"'WP FR-16(7)(v) Sys Peak'!E92","v":216986.1139771388},{"$f":"'WP FR-16(7)(v) Sys Peak'!F92","v":145074.59137633289},{"$f":"'WP FR-16(7)(v) Sys Peak'!G92","v":8173},{"$f":"'WP FR-16(7)(v) Sys Peak'!H92","v":955.27556810394458},{"$f":"'WP FR-16(7)(v) Sys Peak'!I92","v":5125.5941448973435},{"$f":"'WP FR-16(7)(v) Sys Peak'!J92","v":51.819193552808315},{"$f":"'WP FR-16(7)(v) Sys Peak'!K92","v":86882},{"$f":"'WP FR-16(7)(v) Sys Peak'!L92","v":61851},{"$f":"'WP FR-16(7)(v) Sys Peak'!M92","v":1651.4551684438475},{"$f":"'WP FR-16(7)(v) Sys Peak'!N92","v":27615},{"$f":"'WP FR-16(7)(v) Sys Peak'!O92","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!P92","v":19.15057153038568},554385,{"$f":"'WP FR-16(7)(v) Sys Peak'!R92","v":104},{"$f":"'WP FR-16(7)(v) Sys Peak'!S92","v":900},{"$f":"'WP FR-16(7)(v) Sys Peak'!T92","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U92","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V92","v":1611},2615,557000]
[12,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},"2017-12-15",0.33333333333333331,{"$f":"'WP FR-16(7)(v) Sys Peak'!E98","v":305497.48553853715},{"$f":"'WP FR-16(7)(v) Sys Peak'!F98","v":181497.79930645452},{"$f":"'WP FR-16(7)(v) Sys Peak'!G98","v":7781},{"$f":"'WP FR-16(7)(v) Sys Peak'!H98","v":1053.2083093175097},{"$f":"'WP FR-16(7)(v) Sys Peak'!I98","v":8104.4085209717196},{"$f":"'WP FR-16(7)(v) Sys Peak'!J98","v":62.368760216567608},{"$f":"'WP FR-16(7)(v) Sys Peak'!K98","v":98389},{"$f":"'WP FR-16(7)(v) Sys Peak'!L98","v":68111},{"$f":"'WP FR-16(7)(v) Sys Peak'!M98","v":1912.2497236211768},{"$f":"'WP FR-16(7)(v) Sys Peak'!N98","v":30228},{"$f":"'WP FR-16(7)(v) Sys Peak'!O98","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!P98","v":36.479840881388604},702673,{"$f":"'WP FR-16(7)(v) Sys Peak'!R98","v":94},{"$f":"'WP FR-16(7)(v) Sys Peak'!S98","v":782},{"$f":"'WP FR-16(7)(v) Sys Peak'!T98","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!U98","v":0},{"$f":"'WP FR-16(7)(v) Sys Peak'!V98","v":1451},2327,705000]
[13,"      TOTAL",null,null,{"$f":"SUM(E16:E27)","v":3560084.0385915507},2400014.3089666241,106700,11577.229474687378,40775.70133849889,586.02826892581174,1179519,813276,29651.09815703073,338133,12154.772213676522,377.82298900654331,8492849,386,7357,0,0,20408,28151,8521000]
[]
[14,"12 MONTHS AVERAGE",null,null,{"$f":"ROUND(E28/12,0)","v":296674},200001,8892,965,3398,49,98293,67773,2471,28178,1013,31,{"$f":"SUM(E30:P30)","v":707738},{"$f":"ROUND(R28/12,0)","v":32},{"$f":"ROUND(S28/12,0)","v":613},{"$f":"ROUND(T28/12,0)","v":0},{"$f":"ROUND(U28/12,0)","v":0},{"$f":"ROUND(V28/12,0)","v":1701},{"$f":"SUM(R30:V30)","v":2346},{"$f":"W30+Q30","v":710084}]
[null,null,null,null,"To WPFR-16(7)(v) P. 3"]
[]
[null,null,null,null,"*******************   MAXIMUM NON-COINCIDENT KW DEMANDS (b)   *********************"]
[]
[15,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"VALUE(LEFT(VLOOKUP(B35,CoinPeakTable,9,FALSE),5))","v":"2017-01-18"},{"$f":"VALUE(RIGHT(VLOOKUP(B35,CoinPeakTable,9,FALSE),5))","v":0.83333333333333337},{"$f":"'WP FR-16(7)(v) RS - KW'!L20","v":733240},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D32","v":263232},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E32","v":8656},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L20","v":1037},{"$f":"'WP FR-16(7)(v) EH - KW'!L20","v":7712},{"$f":"'WP FR-16(7)(v) SP - KW'!L20","v":72},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L20","v":110729},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L20","v":74669},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M20","v":3138},{"$f":"'WP FR-16(7)(v) TT - KW'!M18","v":38098},{"$f":"'WP FR-16(7)(v) LT - KW'!K18","v":3802},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L20","v":87},{"$f":"SUM(E35:P35)","v":1244472},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M99","v":24},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L64","v":573},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L62","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J61","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M57","v":1661},{"$f":"SUM(R35:V35)","v":2258},{"$f":"W35+Q35","v":1246730}]
[16,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},"2017-02-10",0.83333333333333337,{"$f":"'WP FR-16(7)(v) RS - KW'!L21","v":852231},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D33","v":274832},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E33","v":8865},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L21","v":1122},{"$f":"'WP FR-16(7)(v) EH - KW'!L21","v":22213},{"$f":"'WP FR-16(7)(v) SP - KW'!L21","v":54},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L21","v":105473},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L21","v":78446},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M21","v":3164},{"$f":"'WP FR-16(7)(v) TT - KW'!M19","v":42708},{"$f":"'WP FR-16(7)(v) LT - KW'!K19","v":3344},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L21","v":74},1392526,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M100","v":18},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L65","v":569},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L63","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J62","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M58","v":2244},2831,1395357]
[17,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},"2017-03-03",0.83333333333333337,{"$f":"'WP FR-16(7)(v) RS - KW'!L22","v":771037},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D34","v":257863},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E34","v":8328},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L22","v":1037},{"$f":"'WP FR-16(7)(v) EH - KW'!L22","v":8141},{"$f":"'WP FR-16(7)(v) SP - KW'!L22","v":57},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L22","v":105605},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L22","v":72865},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M22","v":3016},{"$f":"'WP FR-16(7)(v) TT - KW'!M20","v":37666},{"$f":"'WP FR-16(7)(v) LT - KW'!K20","v":4255},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L22","v":73},1269943,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M101","v":8},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L66","v":527},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L64","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J63","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M59","v":2092},2627,1272570]
[18,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},"2017-04-26",0.66666666666666663,{"$f":"'WP FR-16(7)(v) RS - KW'!L23","v":693736},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D35","v":267013},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E35","v":9343},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L23","v":1125},{"$f":"'WP FR-16(7)(v) EH - KW'!L23","v":7221},{"$f":"'WP FR-16(7)(v) SP - KW'!L23","v":61},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L23","v":113673},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L23","v":76868},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M23","v":3195},{"$f":"'WP FR-16(7)(v) TT - KW'!M21","v":39142},{"$f":"'WP FR-16(7)(v) LT - KW'!K21","v":6279},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L23","v":63},1217719,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M102","v":10},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L67","v":492},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L65","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J64","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M60","v":1132},1634,1219353]
[19,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},"2017-05-31",0.66666666666666663,{"$f":"'WP FR-16(7)(v) RS - KW'!L24","v":595250},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D36","v":264130},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E36","v":8543},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L24","v":1098},{"$f":"'WP FR-16(7)(v) EH - KW'!L24","v":6266},{"$f":"'WP FR-16(7)(v) SP - KW'!L24","v":48},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L24","v":111042},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L24","v":73884},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M24","v":2948},{"$f":"'WP FR-16(7)(v) TT - KW'!M22","v":40520},{"$f":"'WP FR-16(7)(v) LT - KW'!K22","v":5445},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L24","v":53},1109227,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M103","v":-31},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L68","v":510},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L66","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J65","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M61","v":1832},2311,1111538]
[20,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},"2017-06-20",0.70833333333333337,{"$f":"'WP FR-16(7)(v) RS - KW'!L25","v":604956},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D37","v":284421},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E37","v":9315},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L25","v":1065},{"$f":"'WP FR-16(7)(v) EH - KW'!L25","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!L25","v":39},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L25","v":122618},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L25","v":81275},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M25","v":2394},{"$f":"'WP FR-16(7)(v) TT - KW'!M23","v":41151},{"$f":"'WP FR-16(7)(v) LT - KW'!K23","v":6025},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L25","v":24},1153283,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M104","v":-4},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L69","v":492},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L67","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J66","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M62","v":2566},3054,1156337]
[21,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},"2017-07-25",0.58333333333333337,{"$f":"'WP FR-16(7)(v) RS - KW'!L26","v":663968},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D38","v":291100},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E38","v":10663},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L26","v":1060},{"$f":"'WP FR-16(7)(v) EH - KW'!L26","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!L26","v":70},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L26","v":123759},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L26","v":82705},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M26","v":2768},{"$f":"'WP FR-16(7)(v) TT - KW'!M24","v":38417},{"$f":"'WP FR-16(7)(v) LT - KW'!K24","v":6139},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L26","v":32},1220681,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M105","v":-2},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L70","v":722},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L68","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J67","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M63","v":2966},3686,1224367]
[22,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},"2017-08-11",0.625,{"$f":"'WP FR-16(7)(v) RS - KW'!L27","v":731488},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D39","v":296109},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E39","v":10821},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L27","v":1014},{"$f":"'WP FR-16(7)(v) EH - KW'!L27","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!L27","v":69},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L27","v":125775},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L27","v":82031},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M27","v":2713},{"$f":"'WP FR-16(7)(v) TT - KW'!M25","v":35215},{"$f":"'WP FR-16(7)(v) LT - KW'!K25","v":5200},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L27","v":21},1290456,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M106","v":56},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L71","v":699},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L69","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J68","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M64","v":3010},3765,1294221]
[23,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},"2017-09-07",0.625,{"$f":"'WP FR-16(7)(v) RS - KW'!L28","v":839965},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D40","v":330020},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E40","v":11930},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L28","v":1103},{"$f":"'WP FR-16(7)(v) EH - KW'!L28","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!L28","v":89},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L28","v":138415},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L28","v":90290},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M28","v":3099},{"$f":"'WP FR-16(7)(v) TT - KW'!M26","v":36404},{"$f":"'WP FR-16(7)(v) LT - KW'!K26","v":4778},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L28","v":22},1456115,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M107","v":77},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L72","v":865},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L70","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J69","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M65","v":3452},4394,1460509]
[24,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},"2017-10-06",0.66666666666666663,{"$f":"'WP FR-16(7)(v) RS - KW'!L29","v":749892},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D41","v":280702},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E41","v":9596},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L29","v":1073},{"$f":"'WP FR-16(7)(v) EH - KW'!L29","v":6926},{"$f":"'WP FR-16(7)(v) SP - KW'!L29","v":87},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L29","v":117133},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L29","v":79967},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M29","v":2672},{"$f":"'WP FR-16(7)(v) TT - KW'!M27","v":34645},{"$f":"'WP FR-16(7)(v) LT - KW'!K27","v":3557},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L29","v":16},1286266,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M108","v":56},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L73","v":1219},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L71","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J70","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M66","v":2589},3864,1290130]
[25,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},"2017-11-22",0.33333333333333331,{"$f":"'WP FR-16(7)(v) RS - KW'!L30","v":597891},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D42","v":255290},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E42","v":8223},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L30","v":1120},{"$f":"'WP FR-16(7)(v) EH - KW'!L30","v":6632},{"$f":"'WP FR-16(7)(v) SP - KW'!L30","v":92},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L30","v":114696},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L30","v":78566},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M30","v":2351},{"$f":"'WP FR-16(7)(v) TT - KW'!M28","v":36424},{"$f":"'WP FR-16(7)(v) LT - KW'!K28","v":4417},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L30","v":35},1105737,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M109","v":104},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L74","v":1188},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L72","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J71","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M67","v":2125},3417,1109154]
[26,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},"2017-12-15",0.33333333333333331,{"$f":"'WP FR-16(7)(v) RS - KW'!L31","v":680067},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D43","v":256516},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E43","v":8201},{"$f":"'WP FR-16(7)(v) GSFL - KW'!L31","v":1078},{"$f":"'WP FR-16(7)(v) EH - KW'!L31","v":8166},{"$f":"'WP FR-16(7)(v) SP - KW'!L31","v":87},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L31","v":118467},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L31","v":81378},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!M31","v":2136},{"$f":"'WP FR-16(7)(v) TT - KW'!M29","v":38877},{"$f":"'WP FR-16(7)(v) LT - KW'!K29","v":3609},{"$f":"'WP FR-16(7)(v) OTHER - KW'!L31","v":52},1198634,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M110","v":99},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!L75","v":942},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!L73","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J72","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!M68","v":1866},2907,1201541]
[27,"      TOTAL",null,null,{"$f":"SUM(E35:E46)","v":8513721},3321228,112484,12932,73277,825,1407385,952944,33594,459267,56850,552,14945059,415,8798,0,0,27535,36748,14981807]
[]
[28,"ANNUAL MAXIMUM",null,null,{"$f":"MAX(E35:E46)","v":852231},330020,11930,1125,22213,92,138415,90290,3195,42708,6279,87,{"$f":"SUM(E49:P49)","v":1498585},{"$f":"MAX(R35:R46)","v":104},{"$f":"MAX(S35:S46)","v":1219},{"$f":"MAX(T35:T46)","v":0},{"$f":"MAX(U35:U46)","v":0},{"$f":"MAX(V35:V46)","v":3452},{"$f":"SUM(R49:V49)","v":4775},{"$f":"W49+Q49","v":1503360}]
[null,null,null,null,"To WPFR-16(7)(v) P. 4"]
[null,null,null,null,"*********************   DIVERSIFIED CLASS KW DEMANDS (b)   ***********************"]
[]
[29,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"VALUE(LEFT(VLOOKUP(B53,CoinPeakTable,9,FALSE),5))","v":"2017-01-18"},{"$f":"VALUE(RIGHT(VLOOKUP(B53,CoinPeakTable,9,FALSE),5))","v":0.83333333333333337},{"$f":"'WP FR-16(7)(v) RS - KW'!Q20","v":324905},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D47","v":185044},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E47","v":7307},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q20","v":903},{"$f":"'WP FR-16(7)(v) EH - KW'!Q20","v":6591},{"$f":"'WP FR-16(7)(v) SP - KW'!Q20","v":50},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q20","v":96505},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q20","v":65109},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R20","v":2640},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O18","v":3911},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q20","v":62},{"$f":"SUM(E53:P53)","v":693027},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R99","v":20},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q64","v":500},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q62","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R61","v":0},0,{"$f":"SUM(R53:V53)","v":520},{"$f":"W53+Q53","v":693547}]
[30,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},"2017-02-10",0.83333333333333337,{"$f":"'WP FR-16(7)(v) RS - KW'!Q21","v":377609},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D48","v":188547},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E48","v":7770},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q21","v":963},{"$f":"'WP FR-16(7)(v) EH - KW'!Q21","v":18458},{"$f":"'WP FR-16(7)(v) SP - KW'!Q21","v":37},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q21","v":90535},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q21","v":70517},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R21","v":2608},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O19","v":3437},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q21","v":50},760531,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R100","v":15},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q65","v":488},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q63","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R62","v":0},0,503,761034]
[31,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},"2017-03-03",0.83333333333333337,{"$f":"'WP FR-16(7)(v) RS - KW'!Q22","v":280869},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D49","v":163136},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E49","v":6633},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q22","v":900},{"$f":"'WP FR-16(7)(v) EH - KW'!Q22","v":6522},{"$f":"'WP FR-16(7)(v) SP - KW'!Q22","v":36},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q22","v":91678},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q22","v":65557},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R22","v":2520},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O20","v":4366},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q22","v":46},622263,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R101","v":7},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q66","v":458},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q64","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R63","v":0},0,465,622728]
[32,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},"2017-04-26",0.66666666666666663,{"$f":"'WP FR-16(7)(v) RS - KW'!Q23","v":220699},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D50","v":187443},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E50","v":8699},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q23","v":987},{"$f":"'WP FR-16(7)(v) EH - KW'!Q23","v":5065},{"$f":"'WP FR-16(7)(v) SP - KW'!Q23","v":43},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q23","v":99754},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q23","v":69084},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R23","v":2747},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O21","v":6438},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q23","v":44},601003,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R102","v":9},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q67","v":432},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q65","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R64","v":0},0,441,601444]
[33,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},"2017-05-31",0.66666666666666663,{"$f":"'WP FR-16(7)(v) RS - KW'!Q24","v":284678},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D51","v":196797},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E51","v":8253},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q24","v":969},{"$f":"'WP FR-16(7)(v) EH - KW'!Q24","v":4643},{"$f":"'WP FR-16(7)(v) SP - KW'!Q24","v":36},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q24","v":98048},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q24","v":65298},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R24","v":2662},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O22","v":5603},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q24","v":39},667026,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R103","v":-30},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q68","v":450},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q66","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R65","v":0},0,420,667446]
[34,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},"2017-06-20",0.70833333333333337,{"$f":"'WP FR-16(7)(v) RS - KW'!Q25","v":319866},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D52","v":219548},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E52","v":8505},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q25","v":950},{"$f":"'WP FR-16(7)(v) EH - KW'!Q25","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!Q25","v":30},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q25","v":109370},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q25","v":73957},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R25","v":2075},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O23","v":6213},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q25","v":19},740533,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R104","v":-4},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q69","v":439},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q67","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R66","v":0},0,435,740968]
[35,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},"2017-07-25",0.58333333333333337,{"$f":"'WP FR-16(7)(v) RS - KW'!Q26","v":379198},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D53","v":234953},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E53","v":10907},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q26","v":954},{"$f":"'WP FR-16(7)(v) EH - KW'!Q26","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!Q26","v":57},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q26","v":111434},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q26","v":73830},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R26","v":2528},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O24","v":6343},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q26","v":26},820230,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R105","v":-2},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q70","v":650},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q68","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R67","v":0},0,648,820878]
[36,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},"2017-08-11",0.625,{"$f":"'WP FR-16(7)(v) RS - KW'!Q27","v":379066},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D54","v":227563},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E54","v":10285},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q27","v":916},{"$f":"'WP FR-16(7)(v) EH - KW'!Q27","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!Q27","v":53},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q27","v":113760},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q27","v":74085},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R27","v":2453},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O25","v":5372},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q27","v":15},813568,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R106","v":53},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q71","v":632},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q69","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R68","v":0},0,685,814253]
[37,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},"2017-09-07",0.625,{"$f":"'WP FR-16(7)(v) RS - KW'!Q28","v":429247},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D55","v":263986},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E55","v":11781},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q28","v":1009},{"$f":"'WP FR-16(7)(v) EH - KW'!Q28","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!Q28","v":71},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q28","v":126728},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q28","v":85719},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R28","v":2781},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O26","v":4932},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q28","v":18},926272,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R107","v":75},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q72","v":792},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q70","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R69","v":0},0,867,927139]
[38,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},"2017-10-06",0.66666666666666663,{"$f":"'WP FR-16(7)(v) RS - KW'!Q29","v":294113},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D56","v":209515},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E56","v":8981},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q29","v":959},{"$f":"'WP FR-16(7)(v) EH - KW'!Q29","v":5967},{"$f":"'WP FR-16(7)(v) SP - KW'!Q29","v":65},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q29","v":104702},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q29","v":72760},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R29","v":2149},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O27","v":3651},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q29","v":12},702874,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R108","v":52},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q73","v":1089},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q71","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R70","v":0},0,1141,704015]
[39,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},"2017-11-22",0.33333333333333331,{"$f":"'WP FR-16(7)(v) RS - KW'!Q30","v":210903},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D57","v":179920},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E57","v":6732},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q30","v":986},{"$f":"'WP FR-16(7)(v) EH - KW'!Q30","v":4868},{"$f":"'WP FR-16(7)(v) SP - KW'!Q30","v":65},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q30","v":101045},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q30","v":72132},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R30","v":1929},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O28","v":4524},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q30","v":25},583129,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R109","v":85},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q74","v":1047},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q72","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R71","v":0},0,1132,584261]
[40,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},"2017-12-15",0.33333333333333331,{"$f":"'WP FR-16(7)(v) RS - KW'!Q31","v":300183},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D58","v":180271},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E58","v":8176},{"$f":"'WP FR-16(7)(v) GSFL - KW'!Q31","v":910},{"$f":"'WP FR-16(7)(v) EH - KW'!Q31","v":6854},{"$f":"'WP FR-16(7)(v) SP - KW'!Q31","v":62},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q31","v":100087},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q31","v":70702},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R31","v":1738},0,{"$f":"'WP FR-16(7)(v) LT - KW'!O29","v":3712},{"$f":"'WP FR-16(7)(v) OTHER - KW'!Q31","v":37},672732,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R110","v":99},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!Q75","v":796},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!Q73","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!R72","v":0},0,895,673627]
[41,"      TOTAL",null,null,{"$f":"SUM(E53:E64)","v":3801336},2436723,104029,11406,58968,605,1243646,858750,28830,0,58502,393,8603188,379,7773,0,0,0,8152,8611340]
[]
[42,"12 MONTHS AVERAGE",null,null,{"$f":"ROUND(E65/12,0)","v":316778},203060,8669,951,4914,50,103637,71563,2403,0,4875,33,{"$f":"SUM(E67:P67)","v":716933},{"$f":"ROUND(R65/12,0)","v":32},{"$f":"ROUND(S65/12,0)","v":648},{"$f":"ROUND(T65/12,0)","v":0},{"$f":"ROUND(U65/12,0)","v":0},{"$f":"ROUND(V65/12,0)","v":0},{"$f":"SUM(R67:V67)","v":680},{"$f":"W67+Q67","v":717613}]
[null,null,null,null,"To WPFR-16(7)(v) P. 4 & 7"]
[null,"(a) Source: WPFR-16(7)(v), Page 12."]
[null,"(b) Sources: WPFR-16(7)(v), Pages 13-32."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) Sys Peak","index":38,"n_rows":106,"n_cols":24,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 11"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["SUMMARY OF RECONCILIATION OF RATE GROUP SYSTEM PEAK"]
[" "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RTP"]
[null,null,null,null,null,"Distr. Secondary (DS)",null,null,null,null,null,null,"DP",null,null,null,"Total",null,null,"DT"]
[null,null," -SYS PEAK-",null,null,"Small \\",null,null,null,null,"Time of Day (DT)",null,"Primary","TT",null,null,"Excl. RTP","DS","DT sec.","Primary","DP","TT","RTP","Total"]
["LINE",null,"Day","Hour","Residential","Medium","Large","GS-FL","EH","SP","Secondary","Primary","Distr.","Trans","Lighting","Other","Incremental","Incr.","Incr.","Incr.","Incr.","Incr.","Incre.","Incl. RTP"]
["NO.","Month","(1)","(2)","(3)","(4)","(5)","(6)","(7)","(8)","(9)","(10)","(11)","(12)","(13)","(14)","(15)","(16)","(17)","(18)","(19)","(20)","(21)","(22)"]
[]
[1,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$20","v":"JANUARY"}]
[2,"Calculated Peaks (a)",{"$f":"VALUE(LEFT(VLOOKUP(B15,CoinPeakTable,9,FALSE),5))","v":"2017-01-18"},{"$f":"VALUE(RIGHT(VLOOKUP(B15,CoinPeakTable,9,FALSE),5))","v":0.83333333333333337},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$20","v":326493},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D17","v":159548},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E17","v":9887},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I20","v":812},{"$f":"'WP FR-16(7)(v) EH - KW'!$I20","v":3678},{"$f":"'WP FR-16(7)(v) SP - KW'!$I20","v":43},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I20","v":86658},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I20","v":60026},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J20","v":2604},{"$f":"'WP FR-16(7)(v) TT - KW'!J18","v":26752},{"$f":"'WP FR-16(7)(v) LT - KW'!I18","v":3930},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$20","v":53},{"$f":"SUM(E16:P16)","v":680484},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J99","v":27},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I64","v":449},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I62","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J61","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J57","v":1167},{"$f":"SUM(R16:V16)","v":1643},{"$f":"W16+Q16","v":682127}]
[3,"Peak per Form 1 (b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E16","v":712000}]
[4,"Adjustment to match Form 1 system peak",null,null,{"$f":"(E16/($E16+$F16+$H16+$I16+$J16+$M16+$O16+$P16))*$X18","v":19618.042020592926},{"$f":"(F16/($E16+$F16+$H16+$I16+$J16+$M16+$O16+$P16))*$X18","v":9586.7885936346574},null,{"$f":"(H16/($E16+$F16+$H16+$I16+$J16+$M16+$O16+$P16))*$X18","v":48.790786083381441},{"$f":"(I16/($E16+$F16+$H16+$I16+$J16+$M16+$O16+$P16))*$X18","v":221.00062957472531},{"$f":"(J16/($E16+$F16+$H16+$I16+$J16+$M16+$O16+$P16))*$X18","v":2.5837485241199531},null,null,{"$f":"(M16/($E16+$F16+$H16+$I16+$J16+$M16+$O16+$P16))*$X18","v":156.46700364670602},null,{"$f":"(O16/($E16+$F16+$H16+$I16+$J16+$M16+$O16+$P16))*$X18","v":236.14259766956781},{"$f":"(P16/($E16+$F16+$H16+$I16+$J16+$M16+$O16+$P16))*$X18","v":3.1846202739152907},{"$f":"SUM(E18:P18)","v":29873},null,null,null,null,null,{"$f":"SUM(R18:V18)","v":0},{"$f":"X17-X16","v":29873}]
[5,"Adjusted Peaks",null,null,{"$f":"E16+E18","v":346111.04202059295},169134.78859363467,9887,860.79078608338148,3899.0006295747253,45.583748524119954,86658,60026,2760.467003646706,26752,4166.1425976695682,56.184620273915293,{"$f":"SUM(E19:P19)","v":710357},{"$f":"R16+R18","v":27},{"$f":"S16+S18","v":449},{"$f":"T16+T18","v":0},{"$f":"U16+U18","v":0},{"$f":"V16+V18","v":1167},{"$f":"SUM(R19:V19)","v":1643},{"$f":"W19+Q19","v":712000}]
[6]
[7,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$21","v":"FEBRUARY"}]
[8,{"$f":"B16","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B21,CoinPeakTable,9,FALSE),5))","v":"2017-02-10"},{"$f":"VALUE(RIGHT(VLOOKUP(B21,CoinPeakTable,9,FALSE),5))","v":0.83333333333333337},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$21","v":341690},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D18","v":159159},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E18","v":10253},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I21","v":900},{"$f":"'WP FR-16(7)(v) EH - KW'!$I21","v":10701},{"$f":"'WP FR-16(7)(v) SP - KW'!$I21","v":32},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I21","v":84572},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I21","v":64308},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J21","v":2552},{"$f":"'WP FR-16(7)(v) TT - KW'!J19","v":29271},{"$f":"'WP FR-16(7)(v) LT - KW'!I19","v":3454},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$21","v":42},{"$f":"SUM(E22:P22)","v":706934},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J100","v":21},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I65","v":456},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I63","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J62","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J58","v":1537},{"$f":"SUM(R22:V22)","v":2014},{"$f":"W22+Q22","v":708948}]
[9,{"$f":"B17","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E17","v":679000}]
[10,{"$f":"B18","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E22/($E22+$F22+$H22+$I22+$J22+$M22+$O22+$P22))*$X24","v":-19734.503538850211},{"$f":"(F22/($E22+$F22+$H22+$I22+$J22+$M22+$O22+$P22))*$X24","v":-9192.3200817696179},null,{"$f":"(H22/($E22+$F22+$H22+$I22+$J22+$M22+$O22+$P22))*$X24","v":-51.980020442404495},{"$f":"(I22/($E22+$F22+$H22+$I22+$J22+$M22+$O22+$P22))*$X24","v":-618.04244306018938},{"$f":"(J22/($E22+$F22+$H22+$I22+$J22+$M22+$O22+$P22))*$X24","v":-1.8481785046188264},null,null,{"$f":"(M22/($E22+$F22+$H22+$I22+$J22+$M22+$O22+$P22))*$X24","v":-147.39223574335139},null,{"$f":"(O22/($E22+$F22+$H22+$I22+$J22+$M22+$O22+$P22))*$X24","v":-199.48776734229457},{"$f":"(P22/($E22+$F22+$H22+$I22+$J22+$M22+$O22+$P22))*$X24","v":-2.4257342873122094},{"$f":"SUM(E24:P24)","v":-29948},null,null,null,null,null,{"$f":"SUM(R24:V24)","v":0},{"$f":"X23-X22","v":-29948}]
[11,{"$f":"B19","v":"Adjusted Peaks"},null,null,{"$f":"E22+E24","v":321955.49646114977},149966.67991823039,10253,848.01997955759555,10082.957556939811,30.151821495381174,84572,64308,2404.6077642566488,29271,3254.5122326577052,39.57426571268779,{"$f":"SUM(E25:P25)","v":676986},{"$f":"R22+R24","v":21},{"$f":"S22+S24","v":456},{"$f":"T22+T24","v":0},{"$f":"U22+U24","v":0},{"$f":"V22+V24","v":1537},{"$f":"SUM(R25:V25)","v":2014},{"$f":"W25+Q25","v":679000}]
[12]
[13,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$22","v":"MARCH"}]
[14,{"$f":"B22","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B27,CoinPeakTable,9,FALSE),5))","v":"2017-03-03"},{"$f":"VALUE(RIGHT(VLOOKUP(B27,CoinPeakTable,9,FALSE),5))","v":0.83333333333333337},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$22","v":268982},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D19","v":131428},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E19","v":10270},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I22","v":779},{"$f":"'WP FR-16(7)(v) EH - KW'!$I22","v":3632},{"$f":"'WP FR-16(7)(v) SP - KW'!$I22","v":29},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I22","v":79355},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I22","v":55996},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J22","v":2277},{"$f":"'WP FR-16(7)(v) TT - KW'!J20","v":29044},{"$f":"'WP FR-16(7)(v) LT - KW'!I20","v":4385},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$22","v":37},{"$f":"SUM(E28:P28)","v":586214},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J101","v":10},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I66","v":397},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I64","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J63","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J59","v":1613},{"$f":"SUM(R28:V28)","v":2020},{"$f":"W28+Q28","v":588234}]
[15,{"$f":"B23","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E18","v":621000}]
[16,{"$f":"B24","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E28/($E28+$F28+$H28+$I28+$J28+$M28+$O28+$P28))*$X30","v":21415.345953944729},{"$f":"(F28/($E28+$F28+$H28+$I28+$J28+$M28+$O28+$P28))*$X30","v":10463.808314441294},null,{"$f":"(H28/($E28+$F28+$H28+$I28+$J28+$M28+$O28+$P28))*$X30","v":62.02108132931923},{"$f":"(I28/($E28+$F28+$H28+$I28+$J28+$M28+$O28+$P28))*$X30","v":289.16632527353971},{"$f":"(J28/($E28+$F28+$H28+$I28+$J28+$M28+$O28+$P28))*$X30","v":2.3088720905651576},null,null,{"$f":"(M28/($E28+$F28+$H28+$I28+$J28+$M28+$O28+$P28))*$X30","v":181.28626724885737},null,{"$f":"(O28/($E28+$F28+$H28+$I28+$J28+$M28+$O28+$P28))*$X30","v":349.11738334924883},{"$f":"(P28/($E28+$F28+$H28+$I28+$J28+$M28+$O28+$P28))*$X30","v":2.9458023224452008},{"$f":"SUM(E30:P30)","v":32766.000000000004},null,null,null,null,null,{"$f":"SUM(R30:V30)","v":0},{"$f":"X29-X28","v":32766}]
[17,{"$f":"B25","v":"Adjusted Peaks"},null,null,{"$f":"E28+E30","v":290397.34595394472},141891.8083144413,10270,841.02108132931926,3921.1663252735398,31.308872090565156,79355,55996,2458.2862672488573,29044,4734.1173833492485,39.945802322445203,{"$f":"SUM(E31:P31)","v":618980},{"$f":"R28+R30","v":10},{"$f":"S28+S30","v":397},{"$f":"T28+T30","v":0},{"$f":"U28+U30","v":0},{"$f":"V28+V30","v":1613},{"$f":"SUM(R31:V31)","v":2020},{"$f":"W31+Q31","v":621000}]
[18]
[19,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$23","v":"APRIL"}]
[20,{"$f":"B28","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B33,CoinPeakTable,9,FALSE),5))","v":"2017-04-26"},{"$f":"VALUE(RIGHT(VLOOKUP(B33,CoinPeakTable,9,FALSE),5))","v":0.66666666666666663},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$23","v":173121},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D20","v":178221},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E20","v":7752},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I23","v":965},{"$f":"'WP FR-16(7)(v) EH - KW'!$I23","v":3021},{"$f":"'WP FR-16(7)(v) SP - KW'!$I23","v":40},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I23","v":97490},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I23","v":65473},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J23","v":2710},{"$f":"'WP FR-16(7)(v) TT - KW'!J21","v":27705},{"$f":"'WP FR-16(7)(v) LT - KW'!I21","v":0},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$23","v":42},{"$f":"SUM(E34:P34)","v":556540},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J102","v":8},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I67","v":422},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I65","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J64","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J60","v":801},{"$f":"SUM(R34:V34)","v":1231},{"$f":"W34+Q34","v":557771}]
[21,{"$f":"B29","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E19","v":599000}]
[22,{"$f":"B30","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E34/($E34+$F34+$H34+$I34+$J34+$M34+$O34+$P34))*$X36","v":19930.765411035409},{"$f":"(F34/($E34+$F34+$H34+$I34+$J34+$M34+$O34+$P34))*$X36","v":20517.909105886294},null,{"$f":"(H34/($E34+$F34+$H34+$I34+$J34+$M34+$O34+$P34))*$X36","v":111.09679716296213},{"$f":"(I34/($E34+$F34+$H34+$I34+$J34+$M34+$O34+$P34))*$X36","v":347.79629453814363},{"$f":"(J34/($E34+$F34+$H34+$I34+$J34+$M34+$O34+$P34))*$X36","v":4.605048587065788},null,null,{"$f":"(M34/($E34+$F34+$H34+$I34+$J34+$M34+$O34+$P34))*$X36","v":311.99204177370717},null,{"$f":"(O34/($E34+$F34+$H34+$I34+$J34+$M34+$O34+$P34))*$X36","v":0},{"$f":"(P34/($E34+$F34+$H34+$I34+$J34+$M34+$O34+$P34))*$X36","v":4.8353010164190779},{"$f":"SUM(E36:P36)","v":41229.000000000007},null,null,null,null,null,{"$f":"SUM(R36:V36)","v":0},{"$f":"X35-X34","v":41229}]
[23,{"$f":"B31","v":"Adjusted Peaks"},null,null,{"$f":"E34+E36","v":193051.76541103542},198738.9091058863,7752,1076.096797162962,3368.7962945381437,44.605048587065788,97490,65473,3021.9920417737071,27705,0,46.835301016419081,{"$f":"SUM(E37:P37)","v":597769.00000000012},{"$f":"R34+R36","v":8},{"$f":"S34+S36","v":422},{"$f":"T34+T36","v":0},{"$f":"U34+U36","v":0},{"$f":"V34+V36","v":801},{"$f":"SUM(R37:V37)","v":1231},{"$f":"W37+Q37","v":599000.00000000012}]
[24]
[25,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$24","v":"MAY"}]
[26,{"$f":"B34","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B39,CoinPeakTable,9,FALSE),5))","v":"2017-05-31"},{"$f":"VALUE(RIGHT(VLOOKUP(B39,CoinPeakTable,9,FALSE),5))","v":0.66666666666666663},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$24","v":246174},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D21","v":195750},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E21","v":7733},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I24","v":931},{"$f":"'WP FR-16(7)(v) EH - KW'!$I24","v":2490},{"$f":"'WP FR-16(7)(v) SP - KW'!$I24","v":35},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I24","v":94151},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I24","v":64756},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J24","v":2675},{"$f":"'WP FR-16(7)(v) TT - KW'!J22","v":28381},{"$f":"'WP FR-16(7)(v) LT - KW'!I22","v":0},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$24","v":39},{"$f":"SUM(E40:P40)","v":643115},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J103","v":-28},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I68","v":432},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I66","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J65","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J61","v":1283},{"$f":"SUM(R40:V40)","v":1687},{"$f":"W40+Q40","v":644802}]
[27,{"$f":"B35","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E20","v":717000}]
[28,{"$f":"B36","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E40/($E40+$F40+$H40+$I40+$J40+$M40+$O40+$P40))*$X42","v":39664.156297562564},{"$f":"(F40/($E40+$F40+$H40+$I40+$J40+$M40+$O40+$P40))*$X42","v":31539.718228764501},null,{"$f":"(H40/($E40+$F40+$H40+$I40+$J40+$M40+$O40+$P40))*$X42","v":150.00499448776372},{"$f":"(I40/($E40+$F40+$H40+$I40+$J40+$M40+$O40+$P40))*$X42","v":401.19488321646799},{"$f":"(J40/($E40+$F40+$H40+$I40+$J40+$M40+$O40+$P40))*$X42","v":5.6392855070587862},null,null,{"$f":"(M40/($E40+$F40+$H40+$I40+$J40+$M40+$O40+$P40))*$X42","v":431.00253518235013},null,{"$f":"(O40/($E40+$F40+$H40+$I40+$J40+$M40+$O40+$P40))*$X42","v":0},{"$f":"(P40/($E40+$F40+$H40+$I40+$J40+$M40+$O40+$P40))*$X42","v":6.2837752792940762},{"$f":"SUM(E42:P42)","v":72198.000000000015},null,null,null,null,null,{"$f":"SUM(R42:V42)","v":0},{"$f":"X41-X40","v":72198}]
[29,{"$f":"B37","v":"Adjusted Peaks"},null,null,{"$f":"E40+E42","v":285838.15629756259},227289.71822876451,7733,1081.0049944877637,2891.194883216468,40.639285507058787,94151,64756,3106.0025351823501,28381,0,45.283775279294076,{"$f":"SUM(E43:P43)","v":715313.00000000012},{"$f":"R40+R42","v":-28},{"$f":"S40+S42","v":432},{"$f":"T40+T42","v":0},{"$f":"U40+U42","v":0},{"$f":"V40+V42","v":1283},{"$f":"SUM(R43:V43)","v":1687},{"$f":"W43+Q43","v":717000.00000000012}]
[30]
[31,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$25","v":"JUNE"}]
[32,{"$f":"B40","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B45,CoinPeakTable,9,FALSE),5))","v":"2017-06-20"},{"$f":"VALUE(RIGHT(VLOOKUP(B45,CoinPeakTable,9,FALSE),5))","v":0.70833333333333337},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$25","v":304820},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D22","v":203528},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E22","v":9442},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I25","v":887},{"$f":"'WP FR-16(7)(v) EH - KW'!$I25","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!$I25","v":28},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I25","v":102136},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I25","v":71713},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J25","v":1971},{"$f":"'WP FR-16(7)(v) TT - KW'!J23","v":30561},{"$f":"'WP FR-16(7)(v) LT - KW'!I23","v":0},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$25","v":17},{"$f":"SUM(E46:P46)","v":725103},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J104","v":-4},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I69","v":409},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I67","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J66","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J62","v":1905},{"$f":"SUM(R46:V46)","v":2310},{"$f":"W46+Q46","v":727413}]
[33,{"$f":"B41","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E21","v":787000}]
[34,{"$f":"B42","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E46/($E46+$F46+$H46+$I46+$J46+$M46+$O46+$P46))*$X48","v":35527.185941934586},{"$f":"(F46/($E46+$F46+$H46+$I46+$J46+$M46+$O46+$P46))*$X48","v":23721.465456302289},null,{"$f":"(H46/($E46+$F46+$H46+$I46+$J46+$M46+$O46+$P46))*$X48","v":103.38105744536441},{"$f":"(I46/($E46+$F46+$H46+$I46+$J46+$M46+$O46+$P46))*$X48","v":0},{"$f":"(J46/($E46+$F46+$H46+$I46+$J46+$M46+$O46+$P46))*$X48","v":3.2634381155244685},null,null,{"$f":"(M46/($E46+$F46+$H46+$I46+$J46+$M46+$O46+$P46))*$X48","v":229.72273306066884},null,{"$f":"(O46/($E46+$F46+$H46+$I46+$J46+$M46+$O46+$P46))*$X48","v":0},{"$f":"(P46/($E46+$F46+$H46+$I46+$J46+$M46+$O46+$P46))*$X48","v":1.9813731415684273},{"$f":"SUM(E48:P48)","v":59587.000000000007},null,null,null,null,null,{"$f":"SUM(R48:V48)","v":0},{"$f":"X47-X46","v":59587}]
[35,{"$f":"B43","v":"Adjusted Peaks"},null,null,{"$f":"E46+E48","v":340347.18594193459},227249.46545630228,9442,990.38105744536438,0,31.263438115524469,102136,71713,2200.7227330606688,30561,0,18.981373141568426,{"$f":"SUM(E49:P49)","v":784689.99999999988},{"$f":"R46+R48","v":-4},{"$f":"S46+S48","v":409},{"$f":"T46+T48","v":0},{"$f":"U46+U48","v":0},{"$f":"V46+V48","v":1905},{"$f":"SUM(R49:V49)","v":2310},{"$f":"W49+Q49","v":786999.99999999988}]
[36]
[37,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$26","v":"JULY"}]
[38,{"$f":"B46","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B51,CoinPeakTable,9,FALSE),5))","v":"2017-07-25"},{"$f":"VALUE(RIGHT(VLOOKUP(B51,CoinPeakTable,9,FALSE),5))","v":0.58333333333333337},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$26","v":291051},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D23","v":236281},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E23","v":8696},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I26","v":959},{"$f":"'WP FR-16(7)(v) EH - KW'!$I26","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!$I26","v":57},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I26","v":111988},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I26","v":74087},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J26","v":2527},{"$f":"'WP FR-16(7)(v) TT - KW'!J24","v":27815},{"$f":"'WP FR-16(7)(v) LT - KW'!I24","v":0},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$26","v":26},{"$f":"SUM(E52:P52)","v":753487},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J105","v":-1},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I70","v":654},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I68","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J67","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J63","v":2148},{"$f":"SUM(R52:V52)","v":2801},{"$f":"W52+Q52","v":756288}]
[39,{"$f":"B47","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E22","v":847000}]
[40,{"$f":"B48","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E52/($E52+$F52+$H52+$I52+$J52+$M52+$O52+$P52))*$X54","v":49730.210174778345},{"$f":"(F52/($E52+$F52+$H52+$I52+$J52+$M52+$O52+$P52))*$X54","v":40371.975324966428},null,{"$f":"(H52/($E52+$F52+$H52+$I52+$J52+$M52+$O52+$P52))*$X54","v":163.85881360178263},{"$f":"(I52/($E52+$F52+$H52+$I52+$J52+$M52+$O52+$P52))*$X54","v":0},{"$f":"(J52/($E52+$F52+$H52+$I52+$J52+$M52+$O52+$P52))*$X54","v":9.7392621223165907},null,null,{"$f":"(M52/($E52+$F52+$H52+$I52+$J52+$M52+$O52+$P52))*$X54","v":431.77395408936877},null,{"$f":"(O52/($E52+$F52+$H52+$I52+$J52+$M52+$O52+$P52))*$X54","v":0},{"$f":"(P52/($E52+$F52+$H52+$I52+$J52+$M52+$O52+$P52))*$X54","v":4.4424704417584442},{"$f":"SUM(E54:P54)","v":90712},null,null,null,null,null,{"$f":"SUM(R54:V54)","v":0},{"$f":"X53-X52","v":90712}]
[41,{"$f":"B49","v":"Adjusted Peaks"},null,null,{"$f":"E52+E54","v":340781.21017477836},276652.97532496642,8696,1122.8588136017827,0,66.739262122316589,111988,74087,2958.773954089369,27815,0,30.442470441758445,{"$f":"SUM(E55:P55)","v":844199},{"$f":"R52+R54","v":-1},{"$f":"S52+S54","v":654},{"$f":"T52+T54","v":0},{"$f":"U52+U54","v":0},{"$f":"V52+V54","v":2148},{"$f":"SUM(R55:V55)","v":2801},{"$f":"W55+Q55","v":847000}]
[" "]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V3","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 12"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["SUMMARY OF RECONCILIATION OF RATE GROUP SYSTEM PEAK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RTP"]
[null,null,null,null,null,"Distr. Secondary (DS)",null,null,null,null,null,null,"DP",null,null,null,"Total",null,null,"DT"]
[null,null," -SYS PEAK-",null,null,"Small \\",null,null,null,null,"Time of Day (DT)",null,"Primary","TT",null,null,"Excl. RTP","DS","DT sec.","Primary","DP","TT","RTP","Total"]
["LINE",null,"Day","Hour","Residential","Medium","Large","GS-FL","EH","SP","Secondary","Primary","Distr.","Trans","Lighting","Other","Incremental","Incr.","Incr.","Incr.","Incr.","Incr.","Incre.","Incl. RTP"]
["NO.","Month","(1)","(2)","(3)","(4)","(5)","(6)","(7)","(8)","(9)","(10)","(11)","(12)","(13)","(14)","(15)","(16)","(17)","(18)","(19)","(20)","(21)","(22)"]
[]
[42,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$27","v":"AUGUST"}]
[43,{"$f":"B52","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B70,CoinPeakTable,9,FALSE),5))","v":"2017-08-11"},{"$f":"VALUE(RIGHT(VLOOKUP(B70,CoinPeakTable,9,FALSE),5))","v":0.625},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$27","v":329608},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D24","v":228670},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E24","v":9523},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I27","v":900},{"$f":"'WP FR-16(7)(v) EH - KW'!$I27","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!$I27","v":53},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I27","v":111605},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I27","v":72954},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J27","v":2439},{"$f":"'WP FR-16(7)(v) TT - KW'!J25","v":26847},{"$f":"'WP FR-16(7)(v) LT - KW'!I25","v":0},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$27","v":16},{"$f":"SUM(E71:P71)","v":782615},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J106","v":49},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I71","v":620},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I69","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J68","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J64","v":2295},{"$f":"SUM(R71:V71)","v":2964},{"$f":"W71+Q71","v":785579}]
[44,{"$f":"B53","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E23","v":844000}]
[45,{"$f":"B54","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E71/($E71+$F71+$H71+$I71+$J71+$M71+$O71+$P71))*$X73","v":34282.551048094487},{"$f":"(F71/($E71+$F71+$H71+$I71+$J71+$M71+$O71+$P71))*$X73","v":23783.98263442564},null,{"$f":"(H71/($E71+$F71+$H71+$I71+$J71+$M71+$O71+$P71))*$X73","v":93.609062714755225},{"$f":"(I71/($E71+$F71+$H71+$I71+$J71+$M71+$O71+$P71))*$X73","v":0},{"$f":"(J71/($E71+$F71+$H71+$I71+$J71+$M71+$O71+$P71))*$X73","v":5.5125336932022515},null,null,{"$f":"(M71/($E71+$F71+$H71+$I71+$J71+$M71+$O71+$P71))*$X73","v":253.68055995698666},null,{"$f":"(O71/($E71+$F71+$H71+$I71+$J71+$M71+$O71+$P71))*$X73","v":0},{"$f":"(P71/($E71+$F71+$H71+$I71+$J71+$M71+$O71+$P71))*$X73","v":1.6641611149289817},{"$f":"SUM(E73:P73)","v":58421},null,null,null,null,null,{"$f":"SUM(R73:V73)","v":0},{"$f":"X72-X71","v":58421}]
[46,{"$f":"B55","v":"Adjusted Peaks"},null,null,{"$f":"E71+E73","v":363890.55104809446},252453.98263442563,9523,993.60906271475528,0,58.512533693202251,111605,72954,2692.6805599569866,26847,0,17.66416111492898,{"$f":"SUM(E74:P74)","v":841035.99999999988},{"$f":"R71+R73","v":49},{"$f":"S71+S73","v":620},{"$f":"T71+T73","v":0},{"$f":"U71+U73","v":0},{"$f":"V71+V73","v":2295},{"$f":"SUM(R74:V74)","v":2964},{"$f":"W74+Q74","v":843999.99999999988}]
[47]
[48,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$28","v":"SEPTEMBER"}]
[49,{"$f":"B71","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B76,CoinPeakTable,9,FALSE),5))","v":"2017-09-07"},{"$f":"VALUE(RIGHT(VLOOKUP(B76,CoinPeakTable,9,FALSE),5))","v":0.625},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$28","v":360653},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D25","v":263733},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E25","v":9151},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I28","v":992},{"$f":"'WP FR-16(7)(v) EH - KW'!$I28","v":0},{"$f":"'WP FR-16(7)(v) SP - KW'!$I28","v":71},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I28","v":124458},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I28","v":86189},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J28","v":2796},{"$f":"'WP FR-16(7)(v) TT - KW'!J26","v":28224},{"$f":"'WP FR-16(7)(v) LT - KW'!I26","v":0},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$28","v":18},{"$f":"SUM(E77:P77)","v":876285},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J107","v":59},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I72","v":777},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I70","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J69","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J65","v":2677},{"$f":"SUM(R77:V77)","v":3513},{"$f":"W77+Q77","v":879798}]
[50,{"$f":"B72","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E24","v":816000}]
[51,{"$f":"B73","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E77/($E77+$F77+$H77+$I77+$J77+$M77+$O77+$P77))*$X79","v":-36623.102258130748},{"$f":"(F77/($E77+$F77+$H77+$I77+$J77+$M77+$O77+$P77))*$X79","v":-26781.201398140587},null,{"$f":"(H77/($E77+$F77+$H77+$I77+$J77+$M77+$O77+$P77))*$X79","v":-100.73427211215684},{"$f":"(I77/($E77+$F77+$H77+$I77+$J77+$M77+$O77+$P77))*$X79","v":0},{"$f":"(J77/($E77+$F77+$H77+$I77+$J77+$M77+$O77+$P77))*$X79","v":-7.209811814478968},null,null,{"$f":"(M77/($E77+$F77+$H77+$I77+$J77+$M77+$O77+$P77))*$X79","v":-283.92442018708721},null,{"$f":"(O77/($E77+$F77+$H77+$I77+$J77+$M77+$O77+$P77))*$X79","v":0},{"$f":"(P77/($E77+$F77+$H77+$I77+$J77+$M77+$O77+$P77))*$X79","v":-1.82783961493833},{"$f":"SUM(E79:P79)","v":-63798.000000000007},null,null,null,null,null,{"$f":"SUM(R79:V79)","v":0},{"$f":"X78-X77","v":-63798}]
[52,{"$f":"B74","v":"Adjusted Peaks"},null,null,{"$f":"E77+E79","v":324029.89774186927},236951.79860185942,9151,891.26572788784313,0,63.790188185521032,124458,86189,2512.075579812913,28224,0,16.17216038506167,{"$f":"SUM(E80:P80)","v":812487},{"$f":"R77+R79","v":59},{"$f":"S77+S79","v":777},{"$f":"T77+T79","v":0},{"$f":"U77+U79","v":0},{"$f":"V77+V79","v":2677},{"$f":"SUM(R80:V80)","v":3513},{"$f":"W80+Q80","v":816000}]
[53]
[54,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$29","v":"OCTOBER"}]
[55,{"$f":"B77","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B82,CoinPeakTable,9,FALSE),5))","v":"2017-10-06"},{"$f":"VALUE(RIGHT(VLOOKUP(B82,CoinPeakTable,9,FALSE),5))","v":0.66666666666666663},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$29","v":249749},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D26","v":208607},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E26","v":8039},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I29","v":933},{"$f":"'WP FR-16(7)(v) EH - KW'!$I29","v":3654},{"$f":"'WP FR-16(7)(v) SP - KW'!$I29","v":64},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I29","v":101835},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I29","v":67812},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J29","v":2130},{"$f":"'WP FR-16(7)(v) TT - KW'!J27","v":25690},{"$f":"'WP FR-16(7)(v) LT - KW'!I27","v":0},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$29","v":12},{"$f":"SUM(E83:P83)","v":668525},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J108","v":47},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I73","v":1059},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I71","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J70","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J66","v":1920},{"$f":"SUM(R83:V83)","v":3026},{"$f":"W83+Q83","v":671551}]
[56,{"$f":"B78","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E25","v":637000}]
[57,{"$f":"B79","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E83/($E83+$F83+$H83+$I83+$J83+$M83+$O83+$P83))*$X85","v":-18551.211975087554},{"$f":"(F83/($E83+$F83+$H83+$I83+$J83+$M83+$O83+$P83))*$X85","v":-15495.20789467461},null,{"$f":"(H83/($E83+$F83+$H83+$I83+$J83+$M83+$O83+$P83))*$X85","v":-69.302703004843607},{"$f":"(I83/($E83+$F83+$H83+$I83+$J83+$M83+$O83+$P83))*$X85","v":-271.41701691286016},{"$f":"(J83/($E83+$F83+$H83+$I83+$J83+$M83+$O83+$P83))*$X85","v":-4.7538831643193902},null,null,{"$f":"(M83/($E83+$F83+$H83+$I83+$J83+$M83+$O83+$P83))*$X85","v":-158.2151740625047},null,{"$f":"(O83/($E83+$F83+$H83+$I83+$J83+$M83+$O83+$P83))*$X85","v":0},{"$f":"(P83/($E83+$F83+$H83+$I83+$J83+$M83+$O83+$P83))*$X85","v":-0.89135309330988566},{"$f":"SUM(E85:P85)","v":-34551.000000000007},null,null,null,null,null,{"$f":"SUM(R85:V85)","v":0},{"$f":"X84-X83","v":-34551}]
[58,{"$f":"B80","v":"Adjusted Peaks"},null,null,{"$f":"E83+E85","v":231197.78802491244},193111.79210532538,8039,863.69729699515642,3382.5829830871398,59.24611683568061,101835,67812,1971.7848259374953,25690,0,11.108646906690115,{"$f":"SUM(E86:P86)","v":633974},{"$f":"R83+R85","v":47},{"$f":"S83+S85","v":1059},{"$f":"T83+T85","v":0},{"$f":"U83+U85","v":0},{"$f":"V83+V85","v":1920},{"$f":"SUM(R86:V86)","v":3026},{"$f":"W86+Q86","v":637000}]
[59]
[60,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$30","v":"NOVEMBER"}]
[61,{"$f":"B83","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B88,CoinPeakTable,9,FALSE),5))","v":"2017-11-22"},{"$f":"VALUE(RIGHT(VLOOKUP(B88,CoinPeakTable,9,FALSE),5))","v":0.33333333333333331},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$30","v":192619},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D27","v":128783},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E27","v":8173},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I30","v":848},{"$f":"'WP FR-16(7)(v) EH - KW'!$I30","v":4550},{"$f":"'WP FR-16(7)(v) SP - KW'!$I30","v":46},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I30","v":86882},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I30","v":61851},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J30","v":1466},{"$f":"'WP FR-16(7)(v) TT - KW'!J28","v":27615},{"$f":"'WP FR-16(7)(v) LT - KW'!I28","v":0},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$30","v":17},{"$f":"SUM(E89:P89)","v":512850},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J109","v":104},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I74","v":900},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I72","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J71","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J67","v":1611},{"$f":"SUM(R89:V89)","v":2615},{"$f":"W89+Q89","v":515465}]
[62,{"$f":"B84","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E26","v":557000}]
[63,{"$f":"B85","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E89/($E89+$F89+$H89+$I89+$J89+$M89+$O89+$P89))*$X91","v":24367.113977138786},{"$f":"(F89/($E89+$F89+$H89+$I89+$J89+$M89+$O89+$P89))*$X91","v":16291.591376332884},null,{"$f":"(H89/($E89+$F89+$H89+$I89+$J89+$M89+$O89+$P89))*$X91","v":107.27556810394452},{"$f":"(I89/($E89+$F89+$H89+$I89+$J89+$M89+$O89+$P89))*$X91","v":575.59414489734388},{"$f":"(J89/($E89+$F89+$H89+$I89+$J89+$M89+$O89+$P89))*$X91","v":5.8191935528083114},null,null,{"$f":"(M89/($E89+$F89+$H89+$I89+$J89+$M89+$O89+$P89))*$X91","v":185.4551684438475},null,{"$f":"(O89/($E89+$F89+$H89+$I89+$J89+$M89+$O89+$P89))*$X91","v":0},{"$f":"(P89/($E89+$F89+$H89+$I89+$J89+$M89+$O89+$P89))*$X91","v":2.1505715303856805},{"$f":"SUM(E91:P91)","v":41535},null,null,null,null,null,{"$f":"SUM(R91:V91)","v":0},{"$f":"X90-X89","v":41535}]
[64,{"$f":"B86","v":"Adjusted Peaks"},null,null,{"$f":"E89+E91","v":216986.1139771388},145074.59137633289,8173,955.27556810394458,5125.5941448973435,51.819193552808315,86882,61851,1651.4551684438475,27615,0,19.15057153038568,{"$f":"SUM(E92:P92)","v":554385},{"$f":"R89+R91","v":104},{"$f":"S89+S91","v":900},{"$f":"T89+T91","v":0},{"$f":"U89+U91","v":0},{"$f":"V89+V91","v":1611},{"$f":"SUM(R92:V92)","v":2615},{"$f":"W92+Q92","v":557000}]
[65]
[66,{"$f":"'WP FR-16(7)(v) RS - KW'!$B$31","v":"DECEMBER"}]
[67,{"$f":"B89","v":"Calculated Peaks (a)"},{"$f":"VALUE(LEFT(VLOOKUP(B94,CoinPeakTable,9,FALSE),5))","v":"2017-12-15"},{"$f":"VALUE(RIGHT(VLOOKUP(B94,CoinPeakTable,9,FALSE),5))","v":0.33333333333333331},{"$f":"'WP FR-16(7)(v) RS - KW'!$I$31","v":259607},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!D28","v":154234},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!E28","v":7781},{"$f":"'WP FR-16(7)(v) GSFL - KW'!$I31","v":895},{"$f":"'WP FR-16(7)(v) EH - KW'!$I31","v":6887},{"$f":"'WP FR-16(7)(v) SP - KW'!$I31","v":53},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!I31","v":98389},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!I31","v":68111},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!J31","v":1625},{"$f":"'WP FR-16(7)(v) TT - KW'!J29","v":30228},{"$f":"'WP FR-16(7)(v) LT - KW'!I29","v":0},{"$f":"'WP FR-16(7)(v) OTHER - KW'!$I$31","v":31},{"$f":"SUM(E95:P95)","v":627841},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J110","v":94},{"$f":"'WP FR-16(7)(v) DT Sec - KW'!$I75","v":782},{"$f":"'WP FR-16(7)(v) DT Pri - KW'!$I73","v":0},{"$f":"'WP FR-16(7)(v) DP Pri - KW'!$J72","v":0},{"$f":"'WP FR-16(7)(v) TT - KW'!$J68","v":1451},{"$f":"SUM(R95:V95)","v":2327},{"$f":"W95+Q95","v":630168}]
[68,{"$f":"B90","v":"Peak per Form 1 (b)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) LossRatios'!E27","v":705000}]
[69,{"$f":"B91","v":"Adjustment to match Form 1 system peak"},null,null,{"$f":"(E95/($E95+$F95+$H95+$I95+$J95+$M95+$O95+$P95))*$X97","v":45890.485538537127},{"$f":"(F95/($E95+$F95+$H95+$I95+$J95+$M95+$O95+$P95))*$X97","v":27263.799306454508},null,{"$f":"(H95/($E95+$F95+$H95+$I95+$J95+$M95+$O95+$P95))*$X97","v":158.20830931750967},{"$f":"(I95/($E95+$F95+$H95+$I95+$J95+$M95+$O95+$P95))*$X97","v":1217.4085209717196},{"$f":"(J95/($E95+$F95+$H95+$I95+$J95+$M95+$O95+$P95))*$X97","v":9.3687602165676118},null,null,{"$f":"(M95/($E95+$F95+$H95+$I95+$J95+$M95+$O95+$P95))*$X97","v":287.24972362117677},null,{"$f":"(O95/($E95+$F95+$H95+$I95+$J95+$M95+$O95+$P95))*$X97","v":0},{"$f":"(P95/($E95+$F95+$H95+$I95+$J95+$M95+$O95+$P95))*$X97","v":5.4798408813886033},{"$f":"SUM(E97:P97)","v":74832},null,null,null,null,null,{"$f":"SUM(R97:V97)","v":0},{"$f":"X96-X95","v":74832}]
[70,{"$f":"B92","v":"Adjusted Peaks"},null,null,{"$f":"E95+E97","v":305497.48553853715},181497.79930645452,7781,1053.2083093175097,8104.4085209717196,62.368760216567608,98389,68111,1912.2497236211768,30228,0,36.479840881388604,{"$f":"SUM(E98:P98)","v":702673},{"$f":"R95+R97","v":94},{"$f":"S95+S97","v":782},{"$f":"T95+T97","v":0},{"$f":"U95+U97","v":0},{"$f":"V95+V97","v":1451},{"$f":"SUM(R98:V98)","v":2327},{"$f":"W98+Q98","v":705000}]
[71]
[72,"System Total Peaks",null,null,{"$f":"E95+E89+E83+E77+E71+E52+E46+E40+E34+E28+E22+E16","v":3344567},2247942,106700,10801,38613,551,1179519,813276,27772,338133,11769,350,8119993,386,7357,0,0,20408,28151,8148144]
[73,"Peak per Form 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X96+X90+X84+X78+X72+X53+X47+X41+X35+X29+X23+X17","v":8521000}]
[74,"Adjustment to match Form 1 system peak",null,null,{"$f":"E97+E91+E85+E79+E73+E54+E48+E42+E36+E30+E24+E18","v":215517.03859155046},152072.30896662368,0,776.22947468737812,2162.7013384988909,35.02826892581173,0,0,1879.0981570307256,0,385.77221367652203,27.822989006543356,372856,0,0,0,0,0,0,{"$f":"X97+X91+X85+X79+X73+X54+X48+X42+X36+X30+X24+X18","v":372856}]
[75,"Adjusted Peaks",null,null,{"$f":"E98+E92+E86+E80+E74+E55+E49+E43+E37+E31+E25+E19","v":3560084.0385915507},2400014.3089666236,106700,11577.229474687379,40775.70133849889,586.02826892581174,1179519,813276,29651.09815703073,338133,12154.772213676522,377.82298900654342,8492849,386,7357,0,0,20408,28151,{"$f":"X98+X92+X86+X80+X74+X55+X49+X43+X37+X31+X25+X19","v":8521000}]
[]
[null,"(a) Sources: Work paper FR-16(7)(v), Pages 13-32."]
[null,"(b) Source: Form 1, Page 401b, Col (d)"]

{"sheet":"WP FR-16(7)(v) RS - KW","index":39,"n_rows":505,"n_cols":17,"rows_kept":505,"cut":false,"hidden":false,"merged":[[11,5,11,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 13"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS"]
["RATE GROUP: RS -  RESIDENTIAL"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO."," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A19","v":2},"JANUARY",{"$f":"24*31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B11","v":144443699},{"$f":"ROUND(D20/C20,0)","v":194145},{"$f":"'WP FR-16(7)(v) Load Res RS'!L15/100","v":0.61471200000000004},{"$f":"IF(F20=0,0,ROUND(E20/F20,0))","v":315831},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(G20*H20,0)","v":326493},null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J15/100","v":0.26477699999999998},{"$f":"ROUND(E20/K20,0)","v":733240},null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K15/100","v":0.61471200000000004},{"$f":"IF(N20=0,0,ROUND(E20/N20,0))","v":315831},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$16+1","v":1.0287299999999999},{"$f":"ROUND(O20*P20,0)","v":324905}]
[3,"FEBRUARY",{"$f":"24*28","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C11","v":136410448},{"$f":"ROUND(D21/C21,0)","v":202992},{"$f":"'WP FR-16(7)(v) Load Res RS'!L17/100","v":0.61356100000000002},{"$f":"IF(F21=0,0,ROUND(E21/F21,0))","v":330842},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},{"$f":"ROUND(G21*H21,0)","v":341690},null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J17/100","v":0.23818899999999998},852231,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K17/100","v":0.55257500000000004},{"$f":"IF(N21=0,0,ROUND(E21/N21,0))","v":367356},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$17+1","v":1.0279100000000001},{"$f":"ROUND(O21*P21,0)","v":377609}]
[4,"MARCH",{"$f":"$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$11","v":110546999},148585,{"$f":"'WP FR-16(7)(v) Load Res RS'!L19/100","v":0.56929000000000007},261001,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},268982,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J19/100","v":0.19270800000000002},771037,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K19/100","v":0.54279100000000002},273743,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$18+1","v":1.02603},280869]
[5,"APRIL",{"$f":"24*30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$11","v":92366303},128287,{"$f":"'WP FR-16(7)(v) Load Res RS'!L21/100","v":0.76307100000000005},168119,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},173121,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J21/100","v":0.184922},693736,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K21/100","v":0.59599999999999997},215247,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$19+1","v":1.0253300000000001},220699]
[6,"MAY",{"$f":"$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$11","v":83123879},111726,{"$f":"'WP FR-16(7)(v) Load Res RS'!L23/100","v":0.46929900000000002},238070,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},246174,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J23/100","v":0.187696},595250,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K23/100","v":0.40383400000000003},276663,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$20+1","v":1.0289699999999999},284678]
[7,"JUNE",{"$f":"$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$11","v":119416638},165856,{"$f":"'WP FR-16(7)(v) Load Res RS'!L25/100","v":0.56406900000000004},294035,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},304820,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J25/100","v":0.27416200000000002},604956,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K25/100","v":0.53469499999999992},310188,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$21+1","v":1.0311999999999999},319866]
[8,"JULY",{"$f":"$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$11","v":147661117},198469,{"$f":"'WP FR-16(7)(v) Load Res RS'!L27/100","v":0.70852786803000001},280115,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},291051,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J27/100","v":0.29891363345999999},663968,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K27/100","v":0.54076815525999999},367013,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$22+1","v":1.0331999999999999},379198]
[9,"AUGUST",{"$f":"$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$11","v":162377542},218249,{"$f":"'WP FR-16(7)(v) Load Res RS'!L29/100","v":0.68790496946999991},317266,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},329608,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J29/100","v":0.29836302306000001},731488,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K29/100","v":0.59479986711999999},366928,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$23+1","v":1.03308},379066]
[10,"SEPTEMBER",{"$f":"$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$11","v":150191448},208599,{"$f":"'WP FR-16(7)(v) Load Res RS'!L31/100","v":0.60028975361999992},347497,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},360653,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J31/100","v":0.24834242796000003},839965,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K31/100","v":0.50161328317999998},415856,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$24+1","v":1.0322},429247]
[11,"OCTOBER",{"$f":"$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$11","v":104100864},139921,{"$f":"'WP FR-16(7)(v) Load Res RS'!L33/100","v":0.57768603680999997},242209,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},249749,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J33/100","v":0.18658816465},749892,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K33/100","v":0.48834701766999999},286520,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$25+1","v":1.0265},294113]
[12,"NOVEMBER",{"$f":"$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$11","v":86331115},119904,{"$f":"'WP FR-16(7)(v) Load Res RS'!L35/100","v":0.64014738989999997},187307,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},192619,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J35/100","v":0.20054499723999999},597891,null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K35/100","v":0.58225612455999998},205930,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$26+1","v":1.0241499999999999},210903]
[13,"DECEMBER",{"$f":"$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$11","v":127529356},171410,{"$f":"'WP FR-16(7)(v) Load Res RS'!L37/100","v":0.6824721843899999},251160,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},{"$f":"IF(H31=0,0,ROUND(G31*H31,0))","v":259607},null,{"$f":"'WP FR-16(7)(v) Load Res RS'!J37/100","v":0.25204884167999997},{"$f":"IF(K31=0,0,ROUND(E31/K31,0))","v":680067},null,{"$f":"'WP FR-16(7)(v) Load Res RS'!K37/100","v":0.58735986475000002},291831,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$27+1","v":1.0286200000000001},300183]
[14,null,{"$f":"SUM(C20:C31)","v":8760},{"$f":"SUM(D20:D31)","v":1464499408},null,null,{"$f":"SUM(G20:G31)","v":3233452},null,{"$f":"SUM(I20:I31)","v":3344567},null,null,{"$f":"SUM(L20:L31)","v":8513721},null,null,{"$f":"SUM(O20:O31)","v":3693106},null,{"$f":"SUM(Q20:Q31)","v":3801336}]
[]
[null,"(a) Source: WPFR-16(7)(v), Page 51."]
[null,"(b) Source: WPFR-16(7)(v), Page 39"]
[null,"(c) Source: WPFR-16(7)(v) Page 33, Col 5 (Loss % + 1)"]
[null,"(d) Source: WPFR-16(7)(v) Page 33, Col 2  (Loss % + 1)"]
[null,"(e) Source: Form 1, Page 401b, Col (f)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) DS Tot - KW","index":40,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,"Page 14"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["SUMMARY OF COININCIDENT AND NON-COINCIDENT KW DEMANDS"]
["RATE GROUP: DS -  TOTAL DISTRIBUTION - SECONDARY VOLTAGE"]
[]
[null,null,null," "," ","TOTAL",null," "]
[null,null,null,"SMALL /",null,"DISTRIBUTION",null,"LARGE","TOTAL"]
[null," ",null,"MEDIUM","LARGE","EXCL. RTP INCR.",null,"RTP","DISTR"]
["LINE",null,null,"DISTR","DISTR","(1)+(2)",null,"INCREMENTAL","(3)+(4)"]
["NO.","MONTH",null,"(1)","(2)","(3)",null,"(4)","(5)"]
[1]
[{"$f":"1+A15","v":2},null,"********************   SYSTEM PEAK COINCIDENT KW DEMANDS (a)   ********************"]
[3,{"$f":"'WP FR-16(7)(v) RS - KW'!B20","v":"JANUARY"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J180","v":159548},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J58+'WP FR-16(7)(v) DS Sec - KW'!J139","v":9887},{"$f":"D17+E17","v":169435},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J99","v":27},{"$f":"SUM(F17:H17)","v":169462}]
[4,{"$f":"'WP FR-16(7)(v) RS - KW'!B21","v":"FEBRUARY"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J181","v":159159},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J59+'WP FR-16(7)(v) DS Sec - KW'!J140","v":10253},{"$f":"D18+E18","v":169412},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J100","v":21},169433]
[5,{"$f":"'WP FR-16(7)(v) RS - KW'!B22","v":"MARCH"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J182","v":131428},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J60+'WP FR-16(7)(v) DS Sec - KW'!J141","v":10270},141698,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J101","v":10},141708]
[6,{"$f":"'WP FR-16(7)(v) RS - KW'!B23","v":"APRIL"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J183","v":178221},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J61+'WP FR-16(7)(v) DS Sec - KW'!J142","v":7752},185973,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J102","v":8},185981]
[7,{"$f":"'WP FR-16(7)(v) RS - KW'!B24","v":"MAY"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J184","v":195750},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J62+'WP FR-16(7)(v) DS Sec - KW'!J143","v":7733},203483,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J103","v":-28},203455]
[8,{"$f":"'WP FR-16(7)(v) RS - KW'!B25","v":"JUNE"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J185","v":203528},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J63+'WP FR-16(7)(v) DS Sec - KW'!J144","v":9442},212970,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J104","v":-4},212966]
[9,{"$f":"'WP FR-16(7)(v) RS - KW'!B26","v":"JULY"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J186","v":236281},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J64+'WP FR-16(7)(v) DS Sec - KW'!J145","v":8696},244977,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J105","v":-1},244976]
[10,{"$f":"'WP FR-16(7)(v) RS - KW'!B27","v":"AUGUST"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J187","v":228670},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J65+'WP FR-16(7)(v) DS Sec - KW'!J146","v":9523},238193,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J106","v":49},238242]
[11,{"$f":"'WP FR-16(7)(v) RS - KW'!B28","v":"SEPTEMBER"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J188","v":263733},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J66+'WP FR-16(7)(v) DS Sec - KW'!J147","v":9151},272884,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J107","v":59},272943]
[12,{"$f":"'WP FR-16(7)(v) RS - KW'!B29","v":"OCTOBER"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J189","v":208607},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J67+'WP FR-16(7)(v) DS Sec - KW'!J148","v":8039},216646,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J108","v":47},216693]
[13,{"$f":"'WP FR-16(7)(v) RS - KW'!B30","v":"NOVEMBER"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J190","v":128783},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J68+'WP FR-16(7)(v) DS Sec - KW'!J149","v":8173},136956,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J109","v":104},137060]
[14,{"$f":"'WP FR-16(7)(v) RS - KW'!B31","v":"DECEMBER"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J191","v":154234},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J69+'WP FR-16(7)(v) DS Sec - KW'!J150","v":7781},162015,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!J110","v":94},162109]
[15,null,null,{"$f":"SUM(D17:D28)","v":2247942},{"$f":"SUM(E17:E28)","v":106700},{"$f":"SUM(F17:F28)","v":2354642},null,{"$f":"SUM(H17:H28)","v":386},{"$f":"SUM(I17:I28)","v":2355028}]
[16]
[17,null,"*********************   MAXIMUM NON-COINCIDENT KW DEMANDS (a)   ********************"]
[18,{"$f":"B17","v":"JANUARY"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M180","v":263232},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M58+'WP FR-16(7)(v) DS Sec - KW'!M139","v":8656},{"$f":"D32+E32","v":271888},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M99","v":24},{"$f":"SUM(F32:H32)","v":271912}]
[19,"FEBRUARY",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M181","v":274832},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M59+'WP FR-16(7)(v) DS Sec - KW'!M140","v":8865},283697,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M100","v":18},283715]
[20,"MARCH",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M182","v":257863},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M60+'WP FR-16(7)(v) DS Sec - KW'!M141","v":8328},266191,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M101","v":8},266199]
[21,"APRIL",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M183","v":267013},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M61+'WP FR-16(7)(v) DS Sec - KW'!M142","v":9343},276356,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M102","v":10},276366]
[22,"MAY",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M184","v":264130},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M62+'WP FR-16(7)(v) DS Sec - KW'!M143","v":8543},272673,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M103","v":-31},272642]
[23,"JUNE",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M185","v":284421},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M63+'WP FR-16(7)(v) DS Sec - KW'!M144","v":9315},293736,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M104","v":-4},293732]
[24,"JULY",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M186","v":291100},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M64+'WP FR-16(7)(v) DS Sec - KW'!M145","v":10663},301763,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M105","v":-2},301761]
[25,"AUGUST",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M187","v":296109},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M65+'WP FR-16(7)(v) DS Sec - KW'!M146","v":10821},306930,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M106","v":56},306986]
[26,"SEPTEMBER",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M188","v":330020},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M66+'WP FR-16(7)(v) DS Sec - KW'!M147","v":11930},341950,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M107","v":77},342027]
[27,"OCTOBER",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M189","v":280702},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M67+'WP FR-16(7)(v) DS Sec - KW'!M148","v":9596},290298,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M108","v":56},290354]
[28,"NOVEMBER",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M190","v":255290},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M68+'WP FR-16(7)(v) DS Sec - KW'!M149","v":8223},263513,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M109","v":104},263617]
[29,"DECEMBER",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M191","v":256516},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M69+'WP FR-16(7)(v) DS Sec - KW'!M150","v":8201},264717,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!M110","v":99},264816]
[30,null,null,{"$f":"SUM(D32:D43)","v":3321228},{"$f":"SUM(E32:E43)","v":112484},{"$f":"SUM(F32:F43)","v":3433712},null,{"$f":"SUM(H32:H43)","v":415},{"$f":"SUM(I32:I43)","v":3434127}]
[31]
[32,null,"**************************   DIVERSIFIED CLASS KW DEMANDS (a)   **************************"]
[33,{"$f":"B17","v":"JANUARY"},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R180","v":185044},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R58+'WP FR-16(7)(v) DS Sec - KW'!R139","v":7307},{"$f":"D47+E47","v":192351},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R99","v":20},{"$f":"SUM(F47:H47)","v":192371}]
[34,"FEBRUARY",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R181","v":188547},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R59+'WP FR-16(7)(v) DS Sec - KW'!R140","v":7770},196317,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R100","v":15},196332]
[35,"MARCH",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R182","v":163136},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R60+'WP FR-16(7)(v) DS Sec - KW'!R141","v":6633},169769,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R101","v":7},169776]
[36,"APRIL",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R183","v":187443},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R61+'WP FR-16(7)(v) DS Sec - KW'!R142","v":8699},196142,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R102","v":9},196151]
[37,"MAY",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R184","v":196797},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R62+'WP FR-16(7)(v) DS Sec - KW'!R143","v":8253},205050,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R103","v":-30},205020]
[38,"JUNE",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R185","v":219548},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R63+'WP FR-16(7)(v) DS Sec - KW'!R144","v":8505},228053,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R104","v":-4},228049]
[39,"JULY",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R186","v":234953},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R64+'WP FR-16(7)(v) DS Sec - KW'!R145","v":10907},245860,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R105","v":-2},245858]
[40,"AUGUST",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R187","v":227563},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R65+'WP FR-16(7)(v) DS Sec - KW'!R146","v":10285},237848,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R106","v":53},237901]
[41,"SEPTEMBER",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R188","v":263986},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R66+'WP FR-16(7)(v) DS Sec - KW'!R147","v":11781},275767,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R107","v":75},275842]
[42,"OCTOBER",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R189","v":209515},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R67+'WP FR-16(7)(v) DS Sec - KW'!R148","v":8981},218496,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R108","v":52},218548]
[43,"NOVEMBER",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R190","v":179920},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R68+'WP FR-16(7)(v) DS Sec - KW'!R149","v":6732},186652,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R109","v":85},186737]
[44,"DECEMBER",null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R191","v":180271},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R69+'WP FR-16(7)(v) DS Sec - KW'!R150","v":8176},188447,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!R110","v":99},188546]
[45,null,null,{"$f":"SUM(D47:D58)","v":2436723},{"$f":"SUM(E47:E58)","v":104029},{"$f":"SUM(F47:F58)","v":2540752},null,{"$f":"SUM(H47:H58)","v":379},{"$f":"SUM(I47:I58)","v":2541131}]
[]
[null,"(a) Sources: WPFR-16(7)(v), Pages 16 - 19.  Includes Interdepartmental kwh."]

{"sheet":"WP FR-16(7)(v) DS Sec - KW","index":41,"n_rows":199,"n_cols":18,"rows_kept":199,"cut":false,"hidden":false,"merged":[[11,6,11,9],[49,6,49,9],[171,6,171,9],[90,6,90,9],[130,6,130,9]]}
[{"$f":"'WP FR-16(7)(v) DS Tot - KW'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 15"]
[{"$f":"'WP FR-16(7)(v) DS Tot - KW'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,null,""]
["RATE GROUP:  DS - TOTAL DISTRIBUTION LARGE - SECONDARY VOLTAGE - EXCL. RTP INCREMENTAL"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO.",null," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A19","v":2},null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"E58+E180+E139","v":94219889},{"$f":"F58+F180+F139","v":126640},null,{"$f":"H58+H180+H139","v":163902},null,{"$f":"J58+J180+J139","v":169435},null,null,{"$f":"M58+M180+M139","v":271888},null,null,{"$f":"P58+P180+P139","v":186979},null,{"$f":"R58+R180+R139","v":192351}]
[3,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},89258555,132825,null,164033,null,169412,null,null,283697,null,null,190987,null,196317]
[4,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},85594699,115047,null,137493,null,141698,null,null,266191,null,null,165462,null,169769]
[5,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},83215232,115577,null,180600,null,185973,null,null,276356,null,null,191296,null,196142]
[6,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},82400974,110754,null,196784,null,203483,null,null,272673,null,null,199276,null,205050]
[7,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},99373204,138019,null,205435,null,212970,null,null,293736,null,null,221153,null,228053]
[8,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},107090268,143938,null,235772,null,244977,null,null,301763,null,null,237959,null,245860]
[9,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},111124524,149361,null,229274,null,238193,null,null,306930,null,null,230232,null,237848]
[10,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},112490514,156237,null,262929,null,272884,null,null,341950,null,null,267164,null,275767]
[11,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},93563940,125758,null,210105,null,216646,null,null,290298,null,null,212855,null,218496]
[12,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},81907076,113760,null,133179,null,136956,null,null,263513,null,null,182250,null,186652]
[13,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},91906604,123531,null,156744,null,162015,null,null,264717,null,null,183203,null,188447]
[14,null,null,{"$f":"SUM(D20:D31)","v":8760},{"$f":"SUM(E20:E31)","v":1132145479},null,null,{"$f":"SUM(H20:H31)","v":2276250},null,{"$f":"SUM(J20:J31)","v":2354642},null,null,{"$f":"SUM(M20:M31)","v":3433712},null,null,{"$f":"SUM(P20:P31)","v":2468816},null,{"$f":"SUM(R20:R31)","v":2540752}]
[]
[]
[null,null,"(a) Source: WPFR-16(7)(v), Pages 16, 18-19.  Summary of DS-Large, DS-Small/Med and DS-Large-Interdepartmental."]
[null,null,"(b) Source: Form 1, Page 401b, Col (f)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"'WP FR-16(7)(v) DS Tot - KW'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I2","v":"Witness Responsible:"}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I3","v":"James E. Ziolkowski"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 16"]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"}]
[{"$f":"'WP FR-16(7)(v) DS Tot - KW'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,null,""]
["RATE GROUP:  DS - DISTRIBUTION - LARGE EXCL. RTP - SECONDARY VOLTAGE"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO.",null," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A57","v":2},null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B30","v":4451967},{"$f":"ROUND(E58/D58,0)","v":5984},{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$15/100","v":0.65201100000000001},{"$f":"ROUND(F58/G58,0)","v":9178},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(H58*I58,0)","v":9488},null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$15/100","v":0.7204600000000001},{"$f":"ROUND(F58/L58,0)","v":8306},null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$15/100","v":0.87795000000000001},{"$f":"ROUND(F58/O58,0)","v":6816},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$16+1","v":1.0287299999999999},{"$f":"ROUND(Q58*P58,0)","v":7012}]
[3,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$30","v":4277675},{"$f":"ROUND(E59/D59,0)","v":6366},{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$17/100","v":0.65894200000000003},9661,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},{"$f":"ROUND(H59*I59,0)","v":9978},null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$17/100","v":0.7378570000000001},8628,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$17/100","v":0.86533699999999991},7357,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$17+1","v":1.0279100000000001},{"$f":"ROUND(Q59*P59,0)","v":7562}]
[4,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$30","v":4372329},5877,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$19/100","v":0.59493099999999999},9878,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},10180,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$19/100","v":0.71194500000000005},8255,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$19/100","v":0.91711699999999996},6408,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$18+1","v":1.02603},6575]
[5,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$30","v":4105246},5702,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$21/100","v":0.76293699999999998},7474,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},7696,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$21/100","v":0.61471799999999999},9276,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$21/100","v":0.67699200000000004},8423,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$19+1","v":1.0253300000000001},8636]
[6,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$30","v":4072597},5474,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$23/100","v":0.73686000000000007},7429,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},7682,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$23/100","v":0.64500800000000003},8487,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$23/100","v":0.687029},7968,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$20+1","v":1.0289699999999999},8199]
[7,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$30","v":4655246},6466,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$25/100","v":0.71407900000000002},9055,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},9387,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$25/100","v":0.69820700000000002},9261,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$25/100","v":0.78854800000000003},8200,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$21+1","v":1.0311999999999999},8456]
[8,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$30","v":5189404},6975,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$27/100","v":0.83778263031},8326,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},8651,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$27/100","v":0.65750641778000007},10608,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$27/100","v":0.66415918383000005},10502,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$22+1","v":1.0331999999999999},10851]
[9,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$30","v":5195979},6984,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$29/100","v":0.78099541178999998},8942,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},9290,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$29/100","v":0.66161824448000006},10556,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$29/100","v":0.71907205476000002},9713,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$23+1","v":1.03308},10034]
[10,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$30","v":5224961},7257,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$31/100","v":0.83093971229999997},8733,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},9064,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$31/100","v":0.61416184812999997},11816,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$31/100","v":0.64196851227999996},11304,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$24+1","v":1.0322},11668]
[11,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$30","v":4379786},5887,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$33/100","v":0.76356752412999995},7710,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},7950,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$33/100","v":0.62034714904999999},9490,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$33/100","v":0.68042858338000001},8652,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$25+1","v":1.0265},8881]
[12,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$30","v":3713592},5158,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$35/100","v":0.65562579486999994},7867,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},8090,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$35/100","v":0.63376480157000004},8139,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$35/100","v":0.79285758611000001},6506,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$26+1","v":1.0241499999999999},6663]
[13,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$30","v":4216792},5668,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$L$37/100","v":0.75909415616000009},7467,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},7718,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$J$37/100","v":0.69674559033999994},8135,null,{"$f":"'WP FR-16(7)(v) LoadRes DS_LG'!$K$37/100","v":0.71893601422000009},7884,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$27+1","v":1.0286200000000001},8110]
[14,null,null,{"$f":"SUM(D58:D69)","v":8760},{"$f":"SUM(E58:E69)","v":53855574},null,null,{"$f":"SUM(H58:H69)","v":101720},null,{"$f":"SUM(J58:J69)","v":105174},null,null,{"$f":"SUM(M58:M69)","v":110957},null,null,{"$f":"SUM(P58:P69)","v":99733},null,{"$f":"SUM(R58:R69)","v":102647}]
[]
[]
[null,null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,null,"(b) Source: WPFR-16(7)(v), Page 41"]
[null,null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,null,"(e) Source: Form 1, Page 401b, Col (f)"]
[]
[]
[{"$f":"'WP FR-16(7)(v) DS Tot - KW'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I3","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 17"]
[{"$f":"'WP FR-16(7)(v) DS Tot - KW'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,null,""]
["RATE GROUP:  DS - DISTRIBUTION - LARGE RTP INCREMENTAL - SECONDARY VOLTAGE"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO.",null," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A98","v":2},null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B31","v":12809},{"$f":"ROUND(E99/D99,0)","v":17},{"$f":"G58","v":0.65201100000000001},{"$f":"ROUND(F99/G99,0)","v":26},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(H99*I99,0)","v":27},null,{"$f":"L58","v":0.7204600000000001},{"$f":"ROUND(F99/L99,0)","v":24},null,{"$f":"O58","v":0.87795000000000001},{"$f":"ROUND(F99/O99,0)","v":19},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$16+1","v":1.0287299999999999},{"$f":"ROUND(Q99*P99,0)","v":20}]
[3,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$31","v":8473},13,0.65894200000000003,20,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},21,null,0.7378570000000001,18,null,0.86533699999999991,15,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$17+1","v":1.0279100000000001},15]
[4,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$31","v":4588},6,0.59493099999999999,10,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},10,null,0.71194500000000005,8,null,0.91711699999999996,7,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$18+1","v":1.02603},7]
[5,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$31","v":3971},6,0.76293699999999998,8,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},8,null,0.61471799999999999,10,null,0.67699200000000004,9,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$19+1","v":1.0253300000000001},9]
[6,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$31","v":-14553},-20,0.73686000000000007,-27,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},-28,null,0.64500800000000003,-31,null,0.687029,-29,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$20+1","v":1.0289699999999999},-30]
[7,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$31","v":-2178},-3,0.71407900000000002,-4,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},-4,null,0.69820700000000002,-4,null,0.78854800000000003,-4,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$21+1","v":1.0311999999999999},-4]
[8,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$31","v":-605},-1,0.83778263031,-1,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},-1,null,0.65750641778000007,-2,null,0.66415918383000005,-2,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$22+1","v":1.0331999999999999},-2]
[9,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$31","v":27622},37,0.78099541178999998,47,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},49,null,0.66161824448000006,56,null,0.71907205476000002,51,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$23+1","v":1.03308},53]
[10,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$31","v":33847},47,0.83093971229999997,57,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},59,null,0.61416184812999997,77,null,0.64196851227999996,73,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$24+1","v":1.0322},75]
[11,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$31","v":26264},35,0.76356752412999995,46,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},47,null,0.62034714904999999,56,null,0.68042858338000001,51,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$25+1","v":1.0265},52]
[12,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$31","v":47291},66,0.65562579486999994,101,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},104,null,0.63376480157000004,104,null,0.79285758611000001,83,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$26+1","v":1.0241499999999999},85]
[13,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$31","v":51425},69,0.75909415616000009,91,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},94,null,0.69674559033999994,99,null,0.71893601422000009,96,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$27+1","v":1.0286200000000001},99]
[14,null,null,{"$f":"SUM(D99:D110)","v":8760},{"$f":"SUM(E99:E110)","v":198954},null,null,{"$f":"SUM(H99:H110)","v":374},null,{"$f":"SUM(J99:J110)","v":386},null,null,{"$f":"SUM(M99:M110)","v":415},null,null,{"$f":"SUM(P99:P110)","v":369},null,{"$f":"SUM(R99:R110)","v":379}]
[null,null,null,null," ",null,null," "]
[null,null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,null,"(b) Source: WPFR-16(7)(v), Page 41",null,null,null,null," "]
[null,null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,null,"(e) Source: Form 1, Page 401b, Col (f)"]
[]
[]
[{"$f":"'WP FR-16(7)(v) DS Tot - KW'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I3","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 18"]
[{"$f":"'WP FR-16(7)(v) DS Tot - KW'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,null,""]
["RATE GROUP:  DS - DISTRIBUTION LARGE - INTERDEPARTMENTAL - SECONDARY VOLTAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO.",null," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A138","v":2},null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B22","v":187678},{"$f":"ROUND(E139/D139,0)","v":252},{"$f":"G99","v":0.65201100000000001},{"$f":"ROUND(F139/G139,0)","v":386},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(H139*I139,0)","v":399},null,{"$f":"L99","v":0.7204600000000001},{"$f":"ROUND(F139/L139,0)","v":350},null,{"$f":"O99","v":0.87795000000000001},{"$f":"ROUND(F139/O139,0)","v":287},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$16+1","v":1.0287299999999999},{"$f":"ROUND(Q139*P139,0)","v":295}]
[3,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$22","v":117804},175,0.65894200000000003,266,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},275,null,0.7378570000000001,237,null,0.86533699999999991,202,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$17+1","v":1.0279100000000001},208]
[4,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$22","v":38633},52,0.59493099999999999,87,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},90,null,0.71194500000000005,73,null,0.91711699999999996,57,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$18+1","v":1.02603},58]
[5,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$22","v":29738},41,0.76293699999999998,54,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},56,null,0.61471799999999999,67,null,0.67699200000000004,61,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$19+1","v":1.0253300000000001},63]
[6,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$22","v":27038},36,0.73686000000000007,49,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},51,null,0.64500800000000003,56,null,0.687029,52,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$20+1","v":1.0289699999999999},54]
[7,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$22","v":27038},38,0.71407900000000002,53,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},55,null,0.69820700000000002,54,null,0.78854800000000003,48,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$21+1","v":1.0311999999999999},49]
[8,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$22","v":27038},36,0.83778263031,43,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},45,null,0.65750641778000007,55,null,0.66415918383000005,54,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$22+1","v":1.0331999999999999},56]
[9,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$22","v":130239},175,0.78099541178999998,224,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},233,null,0.66161824448000006,265,null,0.71907205476000002,243,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$23+1","v":1.03308},251]
[10,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$22","v":50049},70,0.83093971229999997,84,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},87,null,0.61416184812999997,114,null,0.64196851227999996,109,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$24+1","v":1.0322},113]
[11,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$22","v":49225},66,0.76356752412999995,86,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},89,null,0.62034714904999999,106,null,0.68042858338000001,97,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$25+1","v":1.0265},100]
[12,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$22","v":38447},53,0.65562579486999994,81,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},83,null,0.63376480157000004,84,null,0.79285758611000001,67,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$26+1","v":1.0241499999999999},69]
[13,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$22","v":34154},46,0.75909415616000009,61,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},63,null,0.69674559033999994,66,null,0.71893601422000009,64,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$27+1","v":1.0286200000000001},66]
[14,null,null,{"$f":"SUM(D139:D150)","v":8760},{"$f":"SUM(E139:E150)","v":757081},null,null,{"$f":"SUM(H139:H150)","v":1474},null,{"$f":"SUM(J139:J150)","v":1526},null,null,{"$f":"SUM(M139:M150)","v":1527},null,null,{"$f":"SUM(P139:P150)","v":1341},null,{"$f":"SUM(R139:R150)","v":1382}]
[null,null,null,null," ",null,null," "]
[]
[null,null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,null,"(b) Source: WPFR-16(7)(v), Page 41"]
[null,null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,null,"(e) Source: Form 1, Page 401b, Col (f)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"'WP FR-16(7)(v) DS Tot - KW'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I2","v":"Witness Responsible:"}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!I3","v":"James E. Ziolkowski"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 19"]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"}]
[{"$f":"'WP FR-16(7)(v) DS Tot - KW'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,null,""]
["RATE GROUP:  DS - DISTRIBUTION - SMALL/MEDIUM - SECONDARY VOLTAGE (NO RTP)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO.",null," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A179","v":2},null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B29","v":89580244},{"$f":"IF(D180=0,0,ROUND(E180/D180,0))","v":120404},{"$f":"'WP FR-16(7)(v) LoadRes DS'!L15/100","v":0.78013399999999999},{"$f":"IF(G180=0,0,ROUND(F180/G180,0))","v":154338},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(H180*I180,0)","v":159548},null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J15/100","v":0.45740699999999995},{"$f":"ROUND(F180/L180,0)","v":263232},null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K15/100","v":0.66937200000000008},{"$f":"ROUND(F180/O180,0)","v":179876},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$16+1","v":1.0287299999999999},{"$f":"ROUND(Q180*P180,0)","v":185044}]
[3,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$29","v":84863076},126284,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L17/100","v":0.81946200000000002},154106,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},159159,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J17/100","v":0.45949599999999996},274832,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K17/100","v":0.6884650000000001},183428,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$17+1","v":1.0279100000000001},188547]
[4,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$29","v":81183737},109118,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L19/100","v":0.85563999999999996},127528,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},131428,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J19/100","v":0.42316299999999996},257863,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K19/100","v":0.68628800000000001},158997,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$18+1","v":1.02603},163136]
[5,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$29","v":79080248},109834,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L21/100","v":0.63461599999999996},173072,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},178221,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J21/100","v":0.41134399999999999},267013,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K21/100","v":0.600804},182812,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$19+1","v":1.0253300000000001},187443]
[6,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$29","v":78301339},105244,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L23/100","v":0.55594499999999991},189306,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},195750,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J23/100","v":0.398455},264130,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K23/100","v":0.55027800000000004},191256,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$20+1","v":1.0289699999999999},196797]
[7,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$29","v":94690920},131515,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L25/100","v":0.669879},196327,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},203528,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J25/100","v":0.462395},284421,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K25/100","v":0.61771600000000004},212905,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$21+1","v":1.0311999999999999},219548]
[8,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$29","v":101873826},136927,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L27/100","v":0.60213290694999999},227403,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},236281,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J27/100","v":0.47037821585000006},291100,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K27/100","v":0.60213290694999999},227403,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$22+1","v":1.0331999999999999},234953]
[9,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$29","v":105798306},142202,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L29/100","v":0.6460557925},220108,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},228670,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J29/100","v":0.48023487469000004},296109,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K29/100","v":0.64556179786000001},220276,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$23+1","v":1.03308},227563]
[10,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$29","v":107215504},148910,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L31/100","v":0.58600220469999997},254112,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},263733,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J31/100","v":0.45121467930000003},330020,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K31/100","v":0.58224600834999996},255751,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$24+1","v":1.0322},263986]
[11,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$29","v":89134929},119805,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L33/100","v":0.59218897450999997},202309,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},208607,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J33/100","v":0.42680472565000005},280702,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K33/100","v":0.58697308730999997},204106,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$25+1","v":1.0265},209515]
[12,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$29","v":78155037},108549,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L35/100","v":0.86679341326000003},125231,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},128783,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J35/100","v":0.42519855470000001},255290,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K35/100","v":0.61789037307999994},175677,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$26+1","v":1.0241499999999999},179920]
[13,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$29","v":87655658},117817,{"$f":"'WP FR-16(7)(v) LoadRes DS'!L37/100","v":0.78957087830000006},149216,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},154234,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!J37/100","v":0.45929755974000003},256516,null,{"$f":"'WP FR-16(7)(v) LoadRes DS'!K37/100","v":0.67226087224999997},175255,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$27+1","v":1.0286200000000001},180271]
[14,null,null,{"$f":"SUM(D180:D191)","v":8760},{"$f":"SUM(E180:E191)","v":1077532824},null,null,{"$f":"SUM(H180:H191)","v":2173056},null,{"$f":"SUM(J180:J191)","v":2247942},null,null,{"$f":"SUM(M180:M191)","v":3321228},null,null,{"$f":"SUM(P180:P191)","v":2367742},null,{"$f":"SUM(R180:R191)","v":2436723}]
[null,null,null,null," ",null,null," "]
[]
[null,null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,null,"(b) Source: WPFR-16(7)(v), Page 40"]
[null,null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,null,"(e) Source: Form 1, Page 401b, Col (f)"]

{"sheet":"WP FR-16(7)(v) DP Pri - KW","index":42,"n_rows":460,"n_cols":18,"rows_kept":460,"cut":false,"hidden":false,"merged":[[11,6,11,9],[52,6,52,9]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 20"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,null,""]
["RATE GROUP: DP - DISTRIBUTION - LARGE - PRIMARY VOLTAGE - EXCL. RTP INCREMENTAL"]
[]
[]
[" ",null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO.",null," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A19","v":2},null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B18","v":1591075},{"$f":"IF(D20=0,0,ROUND(E20/D20,0))","v":2139},{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$15/100","v":0.84929399999999999},{"$f":"ROUND(F20/G20,0)","v":2519},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(H20*I20,0)","v":2604},null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$15/100","v":0.68161100000000008},{"$f":"ROUND(F20/L20,0)","v":3138},null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$15/100","v":0.83344499999999999},{"$f":"ROUND(F20/O20,0)","v":2566},{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$16","v":1.0287299999999999},{"$f":"ROUND(Q20*P20,0)","v":2640}]
[3,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$18","v":1467938},2184,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$17/100","v":0.88401700000000005},2471,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},2552,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$17/100","v":0.69023799999999991},3164,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$17/100","v":0.860873},2537,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$17","v":1.0279100000000001},2608]
[4,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$18","v":1512835},2033,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$19/100","v":0.92013699999999998},2209,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},2277,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$19/100","v":0.67409700000000006},3016,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$19/100","v":0.82782600000000006},2456,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$18","v":1.02603},2520]
[5,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$18","v":1459413},2027,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$21/100","v":0.770069},2632,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},2710,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$21/100","v":0.63439800000000002},3195,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$21/100","v":0.75672799999999996},2679,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$19","v":1.0253300000000001},2747]
[6,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$18","v":1372118},1844,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$23/100","v":0.71270200000000006},2587,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},2675,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$23/100","v":0.62546000000000002},2948,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$23/100","v":0.71270200000000006},2587,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$20","v":1.0289699999999999},2662]
[7,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$18","v":1105114},1535,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$25/100","v":0.80757099999999993},1901,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},1971,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$25/100","v":0.64116799999999996},2394,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$25/100","v":0.76277600000000012},2012,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$21","v":1.0311999999999999},2075]
[8,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$18","v":1335813},1795,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$27/100","v":0.73798498656000011},2432,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},2527,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$27/100","v":0.6484735653},2768,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$27/100","v":0.73369846925999993},2447,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$22","v":1.0331999999999999},2528]
[9,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$18","v":1388891},1867,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$29/100","v":0.79524023059000004},2348,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},2439,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$29/100","v":0.68824543616},2713,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$29/100","v":0.78659974271999999},2374,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$23","v":1.03308},2453]
[10,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$18","v":1364238},1895,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$31/100","v":0.70328858953999995},2694,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},2796,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$31/100","v":0.61145276015999994},3099,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$31/100","v":0.70328858953999995},2694,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$24","v":1.0322},2781]
[11,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$18","v":1131052},1520,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$33/100","v":0.73577159320000007},2066,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},2130,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$33/100","v":0.56878365383999996},2672,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$33/100","v":0.72573315664999993},2094,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$25","v":1.0265},2149]
[12,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$18","v":974401},1353,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$35/100","v":0.94880618225999991},1426,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},1466,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$35/100","v":0.57558017100999992},2351,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$35/100","v":0.71812692623000007},1884,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$26","v":1.0241499999999999},1929]
[13,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$18","v":1007431},1354,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$L$37/100","v":0.86147895670999997},1572,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},1625,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$J$37/100","v":0.63385744074999995},2136,null,{"$f":"'WP FR-16(7)(v) LoadRes DP'!$K$37/100","v":0.80135306056},1690,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$27","v":1.0286200000000001},1738]
[14,null,null,{"$f":"SUM(D20:D31)","v":8760},{"$f":"SUM(E20:E31)","v":15710319},null,null,{"$f":"SUM(H20:H31)","v":26857},null,{"$f":"SUM(J20:J31)","v":27772},null,null,{"$f":"SUM(M20:M31)","v":33594},null,null,{"$f":"SUM(P20:P31)","v":28020},null,{"$f":"SUM(R20:R31)","v":28830}]
[]
[]
[null,null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,null,"(b) Source: WPFR-16(7)(v), Page 42"]
[null,null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,null,"(e) Source: Form 1, Page 401b, Col (f)"]
[]
[]
[{"$f":"A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q3","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 21"]
[{"$f":"A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,null,""]
["RATE GROUP: DP - DISTRIBUTION - LARGE - PRIMARY VOLTAGE - RTP INCREMENTAL"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO.",null," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A60","v":2},null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},0,{"$f":"IF(D61=0,0,ROUND(E61/D61,0))","v":0},{"$f":"G20","v":0.84929399999999999},{"$f":"IF(G61=0,0,ROUND(F61/G61,0))","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(H61*I61,0)","v":0},null,{"$f":"L20","v":0.68161100000000008},{"$f":"IF(L61=0,0,ROUND(F61/L61,0))","v":0},null,{"$f":"O20","v":0.83344499999999999},{"$f":"ROUND(F61/O61,0)","v":0},{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$16","v":1.0287299999999999},{"$f":"ROUND(Q61*P61,0)","v":0}]
[3,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},0,0,0.88401700000000005,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},0,null,0.69023799999999991,0,null,0.860873,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$17","v":1.0279100000000001},0]
[4,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},0,0,0.92013699999999998,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},0,null,0.67409700000000006,0,null,0.82782600000000006,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$18","v":1.02603},0]
[5,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},0,0,0.770069,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},0,null,0.63439800000000002,0,null,0.75672799999999996,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$19","v":1.0253300000000001},0]
[6,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},0,0,0.71270200000000006,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},0,null,0.62546000000000002,0,null,0.71270200000000006,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$20","v":1.0289699999999999},0]
[7,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},0,0,0.80757099999999993,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},0,null,0.64116799999999996,0,null,0.76277600000000012,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$21","v":1.0311999999999999},0]
[8,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},0,0,0.73798498656000011,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},0,null,0.6484735653,0,null,0.73369846925999993,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$22","v":1.0331999999999999},0]
[9,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},0,0,0.79524023059000004,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},0,null,0.68824543616,0,null,0.78659974271999999,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$23","v":1.03308},0]
[10,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},0,0,0.70328858953999995,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},0,null,0.61145276015999994,0,null,0.70328858953999995,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$24","v":1.0322},0]
[11,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},0,0,0.73577159320000007,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},0,null,0.56878365383999996,0,null,0.72573315664999993,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$25","v":1.0265},0]
[12,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},0,0,0.94880618225999991,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},0,null,0.57558017100999992,0,null,0.71812692623000007,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$26","v":1.0241499999999999},0]
[13,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},0,0,0.86147895670999997,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},0,null,0.63385744074999995,0,null,0.80135306056,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$27","v":1.0286200000000001},0]
[14,null,null,{"$f":"SUM(D61:D72)","v":8760},{"$f":"SUM(E61:E72)","v":0},null,null,{"$f":"SUM(H61:H72)","v":0},null,{"$f":"SUM(J61:J72)","v":0},null,null,{"$f":"SUM(M61:M72)","v":0},null,null,{"$f":"SUM(P61:P72)","v":0},null,{"$f":"SUM(R61:R72)","v":0}]
[]
[]
[null,null,"(a) No KWH value for this class"]
[null,null,{"$f":"C36","v":"(b) Source: WPFR-16(7)(v), Page 42"}]
[null,null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,null,"(e) Source: Form 1, Page 401b, Col (f)"]
[" "]
[" "]
[" "]
[" "]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) TT - KW","index":43,"n_rows":504,"n_cols":13,"rows_kept":504,"cut":false,"hidden":false,"merged":[[9,6,9,9],[48,6,48,9]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,"Page 22"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,null,""]
["RATE GROUP:  TT -  TOTAL TRANSMISSION EXCL. RTP INCREMENTAL"]
[null,null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND"]
[null,null,null,null,null,null,"COIN","CP","TRANS & DIST","CP"]
[null,null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN"]
[null,null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD."]
[null,null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY"]
["LINE",null,null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)"]
["NO.",null," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)"]
[1]
[{"$f":"1+A17","v":2},null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B47","v":17542633},{"$f":"IF(D18=0,0,ROUND(E18/D18,0))","v":23579},{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$15/100","v":0.88569999999999993},{"$f":"ROUND(F18/G18,0)","v":26622},{"$f":"'WP FR-16(7)(v) LossRatios'!$G$16+1","v":1.0048900000000001},{"$f":"ROUND(H18*I18,0)","v":26752},null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$15/100","v":0.61890000000000001},{"$f":"ROUND(F18/L18,0)","v":38098}]
[3,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$47","v":17793975},26479,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$17/100","v":0.90890000000000004},29133,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$17+1","v":1.00475},29271,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$17/100","v":0.62},42708]
[4,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$47","v":17845247},23986,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$19/100","v":0.82950000000000002},28916,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$18+1","v":1.0044299999999999},29044,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$19/100","v":0.63680000000000003},37666]
[5,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$47","v":17109030},23763,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$21/100","v":0.86140000000000005},27586,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$19+1","v":1.00431},27705,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$21/100","v":0.60709999999999997},39142]
[6,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$47","v":17988156},24178,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$23/100","v":0.85609999999999997},28242,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$20+1","v":1.0049300000000001},28381,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$23/100","v":0.59670000000000001},40520]
[7,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$47","v":17969756},24958,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$25/100","v":0.82099999999999995},30400,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$21+1","v":1.0053099999999999},30561,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$25/100","v":0.60650000000000004},41151]
[8,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$47","v":17758738},23869,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$27/100","v":0.86297550928000011},27659,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$22+1","v":1.0056499999999999},27815,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$27/100","v":0.62131922660999994},38417]
[9,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$47","v":17833238},23969,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$29/100","v":0.89780960851000002},26697,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$23+1","v":1.00563},26847,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$29/100","v":0.68064107760000003},35215]
[10,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$47","v":17529944},24347,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$31/100","v":0.86735982733000005},28070,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$24+1","v":1.0054799999999999},28224,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$31/100","v":0.66880129991999993},36404]
[11,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$47","v":16696544},22442,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$33/100","v":0.87750636857999997},25575,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$25+1","v":1.00451},25690,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$33/100","v":0.64776534263000007},34645]
[12,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$47","v":17243782},23950,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$35/100","v":0.87085732288000006},27502,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$26+1","v":1.0041100000000001},27615,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$35/100","v":0.65753961021999996},36424]
[13,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$47","v":18542027},24922,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$L$37/100","v":0.82848254522999998},30082,{"$f":"'WP FR-16(7)(v) LossRatios'!$G$27+1","v":1.0048699999999999},30228,null,{"$f":"'WP FR-16(7)(v) LoadRes TT'!$J$37/100","v":0.64104348650999998},38877]
[14,null,null,{"$f":"SUM(D18:D29)","v":8760},{"$f":"SUM(E18:E29)","v":211853070},null,null,{"$f":"SUM(H18:H29)","v":336484},null,{"$f":"SUM(J18:J29)","v":338133},null,null,{"$f":"SUM(M18:M29)","v":459267}]
[]
[]
[null,null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,null,"(b) Source: WPFR-16(7)(v), Page 46"]
[null,null,"(c) Source: WPFR-16(7)(v), Page 33, Col 3 (Loss % + 1)"]
[null,null,"(d) Source: Form 1, Page 401b, Col (f)"]
[]
[]
[]
[{"$f":"A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,{"$f":"L1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,{"$f":"L2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,{"$f":"L3","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,"Page 23"]
[{"$f":"A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS"]
["RATE GROUP:  TT -  TRANSMISSION RTP - INCREMENTAL"]
[null,null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND"]
[null,null,null,null,null,null,"COIN","CP","TRANS & DIST","CP"]
[null,null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN"]
[null,null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD."]
[null,null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY"]
["LINE",null,null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)"]
["NO.",null," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)"]
[1]
[{"$f":"1+A56","v":2},null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B$48","v":765111},{"$f":"IF(D57=0,0,ROUND(E57/D57,0))","v":1028},{"$f":"G18","v":0.88569999999999993},{"$f":"IF(G57=0,0,ROUND(F57/G57,0))","v":1161},{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$16","v":1.0048900000000001},{"$f":"ROUND(H57*I57,0)","v":1167},null,{"$f":"L18","v":0.61890000000000001},{"$f":"IF(L57=0,0,ROUND(F57/L57,0))","v":1661}]
[3,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$48","v":934649},1391,0.90890000000000004,1530,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$17","v":1.00475},1537,null,0.62,2244]
[4,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$48","v":991161},1332,0.82950000000000002,1606,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$18","v":1.0044299999999999},1613,null,0.63680000000000003,2092]
[5,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$48","v":494557},687,0.86140000000000005,798,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$19","v":1.00431},801,null,0.60709999999999997,1132]
[6,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$48","v":813096},1093,0.85609999999999997,1277,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$20","v":1.0049300000000001},1283,null,0.59670000000000001,1832]
[7,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$48","v":1120450},1556,0.82099999999999995,1895,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$21","v":1.0053099999999999},1905,null,0.60650000000000004,2566]
[8,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$48","v":1371546},1843,0.86297550928000011,2136,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$22","v":1.0056499999999999},2148,null,0.62131922660999994,2966]
[9,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$48","v":1524525},2049,0.89780960851000002,2282,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$23","v":1.00563},2295,null,0.68064107760000003,3010]
[10,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$48","v":1662686},2309,0.86735982733000005,2662,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$24","v":1.0054799999999999},2677,null,0.66880129991999993,3452]
[11,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$48","v":1247833},1677,0.87750636857999997,1911,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$25","v":1.00451},1920,null,0.64776534263000007,2589]
[12,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$48","v":1005490},1397,0.87085732288000006,1604,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$26","v":1.0041100000000001},1611,null,0.65753961021999996,2125]
[13,null,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$48","v":890000},1196,0.82848254522999998,1444,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$G$27","v":1.0048699999999999},1451,null,0.64104348650999998,1866]
[14,null,null,{"$f":"SUM(D57:D68)","v":8760},{"$f":"SUM(E57:E68)","v":12821104},null,null,{"$f":"SUM(H57:H68)","v":20306},null,{"$f":"SUM(J57:J68)","v":20408},null,null,{"$f":"SUM(M57:M68)","v":27535}]
[null,null,null,null," ",null,null," "]
[]
[null,null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,null,{"$f":"C34","v":"(b) Source: WPFR-16(7)(v), Page 46"}]
[null,null,"(c) Source: WPFR-16(7)(v) Page 33, Col 3 (Loss % + 1)"]
[null,null,"(d) Source: Form 1, Page 401b, Col (f)"]
[]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) LT - KW","index":44,"n_rows":507,"n_cols":15,"rows_kept":507,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,"Page 24"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,"    "]
["RATE GROUP: LIGHTING"]
[null,null,null,null,null,null,null,null,null,null,"(\"NCP\") "]
[null,null,null,null,null,null,null,null,null,null,"DEMAND",null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null," ",null,"TRANS & DIST","CP",null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null,null,"CP","LOSS","KW DMD.",null,"NON-COIN",null,"CLASS","DISTR. LOSS","CLASS"]
[null,null,null," ",null,"AVERAGE","KW DMD.","FACTOR","AT",null,"KW DMD.",null,"KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,"TOTAL","BURNING","HRLY KW","AT","TO GEN","GENERAION",null,"AT DELIVERY",null,"AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,"HOURS","KWH(a)","HOURS ","(2) / (3)","DELIVERY","(b)","(5) * (6)",null,"(4)",null,"(4)","(d)","(11)* (12)"]
["NO."," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)",null,"(9)","(10)","(11)"]
[1]
[{"$f":"A17+1","v":2},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) BurnHours'!D14","v":1642454},{"$f":"'WP FR-16(7)(v) BurnHours'!E14","v":432},{"$f":"IF(E18=0,0,ROUND(D18/E18,0))","v":3802},{"$f":"IF('WP FR-16(7)(v) BurnHours'!L14=\"n\",0,F18)","v":3802},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"IF(H18=0,0,ROUND(G18*H18,0))","v":3930},null,{"$f":"F18","v":3802},null,{"$f":"K18","v":3802},{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K16","v":1.0287299999999999},{"$f":"ROUND(N18*M18,0)","v":3911}]
[3,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) BurnHours'!D15","v":1210495},{"$f":"'WP FR-16(7)(v) BurnHours'!E15","v":362},3344,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L15=\"n\",0,F19)","v":3344},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},3454,null,3344,null,3344,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K17","v":1.0279100000000001},3437]
[4,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) BurnHours'!D16","v":1544613},{"$f":"'WP FR-16(7)(v) BurnHours'!E16","v":363},4255,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L16=\"n\",0,F20)","v":4255},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},4385,null,4255,null,4255,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K18","v":1.02603},4366]
[5,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) BurnHours'!D17","v":1965346},{"$f":"'WP FR-16(7)(v) BurnHours'!E17","v":313},6279,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L17=\"n\",0,F21)","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},0,null,6279,null,6279,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K19","v":1.0253300000000001},6438]
[6,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) BurnHours'!D18","v":1562686},{"$f":"'WP FR-16(7)(v) BurnHours'!E18","v":287},5445,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L18=\"n\",0,F22)","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},0,null,5445,null,5445,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K20","v":1.0289699999999999},5603]
[7,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) BurnHours'!D19","v":1560371},{"$f":"'WP FR-16(7)(v) BurnHours'!E19","v":259},6025,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L19=\"n\",0,F23)","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},0,null,6025,null,6025,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K21","v":1.0311999999999999},6213]
[8,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) BurnHours'!D20","v":1688164},{"$f":"'WP FR-16(7)(v) BurnHours'!E20","v":275},6139,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L20=\"n\",0,F24)","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},0,null,6139,null,6139,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K22","v":1.0331999999999999},6343]
[9,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) BurnHours'!D21","v":1586140},{"$f":"'WP FR-16(7)(v) BurnHours'!E21","v":305},5200,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L21=\"n\",0,F25)","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},0,null,5200,null,5200,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K23","v":1.03308},5372]
[10,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) BurnHours'!D22","v":1591154},{"$f":"'WP FR-16(7)(v) BurnHours'!E22","v":333},4778,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L22=\"n\",0,F26)","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},0,null,4778,null,4778,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K24","v":1.0322},4932]
[11,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) BurnHours'!D23","v":1365950},{"$f":"'WP FR-16(7)(v) BurnHours'!E23","v":384},3557,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L23=\"n\",0,F27)","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},0,null,3557,null,3557,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K25","v":1.0265},3651]
[12,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) BurnHours'!D24","v":1793181},{"$f":"'WP FR-16(7)(v) BurnHours'!E24","v":406},4417,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L24=\"n\",0,F28)","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},0,null,4417,null,4417,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K26","v":1.0241499999999999},4524]
[13,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) BurnHours'!D25","v":1591740},{"$f":"'WP FR-16(7)(v) BurnHours'!E25","v":441},3609,{"$f":"IF('WP FR-16(7)(v) BurnHours'!L25=\"n\",0,F29)","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},0,null,3609,null,3609,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K27","v":1.0286200000000001},3712]
[14,null,{"$f":"SUM(C18:C29)","v":8760},{"$f":"SUM(D18:D29)","v":19102294},null,null,{"$f":"SUM(G18:G29)","v":11401},null,{"$f":"SUM(I18:I29)","v":11769},null,{"$f":"SUM(K18:K29)","v":56850},null,{"$f":"SUM(M18:M29)","v":56850},null,{"$f":"SUM(O18:O29)","v":58502}]
[]
[]
[null,"(a) Source: WPFR-16(7)(v), Page 50. Street Lighting Coin Peak KW Demand only if: Approx. Sunset > System Peak > Approx. Sunrise"]
[null,"(b) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,"(c) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,"(d) Source: Form 1, Page 401b, Col (f)"]
[" "]
[" "]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) DT Pri - KW","index":45,"n_rows":462,"n_cols":17,"rows_kept":462,"cut":false,"hidden":false,"merged":[[11,5,11,8],[53,5,53,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 25"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,""]
["RATE GROUP: DT - PRIMARY TOTAL EXCL. RTP INCREMENTAL"]
[]
[]
[null,null,null," ",null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO."," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A19","v":2},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B$38","v":40213050},{"$f":"IF(C20=0,0,ROUND(D20/C20,0))","v":54050},{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$15/100","v":0.9308320000000001},{"$f":"ROUND(E20/F20,0)","v":58066},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(G20*H20,0)","v":60026},null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$15/100","v":0.723858},{"$f":"ROUND(E20/K20,0)","v":74669},null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$15/100","v":0.85399500000000006},{"$f":"ROUND(E20/N20,0)","v":63291},{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$16","v":1.0287299999999999},{"$f":"ROUND(P20*O20,0)","v":65109}]
[3,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$38","v":39051310},58112,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$17/100","v":0.933284},62266,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},64308,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$17/100","v":0.74078699999999997},78446,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$17/100","v":0.84709400000000001},68602,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$17","v":1.0279100000000001},70517]
[4,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$38","v":38936868},52335,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$19/100","v":0.96321100000000004},54334,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},55996,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$19/100","v":0.71824600000000005},72865,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$19/100","v":0.81909699999999996},63894,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$18","v":1.02603},65557]
[5,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$38","v":38899121},54027,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$21/100","v":0.84973799999999999},63581,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},65473,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$21/100","v":0.702851},76868,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$21/100","v":0.80186499999999994},67377,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$19","v":1.0253300000000001},69084]
[6,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$38","v":38432732},51657,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$23/100","v":0.82488200000000012},62624,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},64756,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$23/100","v":0.69915899999999997},73884,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$23/100","v":0.8140139999999999},63460,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$20","v":1.0289699999999999},65298]
[7,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$38","v":43044423},59784,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$25/100","v":0.86423400000000006},69176,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},71713,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$25/100","v":0.7355759999999999},81275,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$25/100","v":0.83358099999999991},71719,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$21","v":1.0311999999999999},73957]
[8,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$38","v":44100159},59274,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$27/100","v":0.83129861610000011},71303,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},74087,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$27/100","v":0.7166878003399999},82705,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$27/100","v":0.82948893432000004},71458,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$22","v":1.0331999999999999},73830]
[9,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$38","v":45855194},61633,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$29/100","v":0.87768743310000008},70222,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},72954,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$29/100","v":0.75134003401000005},82031,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$29/100","v":0.85944110157999998},71713,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$23","v":1.03308},74085]
[10,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$38","v":46563013},64671,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$31/100","v":0.77874950196000003},83045,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},86189,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$31/100","v":0.71625893261000007},90290,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$31/100","v":0.77874950196000003},83045,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$24","v":1.0322},85719]
[11,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$38","v":41557391},55857,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$33/100","v":0.84933863927999997},65765,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},67812,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$33/100","v":0.69849677659999998},79967,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$33/100","v":0.78803263118},70882,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$25","v":1.0265},72760]
[12,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$38","v":38953591},54102,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$35/100","v":0.89952895893999996},60145,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},61851,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$35/100","v":0.68861577040999999},78566,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$35/100","v":0.76815359810000006},70431,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$26","v":1.0241499999999999},72132]
[13,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$38","v":42235797},56769,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$L$37/100","v":0.86151274479999995},65895,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},68111,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$J$37/100","v":0.69759904781000004},81378,null,{"$f":"'WP FR-16(7)(v) LoadRes DTPRI'!$K$37/100","v":0.82591390903000006},68735,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$27","v":1.0286200000000001},70702]
[14,null,{"$f":"SUM(C20:C31)","v":8760},{"$f":"SUM(D20:D31)","v":497842649},null,null,{"$f":"SUM(G20:G31)","v":786422},null,{"$f":"SUM(I20:I31)","v":813276},null,null,{"$f":"SUM(L20:L31)","v":952944},null,null,{"$f":"SUM(O20:O31)","v":834607},null,{"$f":"SUM(Q20:Q31)","v":858750}]
[]
[null,null,null," ",null,null," "]
[null,null,null,null,null,null," "]
[null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,"(b) Source: WPFR-16(7)(v), Page 44"]
[null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,"(e) Source: Form 1, Page 401b, Col (f)"]
[]
[]
[{"$f":"A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P3","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 26"]
[{"$f":"A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,""]
["RATE GROUP: DT - PRIMARY RTP INCREMENTAL"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO."," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A61","v":2},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B39","v":0},{"$f":"IF(C62=0,0,ROUND(D62/C62,0))","v":0},{"$f":"F20","v":0.9308320000000001},{"$f":"IF(F62=0,0,ROUND(E62/F62,0))","v":0},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(G62*H62,0)","v":0},null,{"$f":"K20","v":0.723858},{"$f":"IF(K62=0,0,ROUND(E62/K62,0))","v":0},null,{"$f":"N20","v":0.85399500000000006},{"$f":"ROUND(E62/N62,0)","v":0},{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$16","v":1.0287299999999999},{"$f":"ROUND(P62*O62,0)","v":0}]
[3,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$39","v":0},0,0.933284,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},0,null,0.74078699999999997,0,null,0.84709400000000001,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$17","v":1.0279100000000001},0]
[4,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$39","v":0},0,0.96321100000000004,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},0,null,0.71824600000000005,0,null,0.81909699999999996,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$18","v":1.02603},0]
[5,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$39","v":0},0,0.84973799999999999,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},0,null,0.702851,0,null,0.80186499999999994,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$19","v":1.0253300000000001},0]
[6,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$39","v":0},0,0.82488200000000012,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},0,null,0.69915899999999997,0,null,0.8140139999999999,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$20","v":1.0289699999999999},0]
[7,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$39","v":0},0,0.86423400000000006,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},0,null,0.7355759999999999,0,null,0.83358099999999991,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$21","v":1.0311999999999999},0]
[8,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$39","v":0},0,0.83129861610000011,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},0,null,0.7166878003399999,0,null,0.82948893432000004,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$22","v":1.0331999999999999},0]
[9,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$39","v":0},0,0.87768743310000008,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},0,null,0.75134003401000005,0,null,0.85944110157999998,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$23","v":1.03308},0]
[10,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$39","v":0},0,0.77874950196000003,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},0,null,0.71625893261000007,0,null,0.77874950196000003,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$24","v":1.0322},0]
[11,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$39","v":0},0,0.84933863927999997,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},0,null,0.69849677659999998,0,null,0.78803263118,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$25","v":1.0265},0]
[12,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$39","v":0},0,0.89952895893999996,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},0,null,0.68861577040999999,0,null,0.76815359810000006,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$26","v":1.0241499999999999},0]
[13,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$39","v":0},0,0.86151274479999995,0,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},0,null,0.69759904781000004,0,null,0.82591390903000006,0,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$27","v":1.0286200000000001},0]
[14,null,{"$f":"SUM(C62:C73)","v":8760},{"$f":"SUM(D62:D73)","v":0},null,null,{"$f":"SUM(G62:G73)","v":0},null,{"$f":"SUM(I62:I73)","v":0},null,null,{"$f":"SUM(L62:L73)","v":0},null,null,{"$f":"SUM(O62:O73)","v":0},null,{"$f":"SUM(Q62:Q73)","v":0}]
[null,null,null," ",null,null," "]
[]
[]
[null,"(a) No KWH value for this class"]
[null,{"$f":"B37","v":"(b) Source: WPFR-16(7)(v), Page 44"}]
[null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,"(e) Source: Form 1, Page 401b, Col (f)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) DT Sec - KW","index":46,"n_rows":462,"n_cols":17,"rows_kept":462,"cut":false,"hidden":false,"merged":[[11,5,11,8],[55,5,55,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 27"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,""]
["RATE GROUP: TOTAL DT - SECONDARY EXCL. RTP INCREMENTAL"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO."," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A19","v":2},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B$34","v":55621455},{"$f":"IF(C20=0,0,ROUND(D20/C20,0))","v":74760},{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$15/100","v":0.89182100000000009},{"$f":"ROUND(E20/F20,0)","v":83828},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(G20*H20,0)","v":86658},null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$15/100","v":0.6751609999999999},{"$f":"ROUND(E20/K20,0)","v":110729},null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$15/100","v":0.79693000000000003},{"$f":"ROUND(E20/N20,0)","v":93810},{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$16","v":1.0287299999999999},{"$f":"ROUND(P20*O20,0)","v":96505}]
[3,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$34","v":48837908},72675,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$17/100","v":0.88750600000000002},{"$f":"ROUND(E21/F21,0)","v":81887},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},84572,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$17/100","v":0.68903599999999998},105473,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$17/100","v":0.82512600000000003},88077,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$17","v":1.0279100000000001},90535]
[4,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$34","v":53040148},71291,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$19/100","v":0.92586000000000002},77000,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},79355,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$19/100","v":0.67507499999999998},105605,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$19/100","v":0.79786400000000002},89352,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$18","v":1.02603},91678]
[5,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$34","v":52582169},73031,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$21/100","v":0.77140199999999992},94673,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},97490,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$21/100","v":0.64246499999999995},113673,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$21/100","v":0.7506520000000001},97290,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$19","v":1.0253300000000001},99754]
[6,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$34","v":52675727},70801,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$23/100","v":0.77758899999999997},91052,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},94151,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$23/100","v":0.63760499999999998},111042,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$23/100","v":0.74302499999999994},95288,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$20","v":1.0289699999999999},98048]
[7,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$34","v":59919002},83221,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$25/100","v":0.844692},98522,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},102136,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$25/100","v":0.67870300000000006},122618,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$25/100","v":0.7846550000000001},106061,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$21","v":1.0311999999999999},109370]
[8,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$34","v":60833339},81765,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$27/100","v":0.7586267110599999},107780,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},111988,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$27/100","v":0.66068044311999996},123759,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$27/100","v":0.75811222429000003},107853,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$22","v":1.0331999999999999},111434]
[9,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$34","v":64626205},86863,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$29/100","v":0.80858567429999995},107426,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},111605,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$29/100","v":0.69062064946000001},125775,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$29/100","v":0.78882114766},110117,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$23","v":1.03308},113760]
[10,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$34","v":65323756},90727,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$31/100","v":0.75657719069999996},119918,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},124458,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$31/100","v":0.65547048829999999},138415,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$31/100","v":0.73897110632999996},122775,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$24","v":1.0322},126728]
[11,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$34","v":56854709},76418,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$33/100","v":0.77376367089999998},98761,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},101835,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$33/100","v":0.65240471359999996},117133,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$33/100","v":0.74920238370000003},101999,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$25","v":1.0265},104702]
[12,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$34","v":53321235},74057,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$35/100","v":0.87655558381000009},84486,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},86882,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$35/100","v":0.64568202146999998},114696,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$35/100","v":0.75061597888999998},98662,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$26","v":1.0241499999999999},101045]
[13,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$34","v":57242611},76939,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$L$37/100","v":0.80828708394000004},95188,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},98389,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$J$37/100","v":0.64945578524000003},118467,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!$K$37/100","v":0.79072683476999994},97302,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$27","v":1.0286200000000001},100087]
[14,null,{"$f":"SUM(C20:C31)","v":8760},{"$f":"SUM(D20:D31)","v":680878264},null,null,{"$f":"SUM(G20:G31)","v":1140521},null,{"$f":"SUM(I20:I31)","v":1179519},null,null,{"$f":"SUM(L20:L31)","v":1407385},null,null,{"$f":"SUM(O20:O31)","v":1208586},null,{"$f":"SUM(Q20:Q31)","v":1243646}]
[null,null,null," "]
[]
[]
[null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,"(b) Source: WPFR-16(7)(v), Page 43"]
[null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,"(d) Source: WPFR-16(7)(v) Page 33, Col 2 (Loss % + 1)"]
[null,"(e) Source: Form 1, Page 401b, Col (f)"]
[]
[]
[]
[]
[{"$f":"A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P3","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 28"]
[{"$f":"A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,""]
["RATE GROUP: DT SECONDARY - RTP - INCREMENTAL"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO."," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A63","v":2},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B$35","v":288011},{"$f":"IF(C64=0,0,ROUND(D64/C64,0))","v":387},{"$f":"F20","v":0.89182100000000009},{"$f":"IF(F64=0,0,ROUND(E64/F64,0))","v":434},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(G64*H64,0)","v":449},null,{"$f":"K20","v":0.6751609999999999},{"$f":"IF(K64=0,0,ROUND(E64/K64,0))","v":573},null,{"$f":"N20","v":0.79693000000000003},{"$f":"ROUND(E64/N64,0)","v":486},{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$16","v":1.0287299999999999},{"$f":"ROUND(P64*O64,0)","v":500}]
[3,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$35","v":263366},392,0.88750600000000002,442,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},456,null,0.68903599999999998,569,null,0.82512600000000003,475,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$17","v":1.0279100000000001},488]
[4,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$35","v":265118},356,0.92586000000000002,385,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},397,null,0.67507499999999998,527,null,0.79786400000000002,446,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$18","v":1.02603},458]
[5,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$35","v":227603},316,0.77140199999999992,410,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},422,null,0.64246499999999995,492,null,0.7506520000000001,421,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$19","v":1.0253300000000001},432]
[6,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$35","v":241997},325,0.77758899999999997,418,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},432,null,0.63760499999999998,510,null,0.74302499999999994,437,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$20","v":1.0289699999999999},450]
[7,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$35","v":240311},334,0.844692,395,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},409,null,0.67870300000000006,492,null,0.7846550000000001,426,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$21","v":1.0311999999999999},439]
[8,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$35","v":354825},477,0.7586267110599999,629,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},654,null,0.66068044311999996,722,null,0.75811222429000003,629,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$22","v":1.0331999999999999},650]
[9,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$35","v":358995},483,0.80858567429999995,597,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},620,null,0.69062064946000001,699,null,0.78882114766,612,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$23","v":1.03308},632]
[10,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$35","v":407929},567,0.75657719069999996,749,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},777,null,0.65547048829999999,865,null,0.73897110632999996,767,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$24","v":1.0322},792]
[11,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$35","v":591136},795,0.77376367089999998,1027,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},1059,null,0.65240471359999996,1219,null,0.74920238370000003,1061,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$25","v":1.0265},1089]
[12,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$35","v":552509},767,0.87655558381000009,875,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},900,null,0.64568202146999998,1188,null,0.75061597888999998,1022,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$26","v":1.0241499999999999},1047]
[13,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$35","v":455019},612,0.80828708394000004,757,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},782,null,0.64945578524000003,942,null,0.79072683476999994,774,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$27","v":1.0286200000000001},796]
[14,null,{"$f":"SUM(C64:C75)","v":8760},{"$f":"SUM(D64:D75)","v":4246819},null,null,{"$f":"SUM(G64:G75)","v":7118},null,{"$f":"SUM(I64:I75)","v":7357},null,null,{"$f":"SUM(L64:L75)","v":8798},null,null,{"$f":"SUM(O64:O75)","v":7556},null,{"$f":"SUM(Q64:Q75)","v":7773}]
[]
[]
[]
[null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,"(b) Source: WPFR-16(7)(v), Page 43"]
[null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,"(e) Source: Form 1, Page 401b, Col (f)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) OTHER - KW","index":47,"n_rows":508,"n_cols":17,"rows_kept":508,"cut":false,"hidden":false,"merged":[[11,5,11,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 29"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS"]
["RATE GROUP: OTHER - (e)"]
[null,null,null,null," "," "]
[]
[null,null,null," ",null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO."," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A19","v":2},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!C20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B$19","v":29960},{"$f":"ROUND(D20/C20,0)","v":40},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G180","v":0.78013399999999999},{"$f":"ROUND(E20/F20,0)","v":51},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(G20*H20,0)","v":53},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L180","v":0.45740699999999995},{"$f":"ROUND(E20/K20,0)","v":87},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O180","v":0.66937200000000008},{"$f":"ROUND(E20/N20,0)","v":60},{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$16","v":1.0287299999999999},{"$f":"ROUND(O20*P20,0)","v":62}]
[3,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!C21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$19","v":23160},34,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G181","v":0.81946200000000002},41,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},42,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L181","v":0.45949599999999996},74,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O181","v":0.6884650000000001},49,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$17","v":1.0279100000000001},50]
[4,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!C22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$19","v":22720},31,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G182","v":0.85563999999999996},36,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},37,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L182","v":0.42316299999999996},73,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O182","v":0.68628800000000001},45,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$18","v":1.02603},46]
[5,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!C23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$19","v":18480},26,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G183","v":0.63461599999999996},41,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},42,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L183","v":0.41134399999999999},63,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O183","v":0.600804},43,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$19","v":1.0253300000000001},44]
[6,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!C24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$19","v":15600},21,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G184","v":0.55594499999999991},38,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},39,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L184","v":0.398455},53,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O184","v":0.55027800000000004},38,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$20","v":1.0289699999999999},39]
[7,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!C25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$19","v":7800},11,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G185","v":0.669879},16,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},17,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L185","v":0.462395},24,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O185","v":0.61771600000000004},18,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$21","v":1.0311999999999999},19]
[8,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!C26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$19","v":11160},15,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G186","v":0.60213290694999999},25,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},26,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L186","v":0.47037821585000006},32,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O186","v":0.60213290694999999},25,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$22","v":1.0331999999999999},26]
[9,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!C27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$19","v":7080},10,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G187","v":0.6460557925},15,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},16,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L187","v":0.48023487469000004},21,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O187","v":0.64556179786000001},15,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$23","v":1.03308},15]
[10,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!C28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$19","v":7200},10,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G188","v":0.58600220469999997},17,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},18,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L188","v":0.45121467930000003},22,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O188","v":0.58224600834999996},17,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$24","v":1.0322},18]
[11,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!C29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$19","v":5160},7,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G189","v":0.59218897450999997},12,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},12,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L189","v":0.42680472565000005},16,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O189","v":0.58697308730999997},12,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$25","v":1.0265},12]
[12,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!C30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$19","v":10440},15,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G190","v":0.86679341326000003},17,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},17,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L190","v":0.42519855470000001},35,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O190","v":0.61789037307999994},24,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$26","v":1.0241499999999999},25]
[13,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!C31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$19","v":17760},24,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G191","v":0.78957087830000006},30,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},31,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L191","v":0.45929755974000003},52,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O191","v":0.67226087224999997},36,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K$27","v":1.0286200000000001},37]
[14,null,{"$f":"SUM(C20:C31)","v":8760},{"$f":"SUM(D20:D31)","v":176520},null,null,{"$f":"SUM(G20:G31)","v":339},null,{"$f":"SUM(I20:I31)","v":350},null,null,{"$f":"SUM(L20:L31)","v":552},null,null,{"$f":"SUM(O20:O31)","v":382},null,{"$f":"SUM(Q20:Q31)","v":393}]
[15]
[]
[]
[null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,"(b) Source: WPFR-16(7)(v), Page 40",null,"Uses DS- Small/Med Load Factors"]
[null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,"(d) Source: WPFR-16(7)(v) Page 33, Col 2 (Loss % + 1)"]
[null,"(e) Flood Pumping"]
[null,"(f) Source: Form 1, Page 401b, Col (f)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) GSFL - KW","index":48,"n_rows":508,"n_cols":17,"rows_kept":508,"cut":false,"hidden":false,"merged":[[11,5,11,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 30"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS"]
["RATE GROUP: GS-FL - GENERAL SERVICE RATE FOR SMALL FIXED LOADS"]
[]
[null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO."," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A19","v":2},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B$17","v":521141},{"$f":"ROUND(D20/C20,0)","v":700},{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L15/100","v":0.89182100000000009},{"$f":"IF(F20=0,0,ROUND(E20/F20,0))","v":785},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"IF(H20=0,0,ROUND(G20*H20,0))","v":812},null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J15/100","v":0.6751609999999999},{"$f":"IF(K20=0,0,ROUND(E20/K20,0))","v":1037},null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K15/100","v":0.79693000000000003},{"$f":"IF(N20=0,0,ROUND(E20/N20,0))","v":878},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$16+1","v":1.0287299999999999},{"$f":"ROUND(P20*O20,0)","v":903}]
[3,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$17","v":519266},773,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L17/100","v":0.88750600000000002},871,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},900,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J17/100","v":0.68903599999999998},1122,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K17/100","v":0.82512600000000003},937,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$17+1","v":1.0279100000000001},963]
[4,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$17","v":520766},700,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L19/100","v":0.92586000000000002},756,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},779,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J19/100","v":0.67507499999999998},1037,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K19/100","v":0.79786400000000002},877,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$18+1","v":1.02603},900]
[5,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$17","v":520766},723,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L21/100","v":0.77140199999999992},937,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},965,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J21/100","v":0.64246499999999995},1125,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K21/100","v":0.7506520000000001},963,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$19+1","v":1.0253300000000001},987]
[6,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$17","v":520766},700,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L23/100","v":0.77758899999999997},900,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},931,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J23/100","v":0.63760499999999998},1098,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K23/100","v":0.74302499999999994},942,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$20+1","v":1.0289699999999999},969]
[7,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$17","v":520766},723,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L25/100","v":0.844692},856,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},887,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J25/100","v":0.67870300000000006},1065,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K25/100","v":0.7846550000000001},921,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$21+1","v":1.0311999999999999},950]
[8,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$17","v":520766},700,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L27/100","v":0.7586267110599999},923,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},959,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J27/100","v":0.66068044311999996},1060,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K27/100","v":0.75811222429000003},923,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$22+1","v":1.0331999999999999},954]
[9,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$17","v":520766},700,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L29/100","v":0.80858567429999995},866,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},900,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J29/100","v":0.69062064946000001},1014,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K29/100","v":0.78882114766},887,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$23+1","v":1.03308},916]
[10,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$17","v":520766},723,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L31/100","v":0.75657719069999996},956,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},992,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J31/100","v":0.65547048829999999},1103,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K31/100","v":0.73897110632999996},978,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$24+1","v":1.0322},1009]
[11,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$17","v":520766},700,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L33/100","v":0.77376367089999998},905,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},933,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J33/100","v":0.65240471359999996},1073,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K33/100","v":0.74920238370000003},934,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$25+1","v":1.0265},959]
[12,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$17","v":520766},723,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L35/100","v":0.87655558381000009},825,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},848,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J35/100","v":0.64568202146999998},1120,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K35/100","v":0.75061597888999998},963,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$26+1","v":1.0241499999999999},986]
[13,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$17","v":520766},700,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!L37/100","v":0.80828708394000004},866,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},895,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!J37/100","v":0.64945578524000003},1078,null,{"$f":"'WP FR-16(7)(v) LoadRes DTSEC'!K37/100","v":0.79072683476999994},885,{"$f":"'WP FR-16(7)(v) LossRatios'!$K$27+1","v":1.0286200000000001},910]
[14,null,{"$f":"SUM(C20:C31)","v":8760},{"$f":"SUM(D20:D31)","v":6248067},null,null,{"$f":"SUM(G20:G31)","v":10446},null,{"$f":"SUM(I20:I31)","v":10801},null,null,{"$f":"SUM(L20:L31)","v":12932},null,null,{"$f":"SUM(O20:O31)","v":11088},null,{"$f":"SUM(Q20:Q31)","v":11406}]
[]
[]
[]
[]
[null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,"(b) Source: WPFR-16(7)(v), Page 43"]
[null,"(c) Source: WPFR-16(7)(v) Page 33, Col 5 (Loss % + 1)"]
[null,"(d) Source: WPFR-16(7)(v) Page 33, Col 4 (Loss % + 1)"]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) EH - KW","index":49,"n_rows":508,"n_cols":17,"rows_kept":508,"cut":false,"hidden":false,"merged":[[11,5,11,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 31"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,""]
["RATE GROUP: EH - OPTIONAL RATE FOR ELECTRIC SPACE HEATING"]
[]
[null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO."," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A19","v":2},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B$15","v":2134636},{"$f":"ROUND(D20/C20,0)","v":2869},{"$f":"'WP FR-16(7)(v) LoadRes EH'!L15/100","v":0.80643199999999993},{"$f":"ROUND(E20/F20,0)","v":3558},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(G20*H20,0)","v":3678},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!J15/100","v":0.37199800000000005},{"$f":"ROUND(E20/K20,0)","v":7712},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!K15/100","v":0.44781700000000002},{"$f":"IF(N20=0,0,ROUND(E20/N20,0))","v":6407},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$16+1","v":1.0287299999999999},{"$f":"ROUND(P20*O20,0)","v":6591}]
[3,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$15","v":5804017},8637,{"$f":"'WP FR-16(7)(v) LoadRes EH'!L17/100","v":0.83357100000000006},{"$f":"ROUND(E21/F21,0)","v":10361},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},{"$f":"ROUND(G21*H21,0)","v":10701},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!J17/100","v":0.38883400000000001},{"$f":"ROUND(E21/K21,0)","v":22213},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!K17/100","v":0.480989},{"$f":"IF(N21=0,0,ROUND(E21/N21,0))","v":17957},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$17+1","v":1.0279100000000001},{"$f":"ROUND(P21*O21,0)","v":18458}]
[4,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$15","v":2168532},2915,{"$f":"'WP FR-16(7)(v) LoadRes EH'!L19/100","v":0.82713499999999995},{"$f":"ROUND(E22/F22,0)","v":3524},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},{"$f":"ROUND(G22*H22,0)","v":3632},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!J19/100","v":0.35804699999999995},{"$f":"ROUND(E22/K22,0)","v":8141},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!K19/100","v":0.458569},{"$f":"IF(N22=0,0,ROUND(E22/N22,0))","v":6357},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$18+1","v":1.02603},{"$f":"ROUND(P22*O22,0)","v":6522}]
[5,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$15","v":1728122},2400,{"$f":"'WP FR-16(7)(v) LoadRes EH'!L21/100","v":0.81796899999999995},{"$f":"ROUND(E23/F23,0)","v":2934},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},{"$f":"ROUND(G23*H23,0)","v":3021},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!J21/100","v":0.332343},{"$f":"ROUND(E23/K23,0)","v":7221},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!K21/100","v":0.48581099999999999},{"$f":"IF(N23=0,0,ROUND(E23/N23,0))","v":4940},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$19+1","v":1.0253300000000001},{"$f":"ROUND(P23*O23,0)","v":5065}]
[6,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$15","v":1643586},2209,{"$f":"'WP FR-16(7)(v) LoadRes EH'!L23/100","v":0.91754599999999997},{"$f":"ROUND(E24/F24,0)","v":2408},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},{"$f":"ROUND(G24*H24,0)","v":2490},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!J23/100","v":0.35255300000000001},{"$f":"ROUND(E24/K24,0)","v":6266},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!K23/100","v":0.48954900000000001},{"$f":"IF(N24=0,0,ROUND(E24/N24,0))","v":4512},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$20+1","v":1.0289699999999999},{"$f":"ROUND(P24*O24,0)","v":4643}]
[7,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$15","v":1098},2]
[8,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$15","v":0},0]
[9,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$15","v":0},0]
[10,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$15","v":0},0]
[11,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$15","v":1820166},2446,{"$f":"'WP FR-16(7)(v) LoadRes EH'!L33/100","v":0.69010397797},{"$f":"ROUND(E29/F29,0)","v":3544},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},{"$f":"ROUND(G29*H29,0)","v":3654},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!J33/100","v":0.35313918133},{"$f":"ROUND(E29/K29,0)","v":6926},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!K33/100","v":0.42075321379000002},{"$f":"IF(N29=0,0,ROUND(E29/N29,0))","v":5813},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$25+1","v":1.0265},{"$f":"ROUND(P29*O29,0)","v":5967}]
[12,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$15","v":1592029},2211,{"$f":"'WP FR-16(7)(v) LoadRes EH'!L35/100","v":0.49969959353999999},{"$f":"ROUND(E30/F30,0)","v":4425},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},{"$f":"ROUND(G30*H30,0)","v":4550},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!J35/100","v":0.33337383805000004},{"$f":"ROUND(E30/K30,0)","v":6632},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!K35/100","v":0.46520760688000001},{"$f":"IF(N30=0,0,ROUND(E30/N30,0))","v":4753},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$26+1","v":1.0241499999999999},{"$f":"ROUND(P30*O30,0)","v":4868}]
[13,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$15","v":2276966},3060,{"$f":"'WP FR-16(7)(v) LoadRes EH'!L37/100","v":0.45928031984999995},{"$f":"ROUND(E31/F31,0)","v":6663},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},{"$f":"ROUND(G31*H31,0)","v":6887},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!J37/100","v":0.37471463295000002},{"$f":"ROUND(E31/K31,0)","v":8166},null,{"$f":"'WP FR-16(7)(v) LoadRes EH'!K37/100","v":0.45928031984999995},{"$f":"IF(N31=0,0,ROUND(E31/N31,0))","v":6663},{"$f":"'WP FR-16(7)(v) LossRatios'!$K$27+1","v":1.0286200000000001},{"$f":"ROUND(P31*O31,0)","v":6854}]
[14,null,{"$f":"SUM(C20:C31)","v":8760},{"$f":"SUM(D20:D31)","v":19169152},null,null,{"$f":"SUM(G20:G31)","v":37417},null,{"$f":"SUM(I20:I31)","v":38613},null,null,{"$f":"SUM(L20:L31)","v":73277},null,null,{"$f":"SUM(O20:O31)","v":57402},null,{"$f":"SUM(Q20:Q31)","v":58968}]
[]
[]
[]
[]
[null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,"(b) Source: WPFR-16(7)(v), Page 45"]
[null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,"(e) Source: Form 1, Page 401b, Col (f)"]
[" "]
[" "]
["  "]
[" "]
[" "]
[" "]
[" "]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) SP - KW","index":50,"n_rows":507,"n_cols":17,"rows_kept":507,"cut":false,"hidden":false,"merged":[[11,5,11,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G3","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 32"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DERIVATION OF COINCIDENT AND NON-COINCIDENT KW DEMANDS",null,null,null,null,null,null,null,""]
["RATE GROUP: SP - SEASONAL SPORTS SERVICE"]
[]
[]
[null,null,null," ",null,null,null,null,null,null,"NON-COINCIDENT PEAK"]
[null,null,null," ",null,"COINCIDENT PEAK DEMAND",null,null,null,null,"(\"NCP\") DEMAND",null,null,"DIVERSIFIED PEAK DEMAND"]
[null,null,null,null,null,"COIN","CP","TRANS & DIST","CP",null,null,null,null,null,"DIVERSIFIED",null,"DIVERSIFIED"]
[null,null,null,null,null," PEAK","KW DMD.","LOSS","KW DMD.",null,"NON-COIN","NON-COIN",null,"DIVERSIFIED","CLASS","DISTR. LOSS","CLASS"]
[null,null,null," ","AVERAGE","LOAD","AT","FACTOR","AT",null,"CLASS","KW DMD.",null,"CLASS","KW DEMAND","FACTOR TO","KW DEMAND"]
[null,null,null,"TOTAL","HRLY KW","FACTOR","DELIVERY","TO GEN","GENERATION",null,"PEAK LOAD","AT DELIVERY",null,"PEAK LOAD","AT DELIVERY","TRANSMISSION","AT TRANSMISSION"]
["LINE",null,"HOURS","KWH(a)","(2) / (1)","(b)","(3) / (4)","(c)","(5) * (6)",null,"FACTOR (b)","(3) / (8)",null,"FACTOR (b)","(3) / (10)","(d)","(11)* (12)"]
["NO."," MONTH","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,"(8)","(9)",null,"(10)","(11)","(12)","(13)"]
[1]
[{"$f":"1+A19","v":2},{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$17","v":"JANUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$20","v":744},{"$f":"'WP FR-16(7)(v) KWH'!B$16","v":24873},{"$f":"ROUND(D20/C20,0)","v":33},{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G180","v":0.78013399999999999},{"$f":"ROUND(E20/F20,0)","v":42},{"$f":"'WP FR-16(7)(v) LossRatios'!$M$16+1","v":1.03376},{"$f":"ROUND(G20*H20,0)","v":43},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L180","v":0.45740699999999995},{"$f":"ROUND(E20/K20,0)","v":72},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O180","v":0.66937200000000008},{"$f":"ROUND(E20/N20,0)","v":49},{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K16","v":1.0287299999999999},{"$f":"ROUND(P20*O20,0)","v":50}]
[3,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$18","v":"FEBRUARY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$21","v":672},{"$f":"'WP FR-16(7)(v) KWH'!C$16","v":17125},25,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G181","v":0.81946200000000002},31,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$17+1","v":1.0327900000000001},32,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L181","v":0.45949599999999996},54,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O181","v":0.6884650000000001},36,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K17","v":1.0279100000000001},37]
[4,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$19","v":"MARCH"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$22","v":744},{"$f":"'WP FR-16(7)(v) KWH'!D$16","v":17589},24,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G182","v":0.85563999999999996},28,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$18+1","v":1.0305800000000001},29,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L182","v":0.42316299999999996},57,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O182","v":0.68628800000000001},35,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K18","v":1.02603},36]
[5,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$20","v":"APRIL"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$23","v":720},{"$f":"'WP FR-16(7)(v) KWH'!E$16","v":18271},25,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G183","v":0.63461599999999996},39,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$19+1","v":1.0297499999999999},40,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L183","v":0.41134399999999999},61,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O183","v":0.600804},42,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K19","v":1.0253300000000001},43]
[6,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$21","v":"MAY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$24","v":744},{"$f":"'WP FR-16(7)(v) KWH'!F$16","v":14434},19,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G184","v":0.55594499999999991},34,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$20+1","v":1.0340400000000001},35,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L184","v":0.398455},48,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O184","v":0.55027800000000004},35,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K20","v":1.0289699999999999},36]
[7,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$22","v":"JUNE"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$25","v":720},{"$f":"'WP FR-16(7)(v) KWH'!G$16","v":13270},18,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G185","v":0.669879},27,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$21+1","v":1.03668},28,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L185","v":0.462395},39,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O185","v":0.61771600000000004},29,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K21","v":1.0311999999999999},30]
[8,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$23","v":"JULY"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$26","v":744},{"$f":"'WP FR-16(7)(v) KWH'!H$16","v":24849},33,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G186","v":0.60213290694999999},55,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$22+1","v":1.03904},57,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L186","v":0.47037821585000006},70,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O186","v":0.60213290694999999},55,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K22","v":1.0331999999999999},57]
[9,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$24","v":"AUGUST"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$27","v":744},{"$f":"'WP FR-16(7)(v) KWH'!I$16","v":24425},33,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G187","v":0.6460557925},51,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$23+1","v":1.0388999999999999},53,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L187","v":0.48023487469000004},69,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O187","v":0.64556179786000001},51,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K23","v":1.03308},53]
[10,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$25","v":"SEPTEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$28","v":720},{"$f":"'WP FR-16(7)(v) KWH'!J$16","v":28859},40,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G188","v":0.58600220469999997},68,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$24+1","v":1.03786},71,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L188","v":0.45121467930000003},89,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O188","v":0.58224600834999996},69,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K24","v":1.0322},71]
[11,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$26","v":"OCTOBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$29","v":744},{"$f":"'WP FR-16(7)(v) KWH'!K$16","v":27320},37,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G189","v":0.59218897450999997},62,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$25+1","v":1.0311300000000001},64,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L189","v":0.42680472565000005},87,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O189","v":0.58697308730999997},63,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K25","v":1.0265},65]
[12,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$27","v":"NOVEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$30","v":720},{"$f":"'WP FR-16(7)(v) KWH'!L$16","v":28365},39,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G190","v":0.86679341326000003},45,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$26+1","v":1.0283599999999999},46,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L190","v":0.42519855470000001},92,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O190","v":0.61789037307999994},63,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K26","v":1.0241499999999999},65]
[13,{"$f":"'WP FR-16(7)(v) DS Tot - KW'!$B$28","v":"DECEMBER"},{"$f":"'WP FR-16(7)(v) RS - KW'!$C$31","v":744},{"$f":"'WP FR-16(7)(v) KWH'!M$16","v":29531},40,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G191","v":0.78957087830000006},51,{"$f":"'WP FR-16(7)(v) LossRatios'!$M$27+1","v":1.03363},53,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!L191","v":0.45929755974000003},87,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!O191","v":0.67226087224999997},60,{"$f":"1+'WP FR-16(7)(v) LossRatios'!$K27","v":1.0286200000000001},62]
[14,null,{"$f":"SUM(C20:C31)","v":8760},{"$f":"SUM(D20:D31)","v":268911},null,null,{"$f":"SUM(G20:G31)","v":533},null,{"$f":"SUM(I20:I31)","v":551},null,null,{"$f":"SUM(L20:L31)","v":825},null,null,{"$f":"SUM(O20:O31)","v":587},null,{"$f":"SUM(Q20:Q31)","v":605}]
[]
[]
[]
[null,"(a) Source: WPFR-16(7)(v), Page 51"]
[null,"(b) Source: WPFR-16(7)(v), Page 40"]
[null,"(c) Source: WPFR-16(7)(v), Page 33, Col 5 (Loss % + 1)"]
[null,"(d) Source: WPFR-16(7)(v), Page 33, Col 2 (Loss % + 1)"]
[null,"(e) Source: Form 1, Page 401b, Col (f)"]
[" "]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) LossRatios","index":51,"n_rows":559,"n_cols":79,"rows_kept":559,"cut":false,"hidden":false,"merged":[[9,6,9,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,"Page 33"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["DEVELOPMENT OF DISTRIBUTION MONTHLY LOSS RATIOS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"do not "]
[null,null,null,null,null,null,"TRANSMISSION LOSSES",null,null,null,"DISTRIBUTION LOSSES",null,null,null,null,null,null,null,"delete"]
[null,null,null,null,"SYSTEM",null,null,null,"% OF",null," ",null,null,null,null,null,null,null,"used  for"]
["LINE",null,null,null,"PEAK",null,"TO SOURCE",null,"PEAK MONTH",null,"TO TRANS",null,"TO SOURCE",null,null,null,null,null,"peak month"]
["NO.",null,"MONTH",null,"KW (d)",null,"(b)",null,"(c)",null,"(a)",null,"((2)+(2x3))+(3)",null,null,null,null,null,"months for"]
[1,null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,null,null,null,null,"VLOOKUP"]
[{"$f":"1+A14","v":2}]
[3,null,"Jan 2016",null,{"$f":"'Input Data'!D54","v":712000},null,{"$f":"ROUND(AE59-1,5)","v":4.8900000000000002E-3},null,{"$f":"G16/$G$31","v":0.86548672566371687},null,{"$f":"ROUND($K$31*I16,5)","v":2.8729999999999999E-2},null,{"$f":"ROUND(G16*K16,5)+G16+K16","v":3.3759999999999998E-2},null,null,null,null,null,"Jan"]
[4,null,"Feb",null,{"$f":"'Input Data'!D55","v":679000},null,{"$f":"ROUND(AE60-1,5)","v":4.7499999999999999E-3},null,0.84070796460177,null,{"$f":"ROUND($K$31*I17,5)","v":2.7910000000000001E-2},null,3.279E-2,null,null,null,null,null,"Feb"]
[5,null,"Mar",null,{"$f":"'Input Data'!D56","v":621000},null,4.4299999999999999E-3,null,0.78407079646017708,null,2.6030000000000001E-2,null,3.0580000000000003E-2,null,null,null,null,null,"Mar"]
[6,null,"Apr",null,{"$f":"'Input Data'!D57","v":599000},null,4.3099999999999996E-3,null,0.76283185840707968,null,2.5329999999999998E-2,null,2.9749999999999999E-2,null,null,null,null,null,"Apr"]
[7,null,"May",null,{"$f":"'Input Data'!D58","v":717000},null,4.9300000000000004E-3,null,0.87256637168141604,null,2.8969999999999999E-2,null,3.4040000000000001E-2,null,null,null,null,null,"May"]
[8,null,"Jun",null,{"$f":"'Input Data'!D59","v":787000},null,5.3099999999999996E-3,null,0.9398230088495575,null,3.1199999999999999E-2,null,3.6679999999999997E-2,null,null,null,null,null,"Jun"]
[9,null,"Jul",null,{"$f":"'Input Data'!D60","v":847000},null,5.6499999999999996E-3,null,1,null,3.32E-2,null,3.9039999999999998E-2,null,null,null,null,null,"Jul"]
[10,null,"Aug",null,{"$f":"'Input Data'!D61","v":844000},null,5.6299999999999996E-3,null,0.99646017699115041,null,3.3079999999999998E-2,null,3.8899999999999997E-2,null,null,null,null,null,"Aug"]
[11,null,"Sep",null,{"$f":"'Input Data'!D62","v":816000},null,5.4799999999999996E-3,null,0.9699115044247788,null,3.2199999999999999E-2,null,3.7859999999999998E-2,null,null,null,null,null,"Sep"]
[12,null,"Oct",null,{"$f":"'Input Data'!D63","v":637000},null,4.5100000000000001E-3,null,0.79823008849557531,null,2.6499999999999999E-2,null,3.1129999999999998E-2,null,null,null,null,null,"Oct"]
[13,null,"Nov",null,{"$f":"'Input Data'!D64","v":557000},null,4.1099999999999999E-3,null,0.72743362831858416,null,2.4150000000000001E-2,null,2.8360000000000003E-2,null,null,null,null,null,"Nov"]
[14,null,"Dec",null,{"$f":"'Input Data'!D65","v":705000},null,4.8700000000000002E-3,null,0.8619469026548674,null,2.862E-2,null,3.363E-2,null,null,null,null,null,"Dec"]
[15,null,null,null,{"$f":"SUM(E16:E27)","v":8521000},null,null,null,null,null," "]
[16]
[17,null,"Peak Month:",null,{"$f":"VLOOKUP(MAXA($E$16:$E$27),$E$16:$S$27,15,FALSE)","v":"Jul"},null,null,null,null,null," "]
[18,null,{"$f":"C22","v":"Jul"},null,{"$f":"MAXA($E$16:$E$27)","v":847000},null,{"$f":"G22","v":5.6499999999999996E-3},null,null,null,3.32E-2,null,{"$f":"ROUND(G31*K31,5)+G31+K31","v":3.9039999999999998E-2}]
[]
[]
[]
[null,null,"(a) The peak month Distribution KW Loss Factor is computed on"]
[null,null,"      WPFR-16(7)(v), page 35; losses for the other months are derived by"]
[null,null,"      multiplying this peak month loss factor by percentages in Col(4)."]
[null,null,"(b) The peak month Transmission KW Loss Factor is computed on "]
[null,null,"      WPFR-16(7)(v), page 35; losses for the other months are derived by"]
[null,null,"      taking page 34, Col (6) less 1."]
[null,null,"(c) Percentages of monthly losses to peak month transmission loss."]
[null,null,"(d) Source: Form 1, Page 401b, Col (d)."]
[" "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I1","v":"Work Paper FR-16(7)(v) "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I2","v":"Witness Responsible:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I3","v":"James E. Ziolkowski"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,"Page 34"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEVELOPMENT OF TRANSMISSION MONTHLY LOSS RATIOS",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,"TRANS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANS.",null,"AVAIL. KW",null,"MONTHLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM",null,null,null,null,null,"PORTION",null,"FOR FIRM",null,"LOSSES &"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,null,null,"PEAK",null,"KW SQUARED",null,"TRANS.",null,"CO. USE",null,"DELIVERY",null,"CO. USE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO.",null,"MONTH",null,"KW",null,"RATIO(a)",null,"LOSSES(b)",null,"KW(c)",null,"(1)-(3)-(4)",null,"(1) / (5)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"(5)",null,"(6)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q57+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"C16","v":"Jan 2016"},null,{"$f":"E16","v":712000},null,{"$f":"ROUND(U59^2/MAX($U$59:$U$70)^2,9)","v":0.70663178199999999},null,{"$f":"ROUND(($Y$78*W59)+$Y$79,0)","v":3470},null,{"$f":"BQ192","v":-6},null,{"$f":"U59-Y59-AA59","v":708536},null,{"$f":"ROUND(U59/AC59,9)","v":1.0048889539999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"Feb",null,679000,null,0.64264736,null,3190,null,21,null,675789,null,1.0047514829999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"Mar",null,621000,null,0.53754692199999998,null,2731,null,5,null,618264,null,1.004425294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"Apr",null,599000,null,0.50013451200000003,null,2568,null,5,null,596427,null,1.0043140230000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"May",null,717000,null,0.71659123300000005,null,3514,null,4,null,713482,null,1.004930748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"Jun",null,787000,null,0.86334155300000004,null,4155,null,5,null,782840,null,1.0053139849999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"Jul",null,847000,null,1,null,4752,null,10,null,842238,null,1.0056539840000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"Aug",null,844000,null,0.99292871999999999,null,4721,null,6,null,839273,null,1.0056322559999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"Sep",null,816000,null,0.92814001499999998,null,4438,null,6,null,811556,null,1.0054759010000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"Oct",null,637000,null,0.56560344200000001,null,2854,null,7,null,634139,null,1.004511629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"Nov",null,557000,null,0.43245763599999998,null,2272,null,6,null,554722,null,1.004106561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"Dec",null,705000,null,0.69280563799999995,null,3410,null,4,null,701586,null,1.004866118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,{"$f":"SUM(U59:U70)","v":8521000},null,null,null,{"$f":"SUM(Y59:Y70)","v":42075},null,{"$f":"SUM(AA59:AA70)","v":73},null,{"$f":"SUM(AC59:AC70)","v":8478852}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"Peak Month:",null,{"$f":"E30","v":"Jul"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,{"$f":"C31","v":"Jul"},null,{"$f":"E31","v":847000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"   Transmission \"Variable\" Losses:",null,null,null,null,null,4370,null,"(d)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,"   Transmission \"Fixed\" Losses:",null,null,null,null,null,382,null,"(d)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"      Total",null,null,null,null,null,{"$f":"SUM(Y78:Y79)","v":4752}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(a) The square of the current month Kw divided by"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      the square of the peak month Kw."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b) Losses computed by applying ratios of demands squared (Col 2)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      times the \"variable\" losses and adding the \"fixed\" losses."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(c) Source: WPFR-16(7)(v) Page 37"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(d) Source: Transmission Planning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,{"$f":"I1","v":"Work Paper FR-16(7)(v) "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,{"$f":"I2","v":"Witness Responsible:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,{"$f":"I3","v":"James E. Ziolkowski"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,"Page 35"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEVELOPMENT OF FACTORS FOR KW DEMAND LOSSES & COMPANY USE",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO.",null,"DESCRIPTION",null,"SOURCE",null,"KW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Total Maximum System Demand",null,"WPFR-16(7)(v), Page 33",null,{"$f":"LARGE(E16:E27,1)","v":847000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+AG102","v":2},null,"Less:  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"     Coincident KW Demand (at delivery) for Transmission (Excluding RTP)",null,"WPFR-16(7)(v), Page 22",null,{"$f":"'WP FR-16(7)(v) TT - KW'!H25","v":26697}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"     Coincident KW Demand (at delivery) for Transmission RTP",null,"WPFR-16(7)(v), Page 23",null,{"$f":"'WP FR-16(7)(v) TT - KW'!H64","v":2282}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"      Transmission Demand Losses",null,"Transmission Planning",null,4800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"      Distribution Demand Losses",null,{"$f":"AK106","v":"Transmission Planning"},null,28400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"      Company Use Kw Demand at System Peak",null,"WPFR-16(7)(v), Page 37",null,{"$f":"VLOOKUP($E$30,'WP FR-16(7)(v) LossRatios'!BE192:BS203,11,FALSE)","v":180}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"       Interdepartmental KW Demand at System Peak",null,"WPFR-16(7)(v), Page 36",null,{"$f":"VLOOKUP($E$30,'WP FR-16(7)(v) LossRatios'!AQ157:BA168,11,FALSE)","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"   Total Distribution KW Demand",null,null,null,{"$f":"AM102-SUM(AM104:AM109)","v":784598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+AG111","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"Transmission Demand Losses",null,"Line 5",null,{"$f":"AM106","v":4800}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"Transmission Losses  - PJM",null,"Line 1 x0%",null,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,null,null,null,null,15,null,"Transmission Allocated Company Use",null,"WPFR-16(7)(v), Page 37",null,{"$f":"VLOOKUP($E$30,$BE$192:$BS$203,13,FALSE)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"   Total Transmission Losses & Company Use",null,null,null,{"$f":"SUM(AM114:AM116)","v":4810}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"Load on Transmission after Losses and Company Use",null,"Line 1 - Line 16",null,{"$f":"AM102-AM117","v":842190}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"Transmission Loss Factor (TLF) ",null,"Line 16 / Line 18",null,{"$f":"ROUND(AM117/AM119,9)","v":5.7112999999999999E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"Load on Transmission",null,"Line 20",null,{"$f":"AM119","v":842190}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"Transmission Demand",null,"Line 3 + Line 4",null,{"$f":"AM104+AM105","v":28979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,"Interdepartmental KW Demand at System Peak",null,"Line 8 ",null,{"$f":"AM109","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,"   Transmission and Interdepartmental Demand",null,null,null,{"$f":"SUM(AM125:AM126)","v":29022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"Distribution Demand Losses",null,"Line 6",null,{"$f":"AM107","v":28400}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,"Distribution Allocated Company Use",null,"WPFR-16(7)(v), Page 37",null,{"$f":"VLOOKUP($E$30,'WP FR-16(7)(v) LossRatios'!$BE$192:$BS$203,15,FALSE)","v":170}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,"   Total Distribution Losses & Company Use",null,null,null,{"$f":"SUM(AM129:AM130)","v":28570}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,"Load on Distribution",null,"Line 22 - L26 - L30",null,{"$f":"AM123-AM127-AM131","v":784598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"Distribution Loss Factor (DLF)",null,"Line 30 / Line 32",null,{"$f":"AM131/AM133","v":3.6413551908110908E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,"Total  Loss Factor",null,"(TLF + (TLF * DLF) + DLF)",null,{"$f":"ROUND(AM121+(AM121*AM135)+AM135,10)","v":4.2332820600000001E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I1","v":"Work Paper FR-16(7)(v) "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I2","v":"Witness Responsible:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I3","v":"James E. Ziolkowski"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,"Page 36"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIMATED MONTHLY COINCIDENT KW FOR INTERDEPARTMENTAL SALES",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COINCIDENT PEAK DEMAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COIN",null,"CP",null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," PEAK",null,"KW DMD."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERDEPT.",null,"AVERAGE",null,"LOAD",null,"AT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,"HRLY KW",null,"FACTOR",null,"DELIVERY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,null,null,"HOURS",null,"KWH(a)",null," (1) / (2)",null," (b)",null," (3) / (4)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO.",null,"MONTH",null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"  (5)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null," ",null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"C16","v":"Jan 2016"},null,{"$f":"'WP FR-16(7)(v) RS - KW'!C20","v":744},null,{"$f":"'WP FR-16(7)(v) KWH'!B$22","v":187678},null,{"$f":"IF(OR(AU157=0,AU157=\"\"),\"\",ROUND(AU157/AS157,0))","v":252},null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G58","v":0.65201100000000001},null,{"$f":"IF(OR(AW157=0,AW157=\"\"),\"\",ROUND(AW157/AY157,0))","v":386}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+AO157","v":2},null,"Feb",null,{"$f":"24*28","v":672},null,{"$f":"'WP FR-16(7)(v) KWH'!C$22","v":117804},null,175,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G59","v":0.65894200000000003},null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"Mar",null,{"$f":"'WP FR-16(7)(v) RS - KW'!C22","v":744},null,{"$f":"'WP FR-16(7)(v) KWH'!D$22","v":38633},null,52,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G60","v":0.59493099999999999},null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"Apr",null,{"$f":"'WP FR-16(7)(v) RS - KW'!C23","v":720},null,{"$f":"'WP FR-16(7)(v) KWH'!E$22","v":29738},null,41,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G61","v":0.76293699999999998},null,54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"May",null,{"$f":"'WP FR-16(7)(v) RS - KW'!C24","v":744},null,{"$f":"'WP FR-16(7)(v) KWH'!F$22","v":27038},null,36,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G62","v":0.73686000000000007},null,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"Jun",null,{"$f":"'WP FR-16(7)(v) RS - KW'!C25","v":720},null,{"$f":"'WP FR-16(7)(v) KWH'!G$22","v":27038},null,38,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G63","v":0.71407900000000002},null,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"Jul",null,{"$f":"'WP FR-16(7)(v) RS - KW'!C26","v":744},null,{"$f":"'WP FR-16(7)(v) KWH'!H$22","v":27038},null,36,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G64","v":0.83778263031},null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"Aug",null,{"$f":"'WP FR-16(7)(v) RS - KW'!C27","v":744},null,{"$f":"'WP FR-16(7)(v) KWH'!I$22","v":130239},null,175,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G65","v":0.78099541178999998},null,224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"Sep",null,{"$f":"'WP FR-16(7)(v) RS - KW'!C28","v":720},null,{"$f":"'WP FR-16(7)(v) KWH'!J$22","v":50049},null,70,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G66","v":0.83093971229999997},null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"Oct",null,{"$f":"'WP FR-16(7)(v) RS - KW'!C29","v":744},null,{"$f":"'WP FR-16(7)(v) KWH'!K$22","v":49225},null,66,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G67","v":0.76356752412999995},null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"Nov",null,{"$f":"'WP FR-16(7)(v) RS - KW'!C30","v":720},null,{"$f":"'WP FR-16(7)(v) KWH'!L$22","v":38447},null,53,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G68","v":0.65562579486999994},null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"Dec",null,{"$f":"'WP FR-16(7)(v) RS - KW'!C31","v":744},null,{"$f":"'WP FR-16(7)(v) KWH'!M$22","v":34154},null,46,null,{"$f":"'WP FR-16(7)(v) DS Sec - KW'!G69","v":0.75909415616000009},null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,{"$f":"SUM(AU157:AU168)","v":757081},null,{"$f":"SUM(AW157:AW168)","v":1040},null,null,null,{"$f":"SUM(BA157:BA168)","v":1474}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(a) WPFR-16(7)(v) Page 51"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b) WPFR-16(7)(v) Page 41",null,null,null,"Uses DS- Large Load Factors"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I1","v":"Work Paper FR-16(7)(v) "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I2","v":"Witness Responsible:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I3","v":"James E. Ziolkowski"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 37"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIMATED MONTHLY COINCIDENT KW FOR COMPANY USE",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COINCIDENT PEAK DEMAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COIN",null,"CP",null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," PEAK",null,"KW DMD."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO. USE",null,"AVERAGE",null,"LOAD",null,"AT",null,"    ALLOC ON FIRM SALES (c)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,"HRLY KW",null,"FACTOR",null,"DELIVERY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE",null,null,null,"HOURS",null,"KWH(a)",null," (1) / (2)",null," (b)",null," (3) / (4)",null,"TRANS.  @",null,"DIST.  @"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO.",null,"MONTH",null,"(1)",null,"(2)",null,"(3)",null,"(4)",null,"  (5)",null,{"$f":"BZ260","v":5.5268210415066125E-2},null,{"$f":"BZ261","v":0.94473178958493387}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," ",null," ",null," ",null," ",null,"    (6)",null,"    (7)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"AQ157","v":"Jan 2016"},null,{"$f":"AS157","v":744},null,{"$f":"'Input Data'!D72","v":-51739},null,{"$f":"ROUND(BI192/BG192,0)","v":-70},null,{"$f":"AY157","v":0.65201100000000001},null,{"$f":"ROUND(BK192/BM192,0)","v":-107},null,{"$f":"ROUND(BO192*$BQ$189,0)","v":-6},null,{"$f":"BO192-BQ192","v":-101}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+BC192","v":2},null,"Feb",null,672,null,{"$f":"'Input Data'!D73","v":166075},null,247,null,0.65894200000000003,null,375,null,21,null,354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"Mar",null,744,null,{"$f":"'Input Data'!D74","v":39608},null,53,null,0.59493099999999999,null,89,null,5,null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"Apr",null,720,null,{"$f":"'Input Data'!D75","v":47913},null,67,null,0.76293699999999998,null,88,null,5,null,83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"May",null,744,null,{"$f":"'Input Data'!D76","v":43046},null,58,null,0.73686000000000007,null,79,null,4,null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"Jun",null,720,null,{"$f":"'Input Data'!D77","v":43046},null,60,null,0.71407900000000002,null,84,null,5,null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"Jul",null,744,null,{"$f":"'Input Data'!D78","v":112515},null,151,null,0.83778263031,null,180,null,10,null,170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"Aug",null,744,null,{"$f":"'Input Data'!D79","v":65696},null,88,null,0.78099541178999998,null,113,null,6,null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"Sep",null,720,null,{"$f":"'Input Data'!D80","v":66842},null,93,null,0.83093971229999997,null,112,null,6,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"Oct",null,744,null,{"$f":"'Input Data'!D81","v":68393},null,92,null,0.76356752412999995,null,120,null,7,null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"Nov",null,720,null,{"$f":"'Input Data'!D82","v":48594},null,67,null,0.65562579486999994,null,102,null,6,null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"Dec",null,744,null,{"$f":"'Input Data'!D83","v":43895},null,59,null,0.75909415616000009,null,78,null,4,null,74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,{"$f":"SUM(BI192:BI203)","v":693884},null,null,null,null,null,{"$f":"SUM(BO192:BO203)","v":1313},null,{"$f":"SUM(BQ192:BQ203)","v":73},null,{"$f":"SUM(BS192:BS203)","v":1240}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(a) Extracted from Company Monthly Financial Statements.; total agrees to FERC Form1, p.401a, line 26."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b) WPFR-16(7)(v), Page 41."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(c) WPFR-16(7)(v), Page 38."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,{"$f":"I1","v":"Work Paper FR-16(7)(v) "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,{"$f":"I2","v":"Witness Responsible:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,{"$f":"I3","v":"James E. Ziolkowski"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,"Page 38"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEVELOPMENT OF FACTORS FOR KWH LOSSES & COMPANY USE",null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LINE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO.",null,"DESCRIPTION",null,"SOURCE",null,"KWH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Total kWh Available for Delivery",null,"FERC Form1 p.401a, line 20",null,{"$f":"'Input Data'!D87","v":4968739000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU221+1","v":2},null,"Less:  Sales to other Utilities",null,"FERC Form1 p.401a, line 24",null,{"$f":"'Input Data'!D88","v":573788000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"System Adjustment",null,"N/A",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"   Total Available for Firm Deliveries",null,"Lines 1 - 2 + 3",null,{"$f":"CA221-CA222+CA223","v":4394951000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"Transmission Losses",null,"Lines 33 + 34",null,{"$f":"CA253+CA254","v":12374000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"Allocated Company Use to Transmission",null,"Line 45",null,{"$f":"CA265","v":38349.726915647741}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"   Total Transmission Losses & Company Use",null,"Lines 6 + 7",null,{"$f":"SUM(CA226:CA227)","v":12412349.726915648}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"Load on Transmission System after Losses and Company use",null,"Line 4 - Line 8",null,{"$f":"CA224-CA228","v":4382538650.2730846}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"   Trans Loss Factor (TLF)  ",null,"Line 8 / Line 10",null,{"$f":"ROUND(CA228/CA230,10)","v":2.8322282000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"Total Firm Billed Sales (Billed and Unbilled)",null,"WPFR-16(7)(v), Page 9, col (3)",null,{"$f":"'WP FR-16(7)(v) kwh analysis'!F38","v":4099199111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,"Less Transmission Sales (Billed and Unbilled)",null,{"$f":"BY236","v":"WPFR-16(7)(v), Page 9, col (3)"},null,{"$f":"-CA260","v":-226555399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,"   Total Load on Distribution System",null,"Line 16 + Line 17",null,{"$f":"SUM(CA236:CA237)","v":3872643712}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"Distribution Losses",null,"Line 35",null,{"$f":"CA255","v":84458000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"Plus: Allocated Company Use",null,"Line 46",null,{"$f":"CA266","v":655534.27308435226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,"   Total Distribution Losses & Company Use",null,"Line 20 + 21",null,{"$f":"CA240+CA241","v":85113534.273084357}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"Distribution Loss Factor (DLF)",null,"Line 22 / Line 18",null,{"$f":"ROUND(CA242/CA238,10)","v":2.1978147399999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,"Total  Loss Factor",null,"(TLF + (TLF * DLF) + DLF)",null,{"$f":"ROUND(CA232+(CA232*CA244)+CA244,10)","v":2.4872622699999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU251+1","v":32},null,"Additional Detail on Company Losses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,"Transmission Losses - Duke Energy Kentucky",null,{"$f":"AK106","v":"Transmission Planning"},null,12374000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,"Transmission Losses - PJM",null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,"Distribution Losses",null,{"$f":"BY253","v":"Transmission Planning"},null,84458000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"    Total Company Losses",null,"Line 33 + 34 + 35",null,{"$f":"SUM(CA253:CA255)","v":96832000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,"Additional Detail on Allocation of Company Use",null,null,"Alloc %","KWH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"Firm Transmission Billed Sales",null,{"$f":"BY237","v":"WPFR-16(7)(v), Page 9, col (3)"},{"$f":"CA260/CA262","v":5.5268210415066125E-2},{"$f":"'WP FR-16(7)(v) kwh analysis'!F25+'WP FR-16(7)(v) kwh analysis'!F35","v":226555399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"Firm Distribution Billed Sales",null,{"$f":"BY260","v":"WPFR-16(7)(v), Page 9, col (3)"},{"$f":"CA261/CA262","v":0.94473178958493387},{"$f":"CA262-CA260","v":3872643712}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,"   Total Firm Billed Sales",null,null,{"$f":"SUM(BZ260:BZ261)","v":1},{"$f":"'WP FR-16(7)(v) kwh analysis'!F38","v":4099199111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,"Total Company Use",null,"WPFR-16(7)(v), Page 37",null,{"$f":"BI204","v":693884}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,"Allocated Company Use - Transmission",null,"Line 44 * Line 40 ",null,{"$f":"BZ260*CA264","v":38349.726915647741}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,"Allocated Company Use - Distribution",null,"Line 44 * Line 41 ",null,{"$f":"CA264*BZ261","v":655534.27308435226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) Load Res RS","index":52,"n_rows":554,"n_cols":25,"rows_kept":554,"cut":false,"hidden":false,"merged":[[10,55,10,57],[10,64,10,66],[10,67,10,69],[10,70,10,72],[10,25,10,27],[10,34,10,36],[10,37,10,39],[10,40,10,42],[10,139,10,141],[10,5,10,6],[10,7,10,8],[10,49,10,51],[10,52,10,54],[10,142,10,144],[10,145,10,147],[10,154,10,156],[10,157,10,159],[10,160,10,162],[10,109,10,111],[10,112,10,114],[10,115,10,117],[10,124,10,126],[10,127,10,129],[10,130,10,132],[10,79,10,81],[10,82,10,84],[10,85,10,87],[10,94,10,96],[10,97,10,99],[10,100,10,102],[10,229,10,231],[10,232,10,234],[10,235,10,237],[10,244,10,246],[10,247,10,249],[10,250,10,252],[10,199,10,201],[10,202,10,204],[10,205,10,207],[10,214,10,216],[10,217,10,219],[10,220,10,222],[10,169,10,171],[10,172,10,174],[10,175,10,177],[10,184,10,186],[10,187,10,189],[10,190,10,192],[10,319,10,321],[10,322,10,324],[10,325,10,327],[10,334,10,336],[10,337,10,339],[10,340,10,342],[10,289,10,291],[10,292,10,294],[10,295,10,297],[10,304,10,306],[10,307,10,309],[10,310,10,312],[10,259,10,261],[10,262,10,264],[10,265,10,267],[10,274,10,276],[10,277,10,279],[10,280,10,282],[10,409,10,411],[10,412,10,414],[10,415,10,417],[10,424,10,426],[10,427,10,429],[10,430,10,432],[10,379,10,381],[10,382,10,384],[10,385,10,387],[10,394,10,396],[10,397,10,399],[10,400,10,402],[10,349,10,351],[10,352,10,354],[10,355,10,357],[10,364,10,366],[10,367,10,369],[10,370,10,372],[10,499,10,501],[10,502,10,504],[10,505,10,507],[10,514,10,516],[10,517,10,519],[10,520,10,522],[10,469,10,471],[10,472,10,474],[10,475,10,477],[10,484,10,486],[10,487,10,489],[10,490,10,492],[10,439,10,441],[10,442,10,444],[10,445,10,447],[10,454,10,456],[10,457,10,459],[10,460,10,462],[10,589,10,591],[10,592,10,594],[10,595,10,597],[10,604,10,606],[10,607,10,609],[10,610,10,612],[10,559,10,561],[10,562,10,564],[10,565,10,567],[10,574,10,576],[10,577,10,579],[10,580,10,582],[10,529,10,531],[10,532,10,534],[10,535,10,537],[10,544,10,546],[10,547,10,549],[10,550,10,552],[10,679,10,681],[10,682,10,684],[10,685,10,687],[10,694,10,696],[10,697,10,699],[10,700,10,702],[10,649,10,651],[10,652,10,654],[10,655,10,657],[10,664,10,666],[10,667,10,669],[10,670,10,672],[10,619,10,621],[10,622,10,624],[10,625,10,627],[10,634,10,636],[10,637,10,639],[10,640,10,642],[10,769,10,771],[10,772,10,774],[10,775,10,777],[10,784,10,786],[10,787,10,789],[10,790,10,792],[10,739,10,741],[10,742,10,744],[10,745,10,747],[10,754,10,756],[10,757,10,759],[10,760,10,762],[10,709,10,711],[10,712,10,714],[10,715,10,717],[10,724,10,726],[10,727,10,729],[10,730,10,732],[10,859,10,861],[10,862,10,864],[10,865,10,867],[10,874,10,876],[10,877,10,879],[10,880,10,882],[10,829,10,831],[10,832,10,834],[10,835,10,837],[10,844,10,846],[10,847,10,849],[10,850,10,852],[10,799,10,801],[10,802,10,804],[10,805,10,807],[10,814,10,816],[10,817,10,819],[10,820,10,822],[10,949,10,951],[10,952,10,954],[10,955,10,957],[10,964,10,966],[10,967,10,969],[10,970,10,972],[10,919,10,921],[10,922,10,924],[10,925,10,927],[10,934,10,936],[10,937,10,939],[10,940,10,942],[10,889,10,891],[10,892,10,894],[10,895,10,897],[10,904,10,906],[10,907,10,909],[10,910,10,912],[10,1039,10,1041],[10,1042,10,1044],[10,1045,10,1047],[10,1054,10,1056],[10,1057,10,1059],[10,1060,10,1062],[10,1009,10,1011],[10,1012,10,1014],[10,1015,10,1017],[10,1024,10,1026],[10,1027,10,1029],[10,1030,10,1032],[10,979,10,981],[10,982,10,984],[10,985,10,987],[10,994,10,996],[10,997,10,999],[10,1000,10,1002],[10,1129,10,1131],[10,1132,10,1134],[10,1135,10,1137],[10,1144,10,1146],[10,1147,10,1149],[10,1150,10,1152],[10,1099,10,1101],[10,1102,10,1104],[10,1105,10,1107],[10,1114,10,1116],[10,1117,10,1119],[10,1120,10,1122],[10,1069,10,1071],[10,1072,10,1074],[10,1075,10,1077],[10,1084,10,1086],[10,1087,10,1089],[10,1090,10,1092],[10,1219,10,1221],[10,1222,10,1224],[10,1225,10,1227],[10,1234,10,1236],[10,1237,10,1239],[10,1240,10,1242],[10,1189,10,1191],[10,1192,10,1194],[10,1195,10,1197],[10,1204,10,1206],[10,1207,10,1209],[10,1210,10,1212],[10,1159,10,1161],[10,1162,10,1164],[10,1165,10,1167],[10,1174,10,1176],[10,1177,10,1179],[10,1180,10,1182],[10,1309,10,1311],[10,1312,10,1314],[10,1315,10,1317],[10,1324,10,1326],[10,1327,10,1329],[10,1330,10,1332],[10,1279,10,1281],[10,1282,10,1284],[10,1285,10,1287],[10,1294,10,1296],[10,1297,10,1299],[10,1300,10,1302],[10,1249,10,1251],[10,1252,10,1254],[10,1255,10,1257],[10,1264,10,1266],[10,1267,10,1269],[10,1270,10,1272],[10,1399,10,1401],[10,1402,10,1404],[10,1405,10,1407],[10,1414,10,1416],[10,1417,10,1419],[10,1420,10,1422],[10,1369,10,1371],[10,1372,10,1374],[10,1375,10,1377],[10,1384,10,1386],[10,1387,10,1389],[10,1390,10,1392],[10,1339,10,1341],[10,1342,10,1344],[10,1345,10,1347],[10,1354,10,1356],[10,1357,10,1359],[10,1360,10,1362],[10,1489,10,1491],[10,1492,10,1494],[10,1495,10,1497],[10,1504,10,1506],[10,1507,10,1509],[10,1510,10,1512],[10,1459,10,1461],[10,1462,10,1464],[10,1465,10,1467],[10,1474,10,1476],[10,1477,10,1479],[10,1480,10,1482],[10,1429,10,1431],[10,1432,10,1434],[10,1435,10,1437],[10,1444,10,1446],[10,1447,10,1449],[10,1450,10,1452],[10,1579,10,1581],[10,1582,10,1584],[10,1585,10,1587],[10,1594,10,1596],[10,1597,10,1599],[10,1600,10,1602],[10,1549,10,1551],[10,1552,10,1554],[10,1555,10,1557],[10,1564,10,1566],[10,1567,10,1569],[10,1570,10,1572],[10,1519,10,1521],[10,1522,10,1524],[10,1525,10,1527],[10,1534,10,1536],[10,1537,10,1539],[10,1540,10,1542],[10,1669,10,1671],[10,1672,10,1674],[10,1675,10,1677],[10,1684,10,1686],[10,1687,10,1689],[10,1690,10,1692],[10,1639,10,1641],[10,1642,10,1644],[10,1645,10,1647],[10,1654,10,1656],[10,1657,10,1659],[10,1660,10,1662],[10,1609,10,1611],[10,1612,10,1614],[10,1615,10,1617],[10,1624,10,1626],[10,1627,10,1629],[10,1630,10,1632],[10,1759,10,1761],[10,1762,10,1764],[10,1765,10,1767],[10,1774,10,1776],[10,1777,10,1779],[10,1780,10,1782],[10,1729,10,1731],[10,1732,10,1734],[10,1735,10,1737],[10,1744,10,1746],[10,1747,10,1749],[10,1750,10,1752],[10,1699,10,1701],[10,1702,10,1704],[10,1705,10,1707],[10,1714,10,1716],[10,1717,10,1719],[10,1720,10,1722],[10,1849,10,1851],[10,1852,10,1854],[10,1855,10,1857],[10,1864,10,1866],[10,1867,10,1869],[10,1870,10,1872],[10,1819,10,1821],[10,1822,10,1824],[10,1825,10,1827],[10,1834,10,1836],[10,1837,10,1839],[10,1840,10,1842],[10,1789,10,1791],[10,1792,10,1794],[10,1795,10,1797],[10,1804,10,1806],[10,1807,10,1809],[10,1810,10,1812],[10,1939,10,1941],[10,1942,10,1944],[10,1945,10,1947],[10,1954,10,1956],[10,1957,10,1959],[10,1960,10,1962],[10,1909,10,1911],[10,1912,10,1914],[10,1915,10,1917],[10,1924,10,1926],[10,1927,10,1929],[10,1930,10,1932],[10,1879,10,1881],[10,1882,10,1884],[10,1885,10,1887],[10,1894,10,1896],[10,1897,10,1899],[10,1900,10,1902],[10,2029,10,2031],[10,2032,10,2034],[10,2035,10,2037],[10,2044,10,2046],[10,2047,10,2049],[10,2050,10,2052],[10,1999,10,2001],[10,2002,10,2004],[10,2005,10,2007],[10,2014,10,2016],[10,2017,10,2019],[10,2020,10,2022],[10,1969,10,1971],[10,1972,10,1974],[10,1975,10,1977],[10,1984,10,1986],[10,1987,10,1989],[10,1990,10,1992],[10,2119,10,2121],[10,2122,10,2124],[10,2125,10,2127],[10,2134,10,2136],[10,2137,10,2139],[10,2140,10,2142],[10,2089,10,2091],[10,2092,10,2094],[10,2095,10,2097],[10,2104,10,2106],[10,2107,10,2109],[10,2110,10,2112],[10,2059,10,2061],[10,2062,10,2064],[10,2065,10,2067],[10,2074,10,2076],[10,2077,10,2079],[10,2080,10,2082],[10,2209,10,2211],[10,2212,10,2214],[10,2215,10,2217],[10,2224,10,2226],[10,2227,10,2229],[10,2230,10,2232],[10,2179,10,2181],[10,2182,10,2184],[10,2185,10,2187],[10,2194,10,2196],[10,2197,10,2199],[10,2200,10,2202],[10,2149,10,2151],[10,2152,10,2154],[10,2155,10,2157],[10,2164,10,2166],[10,2167,10,2169],[10,2170,10,2172],[10,2299,10,2301],[10,2302,10,2304],[10,2305,10,2307],[10,2314,10,2316],[10,2317,10,2319],[10,2320,10,2322],[10,2269,10,2271],[10,2272,10,2274],[10,2275,10,2277],[10,2284,10,2286],[10,2287,10,2289],[10,2290,10,2292],[10,2239,10,2241],[10,2242,10,2244],[10,2245,10,2247],[10,2254,10,2256],[10,2257,10,2259],[10,2260,10,2262],[10,2389,10,2391],[10,2392,10,2394],[10,2395,10,2397],[10,2404,10,2406],[10,2407,10,2409],[10,2410,10,2412],[10,2359,10,2361],[10,2362,10,2364],[10,2365,10,2367],[10,2374,10,2376],[10,2377,10,2379],[10,2380,10,2382],[10,2329,10,2331],[10,2332,10,2334],[10,2335,10,2337],[10,2344,10,2346],[10,2347,10,2349],[10,2350,10,2352],[10,2479,10,2481],[10,2482,10,2484],[10,2485,10,2487],[10,2494,10,2496],[10,2497,10,2499],[10,2500,10,2502],[10,2449,10,2451],[10,2452,10,2454],[10,2455,10,2457],[10,2464,10,2466],[10,2467,10,2469],[10,2470,10,2472],[10,2419,10,2421],[10,2422,10,2424],[10,2425,10,2427],[10,2434,10,2436],[10,2437,10,2439],[10,2440,10,2442],[10,2569,10,2571],[10,2572,10,2574],[10,2575,10,2577],[10,2584,10,2586],[10,2587,10,2589],[10,2590,10,2592],[10,2539,10,2541],[10,2542,10,2544],[10,2545,10,2547],[10,2554,10,2556],[10,2557,10,2559],[10,2560,10,2562],[10,2509,10,2511],[10,2512,10,2514],[10,2515,10,2517],[10,2524,10,2526],[10,2527,10,2529],[10,2530,10,2532],[10,2659,10,2661],[10,2662,10,2664],[10,2665,10,2667],[10,2674,10,2676],[10,2677,10,2679],[10,2680,10,2682],[10,2629,10,2631],[10,2632,10,2634],[10,2635,10,2637],[10,2644,10,2646],[10,2647,10,2649],[10,2650,10,2652],[10,2599,10,2601],[10,2602,10,2604],[10,2605,10,2607],[10,2614,10,2616],[10,2617,10,2619],[10,2620,10,2622],[10,2749,10,2751],[10,2752,10,2754],[10,2755,10,2757],[10,2764,10,2766],[10,2767,10,2769],[10,2770,10,2772],[10,2719,10,2721],[10,2722,10,2724],[10,2725,10,2727],[10,2734,10,2736],[10,2737,10,2739],[10,2740,10,2742],[10,2689,10,2691],[10,2692,10,2694],[10,2695,10,2697],[10,2704,10,2706],[10,2707,10,2709],[10,2710,10,2712],[10,2839,10,2841],[10,2842,10,2844],[10,2845,10,2847],[10,2854,10,2856],[10,2857,10,2859],[10,2860,10,2862],[10,2809,10,2811],[10,2812,10,2814],[10,2815,10,2817],[10,2824,10,2826],[10,2827,10,2829],[10,2830,10,2832],[10,2779,10,2781],[10,2782,10,2784],[10,2785,10,2787],[10,2794,10,2796],[10,2797,10,2799],[10,2800,10,2802],[10,2929,10,2931],[10,2932,10,2934],[10,2935,10,2937],[10,2944,10,2946],[10,2947,10,2949],[10,2950,10,2952],[10,2899,10,2901],[10,2902,10,2904],[10,2905,10,2907],[10,2914,10,2916],[10,2917,10,2919],[10,2920,10,2922],[10,2869,10,2871],[10,2872,10,2874],[10,2875,10,2877],[10,2884,10,2886],[10,2887,10,2889],[10,2890,10,2892],[10,3019,10,3021],[10,3022,10,3024],[10,3025,10,3027],[10,3034,10,3036],[10,3037,10,3039],[10,3040,10,3042],[10,2989,10,2991],[10,2992,10,2994],[10,2995,10,2997],[10,3004,10,3006],[10,3007,10,3009],[10,3010,10,3012],[10,2959,10,2961],[10,2962,10,2964],[10,2965,10,2967],[10,2974,10,2976],[10,2977,10,2979],[10,2980,10,2982],[10,3109,10,3111],[10,3112,10,3114],[10,3115,10,3117],[10,3124,10,3126],[10,3127,10,3129],[10,3130,10,3132],[10,3079,10,3081],[10,3082,10,3084],[10,3085,10,3087],[10,3094,10,3096],[10,3097,10,3099],[10,3100,10,3102],[10,3049,10,3051],[10,3052,10,3054],[10,3055,10,3057],[10,3064,10,3066],[10,3067,10,3069],[10,3070,10,3072],[10,3199,10,3201],[10,3202,10,3204],[10,3205,10,3207],[10,3214,10,3216],[10,3217,10,3219],[10,3220,10,3222],[10,3169,10,3171],[10,3172,10,3174],[10,3175,10,3177],[10,3184,10,3186],[10,3187,10,3189],[10,3190,10,3192],[10,3139,10,3141],[10,3142,10,3144],[10,3145,10,3147],[10,3154,10,3156],[10,3157,10,3159],[10,3160,10,3162],[10,3289,10,3291],[10,3292,10,3294],[10,3295,10,3297],[10,3304,10,3306],[10,3307,10,3309],[10,3310,10,3312],[10,3259,10,3261],[10,3262,10,3264],[10,3265,10,3267],[10,3274,10,3276],[10,3277,10,3279],[10,3280,10,3282],[10,3229,10,3231],[10,3232,10,3234],[10,3235,10,3237],[10,3244,10,3246],[10,3247,10,3249],[10,3250,10,3252],[10,3379,10,3381],[10,3382,10,3384],[10,3385,10,3387],[10,3394,10,3396],[10,3397,10,3399],[10,3400,10,3402],[10,3349,10,3351],[10,3352,10,3354],[10,3355,10,3357],[10,3364,10,3366],[10,3367,10,3369],[10,3370,10,3372],[10,3319,10,3321],[10,3322,10,3324],[10,3325,10,3327],[10,3334,10,3336],[10,3337,10,3339],[10,3340,10,3342],[10,3469,10,3471],[10,3472,10,3474],[10,3475,10,3477],[10,3484,10,3486],[10,3487,10,3489],[10,3490,10,3492],[10,3439,10,3441],[10,3442,10,3444],[10,3445,10,3447],[10,3454,10,3456],[10,3457,10,3459],[10,3460,10,3462],[10,3409,10,3411],[10,3412,10,3414],[10,3415,10,3417],[10,3424,10,3426],[10,3427,10,3429],[10,3430,10,3432],[10,3559,10,3561],[10,3562,10,3564],[10,3565,10,3567],[10,3574,10,3576],[10,3577,10,3579],[10,3580,10,3582],[10,3529,10,3531],[10,3532,10,3534],[10,3535,10,3537],[10,3544,10,3546],[10,3547,10,3549],[10,3550,10,3552],[10,3499,10,3501],[10,3502,10,3504],[10,3505,10,3507],[10,3514,10,3516],[10,3517,10,3519],[10,3520,10,3522],[10,3649,10,3651],[10,3652,10,3654],[10,3655,10,3657],[10,3664,10,3666],[10,3667,10,3669],[10,3670,10,3672],[10,3619,10,3621],[10,3622,10,3624],[10,3625,10,3627],[10,3634,10,3636],[10,3637,10,3639],[10,3640,10,3642],[10,3589,10,3591],[10,3592,10,3594],[10,3595,10,3597],[10,3604,10,3606],[10,3607,10,3609],[10,3610,10,3612],[10,3739,10,3741],[10,3742,10,3744],[10,3745,10,3747],[10,3754,10,3756],[10,3757,10,3759],[10,3760,10,3762],[10,3709,10,3711],[10,3712,10,3714],[10,3715,10,3717],[10,3724,10,3726],[10,3727,10,3729],[10,3730,10,3732],[10,3679,10,3681],[10,3682,10,3684],[10,3685,10,3687],[10,3694,10,3696],[10,3697,10,3699],[10,3700,10,3702],[10,3829,10,3831],[10,3832,10,3834],[10,3835,10,3837],[10,3844,10,3846],[10,3847,10,3849],[10,3850,10,3852],[10,3799,10,3801],[10,3802,10,3804],[10,3805,10,3807],[10,3814,10,3816],[10,3817,10,3819],[10,3820,10,3822],[10,3769,10,3771],[10,3772,10,3774],[10,3775,10,3777],[10,3784,10,3786],[10,3787,10,3789],[10,3790,10,3792],[10,3919,10,3921],[10,3922,10,3924],[10,3925,10,3927],[10,3934,10,3936],[10,3937,10,3939],[10,3940,10,3942],[10,3889,10,3891],[10,3892,10,3894],[10,3895,10,3897],[10,3904,10,3906],[10,3907,10,3909],[10,3910,10,3912],[10,3859,10,3861],[10,3862,10,3864],[10,3865,10,3867],[10,3874,10,3876],[10,3877,10,3879],[10,3880,10,3882],[10,4009,10,4011],[10,4012,10,4014],[10,4015,10,4017],[10,4024,10,4026],[10,4027,10,4029],[10,4030,10,4032],[10,3979,10,3981],[10,3982,10,3984],[10,3985,10,3987],[10,3994,10,3996],[10,3997,10,3999],[10,4000,10,4002],[10,3949,10,3951],[10,3952,10,3954],[10,3955,10,3957],[10,3964,10,3966],[10,3967,10,3969],[10,3970,10,3972],[10,4099,10,4101],[10,4102,10,4104],[10,4105,10,4107],[10,4114,10,4116],[10,4117,10,4119],[10,4120,10,4122],[10,4069,10,4071],[10,4072,10,4074],[10,4075,10,4077],[10,4084,10,4086],[10,4087,10,4089],[10,4090,10,4092],[10,4039,10,4041],[10,4042,10,4044],[10,4045,10,4047],[10,4054,10,4056],[10,4057,10,4059],[10,4060,10,4062],[10,4189,10,4191],[10,4192,10,4194],[10,4195,10,4197],[10,4204,10,4206],[10,4207,10,4209],[10,4210,10,4212],[10,4159,10,4161],[10,4162,10,4164],[10,4165,10,4167],[10,4174,10,4176],[10,4177,10,4179],[10,4180,10,4182],[10,4129,10,4131],[10,4132,10,4134],[10,4135,10,4137],[10,4144,10,4146],[10,4147,10,4149],[10,4150,10,4152],[10,4279,10,4281],[10,4282,10,4284],[10,4285,10,4287],[10,4294,10,4296],[10,4297,10,4299],[10,4300,10,4302],[10,4249,10,4251],[10,4252,10,4254],[10,4255,10,4257],[10,4264,10,4266],[10,4267,10,4269],[10,4270,10,4272],[10,4219,10,4221],[10,4222,10,4224],[10,4225,10,4227],[10,4234,10,4236],[10,4237,10,4239],[10,4240,10,4242],[10,4369,10,4371],[10,4372,10,4374],[10,4375,10,4377],[10,4384,10,4386],[10,4387,10,4389],[10,4390,10,4392],[10,4339,10,4341],[10,4342,10,4344],[10,4345,10,4347],[10,4354,10,4356],[10,4357,10,4359],[10,4360,10,4362],[10,4309,10,4311],[10,4312,10,4314],[10,4315,10,4317],[10,4324,10,4326],[10,4327,10,4329],[10,4330,10,4332],[10,4459,10,4461],[10,4462,10,4464],[10,4465,10,4467],[10,4474,10,4476],[10,4477,10,4479],[10,4480,10,4482],[10,4429,10,4431],[10,4432,10,4434],[10,4435,10,4437],[10,4444,10,4446],[10,4447,10,4449],[10,4450,10,4452],[10,4399,10,4401],[10,4402,10,4404],[10,4405,10,4407],[10,4414,10,4416],[10,4417,10,4419],[10,4420,10,4422],[10,4549,10,4551],[10,4552,10,4554],[10,4555,10,4557],[10,4564,10,4566],[10,4567,10,4569],[10,4570,10,4572],[10,4519,10,4521],[10,4522,10,4524],[10,4525,10,4527],[10,4534,10,4536],[10,4537,10,4539],[10,4540,10,4542],[10,4489,10,4491],[10,4492,10,4494],[10,4495,10,4497],[10,4504,10,4506],[10,4507,10,4509],[10,4510,10,4512],[10,4639,10,4641],[10,4642,10,4644],[10,4645,10,4647],[10,4654,10,4656],[10,4657,10,4659],[10,4660,10,4662],[10,4609,10,4611],[10,4612,10,4614],[10,4615,10,4617],[10,4624,10,4626],[10,4627,10,4629],[10,4630,10,4632],[10,4579,10,4581],[10,4582,10,4584],[10,4585,10,4587],[10,4594,10,4596],[10,4597,10,4599],[10,4600,10,4602],[10,4729,10,4731],[10,4732,10,4734],[10,4735,10,4737],[10,4744,10,4746],[10,4747,10,4749],[10,4750,10,4752],[10,4699,10,4701],[10,4702,10,4704],[10,4705,10,4707],[10,4714,10,4716],[10,4717,10,4719],[10,4720,10,4722],[10,4669,10,4671],[10,4672,10,4674],[10,4675,10,4677],[10,4684,10,4686],[10,4687,10,4689],[10,4690,10,4692],[10,4819,10,4821],[10,4822,10,4824],[10,4825,10,4827],[10,4834,10,4836],[10,4837,10,4839],[10,4840,10,4842],[10,4789,10,4791],[10,4792,10,4794],[10,4795,10,4797],[10,4804,10,4806],[10,4807,10,4809],[10,4810,10,4812],[10,4759,10,4761],[10,4762,10,4764],[10,4765,10,4767],[10,4774,10,4776],[10,4777,10,4779],[10,4780,10,4782],[10,4909,10,4911],[10,4912,10,4914],[10,4915,10,4917],[10,4924,10,4926],[10,4927,10,4929],[10,4930,10,4932],[10,4879,10,4881],[10,4882,10,4884],[10,4885,10,4887],[10,4894,10,4896],[10,4897,10,4899],[10,4900,10,4902],[10,4849,10,4851],[10,4852,10,4854],[10,4855,10,4857],[10,4864,10,4866],[10,4867,10,4869],[10,4870,10,4872],[10,4999,10,5001],[10,5002,10,5004],[10,5005,10,5007],[10,5014,10,5016],[10,5017,10,5019],[10,5020,10,5022],[10,4969,10,4971],[10,4972,10,4974],[10,4975,10,4977],[10,4984,10,4986],[10,4987,10,4989],[10,4990,10,4992],[10,4939,10,4941],[10,4942,10,4944],[10,4945,10,4947],[10,4954,10,4956]],"merged_total":3255,"flags":["merged_cut"]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,"Page 39"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["MONTHLY STATISTICS"]
["RESIDENTIAL - RS RATE GROUP"]
["JANUARY THROUGH DECEMBER, 2016",null,null,null,null,null,null,null,null,null,null,null,null,"KWH","HOURS","KWH/HR","NCD",null,"GROUP ",null,"SYSTEM",null,"DIFFERENCE"]
[]
[null,"NUMBER OF CUSTOMERS",null,"SAMPLE AVG. USAGE","AVERAGE NCP","GROUP COINCIDENT DEMAND",null,"SYSTEM COINCIDENT DEMAND",null,"NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR",null,null,null,null,"AVERAGE KW * POPULATION","LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR"]
["DATE","OBSERVED","POPULATION","KWH","KW","KW","DATE-TIME","KW","DATE-TIME"]
[]
[]
["January",157,125786,1117.2411999999999,5.6714000000000002,2.4428999999999998,"01/18/16-20:00",2.4428999999999998,"01/18/16-20:00",26.477699999999999,61.471200000000003,61.471200000000003,null,{"$f":"C15*D15","v":140533301.58319998},744,{"$f":"N15/O15","v":188888.84621397845},{"$f":"C15*E15","v":713382.72039999999},{"$f":"ROUND(P15/Q15*100,2)","v":26.48},{"$f":"C15*F15","v":307282.61939999997},{"$f":"ROUND(P15/S15*100,3)","v":61.470999999999997},{"$f":"C15*H15","v":307282.61939999997},{"$f":"ROUND(P15/U15*100,3)","v":61.470999999999997},{"$f":"J15-R15","v":-2.3000000000017451E-3},{"$f":"K15-T15","v":2.0000000000663931E-4},{"$f":"L15-V15","v":2.0000000000663931E-4}]
[]
["February",155,126055.04644315326,979.63440000000003,5.9093,2.5472000000000001,"02/14/16-20:00",2.294,"02/10/16-20:00",23.818899999999999,55.2575,61.356099999999998,null,{"$f":"C17*D17","v":123487859.78931057},672,{"$f":"N17/O17","v":183761.69611504549},{"$f":"C17*E17","v":744897.08594652556},{"$f":"ROUND(P17/Q17*100,2)","v":24.67},{"$f":"C17*F17","v":321087.4143},{"$f":"ROUND(P17/S17*100,3)","v":57.231000000000002},{"$f":"C17*H17","v":289170.27654059359},{"$f":"ROUND(P17/U17*100,3)","v":63.548000000000002},{"$f":"J17-R17","v":-0.85110000000000241},{"$f":"K17-T17","v":-1.9735000000000014},{"$f":"L17-V17","v":-2.191900000000004}]
[]
["March",157,126047,804.91129999999998,5.6139999999999999,1.9932000000000001,"03/03/16-21:00",1.9004000000000001,"03/03/16-20:00",19.270800000000001,54.2791,56.929000000000002,null,{"$f":"C19*D19","v":101456654.6311},744,{"$f":"N19/O19","v":136366.4712783602},{"$f":"C19*E19","v":707627.85800000001},{"$f":"ROUND(P19/Q19*100,2)","v":19.27},{"$f":"C19*F19","v":251236.88040000002},{"$f":"ROUND(P19/S19*100,3)","v":54.277999999999999},{"$f":"C19*H19","v":239539.7188},{"$f":"ROUND(P19/U19*100,3)","v":56.929000000000002},{"$f":"J19-R19","v":8.0000000000168825E-4},{"$f":"K19-T19","v":1.1000000000009891E-3},{"$f":"L19-V19","v":0}]
[]
["April",157,125984,697.0258,5.2351000000000001,1.6243000000000001,"04/09/16-10:00",1.2686999999999999,"04/26/16-16:00",18.4922,59.6,76.307100000000005,null,{"$f":"C21*D21","v":87814098.387199998},720,{"$f":"N21/O21","v":121964.02553777778},{"$f":"C21*E21","v":659538.83840000001},{"$f":"ROUND(P21/Q21*100,2)","v":18.489999999999998},{"$f":"C21*F21","v":204635.8112},{"$f":"ROUND(P21/S21*100,3)","v":59.600999999999999},{"$f":"C21*H21","v":159835.9008},{"$f":"ROUND(P21/U21*100,3)","v":76.305999999999997},{"$f":"J21-R21","v":2.2000000000019782E-3},{"$f":"K21-T21","v":-9.9999999999766942E-4},{"$f":"L21-V21","v":1.1000000000080945E-3}]
[]
["May",157,126000,804.80229999999995,5.7632000000000003,2.6785999999999999,"05/30/16-19:00",2.3050000000000002,"05/31/16-16:00",18.769600000000001,40.383400000000002,46.929900000000004,null,{"$f":"C23*D23","v":101405089.8},744,{"$f":"N23/O23","v":136297.16370967741},{"$f":"C23*E23","v":726163.20000000007},{"$f":"ROUND(P23/Q23*100,2)","v":18.77},{"$f":"C23*F23","v":337503.6},{"$f":"ROUND(P23/S23*100,3)","v":40.384},{"$f":"C23*H23","v":290430},{"$f":"ROUND(P23/U23*100,3)","v":46.929000000000002},{"$f":"J23-R23","v":-3.9999999999906777E-4},{"$f":"K23-T23","v":-5.9999999999860165E-4},{"$f":"L23-V23","v":9.0000000000145519E-4}]
[]
["June",142,126064,1074.9898000000001,5.4458000000000002,2.7923,"06/26/16-19:00",2.6469,"06/20/16-17:00",27.4162,53.469499999999996,56.4069,null,{"$f":"C25*D25","v":135517514.14720002},720,{"$f":"N25/O25","v":188218.76964888891},{"$f":"C25*E25","v":686519.33120000002},{"$f":"ROUND(P25/Q25*100,2)","v":27.42},{"$f":"C25*F25","v":352008.50719999999},{"$f":"ROUND(P25/S25*100,3)","v":53.47},{"$f":"C25*H25","v":333678.80160000001},{"$f":"ROUND(P25/U25*100,3)","v":56.406999999999996},{"$f":"J25-R25","v":-3.8000000000018019E-3},{"$f":"K25-T25","v":-5.0000000000238742E-4},{"$f":"L25-V25","v":-9.9999999996214228E-5}]
[]
["July",142,126219.00001695615,1249.266578104,5.6174143860000001,3.1050677229999999,"07/24/16-17:00",2.3698739610000001,"07/25/16-14:00",29.891363345999999,54.076815525999997,70.852786803000001,null,{"$f":"C27*D27","v":157681178.24289152},744,{"$f":"N27/O27","v":211937.06753076817},{"$f":"C27*E27","v":709024.42648178374},{"$f":"ROUND(P27/Q27*100,2)","v":29.89},{"$f":"C27*F27","v":391918.542981987},{"$f":"ROUND(P27/S27*100,3)","v":54.076999999999998},{"$f":"C27*H27","v":299123.12152364297},{"$f":"ROUND(P27/U27*100,3)","v":70.852999999999994},{"$f":"J27-R27","v":1.3633459999979891E-3},{"$f":"K27-T27","v":-1.8447400000098924E-4},{"$f":"L27-V27","v":-2.1319699999367003E-4}]
[]
["August",153,126396.00001513344,1241.26281492,5.5917250779999996,2.8049165619999998,"08/11/16-19:00",2.4252826660000002,"08/11/16-15:00",29.836302306,59.479986711999999,68.790496946999994,null,{"$f":"C29*D29","v":156890654.77341288},744,{"$f":"N29/O29","v":210874.53598577},{"$f":"C29*E29","v":706771.68304350995},{"$f":"ROUND(P29/Q29*100,2)","v":29.84},{"$f":"C29*F29","v":354530.23381300003},{"$f":"ROUND(P29/S29*100,3)","v":59.48},{"$f":"C29*H29","v":306546.0278884389},{"$f":"ROUND(P29/U29*100,3)","v":68.790000000000006},{"$f":"J29-R29","v":-3.6976939999995295E-3},{"$f":"K29-T29","v":-1.3287999998112809E-5},{"$f":"L29-V29","v":4.9694699998781289E-4}]
[]
["September",157,126628.00001909003,1004.458606415,5.61757171,2.7811891040000001,"09/07/16-20:00",2.3240133439999999,"09/07/16-15:00",24.834242796000002,50.161328318000002,60.028975361999997,null,{"$f":"C31*D31","v":127192584.43229376},720,{"$f":"N31/O31","v":176656.36726707467},{"$f":"C31*E31","v":711341.87060111959},{"$f":"ROUND(P31/Q31*100,2)","v":24.83},{"$f":"C31*F31","v":352176.41391440498},{"$f":"ROUND(P31/S31*100,3)","v":50.161000000000001},{"$f":"C31*H31","v":294285.16176839749},{"$f":"ROUND(P31/U31*100,3)","v":60.029000000000003},{"$f":"J31-R31","v":4.2427960000033238E-3},{"$f":"K31-T31","v":3.2831800000110434E-4},{"$f":"L31-V31","v":-2.4638000006405036E-5}]
[]
["October",161,126754.0000093784,752.122039685,5.4179037660000002,2.0700786189999998,"10/17/16-19:00",1.749941414,"10/06/16-16:00",18.658816465000001,48.834701766999999,57.768603681000002,null,{"$f":"C33*D33","v":95334477.025286198},744,{"$f":"N33/O33","v":128137.73793721263},{"$f":"C33*E33","v":686740.9740063753},{"$f":"ROUND(P33/Q33*100,2)","v":18.66},{"$f":"C33*F33","v":262390.74529214},{"$f":"ROUND(P33/S33*100,3)","v":48.835000000000001},{"$f":"C33*H33","v":221812.07400656765},{"$f":"ROUND(P33/U33*100,3)","v":57.768999999999998},{"$f":"J33-R33","v":-1.1835349999991251E-3},{"$f":"K33-T33","v":-2.9823300000231256E-4},{"$f":"L33-V33","v":-3.9631899999648112E-4}]
[]
["November",161,126930.99999901481,842.52465573300003,5.8349654639999997,2.0097223259999999,"11/19/16-18:00",1.8279745439999999,"11/22/16-08:00",20.054499723999999,58.225612456,64.014738989999998,null,{"$f":"C35*D35","v":106942497.07601538},720,{"$f":"N35/O35","v":148531.24593891026},{"$f":"C35*E35","v":740638.00130523543},{"$f":"ROUND(P35/Q35*100,2)","v":20.05},{"$f":"C35*F35","v":255096.06455952601},{"$f":"ROUND(P35/S35*100,3)","v":58.225999999999999},{"$f":"C35*H35","v":232026.63684266308},{"$f":"ROUND(P35/U35*100,3)","v":64.015000000000001},{"$f":"J35-R35","v":4.4997239999986505E-3},{"$f":"K35-T35","v":-3.8754399999874067E-4},{"$f":"L35-V35","v":-2.6101000000267049E-4}]
[]
["December",161,127221.00000986077,1105.120997474,5.8932136919999998,2.5289056570000001,"12/15/16-19:00",2.176466263,"12/15/16-08:00",25.204884168,58.735986474999997,68.247218438999994,null,{"$f":"C37*D37","v":140594598.4305371},744,{"$f":"N37/O37","v":188971.23444964664},{"$f":"C37*E37","v":749740.53916804364},{"$f":"ROUND(P37/Q37*100,2)","v":25.2},{"$f":"C37*F37","v":321729.90661413397},{"$f":"ROUND(P37/S37*100,3)","v":58.735999999999997},{"$f":"C37*H37","v":276892.21446658461},{"$f":"ROUND(P37/U37*100,3)","v":68.247},{"$f":"J37-R37","v":4.8841680000002441E-3},{"$f":"K37-T37","v":-1.3524999999958709E-5},{"$f":"L37-V37","v":2.1843899999396399E-4}]
[]
[]
["Note:  All hours are in EST"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) LoadRes DS","index":53,"n_rows":554,"n_cols":25,"rows_kept":554,"cut":false,"hidden":false,"merged":[[10,33,10,35],[10,36,10,38],[10,39,10,41],[10,5,10,6],[10,7,10,8],[10,108,10,110],[10,111,10,113],[10,114,10,116],[10,123,10,125],[10,126,10,128],[10,129,10,131],[10,78,10,80],[10,81,10,83],[10,84,10,86],[10,93,10,95],[10,96,10,98],[10,99,10,101],[10,48,10,50],[10,51,10,53],[10,54,10,56],[10,63,10,65],[10,66,10,68],[10,69,10,71],[10,198,10,200],[10,201,10,203],[10,204,10,206],[10,213,10,215],[10,216,10,218],[10,219,10,221],[10,168,10,170],[10,171,10,173],[10,174,10,176],[10,183,10,185],[10,186,10,188],[10,189,10,191],[10,138,10,140],[10,141,10,143],[10,144,10,146],[10,153,10,155],[10,156,10,158],[10,159,10,161],[10,288,10,290],[10,291,10,293],[10,294,10,296],[10,303,10,305],[10,306,10,308],[10,309,10,311],[10,258,10,260],[10,261,10,263],[10,264,10,266],[10,273,10,275],[10,276,10,278],[10,279,10,281],[10,228,10,230],[10,231,10,233],[10,234,10,236],[10,243,10,245],[10,246,10,248],[10,249,10,251],[10,378,10,380],[10,381,10,383],[10,384,10,386],[10,393,10,395],[10,396,10,398],[10,399,10,401],[10,348,10,350],[10,351,10,353],[10,354,10,356],[10,363,10,365],[10,366,10,368],[10,369,10,371],[10,318,10,320],[10,321,10,323],[10,324,10,326],[10,333,10,335],[10,336,10,338],[10,339,10,341],[10,468,10,470],[10,471,10,473],[10,474,10,476],[10,483,10,485],[10,486,10,488],[10,489,10,491],[10,438,10,440],[10,441,10,443],[10,444,10,446],[10,453,10,455],[10,456,10,458],[10,459,10,461],[10,408,10,410],[10,411,10,413],[10,414,10,416],[10,423,10,425],[10,426,10,428],[10,429,10,431],[10,558,10,560],[10,561,10,563],[10,564,10,566],[10,573,10,575],[10,576,10,578],[10,579,10,581],[10,528,10,530],[10,531,10,533],[10,534,10,536],[10,543,10,545],[10,546,10,548],[10,549,10,551],[10,498,10,500],[10,501,10,503],[10,504,10,506],[10,513,10,515],[10,516,10,518],[10,519,10,521],[10,648,10,650],[10,651,10,653],[10,654,10,656],[10,663,10,665],[10,666,10,668],[10,669,10,671],[10,618,10,620],[10,621,10,623],[10,624,10,626],[10,633,10,635],[10,636,10,638],[10,639,10,641],[10,588,10,590],[10,591,10,593],[10,594,10,596],[10,603,10,605],[10,606,10,608],[10,609,10,611],[10,738,10,740],[10,741,10,743],[10,744,10,746],[10,753,10,755],[10,756,10,758],[10,759,10,761],[10,708,10,710],[10,711,10,713],[10,714,10,716],[10,723,10,725],[10,726,10,728],[10,729,10,731],[10,678,10,680],[10,681,10,683],[10,684,10,686],[10,693,10,695],[10,696,10,698],[10,699,10,701],[10,828,10,830],[10,831,10,833],[10,834,10,836],[10,843,10,845],[10,846,10,848],[10,849,10,851],[10,798,10,800],[10,801,10,803],[10,804,10,806],[10,813,10,815],[10,816,10,818],[10,819,10,821],[10,768,10,770],[10,771,10,773],[10,774,10,776],[10,783,10,785],[10,786,10,788],[10,789,10,791],[10,918,10,920],[10,921,10,923],[10,924,10,926],[10,933,10,935],[10,936,10,938],[10,939,10,941],[10,888,10,890],[10,891,10,893],[10,894,10,896],[10,903,10,905],[10,906,10,908],[10,909,10,911],[10,858,10,860],[10,861,10,863],[10,864,10,866],[10,873,10,875],[10,876,10,878],[10,879,10,881],[10,1008,10,1010],[10,1011,10,1013],[10,1014,10,1016],[10,1023,10,1025],[10,1026,10,1028],[10,1029,10,1031],[10,978,10,980],[10,981,10,983],[10,984,10,986],[10,993,10,995],[10,996,10,998],[10,999,10,1001],[10,948,10,950],[10,951,10,953],[10,954,10,956],[10,963,10,965],[10,966,10,968],[10,969,10,971],[10,1098,10,1100],[10,1101,10,1103],[10,1104,10,1106],[10,1113,10,1115],[10,1116,10,1118],[10,1119,10,1121],[10,1068,10,1070],[10,1071,10,1073],[10,1074,10,1076],[10,1083,10,1085],[10,1086,10,1088],[10,1089,10,1091],[10,1038,10,1040],[10,1041,10,1043],[10,1044,10,1046],[10,1053,10,1055],[10,1056,10,1058],[10,1059,10,1061],[10,1188,10,1190],[10,1191,10,1193],[10,1194,10,1196],[10,1203,10,1205],[10,1206,10,1208],[10,1209,10,1211],[10,1158,10,1160],[10,1161,10,1163],[10,1164,10,1166],[10,1173,10,1175],[10,1176,10,1178],[10,1179,10,1181],[10,1128,10,1130],[10,1131,10,1133],[10,1134,10,1136],[10,1143,10,1145],[10,1146,10,1148],[10,1149,10,1151],[10,1278,10,1280],[10,1281,10,1283],[10,1284,10,1286],[10,1293,10,1295],[10,1296,10,1298],[10,1299,10,1301],[10,1248,10,1250],[10,1251,10,1253],[10,1254,10,1256],[10,1263,10,1265],[10,1266,10,1268],[10,1269,10,1271],[10,1218,10,1220],[10,1221,10,1223],[10,1224,10,1226],[10,1233,10,1235],[10,1236,10,1238],[10,1239,10,1241],[10,1368,10,1370],[10,1371,10,1373],[10,1374,10,1376],[10,1383,10,1385],[10,1386,10,1388],[10,1389,10,1391],[10,1338,10,1340],[10,1341,10,1343],[10,1344,10,1346],[10,1353,10,1355],[10,1356,10,1358],[10,1359,10,1361],[10,1308,10,1310],[10,1311,10,1313],[10,1314,10,1316],[10,1323,10,1325],[10,1326,10,1328],[10,1329,10,1331],[10,1458,10,1460],[10,1461,10,1463],[10,1464,10,1466],[10,1473,10,1475],[10,1476,10,1478],[10,1479,10,1481],[10,1428,10,1430],[10,1431,10,1433],[10,1434,10,1436],[10,1443,10,1445],[10,1446,10,1448],[10,1449,10,1451],[10,1398,10,1400],[10,1401,10,1403],[10,1404,10,1406],[10,1413,10,1415],[10,1416,10,1418],[10,1419,10,1421],[10,1548,10,1550],[10,1551,10,1553],[10,1554,10,1556],[10,1563,10,1565],[10,1566,10,1568],[10,1569,10,1571],[10,1518,10,1520],[10,1521,10,1523],[10,1524,10,1526],[10,1533,10,1535],[10,1536,10,1538],[10,1539,10,1541],[10,1488,10,1490],[10,1491,10,1493],[10,1494,10,1496],[10,1503,10,1505],[10,1506,10,1508],[10,1509,10,1511],[10,1638,10,1640],[10,1641,10,1643],[10,1644,10,1646],[10,1653,10,1655],[10,1656,10,1658],[10,1659,10,1661],[10,1608,10,1610],[10,1611,10,1613],[10,1614,10,1616],[10,1623,10,1625],[10,1626,10,1628],[10,1629,10,1631],[10,1578,10,1580],[10,1581,10,1583],[10,1584,10,1586],[10,1593,10,1595],[10,1596,10,1598],[10,1599,10,1601],[10,1728,10,1730],[10,1731,10,1733],[10,1734,10,1736],[10,1743,10,1745],[10,1746,10,1748],[10,1749,10,1751],[10,1698,10,1700],[10,1701,10,1703],[10,1704,10,1706],[10,1713,10,1715],[10,1716,10,1718],[10,1719,10,1721],[10,1668,10,1670],[10,1671,10,1673],[10,1674,10,1676],[10,1683,10,1685],[10,1686,10,1688],[10,1689,10,1691],[10,1818,10,1820],[10,1821,10,1823],[10,1824,10,1826],[10,1833,10,1835],[10,1836,10,1838],[10,1839,10,1841],[10,1788,10,1790],[10,1791,10,1793],[10,1794,10,1796],[10,1803,10,1805],[10,1806,10,1808],[10,1809,10,1811],[10,1758,10,1760],[10,1761,10,1763],[10,1764,10,1766],[10,1773,10,1775],[10,1776,10,1778],[10,1779,10,1781],[10,1908,10,1910],[10,1911,10,1913],[10,1914,10,1916],[10,1923,10,1925],[10,1926,10,1928],[10,1929,10,1931],[10,1878,10,1880],[10,1881,10,1883],[10,1884,10,1886],[10,1893,10,1895],[10,1896,10,1898],[10,1899,10,1901],[10,1848,10,1850],[10,1851,10,1853],[10,1854,10,1856],[10,1863,10,1865],[10,1866,10,1868],[10,1869,10,1871],[10,1998,10,2000],[10,2001,10,2003],[10,2004,10,2006],[10,2013,10,2015],[10,2016,10,2018],[10,2019,10,2021],[10,1968,10,1970],[10,1971,10,1973],[10,1974,10,1976],[10,1983,10,1985],[10,1986,10,1988],[10,1989,10,1991],[10,1938,10,1940],[10,1941,10,1943],[10,1944,10,1946],[10,1953,10,1955],[10,1956,10,1958],[10,1959,10,1961],[10,2088,10,2090],[10,2091,10,2093],[10,2094,10,2096],[10,2103,10,2105],[10,2106,10,2108],[10,2109,10,2111],[10,2058,10,2060],[10,2061,10,2063],[10,2064,10,2066],[10,2073,10,2075],[10,2076,10,2078],[10,2079,10,2081],[10,2028,10,2030],[10,2031,10,2033],[10,2034,10,2036],[10,2043,10,2045],[10,2046,10,2048],[10,2049,10,2051],[10,2178,10,2180],[10,2181,10,2183],[10,2184,10,2186],[10,2193,10,2195],[10,2196,10,2198],[10,2199,10,2201],[10,2148,10,2150],[10,2151,10,2153],[10,2154,10,2156],[10,2163,10,2165],[10,2166,10,2168],[10,2169,10,2171],[10,2118,10,2120],[10,2121,10,2123],[10,2124,10,2126],[10,2133,10,2135],[10,2136,10,2138],[10,2139,10,2141],[10,2268,10,2270],[10,2271,10,2273],[10,2274,10,2276],[10,2283,10,2285],[10,2286,10,2288],[10,2289,10,2291],[10,2238,10,2240],[10,2241,10,2243],[10,2244,10,2246],[10,2253,10,2255],[10,2256,10,2258],[10,2259,10,2261],[10,2208,10,2210],[10,2211,10,2213],[10,2214,10,2216],[10,2223,10,2225],[10,2226,10,2228],[10,2229,10,2231],[10,2358,10,2360],[10,2361,10,2363],[10,2364,10,2366],[10,2373,10,2375],[10,2376,10,2378],[10,2379,10,2381],[10,2328,10,2330],[10,2331,10,2333],[10,2334,10,2336],[10,2343,10,2345],[10,2346,10,2348],[10,2349,10,2351],[10,2298,10,2300],[10,2301,10,2303],[10,2304,10,2306],[10,2313,10,2315],[10,2316,10,2318],[10,2319,10,2321],[10,2448,10,2450],[10,2451,10,2453],[10,2454,10,2456],[10,2463,10,2465],[10,2466,10,2468],[10,2469,10,2471],[10,2418,10,2420],[10,2421,10,2423],[10,2424,10,2426],[10,2433,10,2435],[10,2436,10,2438],[10,2439,10,2441],[10,2388,10,2390],[10,2391,10,2393],[10,2394,10,2396],[10,2403,10,2405],[10,2406,10,2408],[10,2409,10,2411],[10,2538,10,2540],[10,2541,10,2543],[10,2544,10,2546],[10,2553,10,2555],[10,2556,10,2558],[10,2559,10,2561],[10,2508,10,2510],[10,2511,10,2513],[10,2514,10,2516],[10,2523,10,2525],[10,2526,10,2528],[10,2529,10,2531],[10,2478,10,2480],[10,2481,10,2483],[10,2484,10,2486],[10,2493,10,2495],[10,2496,10,2498],[10,2499,10,2501],[10,2628,10,2630],[10,2631,10,2633],[10,2634,10,2636],[10,2643,10,2645],[10,2646,10,2648],[10,2649,10,2651],[10,2598,10,2600],[10,2601,10,2603],[10,2604,10,2606],[10,2613,10,2615],[10,2616,10,2618],[10,2619,10,2621],[10,2568,10,2570],[10,2571,10,2573],[10,2574,10,2576],[10,2583,10,2585],[10,2586,10,2588],[10,2589,10,2591],[10,2718,10,2720],[10,2721,10,2723],[10,2724,10,2726],[10,2733,10,2735],[10,2736,10,2738],[10,2739,10,2741],[10,2688,10,2690],[10,2691,10,2693],[10,2694,10,2696],[10,2703,10,2705],[10,2706,10,2708],[10,2709,10,2711],[10,2658,10,2660],[10,2661,10,2663],[10,2664,10,2666],[10,2673,10,2675],[10,2676,10,2678],[10,2679,10,2681],[10,2808,10,2810],[10,2811,10,2813],[10,2814,10,2816],[10,2823,10,2825],[10,2826,10,2828],[10,2829,10,2831],[10,2778,10,2780],[10,2781,10,2783],[10,2784,10,2786],[10,2793,10,2795],[10,2796,10,2798],[10,2799,10,2801],[10,2748,10,2750],[10,2751,10,2753],[10,2754,10,2756],[10,2763,10,2765],[10,2766,10,2768],[10,2769,10,2771],[10,2898,10,2900],[10,2901,10,2903],[10,2904,10,2906],[10,2913,10,2915],[10,2916,10,2918],[10,2919,10,2921],[10,2868,10,2870],[10,2871,10,2873],[10,2874,10,2876],[10,2883,10,2885],[10,2886,10,2888],[10,2889,10,2891],[10,2838,10,2840],[10,2841,10,2843],[10,2844,10,2846],[10,2853,10,2855],[10,2856,10,2858],[10,2859,10,2861],[10,2988,10,2990],[10,2991,10,2993],[10,2994,10,2996],[10,3003,10,3005],[10,3006,10,3008],[10,3009,10,3011],[10,2958,10,2960],[10,2961,10,2963],[10,2964,10,2966],[10,2973,10,2975],[10,2976,10,2978],[10,2979,10,2981],[10,2928,10,2930],[10,2931,10,2933],[10,2934,10,2936],[10,2943,10,2945],[10,2946,10,2948],[10,2949,10,2951],[10,3078,10,3080],[10,3081,10,3083],[10,3084,10,3086],[10,3093,10,3095],[10,3096,10,3098],[10,3099,10,3101],[10,3048,10,3050],[10,3051,10,3053],[10,3054,10,3056],[10,3063,10,3065],[10,3066,10,3068],[10,3069,10,3071],[10,3018,10,3020],[10,3021,10,3023],[10,3024,10,3026],[10,3033,10,3035],[10,3036,10,3038],[10,3039,10,3041],[10,3168,10,3170],[10,3171,10,3173],[10,3174,10,3176],[10,3183,10,3185],[10,3186,10,3188],[10,3189,10,3191],[10,3138,10,3140],[10,3141,10,3143],[10,3144,10,3146],[10,3153,10,3155],[10,3156,10,3158],[10,3159,10,3161],[10,3108,10,3110],[10,3111,10,3113],[10,3114,10,3116],[10,3123,10,3125],[10,3126,10,3128],[10,3129,10,3131],[10,3258,10,3260],[10,3261,10,3263],[10,3264,10,3266],[10,3273,10,3275],[10,3276,10,3278],[10,3279,10,3281],[10,3228,10,3230],[10,3231,10,3233],[10,3234,10,3236],[10,3243,10,3245],[10,3246,10,3248],[10,3249,10,3251],[10,3198,10,3200],[10,3201,10,3203],[10,3204,10,3206],[10,3213,10,3215],[10,3216,10,3218],[10,3219,10,3221],[10,3348,10,3350],[10,3351,10,3353],[10,3354,10,3356],[10,3363,10,3365],[10,3366,10,3368],[10,3369,10,3371],[10,3318,10,3320],[10,3321,10,3323],[10,3324,10,3326],[10,3333,10,3335],[10,3336,10,3338],[10,3339,10,3341],[10,3288,10,3290],[10,3291,10,3293],[10,3294,10,3296],[10,3303,10,3305],[10,3306,10,3308],[10,3309,10,3311],[10,3438,10,3440],[10,3441,10,3443],[10,3444,10,3446],[10,3453,10,3455],[10,3456,10,3458],[10,3459,10,3461],[10,3408,10,3410],[10,3411,10,3413],[10,3414,10,3416],[10,3423,10,3425],[10,3426,10,3428],[10,3429,10,3431],[10,3378,10,3380],[10,3381,10,3383],[10,3384,10,3386],[10,3393,10,3395],[10,3396,10,3398],[10,3399,10,3401],[10,3528,10,3530],[10,3531,10,3533],[10,3534,10,3536],[10,3543,10,3545],[10,3546,10,3548],[10,3549,10,3551],[10,3498,10,3500],[10,3501,10,3503],[10,3504,10,3506],[10,3513,10,3515],[10,3516,10,3518],[10,3519,10,3521],[10,3468,10,3470],[10,3471,10,3473],[10,3474,10,3476],[10,3483,10,3485],[10,3486,10,3488],[10,3489,10,3491],[10,3618,10,3620],[10,3621,10,3623],[10,3624,10,3626],[10,3633,10,3635],[10,3636,10,3638],[10,3639,10,3641],[10,3588,10,3590],[10,3591,10,3593],[10,3594,10,3596],[10,3603,10,3605],[10,3606,10,3608],[10,3609,10,3611],[10,3558,10,3560],[10,3561,10,3563],[10,3564,10,3566],[10,3573,10,3575],[10,3576,10,3578],[10,3579,10,3581],[10,3708,10,3710],[10,3711,10,3713],[10,3714,10,3716],[10,3723,10,3725],[10,3726,10,3728],[10,3729,10,3731],[10,3678,10,3680],[10,3681,10,3683],[10,3684,10,3686],[10,3693,10,3695],[10,3696,10,3698],[10,3699,10,3701],[10,3648,10,3650],[10,3651,10,3653],[10,3654,10,3656],[10,3663,10,3665],[10,3666,10,3668],[10,3669,10,3671],[10,3798,10,3800],[10,3801,10,3803],[10,3804,10,3806],[10,3813,10,3815],[10,3816,10,3818],[10,3819,10,3821],[10,3768,10,3770],[10,3771,10,3773],[10,3774,10,3776],[10,3783,10,3785],[10,3786,10,3788],[10,3789,10,3791],[10,3738,10,3740],[10,3741,10,3743],[10,3744,10,3746],[10,3753,10,3755],[10,3756,10,3758],[10,3759,10,3761],[10,3888,10,3890],[10,3891,10,3893],[10,3894,10,3896],[10,3903,10,3905],[10,3906,10,3908],[10,3909,10,3911],[10,3858,10,3860],[10,3861,10,3863],[10,3864,10,3866],[10,3873,10,3875],[10,3876,10,3878],[10,3879,10,3881],[10,3828,10,3830],[10,3831,10,3833],[10,3834,10,3836],[10,3843,10,3845],[10,3846,10,3848],[10,3849,10,3851],[10,3978,10,3980],[10,3981,10,3983],[10,3984,10,3986],[10,3993,10,3995],[10,3996,10,3998],[10,3999,10,4001],[10,3948,10,3950],[10,3951,10,3953],[10,3954,10,3956],[10,3963,10,3965],[10,3966,10,3968],[10,3969,10,3971],[10,3918,10,3920],[10,3921,10,3923],[10,3924,10,3926],[10,3933,10,3935],[10,3936,10,3938],[10,3939,10,3941],[10,4068,10,4070],[10,4071,10,4073],[10,4074,10,4076],[10,4083,10,4085],[10,4086,10,4088],[10,4089,10,4091],[10,4038,10,4040],[10,4041,10,4043],[10,4044,10,4046],[10,4053,10,4055],[10,4056,10,4058],[10,4059,10,4061],[10,4008,10,4010],[10,4011,10,4013],[10,4014,10,4016],[10,4023,10,4025],[10,4026,10,4028],[10,4029,10,4031],[10,4158,10,4160],[10,4161,10,4163],[10,4164,10,4166],[10,4173,10,4175],[10,4176,10,4178],[10,4179,10,4181],[10,4128,10,4130],[10,4131,10,4133],[10,4134,10,4136],[10,4143,10,4145],[10,4146,10,4148],[10,4149,10,4151],[10,4098,10,4100],[10,4101,10,4103],[10,4104,10,4106],[10,4113,10,4115],[10,4116,10,4118],[10,4119,10,4121],[10,4248,10,4250],[10,4251,10,4253],[10,4254,10,4256],[10,4263,10,4265],[10,4266,10,4268],[10,4269,10,4271],[10,4218,10,4220],[10,4221,10,4223],[10,4224,10,4226],[10,4233,10,4235],[10,4236,10,4238],[10,4239,10,4241],[10,4188,10,4190],[10,4191,10,4193],[10,4194,10,4196],[10,4203,10,4205],[10,4206,10,4208],[10,4209,10,4211],[10,4338,10,4340],[10,4341,10,4343],[10,4344,10,4346],[10,4353,10,4355],[10,4356,10,4358],[10,4359,10,4361],[10,4308,10,4310],[10,4311,10,4313],[10,4314,10,4316],[10,4323,10,4325],[10,4326,10,4328],[10,4329,10,4331],[10,4278,10,4280],[10,4281,10,4283],[10,4284,10,4286],[10,4293,10,4295],[10,4296,10,4298],[10,4299,10,4301],[10,4428,10,4430],[10,4431,10,4433],[10,4434,10,4436],[10,4443,10,4445],[10,4446,10,4448],[10,4449,10,4451],[10,4398,10,4400],[10,4401,10,4403],[10,4404,10,4406],[10,4413,10,4415],[10,4416,10,4418],[10,4419,10,4421],[10,4368,10,4370],[10,4371,10,4373],[10,4374,10,4376],[10,4383,10,4385],[10,4386,10,4388],[10,4389,10,4391],[10,4518,10,4520],[10,4521,10,4523],[10,4524,10,4526],[10,4533,10,4535],[10,4536,10,4538],[10,4539,10,4541],[10,4488,10,4490],[10,4491,10,4493],[10,4494,10,4496],[10,4503,10,4505],[10,4506,10,4508],[10,4509,10,4511],[10,4458,10,4460],[10,4461,10,4463],[10,4464,10,4466],[10,4473,10,4475],[10,4476,10,4478],[10,4479,10,4481],[10,4608,10,4610],[10,4611,10,4613],[10,4614,10,4616],[10,4623,10,4625],[10,4626,10,4628],[10,4629,10,4631],[10,4578,10,4580],[10,4581,10,4583],[10,4584,10,4586],[10,4593,10,4595],[10,4596,10,4598],[10,4599,10,4601],[10,4548,10,4550],[10,4551,10,4553],[10,4554,10,4556],[10,4563,10,4565],[10,4566,10,4568],[10,4569,10,4571],[10,4698,10,4700],[10,4701,10,4703],[10,4704,10,4706],[10,4713,10,4715],[10,4716,10,4718],[10,4719,10,4721],[10,4668,10,4670],[10,4671,10,4673],[10,4674,10,4676],[10,4683,10,4685],[10,4686,10,4688],[10,4689,10,4691],[10,4638,10,4640],[10,4641,10,4643],[10,4644,10,4646],[10,4653,10,4655],[10,4656,10,4658],[10,4659,10,4661],[10,4788,10,4790],[10,4791,10,4793],[10,4794,10,4796],[10,4803,10,4805],[10,4806,10,4808],[10,4809,10,4811],[10,4758,10,4760],[10,4761,10,4763],[10,4764,10,4766],[10,4773,10,4775],[10,4776,10,4778],[10,4779,10,4781],[10,4728,10,4730],[10,4731,10,4733],[10,4734,10,4736],[10,4743,10,4745],[10,4746,10,4748],[10,4749,10,4751],[10,4878,10,4880],[10,4881,10,4883],[10,4884,10,4886],[10,4893,10,4895],[10,4896,10,4898],[10,4899,10,4901],[10,4848,10,4850],[10,4851,10,4853],[10,4854,10,4856],[10,4863,10,4865],[10,4866,10,4868],[10,4869,10,4871],[10,4818,10,4820],[10,4821,10,4823],[10,4824,10,4826],[10,4833,10,4835],[10,4836,10,4838],[10,4839,10,4841],[10,4968,10,4970],[10,4971,10,4973],[10,4974,10,4976],[10,4983,10,4985],[10,4986,10,4988],[10,4989,10,4991],[10,4938,10,4940],[10,4941,10,4943],[10,4944,10,4946],[10,4953,10,4955],[10,4956,10,4958],[10,4959,10,4961],[10,4908,10,4910],[10,4911,10,4913],[10,4914,10,4916],[10,4923,10,4925],[10,4926,10,4928],[10,4929,10,4931],[10,5058,10,5060],[10,5061,10,5063],[10,5064,10,5066],[10,5073,10,5075],[10,5076,10,5078]],"merged_total":3266,"flags":["merged_cut"]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,"Page 40"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["MONTHLY STATISTICS"]
["DISTRIBUTION SECONDARY - SMALL AND MEDIUM - DS < 500kw RATE GROUP"]
["JANUARY THROUGH DECEMBER, 2016",null,null,null,null,null,null,null,null,null,null,null,null,"KWH","HOURS","KWH/HR","NCD",null,"GROUP ",null,"SYSTEM",null,"DIFFERENCE"]
[]
[null,"NUMBER OF CUSTOMERS",null,"SAMPLE AVG. USAGE","AVERAGE NCP","GROUP COINCIDENT DEMAND",null,"SYSTEM COINCIDENT DEMAND",null,"NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR",null,null,null,null,"AVERAGE KW * POPULATION","LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR"]
["DATE","OBSERVED","POPULATION","KWH","KW","KW","DATE-TIME","KW","DATE-TIME"]
[]
[]
["January",110,12484.007062861272,5513.9976999999999,16.2028,11.071999999999999,"01/19/16-11:00",9.5,{"$f":"'WP FR-16(7)(v) Load Res RS'!I15","v":"01/18/16-20:00"},45.740699999999997,66.937200000000004,78.013400000000004,null,{"$f":"C15*D15","v":68836786.231400803},744,{"$f":"N15/O15","v":92522.562138979571},{"$f":"C15*E15","v":202275.86963812861},{"$f":"ROUND(P15/Q15*100,2)","v":45.74},{"$f":"C15*F15","v":138222.92619999999},{"$f":"ROUND(P15/S15*100,3)","v":66.936999999999998},{"$f":"C15*H15","v":118598.06709718208},{"$f":"ROUND(P15/U15*100,3)","v":78.013999999999996},{"$f":"J15-R15","v":6.9999999999481588E-4},{"$f":"K15-T15","v":2.0000000000663931E-4},{"$f":"L15-V15","v":-5.9999999999149622E-4}]
[]
["February",104,12521.980562626939,5213.9085999999998,16.3032,10.8811,"02/11/16-12:00",9.1417000000000002,{"$f":"'WP FR-16(7)(v) Load Res RS'!I17","v":"02/10/16-20:00"},45.949599999999997,68.846500000000006,81.946200000000005,null,{"$f":"C17*D17","v":65288462.144513436},672,{"$f":"N17/O17","v":97155.449619811654},{"$f":"C17*E17","v":204148.3535086195},{"$f":"ROUND(P17/Q17*100,2)","v":47.59},{"$f":"C17*F17","v":136252.9227},{"$f":"ROUND(P17/S17*100,3)","v":71.305000000000007},{"$f":"C17*H17","v":114472.18970936669},{"$f":"ROUND(P17/U17*100,3)","v":84.873000000000005},{"$f":"J17-R17","v":-1.6404000000000067},{"$f":"K17-T17","v":-2.4585000000000008},{"$f":"L17-V17","v":-2.9268000000000001}]
[]
["March",108,12554.053915209917,4959.6634999999997,15.753299999999999,9.7134,"03/03/16-13:00",7.7908999999999997,{"$f":"'WP FR-16(7)(v) Load Res RS'!I19","v":"03/03/16-20:00"},42.316299999999998,68.628799999999998,85.563999999999993,null,{"$f":"C19*D19","v":62263882.98029872},744,{"$f":"N19/O19","v":83688.014758466015},{"$f":"C19*E19","v":197767.77754247637},{"$f":"ROUND(P19/Q19*100,2)","v":42.32},{"$f":"C19*F19","v":121942.54730000001},{"$f":"ROUND(P19/S19*100,3)","v":68.629000000000005},{"$f":"C19*H19","v":97807.378648008947},{"$f":"ROUND(P19/U19*100,3)","v":85.563999999999993},{"$f":"J19-R19","v":-3.700000000002035E-3},{"$f":"K19-T19","v":-2.0000000000663931E-4},{"$f":"L19-V19","v":0}]
[]
["April",107,12558.017797263616,4824.7331999999997,16.290500000000002,11.1534,"04/26/16-14:00",10.559200000000001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I21","v":"04/26/16-16:00"},41.134399999999999,60.080399999999997,63.461599999999997,null,{"$f":"C21*D21","v":60589085.39264863},720,{"$f":"N21/O21","v":84151.507489789758},{"$f":"C21*E21","v":204576.38892632295},{"$f":"ROUND(P21/Q21*100,2)","v":41.13},{"$f":"C21*F21","v":140064.59570000001},{"$f":"ROUND(P21/S21*100,3)","v":60.08},{"$f":"C21*H21","v":132602.62152486597},{"$f":"ROUND(P21/U21*100,3)","v":63.460999999999999},{"$f":"J21-R21","v":4.3999999999968509E-3},{"$f":"K21-T21","v":3.9999999999906777E-4},{"$f":"L21-V21","v":5.9999999999860165E-4}]
[]
["May",108,12608.951753432317,5272.1598000000004,17.784300000000002,12.877599999999999,"05/31/16-14:00",12.7463,{"$f":"'WP FR-16(7)(v) Load Res RS'!I23","v":"05/31/16-16:00"},39.845500000000001,55.027799999999999,55.594499999999996,null,{"$f":"C23*D23","v":66476408.554585375},744,{"$f":"N23/O23","v":89350.011498098625},{"$f":"C23*E23","v":224241.38066856639},{"$f":"ROUND(P23/Q23*100,2)","v":39.85},{"$f":"C23*F23","v":162373.03709999999},{"$f":"ROUND(P23/S23*100,3)","v":55.027999999999999},{"$f":"C23*H23","v":160717.48173477434},{"$f":"ROUND(P23/U23*100,3)","v":55.594000000000001},{"$f":"J23-R23","v":-4.5000000000001705E-3},{"$f":"K23-T23","v":-1.9999999999953388E-4},{"$f":"L23-V23","v":4.99999999995282E-4}]
[]
["June",101,12665.985373903774,6090.7911999999997,18.294799999999999,13.694699999999999,"06/20/16-14:00",12.628299999999999,{"$f":"'WP FR-16(7)(v) Load Res RS'!I25","v":"06/20/16-17:00"},46.2395,61.771599999999999,66.987899999999996,null,{"$f":"C25*D25","v":77145872.254701808},720,{"$f":"N25/O25","v":107147.04479819696},{"$f":"C25*E25","v":231721.66921849473},{"$f":"ROUND(P25/Q25*100,2)","v":46.24},{"$f":"C25*F25","v":173456.86989999999},{"$f":"ROUND(P25/S25*100,3)","v":61.771999999999998},{"$f":"C25*H25","v":159949.86309726903},{"$f":"ROUND(P25/U25*100,3)","v":66.988},{"$f":"J25-R25","v":-5.0000000000238742E-4},{"$f":"K25-T25","v":-3.9999999999906777E-4},{"$f":"L25-V25","v":-1.0000000000331966E-4}]
[]
["July",104,12664.999999635129,6509.7551710759999,18.601352345999999,14.531128971999999,"07/25/16-14:00",14.531128971999999,{"$f":"'WP FR-16(7)(v) Load Res RS'!I27","v":"07/25/16-14:00"},47.037821585000003,60.213290694999998,60.213290694999998,null,{"$f":"C27*D27","v":82446049.239302322},744,{"$f":"N27/O27","v":110814.58231089021},{"$f":"C27*E27","v":235586.12745530289},{"$f":"ROUND(P27/Q27*100,2)","v":47.04},{"$f":"C27*F27","v":184036.748425078},{"$f":"ROUND(P27/S27*100,3)","v":60.213000000000001},{"$f":"C27*H27","v":184036.748425078},{"$f":"ROUND(P27/U27*100,3)","v":60.213000000000001},{"$f":"J27-R27","v":-2.1784149999959368E-3},{"$f":"K27-T27","v":2.9069499999678783E-4},{"$f":"L27-V27","v":2.9069499999678783E-4}]
[]
["August",105,12690.999999545224,6582.7752771280002,18.423935242999999,13.705606903,"08/26/16-14:00",13.695127163,{"$f":"'WP FR-16(7)(v) Load Res RS'!I29","v":"08/11/16-15:00"},48.023487469000003,64.556179786000001,64.605579250000005,null,{"$f":"C29*D29","v":83542001.039037764},744,{"$f":"N29/O29","v":112287.63580515828},{"$f":"C29*E29","v":233818.16216053421},{"$f":"ROUND(P29/Q29*100,2)","v":48.02},{"$f":"C29*F29","v":173937.85719974001},{"$f":"ROUND(P29/S29*100,3)","v":64.555999999999997},{"$f":"C29*H29","v":173804.85881940479},{"$f":"ROUND(P29/U29*100,3)","v":64.605999999999995},{"$f":"J29-R29","v":3.4874689999995212E-3},{"$f":"K29-T29","v":1.7978600000390088E-4},{"$f":"L29-V29","v":-4.2074999998931162E-4}]
[]
["September",106,12675.999999802889,6027.4056037689998,18.553023773,14.377765673000001,"09/08/16-14:00",14.285606102999999,{"$f":"'WP FR-16(7)(v) Load Res RS'!I31","v":"09/07/16-15:00"},45.121467930000001,58.224600834999997,58.600220469999996,null,{"$f":"C31*D31","v":76403393.432187766},720,{"$f":"N31/O31","v":106115.8242113719},{"$f":"C31*E31","v":235178.12934289098},{"$f":"ROUND(P31/Q31*100,2)","v":45.12},{"$f":"C31*F31","v":182252.55766811399},{"$f":"ROUND(P31/S31*100,3)","v":58.225000000000001},{"$f":"C31*H31","v":181084.34295881214},{"$f":"ROUND(P31/U31*100,3)","v":58.6},{"$f":"J31-R31","v":1.467930000004003E-3},{"$f":"K31-T31","v":-3.9916500000458655E-4},{"$f":"L31-V31","v":2.2046999999503214E-4}]
[]
["October",106,12629.000000157319,5154.9452846619997,16.233864064999999,11.804101497,"10/06/16-14:00",11.700133229,{"$f":"'WP FR-16(7)(v) Load Res RS'!I33","v":"10/06/16-16:00"},42.680472565000002,58.697308731,59.218897450999997,null,{"$f":"C33*D33","v":65101804.000807367},744,{"$f":"N33/O33","v":87502.424732267973},{"$f":"C33*E33","v":205017.46927943887},{"$f":"ROUND(P33/Q33*100,2)","v":42.68},{"$f":"C33*F33","v":149073.99780747},{"$f":"ROUND(P33/S33*100,3)","v":58.697000000000003},{"$f":"C33*H33","v":147760.98255088166},{"$f":"ROUND(P33/U33*100,3)","v":59.219000000000001},{"$f":"J33-R33","v":4.7256500000258939E-4},{"$f":"K33-T33","v":3.0873099999695341E-4},{"$f":"L33-V33","v":-1.0254900000461475E-4}]
[]
["November",107,12631.999999925787,5143.5313093730001,16.801076594000001,11.561587292,"11/02/16-14:00",8.2416333300000009,{"$f":"'WP FR-16(7)(v) Load Res RS'!I35","v":"11/22/16-08:00"},42.519855470000003,61.789037307999997,86.679341325999999,null,{"$f":"C35*D35","v":64973087.499618024},720,{"$f":"N35/O35","v":90240.399305025028},{"$f":"C35*E35","v":212231.19953416116},{"$f":"ROUND(P35/Q35*100,2)","v":42.52},{"$f":"C35*F35","v":146045.97067168599},{"$f":"ROUND(P35/S35*100,3)","v":61.789000000000001},{"$f":"C35*H35","v":104108.31222394838},{"$f":"ROUND(P35/U35*100,3)","v":86.679000000000002},{"$f":"J35-R35","v":-1.4453000000003158E-4},{"$f":"K35-T35","v":3.7307999996016861E-5},{"$f":"L35-V35","v":3.4132599999736613E-4}]
[]
["December",107,12662.999999721207,5548.8809190539996,16.238216642000001,11.094165354999999,"12/15/16-14:00",9.4458565829999994,{"$f":"'WP FR-16(7)(v) Load Res RS'!I37","v":"12/15/16-08:00"},45.929755974000003,67.226087225000001,78.957087830000006,null,{"$f":"C37*D37","v":70265479.076433808},744,{"$f":"N37/O37","v":94442.848221013177},{"$f":"C37*E37","v":205624.5373331189},{"$f":"ROUND(P37/Q37*100,2)","v":45.93},{"$f":"C37*F37","v":140485.41588727201},{"$f":"ROUND(P37/S37*100,3)","v":67.225999999999999},{"$f":"C37*H37","v":119612.88190789556},{"$f":"ROUND(P37/U37*100,3)","v":78.956999999999994},{"$f":"J37-R37","v":-2.4402599999717722E-4},{"$f":"K37-T37","v":8.7225000001467379E-5},{"$f":"L37-V37","v":8.7830000012445453E-5}]
[]
[]
["Note:  All hours are in EST"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) LoadRes DS_LG","index":54,"n_rows":554,"n_cols":25,"rows_kept":554,"cut":false,"hidden":false,"merged":[[10,46,10,48],[10,49,10,51],[10,52,10,54],[10,61,10,63],[10,64,10,66],[10,67,10,69],[10,5,10,6],[10,7,10,8],[10,136,10,138],[10,139,10,141],[10,142,10,144],[10,151,10,153],[10,154,10,156],[10,157,10,159],[10,106,10,108],[10,109,10,111],[10,112,10,114],[10,121,10,123],[10,124,10,126],[10,127,10,129],[10,76,10,78],[10,79,10,81],[10,82,10,84],[10,91,10,93],[10,94,10,96],[10,97,10,99],[10,226,10,228],[10,229,10,231],[10,232,10,234],[10,241,10,243],[10,244,10,246],[10,247,10,249],[10,196,10,198],[10,199,10,201],[10,202,10,204],[10,211,10,213],[10,214,10,216],[10,217,10,219],[10,166,10,168],[10,169,10,171],[10,172,10,174],[10,181,10,183],[10,184,10,186],[10,187,10,189],[10,316,10,318],[10,319,10,321],[10,322,10,324],[10,331,10,333],[10,334,10,336],[10,337,10,339],[10,286,10,288],[10,289,10,291],[10,292,10,294],[10,301,10,303],[10,304,10,306],[10,307,10,309],[10,256,10,258],[10,259,10,261],[10,262,10,264],[10,271,10,273],[10,274,10,276],[10,277,10,279],[10,406,10,408],[10,409,10,411],[10,412,10,414],[10,421,10,423],[10,424,10,426],[10,427,10,429],[10,376,10,378],[10,379,10,381],[10,382,10,384],[10,391,10,393],[10,394,10,396],[10,397,10,399],[10,346,10,348],[10,349,10,351],[10,352,10,354],[10,361,10,363],[10,364,10,366],[10,367,10,369],[10,496,10,498],[10,499,10,501],[10,502,10,504],[10,511,10,513],[10,514,10,516],[10,517,10,519],[10,466,10,468],[10,469,10,471],[10,472,10,474],[10,481,10,483],[10,484,10,486],[10,487,10,489],[10,436,10,438],[10,439,10,441],[10,442,10,444],[10,451,10,453],[10,454,10,456],[10,457,10,459],[10,586,10,588],[10,589,10,591],[10,592,10,594],[10,601,10,603],[10,604,10,606],[10,607,10,609],[10,556,10,558],[10,559,10,561],[10,562,10,564],[10,571,10,573],[10,574,10,576],[10,577,10,579],[10,526,10,528],[10,529,10,531],[10,532,10,534],[10,541,10,543],[10,544,10,546],[10,547,10,549],[10,676,10,678],[10,679,10,681],[10,682,10,684],[10,691,10,693],[10,694,10,696],[10,697,10,699],[10,646,10,648],[10,649,10,651],[10,652,10,654],[10,661,10,663],[10,664,10,666],[10,667,10,669],[10,616,10,618],[10,619,10,621],[10,622,10,624],[10,631,10,633],[10,634,10,636],[10,637,10,639],[10,766,10,768],[10,769,10,771],[10,772,10,774],[10,781,10,783],[10,784,10,786],[10,787,10,789],[10,736,10,738],[10,739,10,741],[10,742,10,744],[10,751,10,753],[10,754,10,756],[10,757,10,759],[10,706,10,708],[10,709,10,711],[10,712,10,714],[10,721,10,723],[10,724,10,726],[10,727,10,729],[10,856,10,858],[10,859,10,861],[10,862,10,864],[10,871,10,873],[10,874,10,876],[10,877,10,879],[10,826,10,828],[10,829,10,831],[10,832,10,834],[10,841,10,843],[10,844,10,846],[10,847,10,849],[10,796,10,798],[10,799,10,801],[10,802,10,804],[10,811,10,813],[10,814,10,816],[10,817,10,819],[10,946,10,948],[10,949,10,951],[10,952,10,954],[10,961,10,963],[10,964,10,966],[10,967,10,969],[10,916,10,918],[10,919,10,921],[10,922,10,924],[10,931,10,933],[10,934,10,936],[10,937,10,939],[10,886,10,888],[10,889,10,891],[10,892,10,894],[10,901,10,903],[10,904,10,906],[10,907,10,909],[10,1036,10,1038],[10,1039,10,1041],[10,1042,10,1044],[10,1051,10,1053],[10,1054,10,1056],[10,1057,10,1059],[10,1006,10,1008],[10,1009,10,1011],[10,1012,10,1014],[10,1021,10,1023],[10,1024,10,1026],[10,1027,10,1029],[10,976,10,978],[10,979,10,981],[10,982,10,984],[10,991,10,993],[10,994,10,996],[10,997,10,999],[10,1126,10,1128],[10,1129,10,1131],[10,1132,10,1134],[10,1141,10,1143],[10,1144,10,1146],[10,1147,10,1149],[10,1096,10,1098],[10,1099,10,1101],[10,1102,10,1104],[10,1111,10,1113],[10,1114,10,1116],[10,1117,10,1119],[10,1066,10,1068],[10,1069,10,1071],[10,1072,10,1074],[10,1081,10,1083],[10,1084,10,1086],[10,1087,10,1089],[10,1216,10,1218],[10,1219,10,1221],[10,1222,10,1224],[10,1231,10,1233],[10,1234,10,1236],[10,1237,10,1239],[10,1186,10,1188],[10,1189,10,1191],[10,1192,10,1194],[10,1201,10,1203],[10,1204,10,1206],[10,1207,10,1209],[10,1156,10,1158],[10,1159,10,1161],[10,1162,10,1164],[10,1171,10,1173],[10,1174,10,1176],[10,1177,10,1179],[10,1306,10,1308],[10,1309,10,1311],[10,1312,10,1314],[10,1321,10,1323],[10,1324,10,1326],[10,1327,10,1329],[10,1276,10,1278],[10,1279,10,1281],[10,1282,10,1284],[10,1291,10,1293],[10,1294,10,1296],[10,1297,10,1299],[10,1246,10,1248],[10,1249,10,1251],[10,1252,10,1254],[10,1261,10,1263],[10,1264,10,1266],[10,1267,10,1269],[10,1396,10,1398],[10,1399,10,1401],[10,1402,10,1404],[10,1411,10,1413],[10,1414,10,1416],[10,1417,10,1419],[10,1366,10,1368],[10,1369,10,1371],[10,1372,10,1374],[10,1381,10,1383],[10,1384,10,1386],[10,1387,10,1389],[10,1336,10,1338],[10,1339,10,1341],[10,1342,10,1344],[10,1351,10,1353],[10,1354,10,1356],[10,1357,10,1359],[10,1486,10,1488],[10,1489,10,1491],[10,1492,10,1494],[10,1501,10,1503],[10,1504,10,1506],[10,1507,10,1509],[10,1456,10,1458],[10,1459,10,1461],[10,1462,10,1464],[10,1471,10,1473],[10,1474,10,1476],[10,1477,10,1479],[10,1426,10,1428],[10,1429,10,1431],[10,1432,10,1434],[10,1441,10,1443],[10,1444,10,1446],[10,1447,10,1449],[10,1576,10,1578],[10,1579,10,1581],[10,1582,10,1584],[10,1591,10,1593],[10,1594,10,1596],[10,1597,10,1599],[10,1546,10,1548],[10,1549,10,1551],[10,1552,10,1554],[10,1561,10,1563],[10,1564,10,1566],[10,1567,10,1569],[10,1516,10,1518],[10,1519,10,1521],[10,1522,10,1524],[10,1531,10,1533],[10,1534,10,1536],[10,1537,10,1539],[10,1666,10,1668],[10,1669,10,1671],[10,1672,10,1674],[10,1681,10,1683],[10,1684,10,1686],[10,1687,10,1689],[10,1636,10,1638],[10,1639,10,1641],[10,1642,10,1644],[10,1651,10,1653],[10,1654,10,1656],[10,1657,10,1659],[10,1606,10,1608],[10,1609,10,1611],[10,1612,10,1614],[10,1621,10,1623],[10,1624,10,1626],[10,1627,10,1629],[10,1756,10,1758],[10,1759,10,1761],[10,1762,10,1764],[10,1771,10,1773],[10,1774,10,1776],[10,1777,10,1779],[10,1726,10,1728],[10,1729,10,1731],[10,1732,10,1734],[10,1741,10,1743],[10,1744,10,1746],[10,1747,10,1749],[10,1696,10,1698],[10,1699,10,1701],[10,1702,10,1704],[10,1711,10,1713],[10,1714,10,1716],[10,1717,10,1719],[10,1846,10,1848],[10,1849,10,1851],[10,1852,10,1854],[10,1861,10,1863],[10,1864,10,1866],[10,1867,10,1869],[10,1816,10,1818],[10,1819,10,1821],[10,1822,10,1824],[10,1831,10,1833],[10,1834,10,1836],[10,1837,10,1839],[10,1786,10,1788],[10,1789,10,1791],[10,1792,10,1794],[10,1801,10,1803],[10,1804,10,1806],[10,1807,10,1809],[10,1936,10,1938],[10,1939,10,1941],[10,1942,10,1944],[10,1951,10,1953],[10,1954,10,1956],[10,1957,10,1959],[10,1906,10,1908],[10,1909,10,1911],[10,1912,10,1914],[10,1921,10,1923],[10,1924,10,1926],[10,1927,10,1929],[10,1876,10,1878],[10,1879,10,1881],[10,1882,10,1884],[10,1891,10,1893],[10,1894,10,1896],[10,1897,10,1899],[10,2026,10,2028],[10,2029,10,2031],[10,2032,10,2034],[10,2041,10,2043],[10,2044,10,2046],[10,2047,10,2049],[10,1996,10,1998],[10,1999,10,2001],[10,2002,10,2004],[10,2011,10,2013],[10,2014,10,2016],[10,2017,10,2019],[10,1966,10,1968],[10,1969,10,1971],[10,1972,10,1974],[10,1981,10,1983],[10,1984,10,1986],[10,1987,10,1989],[10,2116,10,2118],[10,2119,10,2121],[10,2122,10,2124],[10,2131,10,2133],[10,2134,10,2136],[10,2137,10,2139],[10,2086,10,2088],[10,2089,10,2091],[10,2092,10,2094],[10,2101,10,2103],[10,2104,10,2106],[10,2107,10,2109],[10,2056,10,2058],[10,2059,10,2061],[10,2062,10,2064],[10,2071,10,2073],[10,2074,10,2076],[10,2077,10,2079],[10,2206,10,2208],[10,2209,10,2211],[10,2212,10,2214],[10,2221,10,2223],[10,2224,10,2226],[10,2227,10,2229],[10,2176,10,2178],[10,2179,10,2181],[10,2182,10,2184],[10,2191,10,2193],[10,2194,10,2196],[10,2197,10,2199],[10,2146,10,2148],[10,2149,10,2151],[10,2152,10,2154],[10,2161,10,2163],[10,2164,10,2166],[10,2167,10,2169],[10,2296,10,2298],[10,2299,10,2301],[10,2302,10,2304],[10,2311,10,2313],[10,2314,10,2316],[10,2317,10,2319],[10,2266,10,2268],[10,2269,10,2271],[10,2272,10,2274],[10,2281,10,2283],[10,2284,10,2286],[10,2287,10,2289],[10,2236,10,2238],[10,2239,10,2241],[10,2242,10,2244],[10,2251,10,2253],[10,2254,10,2256],[10,2257,10,2259],[10,2386,10,2388],[10,2389,10,2391],[10,2392,10,2394],[10,2401,10,2403],[10,2404,10,2406],[10,2407,10,2409],[10,2356,10,2358],[10,2359,10,2361],[10,2362,10,2364],[10,2371,10,2373],[10,2374,10,2376],[10,2377,10,2379],[10,2326,10,2328],[10,2329,10,2331],[10,2332,10,2334],[10,2341,10,2343],[10,2344,10,2346],[10,2347,10,2349],[10,2476,10,2478],[10,2479,10,2481],[10,2482,10,2484],[10,2491,10,2493],[10,2494,10,2496],[10,2497,10,2499],[10,2446,10,2448],[10,2449,10,2451],[10,2452,10,2454],[10,2461,10,2463],[10,2464,10,2466],[10,2467,10,2469],[10,2416,10,2418],[10,2419,10,2421],[10,2422,10,2424],[10,2431,10,2433],[10,2434,10,2436],[10,2437,10,2439],[10,2566,10,2568],[10,2569,10,2571],[10,2572,10,2574],[10,2581,10,2583],[10,2584,10,2586],[10,2587,10,2589],[10,2536,10,2538],[10,2539,10,2541],[10,2542,10,2544],[10,2551,10,2553],[10,2554,10,2556],[10,2557,10,2559],[10,2506,10,2508],[10,2509,10,2511],[10,2512,10,2514],[10,2521,10,2523],[10,2524,10,2526],[10,2527,10,2529],[10,2656,10,2658],[10,2659,10,2661],[10,2662,10,2664],[10,2671,10,2673],[10,2674,10,2676],[10,2677,10,2679],[10,2626,10,2628],[10,2629,10,2631],[10,2632,10,2634],[10,2641,10,2643],[10,2644,10,2646],[10,2647,10,2649],[10,2596,10,2598],[10,2599,10,2601],[10,2602,10,2604],[10,2611,10,2613],[10,2614,10,2616],[10,2617,10,2619],[10,2746,10,2748],[10,2749,10,2751],[10,2752,10,2754],[10,2761,10,2763],[10,2764,10,2766],[10,2767,10,2769],[10,2716,10,2718],[10,2719,10,2721],[10,2722,10,2724],[10,2731,10,2733],[10,2734,10,2736],[10,2737,10,2739],[10,2686,10,2688],[10,2689,10,2691],[10,2692,10,2694],[10,2701,10,2703],[10,2704,10,2706],[10,2707,10,2709],[10,2836,10,2838],[10,2839,10,2841],[10,2842,10,2844],[10,2851,10,2853],[10,2854,10,2856],[10,2857,10,2859],[10,2806,10,2808],[10,2809,10,2811],[10,2812,10,2814],[10,2821,10,2823],[10,2824,10,2826],[10,2827,10,2829],[10,2776,10,2778],[10,2779,10,2781],[10,2782,10,2784],[10,2791,10,2793],[10,2794,10,2796],[10,2797,10,2799],[10,2926,10,2928],[10,2929,10,2931],[10,2932,10,2934],[10,2941,10,2943],[10,2944,10,2946],[10,2947,10,2949],[10,2896,10,2898],[10,2899,10,2901],[10,2902,10,2904],[10,2911,10,2913],[10,2914,10,2916],[10,2917,10,2919],[10,2866,10,2868],[10,2869,10,2871],[10,2872,10,2874],[10,2881,10,2883],[10,2884,10,2886],[10,2887,10,2889],[10,3016,10,3018],[10,3019,10,3021],[10,3022,10,3024],[10,3031,10,3033],[10,3034,10,3036],[10,3037,10,3039],[10,2986,10,2988],[10,2989,10,2991],[10,2992,10,2994],[10,3001,10,3003],[10,3004,10,3006],[10,3007,10,3009],[10,2956,10,2958],[10,2959,10,2961],[10,2962,10,2964],[10,2971,10,2973],[10,2974,10,2976],[10,2977,10,2979],[10,3106,10,3108],[10,3109,10,3111],[10,3112,10,3114],[10,3121,10,3123],[10,3124,10,3126],[10,3127,10,3129],[10,3076,10,3078],[10,3079,10,3081],[10,3082,10,3084],[10,3091,10,3093],[10,3094,10,3096],[10,3097,10,3099],[10,3046,10,3048],[10,3049,10,3051],[10,3052,10,3054],[10,3061,10,3063],[10,3064,10,3066],[10,3067,10,3069],[10,3196,10,3198],[10,3199,10,3201],[10,3202,10,3204],[10,3211,10,3213],[10,3214,10,3216],[10,3217,10,3219],[10,3166,10,3168],[10,3169,10,3171],[10,3172,10,3174],[10,3181,10,3183],[10,3184,10,3186],[10,3187,10,3189],[10,3136,10,3138],[10,3139,10,3141],[10,3142,10,3144],[10,3151,10,3153],[10,3154,10,3156],[10,3157,10,3159],[10,3286,10,3288],[10,3289,10,3291],[10,3292,10,3294],[10,3301,10,3303],[10,3304,10,3306],[10,3307,10,3309],[10,3256,10,3258],[10,3259,10,3261],[10,3262,10,3264],[10,3271,10,3273],[10,3274,10,3276],[10,3277,10,3279],[10,3226,10,3228],[10,3229,10,3231],[10,3232,10,3234],[10,3241,10,3243],[10,3244,10,3246],[10,3247,10,3249],[10,3376,10,3378],[10,3379,10,3381],[10,3382,10,3384],[10,3391,10,3393],[10,3394,10,3396],[10,3397,10,3399],[10,3346,10,3348],[10,3349,10,3351],[10,3352,10,3354],[10,3361,10,3363],[10,3364,10,3366],[10,3367,10,3369],[10,3316,10,3318],[10,3319,10,3321],[10,3322,10,3324],[10,3331,10,3333],[10,3334,10,3336],[10,3337,10,3339],[10,3466,10,3468],[10,3469,10,3471],[10,3472,10,3474],[10,3481,10,3483],[10,3484,10,3486],[10,3487,10,3489],[10,3436,10,3438],[10,3439,10,3441],[10,3442,10,3444],[10,3451,10,3453],[10,3454,10,3456],[10,3457,10,3459],[10,3406,10,3408],[10,3409,10,3411],[10,3412,10,3414],[10,3421,10,3423],[10,3424,10,3426],[10,3427,10,3429],[10,3556,10,3558],[10,3559,10,3561],[10,3562,10,3564],[10,3571,10,3573],[10,3574,10,3576],[10,3577,10,3579],[10,3526,10,3528],[10,3529,10,3531],[10,3532,10,3534],[10,3541,10,3543],[10,3544,10,3546],[10,3547,10,3549],[10,3496,10,3498],[10,3499,10,3501],[10,3502,10,3504],[10,3511,10,3513],[10,3514,10,3516],[10,3517,10,3519],[10,3646,10,3648],[10,3649,10,3651],[10,3652,10,3654],[10,3661,10,3663],[10,3664,10,3666],[10,3667,10,3669],[10,3616,10,3618],[10,3619,10,3621],[10,3622,10,3624],[10,3631,10,3633],[10,3634,10,3636],[10,3637,10,3639],[10,3586,10,3588],[10,3589,10,3591],[10,3592,10,3594],[10,3601,10,3603],[10,3604,10,3606],[10,3607,10,3609],[10,3736,10,3738],[10,3739,10,3741],[10,3742,10,3744],[10,3751,10,3753],[10,3754,10,3756],[10,3757,10,3759],[10,3706,10,3708],[10,3709,10,3711],[10,3712,10,3714],[10,3721,10,3723],[10,3724,10,3726],[10,3727,10,3729],[10,3676,10,3678],[10,3679,10,3681],[10,3682,10,3684],[10,3691,10,3693],[10,3694,10,3696],[10,3697,10,3699],[10,3826,10,3828],[10,3829,10,3831],[10,3832,10,3834],[10,3841,10,3843],[10,3844,10,3846],[10,3847,10,3849],[10,3796,10,3798],[10,3799,10,3801],[10,3802,10,3804],[10,3811,10,3813],[10,3814,10,3816],[10,3817,10,3819],[10,3766,10,3768],[10,3769,10,3771],[10,3772,10,3774],[10,3781,10,3783],[10,3784,10,3786],[10,3787,10,3789],[10,3916,10,3918],[10,3919,10,3921],[10,3922,10,3924],[10,3931,10,3933],[10,3934,10,3936],[10,3937,10,3939],[10,3886,10,3888],[10,3889,10,3891],[10,3892,10,3894],[10,3901,10,3903],[10,3904,10,3906],[10,3907,10,3909],[10,3856,10,3858],[10,3859,10,3861],[10,3862,10,3864],[10,3871,10,3873],[10,3874,10,3876],[10,3877,10,3879],[10,4006,10,4008],[10,4009,10,4011],[10,4012,10,4014],[10,4021,10,4023],[10,4024,10,4026],[10,4027,10,4029],[10,3976,10,3978],[10,3979,10,3981],[10,3982,10,3984],[10,3991,10,3993],[10,3994,10,3996],[10,3997,10,3999],[10,3946,10,3948],[10,3949,10,3951],[10,3952,10,3954],[10,3961,10,3963],[10,3964,10,3966],[10,3967,10,3969],[10,4096,10,4098],[10,4099,10,4101],[10,4102,10,4104],[10,4111,10,4113],[10,4114,10,4116],[10,4117,10,4119],[10,4066,10,4068],[10,4069,10,4071],[10,4072,10,4074],[10,4081,10,4083],[10,4084,10,4086],[10,4087,10,4089],[10,4036,10,4038],[10,4039,10,4041],[10,4042,10,4044],[10,4051,10,4053],[10,4054,10,4056],[10,4057,10,4059],[10,4186,10,4188],[10,4189,10,4191],[10,4192,10,4194],[10,4201,10,4203],[10,4204,10,4206],[10,4207,10,4209],[10,4156,10,4158],[10,4159,10,4161],[10,4162,10,4164],[10,4171,10,4173],[10,4174,10,4176],[10,4177,10,4179],[10,4126,10,4128],[10,4129,10,4131],[10,4132,10,4134],[10,4141,10,4143],[10,4144,10,4146],[10,4147,10,4149],[10,4276,10,4278],[10,4279,10,4281],[10,4282,10,4284],[10,4291,10,4293],[10,4294,10,4296],[10,4297,10,4299],[10,4246,10,4248],[10,4249,10,4251],[10,4252,10,4254],[10,4261,10,4263],[10,4264,10,4266],[10,4267,10,4269],[10,4216,10,4218],[10,4219,10,4221],[10,4222,10,4224],[10,4231,10,4233],[10,4234,10,4236],[10,4237,10,4239],[10,4366,10,4368],[10,4369,10,4371],[10,4372,10,4374],[10,4381,10,4383],[10,4384,10,4386],[10,4387,10,4389],[10,4336,10,4338],[10,4339,10,4341],[10,4342,10,4344],[10,4351,10,4353],[10,4354,10,4356],[10,4357,10,4359],[10,4306,10,4308],[10,4309,10,4311],[10,4312,10,4314],[10,4321,10,4323],[10,4324,10,4326],[10,4327,10,4329],[10,4456,10,4458],[10,4459,10,4461],[10,4462,10,4464],[10,4471,10,4473],[10,4474,10,4476],[10,4477,10,4479],[10,4426,10,4428],[10,4429,10,4431],[10,4432,10,4434],[10,4441,10,4443],[10,4444,10,4446],[10,4447,10,4449],[10,4396,10,4398],[10,4399,10,4401],[10,4402,10,4404],[10,4411,10,4413],[10,4414,10,4416],[10,4417,10,4419],[10,4546,10,4548],[10,4549,10,4551],[10,4552,10,4554],[10,4561,10,4563],[10,4564,10,4566],[10,4567,10,4569],[10,4516,10,4518],[10,4519,10,4521],[10,4522,10,4524],[10,4531,10,4533],[10,4534,10,4536],[10,4537,10,4539],[10,4486,10,4488],[10,4489,10,4491],[10,4492,10,4494],[10,4501,10,4503],[10,4504,10,4506],[10,4507,10,4509],[10,4636,10,4638],[10,4639,10,4641],[10,4642,10,4644],[10,4651,10,4653],[10,4654,10,4656],[10,4657,10,4659],[10,4606,10,4608],[10,4609,10,4611],[10,4612,10,4614],[10,4621,10,4623],[10,4624,10,4626],[10,4627,10,4629],[10,4576,10,4578],[10,4579,10,4581],[10,4582,10,4584],[10,4591,10,4593],[10,4594,10,4596],[10,4597,10,4599],[10,4726,10,4728],[10,4729,10,4731],[10,4732,10,4734],[10,4741,10,4743],[10,4744,10,4746],[10,4747,10,4749],[10,4696,10,4698],[10,4699,10,4701],[10,4702,10,4704],[10,4711,10,4713],[10,4714,10,4716],[10,4717,10,4719],[10,4666,10,4668],[10,4669,10,4671],[10,4672,10,4674],[10,4681,10,4683],[10,4684,10,4686],[10,4687,10,4689],[10,4816,10,4818],[10,4819,10,4821],[10,4822,10,4824],[10,4831,10,4833],[10,4834,10,4836],[10,4837,10,4839],[10,4786,10,4788],[10,4789,10,4791],[10,4792,10,4794],[10,4801,10,4803],[10,4804,10,4806],[10,4807,10,4809],[10,4756,10,4758],[10,4759,10,4761],[10,4762,10,4764],[10,4771,10,4773],[10,4774,10,4776],[10,4777,10,4779],[10,4906,10,4908],[10,4909,10,4911],[10,4912,10,4914],[10,4921,10,4923],[10,4924,10,4926],[10,4927,10,4929],[10,4876,10,4878],[10,4879,10,4881],[10,4882,10,4884],[10,4891,10,4893],[10,4894,10,4896],[10,4897,10,4899],[10,4846,10,4848],[10,4849,10,4851],[10,4852,10,4854],[10,4861,10,4863],[10,4864,10,4866],[10,4867,10,4869],[10,4996,10,4998],[10,4999,10,5001],[10,5002,10,5004],[10,5011,10,5013],[10,5014,10,5016],[10,5017,10,5019],[10,4966,10,4968],[10,4969,10,4971],[10,4972,10,4974],[10,4981,10,4983],[10,4984,10,4986],[10,4987,10,4989],[10,4936,10,4938],[10,4939,10,4941],[10,4942,10,4944],[10,4951,10,4953],[10,4954,10,4956],[10,4957,10,4959],[10,5086,10,5088],[10,5089,10,5091]],"merged_total":3269,"flags":["merged_cut"]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,"Page 41"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["MONTHLY STATISTICS"]
["DISTRIBUTION SECONDARY -  LARGE - DS >500kw RATE GROUP"]
["JANUARY THROUGH DECEMBER, 2016",null,null,null,null,null,null,null,null,null,null,null,null,"KWH","HOURS","KWH/HR","NCD",null,"GROUP ",null,"SYSTEM",null,"DIFFERENCE"]
[]
[null,"NUMBER OF CUSTOMERS",null,"SAMPLE AVG. USAGE","AVERAGE NCP","GROUP COINCIDENT DEMAND",null,"SYSTEM COINCIDENT DEMAND",null,"NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR",null,null,null,null,"AVERAGE KW * POPULATION","LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR"]
["DATE","OBSERVED","POPULATION","KWH","KW","KW","DATE-TIME","KW","DATE-TIME"]
[]
[]
["January",233,97137.977599999998,228.08240000000001,181.22020000000001,"01/19/16-12:00",148.71209999999999,"01/18/16-20:00",57.243299999999998,72.046000000000006,87.795000000000002,65.201099999999997,null,{"$f":"C15*D15","v":22155463.062154241},744,{"$f":"N15/O15","v":29778.848201820216},{"$f":"C15*E15","v":17603363.728267521},{"$f":"ROUND(P15/Q15*100,2)","v":0.17},{"$f":"C15*G15","v":14445592.638648959},{"$f":"ROUND(P15/S15*100,3)","v":0.20599999999999999},{"$f":"C15*I15","v":5560498.39315008},{"$f":"ROUND(P15/U15*100,3)","v":0.53600000000000003},{"$f":"J15-R15","v":71.876000000000005},{"$f":"K15-T15","v":87.588999999999999},{"$f":"L15-V15","v":64.665099999999995}]
[]
["February",235,90734.262000000002,228.62799999999999,178.19749999999999,"02/11/16-11:00",151.94579999999999,"02/10/16-20:00",57.020699999999998,73.785700000000006,86.533699999999996,65.894199999999998,null,{"$f":"C17*D17","v":20744392.852536},672,{"$f":"N17/O17","v":30869.632221035714},{"$f":"C17*E17","v":16168618.652744999},{"$f":"ROUND(P17/Q17*100,2)","v":0.19},{"$f":"C17*G17","v":13786690.0269996},{"$f":"ROUND(P17/S17*100,3)","v":0.224},{"$f":"C17*I17","v":5173731.1332233995},{"$f":"ROUND(P17/U17*100,3)","v":0.59699999999999998},{"$f":"J17-R17","v":73.595700000000008},{"$f":"K17-T17","v":86.309699999999992},{"$f":"L17-V17","v":65.297200000000004}]
[]
["March",234,96058.8122,236.6318,181.3501,"03/15/16-14:00",140.77950000000001,"03/03/16-20:00",54.562100000000001,71.194500000000005,91.711699999999993,59.493099999999998,null,{"$f":"C19*D19","v":22730569.63674796},744,{"$f":"N19/O19","v":30551.840909607472},{"$f":"C19*E19","v":17420275.198351219},{"$f":"ROUND(P19/Q19*100,2)","v":0.18},{"$f":"C19*G19","v":13523111.552109901},{"$f":"ROUND(P19/S19*100,3)","v":0.22600000000000001},{"$f":"C19*I19","v":5241170.5171376197},{"$f":"ROUND(P19/U19*100,3)","v":0.58299999999999996},{"$f":"J19-R19","v":71.014499999999998},{"$f":"K19-T19","v":91.485699999999994},{"$f":"L19-V19","v":58.9101}]
[]
["April",235,94473.000700000004,254.04050000000001,214.3638,"04/26/16-13:00",194.64519999999999,"04/26/16-16:00",51.650199999999998,61.471800000000002,67.699200000000005,76.293700000000001,null,{"$f":"C21*D21","v":23999968.334328353},720,{"$f":"N21/O21","v":33333.289353233828},{"$f":"C21*E21","v":20251591.427454662},{"$f":"ROUND(P21/Q21*100,2)","v":0.16},{"$f":"C21*G21","v":18388716.115851641},{"$f":"ROUND(P21/S21*100,3)","v":0.18099999999999999},{"$f":"C21*I21","v":4879549.3807551404},{"$f":"ROUND(P21/U21*100,3)","v":0.68300000000000005},{"$f":"J21-R21","v":61.311800000000005},{"$f":"K21-T21","v":67.518200000000007},{"$f":"L21-V21","v":75.610699999999994}]
[]
["May",236,101349.54210000001,269.0847,213.91419999999999,"05/31/16-13:00",200.8306,"05/31/16-16:00",50.624400000000001,64.500799999999998,68.7029,73.686000000000007,null,{"$f":"C23*D23","v":27271611.131115872},744,{"$f":"N23/O23","v":36655.391305263271},{"$f":"C23*E23","v":21680106.218687821},{"$f":"ROUND(P23/Q23*100,2)","v":0.17},{"$f":"C23*G23","v":20354089.349668261},{"$f":"ROUND(P23/S23*100,3)","v":0.18},{"$f":"C23*I23","v":5130759.7590872403},{"$f":"ROUND(P23/U23*100,3)","v":0.71399999999999997},{"$f":"J23-R23","v":64.330799999999996},{"$f":"K23-T23","v":68.522899999999993},{"$f":"L23-V23","v":72.972000000000008}]
[]
["June",247,107201.1704,264.41899999999998,214.9879,"06/20/16-13:00",190.35730000000001,"06/20/16-17:00",56.308599999999998,69.820700000000002,78.854799999999997,71.407899999999998,null,{"$f":"C25*D25","v":28346026.275997598},720,{"$f":"N25/O25","v":39369.48093888555},{"$f":"C25*E25","v":23046954.501838159},{"$f":"ROUND(P25/Q25*100,2)","v":0.17},{"$f":"C25*G25","v":20406525.35418392},{"$f":"ROUND(P25/S25*100,3)","v":0.193},{"$f":"C25*I25","v":6036347.8235854404},{"$f":"ROUND(P25/U25*100,3)","v":0.65200000000000002},{"$f":"J25-R25","v":69.650700000000001},{"$f":"K25-T25","v":78.661799999999999},{"$f":"L25-V25","v":70.755899999999997}]
[]
["July",240,112900.926412516,272.72254170299999,230.79403166700001,"07/25/16-11:00",228.48220833299999,"01/18/16-20:00",55.642102797,65.750641778000002,66.415918383000005,83.778263030999994,null,{"$f":"C27*D27","v":30790627.611844726},744,{"$f":"N27/O27","v":41385.252166457962},{"$f":"C27*E27","v":26056859.985683855},{"$f":"ROUND(P27/Q27*100,2)","v":0.16},{"$f":"C27*G27","v":25795852.989573181},{"$f":"ROUND(P27/S27*100,3)","v":0.16},{"$f":"C27*I27","v":6282044.9533217475},{"$f":"ROUND(P27/U27*100,3)","v":0.65900000000000003},{"$f":"J27-R27","v":65.590641778000006},{"$f":"K27-T27","v":66.255918383000008},{"$f":"L27-V27","v":83.119263030999988}]
[]
["August",242,122834.418861488,293.98572727300001,249.53971074399999,"08/25/16-13:00",229.601504132,"02/10/16-20:00",56.159197550999998,66.161824448000004,71.907205476000001,78.099541178999999,null,{"$f":"C29*D29","v":36111565.963150859},744,{"$f":"N29/O29","v":48537.051025740402},{"$f":"C29*E29","v":30652065.352103051},{"$f":"ROUND(P29/Q29*100,2)","v":0.16},{"$f":"C29*G29","v":28202967.329777755},{"$f":"ROUND(P29/S29*100,3)","v":0.17199999999999999},{"$f":"C29*I29","v":6898282.3949045846},{"$f":"ROUND(P29/U29*100,3)","v":0.70399999999999996},{"$f":"J29-R29","v":66.001824448000008},{"$f":"K29-T29","v":71.735205476000004},{"$f":"L29-V29","v":77.395541179000006}]
[]
["September",244,110600.01788524599,287.96483606599998,250.11507377000001,"09/07/16-13:00",239.28141803299999,"03/03/16-20:00",53.343713090000001,61.416184813000001,64.196851228,83.093971229999994,null,{"$f":"C31*D31","v":31848916.019221529},720,{"$f":"N31/O31","v":44234.605582252123},{"$f":"C31*E31","v":27662731.632331621},{"$f":"ROUND(P31/Q31*100,2)","v":0.16},{"$f":"C31*G31","v":26464529.114056822},{"$f":"ROUND(P31/S31*100,3)","v":0.16700000000000001},{"$f":"C31*I31","v":5899815.621819431},{"$f":"ROUND(P31/U31*100,3)","v":0.75},{"$f":"J31-R31","v":61.256184813000004},{"$f":"K31-T31","v":64.029851227999998},{"$f":"L31-V31","v":82.343971229999994}]
[]
["October",230,99547.501743478002,257.52976521699998,215.68633912999999,"10/19/16-12:00",196.64136521699999,"04/26/16-16:00",51.955316875999998,62.034714905000001,68.042858338000002,76.356752412999995,null,{"$f":"C33*D33","v":25636444.751936786},744,{"$f":"N33/O33","v":34457.587032173098},{"$f":"C33*E33","v":21471036.220588062},{"$f":"ROUND(P33/Q33*100,2)","v":0.16},{"$f":"C33*G33","v":19575156.646779202},{"$f":"ROUND(P33/S33*100,3)","v":0.17599999999999999},{"$f":"C33*I33","v":5172021.9972965615},{"$f":"ROUND(P33/U33*100,3)","v":0.66600000000000004},{"$f":"J33-R33","v":61.874714905000005},{"$f":"K33-T33","v":67.866858338},{"$f":"L33-V33","v":75.690752412999998}]
[]
["November",230,90363.842234783006,241.44097391299999,198.031408696,"11/02/16-13:00",158.294930435,"05/31/16-16:00",51.981788510999998,63.376480157000003,79.285758611000006,65.562579486999994,null,{"$f":"C35*D35","v":21817534.075686689},720,{"$f":"N35/O35","v":30302.130660675957},{"$f":"C35*E35","v":17894878.972937178},{"$f":"ROUND(P35/Q35*100,2)","v":0.17},{"$f":"C35*G35","v":14304138.120394291},{"$f":"ROUND(P35/S35*100,3)","v":0.21199999999999999},{"$f":"C35*I35","v":4697274.1360898595},{"$f":"ROUND(P35/U35*100,3)","v":0.64500000000000002},{"$f":"J35-R35","v":63.206480157000001},{"$f":"K35-T35","v":79.073758611000002},{"$f":"L35-V35","v":64.917579486999998}]
[]
["December",234,92292.523769231004,227.304324786,180.35294372300001,"12/15/16-10:00",174.78623376600001,"06/20/16-17:00",54.574012705000001,69.674559033999998,71.893601422000003,75.909415616000004,null,{"$f":"C37*D37","v":20978489.798160907},744,{"$f":"N37/O37","v":28196.894890001218},{"$f":"C37*E37","v":16645228.345405759},{"$f":"ROUND(P37/Q37*100,2)","v":0.17},{"$f":"C37*G37","v":16131462.634382922},{"$f":"ROUND(P37/S37*100,3)","v":0.17499999999999999},{"$f":"C37*I37","v":5036773.3647585278},{"$f":"ROUND(P37/U37*100,3)","v":0.56000000000000005},{"$f":"J37-R37","v":69.504559033999996},{"$f":"K37-T37","v":71.718601422000006},{"$f":"L37-V37","v":75.349415616000002}]
[]
[]
["Note:  All hours are in EST"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) LoadRes DP","index":55,"n_rows":554,"n_cols":25,"rows_kept":554,"cut":false,"hidden":false,"merged":[[10,5,10,6],[10,7,10,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,"Page 42"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["MONTHLY STATISTICS"]
["DISTRIBUTION PRIMARY - DP"]
["JANUARY THROUGH DECEMBER, 2016",null,null,null,null,null,null,null,null,null,null,null,null,"KWH","HOURS","KWH/HR","NCD",null,"GROUP ",null,"SYSTEM",null,"DIFFERENCE"]
[]
[null,"NUMBER OF CUSTOMERS",null,"SAMPLE AVG. USAGE","AVERAGE NCP","GROUP COINCIDENT DEMAND",null,"SYSTEM COINCIDENT DEMAND",null,"NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR",null,null,null,null,"AVERAGE KW * POPULATION","LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR"]
["DATE","OBSERVED","POPULATION","KWH","KW","KW","DATE-TIME","KW","DATE-TIME"]
[]
[]
["January",11,11,143125.40179999999,282.23270000000002,230.81639999999999,"01/19/16-21:00",226.50909999999999,{"$f":"'WP FR-16(7)(v) Load Res RS'!I15","v":"01/18/16-20:00"},68.161100000000005,83.344499999999996,84.929400000000001,null,{"$f":"C15*D15","v":1574379.4197999998},744,{"$f":"N15/O15","v":2116.1013706989243},{"$f":"C15*E15","v":3104.5597000000002},{"$f":"ROUND(P15/Q15*100,2)","v":68.16},{"$f":"C15*F15","v":2538.9803999999999},{"$f":"ROUND(P15/S15*100,3)","v":83.344999999999999},{"$f":"C15*H15","v":2491.6000999999997},{"$f":"ROUND(P15/U15*100,3)","v":84.929000000000002},{"$f":"J15-R15","v":1.1000000000080945E-3},{"$f":"K15-T15","v":-5.0000000000238742E-4},{"$f":"L15-V15","v":3.9999999999906777E-4}]
[]
["February",11,11,132364.84359999999,275.52730000000003,220.9145,"02/23/16-14:00",215.1309,{"$f":"'WP FR-16(7)(v) Load Res RS'!I17","v":"02/10/16-20:00"},69.023799999999994,86.087299999999999,88.401700000000005,null,{"$f":"C17*D17","v":1456013.2796},672,{"$f":"N17/O17","v":2166.6864279761903},{"$f":"C17*E17","v":3030.8003000000003},{"$f":"ROUND(P17/Q17*100,2)","v":71.489999999999995},{"$f":"C17*F17","v":2430.0594999999998},{"$f":"ROUND(P17/S17*100,3)","v":89.162000000000006},{"$f":"C17*H17","v":2366.4398999999999},{"$f":"ROUND(P17/U17*100,3)","v":91.558999999999997},{"$f":"J17-R17","v":-2.4662000000000006},{"$f":"K17-T17","v":-3.0747000000000071},{"$f":"L17-V17","v":-3.1572999999999922}]
[]
["March",11,11,139794.1182,278.7364,226.97450000000001,"03/10/16-20:00",204.20359999999999,{"$f":"'WP FR-16(7)(v) Load Res RS'!I19","v":"03/03/16-20:00"},67.409700000000001,82.782600000000002,92.0137,null,{"$f":"C19*D19","v":1537735.3001999999},744,{"$f":"N19/O19","v":2066.8485217741936},{"$f":"C19*E19","v":3066.1004000000003},{"$f":"ROUND(P19/Q19*100,2)","v":67.41},{"$f":"C19*F19","v":2496.7195000000002},{"$f":"ROUND(P19/S19*100,3)","v":82.783000000000001},{"$f":"C19*H19","v":2246.2395999999999},{"$f":"ROUND(P19/U19*100,3)","v":92.013999999999996},{"$f":"J19-R19","v":-2.9999999999574811E-4},{"$f":"K19-T19","v":-3.9999999999906777E-4},{"$f":"L19-V19","v":-2.9999999999574811E-4}]
[]
["April",11,11,132774.57819999999,290.68360000000001,243.6927,"04/26/16-13:00",239.4709,{"$f":"'WP FR-16(7)(v) Load Res RS'!I21","v":"04/26/16-16:00"},63.439799999999998,75.672799999999995,77.006900000000002,null,{"$f":"C21*D21","v":1460520.3602},720,{"$f":"N21/O21","v":2028.5005002777777},{"$f":"C21*E21","v":3197.5196000000001},{"$f":"ROUND(P21/Q21*100,2)","v":63.44},{"$f":"C21*F21","v":2680.6197000000002},{"$f":"ROUND(P21/S21*100,3)","v":75.673000000000002},{"$f":"C21*H21","v":2634.1799000000001},{"$f":"ROUND(P21/U21*100,3)","v":77.007000000000005},{"$f":"J21-R21","v":-1.9999999999953388E-4},{"$f":"K21-T21","v":-2.0000000000663931E-4},{"$f":"L21-V21","v":-1.0000000000331966E-4}]
[]
["May",11,11,136819.01269999999,294.01819999999998,258.02730000000003,"05/31/16-16:00",258.02730000000003,{"$f":"'WP FR-16(7)(v) Load Res RS'!I23","v":"05/31/16-16:00"},62.545999999999999,71.270200000000003,71.270200000000003,null,{"$f":"C23*D23","v":1505009.1396999999},744,{"$f":"N23/O23","v":2022.8617469086021},{"$f":"C23*E23","v":3234.2001999999998},{"$f":"ROUND(P23/Q23*100,2)","v":62.55},{"$f":"C23*F23","v":2838.3003000000003},{"$f":"ROUND(P23/S23*100,3)","v":71.27},{"$f":"C23*H23","v":2838.3003000000003},{"$f":"ROUND(P23/U23*100,3)","v":71.27},{"$f":"J23-R23","v":-3.9999999999977831E-3},{"$f":"K23-T23","v":2.0000000000663931E-4},{"$f":"L23-V23","v":2.0000000000663931E-4}]
[]
["June",10,10,128061.09,277.404,233.178,"06/27/16-15:00",220.244,{"$f":"'WP FR-16(7)(v) Load Res RS'!I25","v":"06/20/16-17:00"},64.116799999999998,76.277600000000007,80.757099999999994,null,{"$f":"C25*D25","v":1280610.8999999999},720,{"$f":"N25/O25","v":1778.6262499999998},{"$f":"C25*E25","v":2774.04},{"$f":"ROUND(P25/Q25*100,2)","v":64.12},{"$f":"C25*F25","v":2331.7799999999997},{"$f":"ROUND(P25/S25*100,3)","v":76.278000000000006},{"$f":"C25*H25","v":2202.44},{"$f":"ROUND(P25/U25*100,3)","v":80.757000000000005},{"$f":"J25-R25","v":-3.200000000006753E-3},{"$f":"K25-T25","v":-3.9999999999906777E-4},{"$f":"L25-V25","v":9.9999999989108801E-5}]
[]
["July",10,10,141909.16399999999,294.13400000000001,259.96800000000002,"07/25/16-13:00",258.45800000000003,{"$f":"'WP FR-16(7)(v) Load Res RS'!I27","v":"07/25/16-14:00"},64.847356529999999,73.369846925999994,73.798498656000007,null,{"$f":"C27*D27","v":1419091.64},744,{"$f":"N27/O27","v":1907.3812365591396},{"$f":"C27*E27","v":2941.34},{"$f":"ROUND(P27/Q27*100,2)","v":64.849999999999994},{"$f":"C27*F27","v":2599.6800000000003},{"$f":"ROUND(P27/S27*100,3)","v":73.37},{"$f":"C27*H27","v":2584.5800000000004},{"$f":"ROUND(P27/U27*100,3)","v":73.798000000000002},{"$f":"J27-R27","v":-2.6434699999953182E-3},{"$f":"K27-T27","v":-1.5307400001063343E-4},{"$f":"L27-V27","v":4.986560000048712E-4}]
[]
["August",10,10,147583.35399999999,288.21800000000002,252.18,"08/12/16-13:00",249.44,{"$f":"'WP FR-16(7)(v) Load Res RS'!I29","v":"08/11/16-15:00"},68.824543616,78.659974271999999,79.524023059000001,null,{"$f":"C29*D29","v":1475833.54},744,{"$f":"N29/O29","v":1983.6472311827958},{"$f":"C29*E29","v":2882.1800000000003},{"$f":"ROUND(P29/Q29*100,2)","v":68.819999999999993},{"$f":"C29*F29","v":2521.8000000000002},{"$f":"ROUND(P29/S29*100,3)","v":78.66},{"$f":"C29*H29","v":2494.4},{"$f":"ROUND(P29/U29*100,3)","v":79.524000000000001},{"$f":"J29-R29","v":4.5436160000065229E-3},{"$f":"K29-T29","v":-2.5727999997116058E-5},{"$f":"L29-V29","v":2.3059000000102969E-5}]
[]
["September",10,10,125512.37,285.096,247.86799999999999,"09/07/16-15:00",247.86799999999999,{"$f":"'WP FR-16(7)(v) Load Res RS'!I31","v":"09/07/16-15:00"},61.145276015999997,70.328858953999998,70.328858953999998,null,{"$f":"C31*D31","v":1255123.7},720,{"$f":"N31/O31","v":1743.2273611111111},{"$f":"C31*E31","v":2850.96},{"$f":"ROUND(P31/Q31*100,2)","v":61.15},{"$f":"C31*F31","v":2478.6799999999998},{"$f":"ROUND(P31/S31*100,3)","v":70.328999999999994},{"$f":"C31*H31","v":2478.6799999999998},{"$f":"ROUND(P31/U31*100,3)","v":70.328999999999994},{"$f":"J31-R31","v":-4.7239840000017352E-3},{"$f":"K31-T31","v":-1.4104599999598122E-4},{"$f":"L31-V31","v":-1.4104599999598122E-4}]
[]
["October",10,10,102342.344,241.84399999999999,189.542,"10/19/16-15:00",186.95599999999999,{"$f":"'WP FR-16(7)(v) Load Res RS'!I33","v":"10/06/16-16:00"},56.878365383999999,72.573315664999996,73.577159320000007,null,{"$f":"C33*D33","v":1023423.44},744,{"$f":"N33/O33","v":1375.5691397849462},{"$f":"C33*E33","v":2418.44},{"$f":"ROUND(P33/Q33*100,2)","v":56.88},{"$f":"C33*F33","v":1895.42},{"$f":"ROUND(P33/S33*100,3)","v":72.572999999999993},{"$f":"C33*H33","v":1869.56},{"$f":"ROUND(P33/U33*100,3)","v":73.576999999999998},{"$f":"J33-R33","v":-1.63461600000403E-3},{"$f":"K33-T33","v":3.1566500000224096E-4},{"$f":"L33-V33","v":1.5932000000873359E-4}]
[]
["November",10,10,94471.493000000002,227.96199999999999,182.71199999999999,"11/02/16-12:00",138.29,{"$f":"'WP FR-16(7)(v) Load Res RS'!I35","v":"11/22/16-08:00"},57.558017100999997,71.812692623000004,94.880618225999996,null,{"$f":"C35*D35","v":944714.93},720,{"$f":"N35/O35","v":1312.1040694444446},{"$f":"C35*E35","v":2279.62},{"$f":"ROUND(P35/Q35*100,2)","v":57.56},{"$f":"C35*F35","v":1827.12},{"$f":"ROUND(P35/S35*100,3)","v":71.813000000000002},{"$f":"C35*H35","v":1382.8999999999999},{"$f":"ROUND(P35/U35*100,3)","v":94.881},{"$f":"J35-R35","v":-1.9828990000050339E-3},{"$f":"K35-T35","v":-3.0737699999860979E-4},{"$f":"L35-V35","v":-3.8177400000449779E-4}]
[]
["December",10,10,100971.178,214.108,169.35599999999999,"12/14/16-10:00",157.536,{"$f":"'WP FR-16(7)(v) Load Res RS'!I37","v":"12/15/16-08:00"},63.385744074999998,80.135306056000005,86.147895671000001,null,{"$f":"C37*D37","v":1009711.78},744,{"$f":"N37/O37","v":1357.1394892473118},{"$f":"C37*E37","v":2141.08},{"$f":"ROUND(P37/Q37*100,2)","v":63.39},{"$f":"C37*F37","v":1693.56},{"$f":"ROUND(P37/S37*100,3)","v":80.135000000000005},{"$f":"C37*H37","v":1575.3600000000001},{"$f":"ROUND(P37/U37*100,3)","v":86.147999999999996},{"$f":"J37-R37","v":-4.2559250000024917E-3},{"$f":"K37-T37","v":3.0605599999944388E-4},{"$f":"L37-V37","v":-1.0432899999557321E-4}]
[]
[]
["Note:  All hours are in EST"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) LoadRes DTSEC","index":56,"n_rows":554,"n_cols":25,"rows_kept":554,"cut":false,"hidden":false,"merged":[[10,5,10,6],[10,7,10,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,"Page 43"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["MONTHLY STATISTICS"]
["DT  - DISTRIBUTION SECONDARY"]
["JANUARY THROUGH DECEMBER, 2016",null,null,null,null,null,null,null,null,null,null,null,null,"KWH","HOURS","KWH/HR","NCD",null,"GROUP ",null,"SYSTEM",null,"DIFFERENCE"]
[]
[null,"NUMBER OF CUSTOMERS",null,"SAMPLE AVG. USAGE","AVERAGE NCP","GROUP COINCIDENT DEMAND",null,"SYSTEM COINCIDENT DEMAND",null,"NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR",null,null,null,null,"AVERAGE KW * POPULATION","LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR"]
["DATE","OBSERVED","POPULATION","KWH","KW","KW","DATE-TIME","KW","DATE-TIME"]
[]
[]
["January",147,147,367329.3947,731.2663,619.53049999999996,"01/21/16-11:00",553.6114,{"$f":"'WP FR-16(7)(v) Load Res RS'!I15","v":"01/18/16-20:00"},67.516099999999994,79.692999999999998,89.182100000000005,null,{"$f":"C15*D15","v":53997421.020900004},744,{"$f":"N15/O15","v":72577.178791532264},{"$f":"C15*E15","v":107496.1461},{"$f":"ROUND(P15/Q15*100,2)","v":67.52},{"$f":"C15*F15","v":91070.983499999988},{"$f":"ROUND(P15/S15*100,3)","v":79.692999999999998},{"$f":"C15*H15","v":81380.875799999994},{"$f":"ROUND(P15/U15*100,3)","v":89.182000000000002},{"$f":"J15-R15","v":-3.9000000000015689E-3},{"$f":"K15-T15","v":0},{"$f":"L15-V15","v":1.0000000000331966E-4}]
[]
["February",146,146,352060.90960000001,734.1191,613.03920000000005,"02/11/16-11:00",569.95060000000001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I17","v":"02/10/16-20:00"},68.903599999999997,82.512600000000006,88.750600000000006,null,{"$f":"C17*D17","v":51400892.801600002},672,{"$f":"N17/O17","v":76489.423811904766},{"$f":"C17*E17","v":107181.38860000001},{"$f":"ROUND(P17/Q17*100,2)","v":71.36},{"$f":"C17*F17","v":89503.723200000008},{"$f":"ROUND(P17/S17*100,3)","v":85.459000000000003},{"$f":"C17*H17","v":83212.787599999996},{"$f":"ROUND(P17/U17*100,3)","v":91.92},{"$f":"J17-R17","v":-2.4564000000000021},{"$f":"K17-T17","v":-2.946399999999997},{"$f":"L17-V17","v":-3.169399999999996}]
[]
["March",146,146,378841.30410000001,754.27970000000005,638.19820000000004,"03/08/16-15:00",549.96990000000005,{"$f":"'WP FR-16(7)(v) Load Res RS'!I19","v":"03/03/16-20:00"},67.507499999999993,79.7864,92.585999999999999,null,{"$f":"C19*D19","v":55310830.398600005},744,{"$f":"N19/O19","v":74342.513976612914},{"$f":"C19*E19","v":110124.83620000001},{"$f":"ROUND(P19/Q19*100,2)","v":67.510000000000005},{"$f":"C19*F19","v":93176.9372},{"$f":"ROUND(P19/S19*100,3)","v":79.786000000000001},{"$f":"C19*H19","v":80295.6054},{"$f":"ROUND(P19/U19*100,3)","v":92.585999999999999},{"$f":"J19-R19","v":-2.5000000000119371E-3},{"$f":"K19-T19","v":3.9999999999906777E-4},{"$f":"L19-V19","v":0}]
[]
["April",145,145,339211.40019999997,733.31190000000004,627.62379999999996,"04/26/16-13:00",610.7414,{"$f":"'WP FR-16(7)(v) Load Res RS'!I21","v":"04/26/16-16:00"},64.246499999999997,75.065200000000004,77.140199999999993,null,{"$f":"C21*D21","v":49185653.028999999},720,{"$f":"N21/O21","v":68313.406984722227},{"$f":"C21*E21","v":106330.2255},{"$f":"ROUND(P21/Q21*100,2)","v":64.25},{"$f":"C21*F21","v":91005.451000000001},{"$f":"ROUND(P21/S21*100,3)","v":75.064999999999998},{"$f":"C21*H21","v":88557.502999999997},{"$f":"ROUND(P21/U21*100,3)","v":77.14},{"$f":"J21-R21","v":-3.5000000000025011E-3},{"$f":"K21-T21","v":2.0000000000663931E-4},{"$f":"L21-V21","v":1.9999999999242846E-4}]
[]
["May",145,145,356501.3235,751.51300000000003,644.88869999999997,"05/26/16-14:00",616.22360000000003,{"$f":"'WP FR-16(7)(v) Load Res RS'!I23","v":"05/31/16-16:00"},63.7605,74.302499999999995,77.758899999999997,null,{"$f":"C23*D23","v":51692691.907499999},744,{"$f":"N23/O23","v":69479.424606854838},{"$f":"C23*E23","v":108969.38500000001},{"$f":"ROUND(P23/Q23*100,2)","v":63.76},{"$f":"C23*F23","v":93508.861499999999},{"$f":"ROUND(P23/S23*100,3)","v":74.302999999999997},{"$f":"C23*H23","v":89352.422000000006},{"$f":"ROUND(P23/U23*100,3)","v":77.759},{"$f":"J23-R23","v":5.0000000000238742E-4},{"$f":"K23-T23","v":-5.0000000000238742E-4},{"$f":"L23-V23","v":-1.0000000000331966E-4}]
[]
["June",147,147,385791.03610000003,789.47810000000004,682.87469999999996,"06/23/16-13:00",634.33910000000003,{"$f":"'WP FR-16(7)(v) Load Res RS'!I25","v":"06/20/16-17:00"},67.8703,78.465500000000006,84.469200000000001,null,{"$f":"C25*D25","v":56711282.306700006},720,{"$f":"N25/O25","v":78765.669870416677},{"$f":"C25*E25","v":116053.2807},{"$f":"ROUND(P25/Q25*100,2)","v":67.87},{"$f":"C25*F25","v":100382.5809},{"$f":"ROUND(P25/S25*100,3)","v":78.465000000000003},{"$f":"C25*H25","v":93247.847699999998},{"$f":"ROUND(P25/U25*100,3)","v":84.468999999999994},{"$f":"J25-R25","v":2.9999999999574811E-4},{"$f":"K25-T25","v":5.0000000000238742E-4},{"$f":"L25-V25","v":2.0000000000663931E-4}]
[]
["July",147,147,399042.69463129301,811.811085714,707.47798367300004,"07/25/16-13:00",706.99818503400002,{"$f":"'WP FR-16(7)(v) Load Res RS'!I27","v":"07/25/16-14:00"},66.068044311999998,75.811222428999997,75.862671105999993,null,{"$f":"C27*D27","v":58659276.110800073},744,{"$f":"N27/O27","v":78843.113052150642},{"$f":"C27*E27","v":119336.22959995799},{"$f":"ROUND(P27/Q27*100,2)","v":66.069999999999993},{"$f":"C27*F27","v":103999.263599931},{"$f":"ROUND(P27/S27*100,3)","v":75.811000000000007},{"$f":"C27*H27","v":103928.73319999801},{"$f":"ROUND(P27/U27*100,3)","v":75.863},{"$f":"J27-R27","v":-1.955687999995348E-3},{"$f":"K27-T27","v":2.2242899999014298E-4},{"$f":"L27-V27","v":-3.2889400000613023E-4}]
[]
["August",149,149,425250.22978791897,827.62206711399995,724.59123489900003,"08/11/16-13:00",706.87981208099995,{"$f":"'WP FR-16(7)(v) Load Res RS'!I29","v":"08/11/16-15:00"},69.062064946000007,78.882114766000001,80.858567429999994,null,{"$f":"C29*D29","v":63362284.23839993},744,{"$f":"N29/O29","v":85164.360535483778},{"$f":"C29*E29","v":123315.687999986},{"$f":"ROUND(P29/Q29*100,2)","v":69.06},{"$f":"C29*F29","v":107964.093999951},{"$f":"ROUND(P29/S29*100,3)","v":78.882000000000005},{"$f":"C29*H29","v":105325.09200006899},{"$f":"ROUND(P29/U29*100,3)","v":80.858999999999995},{"$f":"J29-R29","v":2.0649460000043973E-3},{"$f":"K29-T29","v":1.1476599999582504E-4},{"$f":"L29-V29","v":-4.3257000000096468E-4}]
[]
["September",149,149,376315.02851006697,797.38107382600003,707.28037583900004,"09/07/16-14:00",690.82146308699998,{"$f":"'WP FR-16(7)(v) Load Res RS'!I31","v":"09/07/16-15:00"},65.547048829999994,73.897110632999997,75.657719069999999,null,{"$f":"C31*D31","v":56070939.247999981},720,{"$f":"N31/O31","v":77876.304511111084},{"$f":"C31*E31","v":118809.78000007401},{"$f":"ROUND(P31/Q31*100,2)","v":65.55},{"$f":"C31*F31","v":105384.77600001101},{"$f":"ROUND(P31/S31*100,3)","v":73.897000000000006},{"$f":"C31*H31","v":102932.397999963},{"$f":"ROUND(P31/U31*100,3)","v":75.658000000000001},{"$f":"J31-R31","v":-2.9511700000028895E-3},{"$f":"K31-T31","v":1.1063299999136689E-4},{"$f":"L31-V31","v":-2.8093000000239954E-4}]
[]
["October",149,149,387093.13479194598,797.49036241600004,694.453838926,"10/06/16-13:00",672.41005369100003,{"$f":"'WP FR-16(7)(v) Load Res RS'!I33","v":"10/06/16-16:00"},65.240471360000001,74.920238370000007,77.376367090000002,null,{"$f":"C33*D33","v":57676877.083999954},744,{"$f":"N33/O33","v":77522.684252688108},{"$f":"C33*E33","v":118826.06399998401},{"$f":"ROUND(P33/Q33*100,2)","v":65.239999999999995},{"$f":"C33*F33","v":103473.621999974},{"$f":"ROUND(P33/S33*100,3)","v":74.92},{"$f":"C33*H33","v":100189.09799995901},{"$f":"ROUND(P33/U33*100,3)","v":77.376000000000005},{"$f":"J33-R33","v":4.7136000000591594E-4},{"$f":"K33-T33","v":2.3837000000526132E-4},{"$f":"L33-V33","v":3.6708999999746084E-4}]
[]
["November",149,149,356570.790563758,766.99860402700006,659.77440268500004,"11/02/16-14:00",564.98095302000002,{"$f":"'WP FR-16(7)(v) Load Res RS'!I35","v":"11/22/16-08:00"},64.568202146999994,75.061597888999998,87.655558381000006,null,{"$f":"C35*D35","v":53129047.79399994},720,{"$f":"N35/O35","v":73790.344158333246},{"$f":"C35*E35","v":114282.79200002301},{"$f":"ROUND(P35/Q35*100,2)","v":64.569999999999993},{"$f":"C35*F35","v":98306.386000065002},{"$f":"ROUND(P35/S35*100,3)","v":75.061999999999998},{"$f":"C35*H35","v":84182.161999980002},{"$f":"ROUND(P35/U35*100,3)","v":87.656000000000006},{"$f":"J35-R35","v":-1.7978529999993498E-3},{"$f":"K35-T35","v":-4.0211099999964972E-4},{"$f":"L35-V35","v":-4.4161900000005971E-4}]
[]
["December",149,149,353512.50404026802,731.61441610700001,600.90437583899995,"12/15/16-09:00",587.84957047,{"$f":"'WP FR-16(7)(v) Load Res RS'!I37","v":"12/15/16-08:00"},64.945578523999998,79.072683476999998,80.828708394000003,null,{"$f":"C37*D37","v":52673363.101999931},744,{"$f":"N37/O37","v":70797.531051075173},{"$f":"C37*E37","v":109010.547999943},{"$f":"ROUND(P37/Q37*100,2)","v":64.95},{"$f":"C37*F37","v":89534.752000010994},{"$f":"ROUND(P37/S37*100,3)","v":79.072999999999993},{"$f":"C37*H37","v":87589.586000030002},{"$f":"ROUND(P37/U37*100,3)","v":80.828999999999994},{"$f":"J37-R37","v":-4.4214760000045317E-3},{"$f":"K37-T37","v":-3.165229999950725E-4},{"$f":"L37-V37","v":-2.9160599999045189E-4}]
[]
[]
["Note:  All hours are in EST"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) LoadRes DTPRI","index":57,"n_rows":554,"n_cols":25,"rows_kept":554,"cut":false,"hidden":false,"merged":[[10,5,10,6],[10,7,10,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,"Page 44"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["MONTHLY STATISTICS"]
["DT  - PRIMARY"]
["JANUARY THROUGH DECEMBER, 2016",null,null,null,null,null,null,null,null,null,null,null,null,"KWH","HOURS","KWH/HR","NCD",null,"GROUP ",null,"SYSTEM",null,"DIFFERENCE"]
[]
[null,"NUMBER OF CUSTOMERS",null,"SAMPLE AVG. USAGE","AVERAGE NCP","GROUP COINCIDENT DEMAND",null,"SYSTEM COINCIDENT DEMAND",null,"NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR",null,null,null,null,"AVERAGE KW * POPULATION","LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR"]
["DATE","OBSERVED","POPULATION","KWH","KW","KW","DATE-TIME","KW","DATE-TIME"]
[]
[]
["January",36,36,1106407.1470000001,2054.4180000000001,1741.3533,"01/13/16-16:00",1597.6093000000001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I15","v":"01/18/16-20:00"},72.385800000000003,85.399500000000003,93.083200000000005,null,{"$f":"C15*D15","v":39830657.292000003},744,{"$f":"N15/O15","v":53535.829693548389},{"$f":"C15*E15","v":73959.04800000001},{"$f":"ROUND(P15/Q15*100,2)","v":72.39},{"$f":"C15*F15","v":62688.718800000002},{"$f":"ROUND(P15/S15*100,3)","v":85.399000000000001},{"$f":"C15*H15","v":57513.934800000003},{"$f":"ROUND(P15/U15*100,3)","v":93.082999999999998},{"$f":"J15-R15","v":-4.199999999997317E-3},{"$f":"K15-T15","v":5.0000000000238742E-4},{"$f":"L15-V15","v":2.0000000000663931E-4}]
[]
["February",36,36,1062839.8953,2061.4142999999999,1802.7149999999999,"02/02/16-16:00",1636.232,{"$f":"'WP FR-16(7)(v) Load Res RS'!I17","v":"02/10/16-20:00"},74.078699999999998,84.709400000000002,93.328400000000002,null,{"$f":"C17*D17","v":38262236.230800003},672,{"$f":"N17/O17","v":56937.851533928573},{"$f":"C17*E17","v":74210.914799999999},{"$f":"ROUND(P17/Q17*100,2)","v":76.72},{"$f":"C17*F17","v":64897.74},{"$f":"ROUND(P17/S17*100,3)","v":87.734999999999999},{"$f":"C17*H17","v":58904.351999999999},{"$f":"ROUND(P17/U17*100,3)","v":96.662000000000006},{"$f":"J17-R17","v":-2.6413000000000011},{"$f":"K17-T17","v":-3.0255999999999972},{"$f":"L17-V17","v":-3.3336000000000041}]
[]
["March",36,36,1133155.3881000001,2120.5239999999999,1859.4349999999999,"03/15/16-15:00",1581.23,{"$f":"'WP FR-16(7)(v) Load Res RS'!I19","v":"03/03/16-20:00"},71.824600000000004,81.909700000000001,96.321100000000001,null,{"$f":"C19*D19","v":40793593.971600004},744,{"$f":"N19/O19","v":54830.099424193555},{"$f":"C19*E19","v":76338.864000000001},{"$f":"ROUND(P19/Q19*100,2)","v":71.819999999999993},{"$f":"C19*F19","v":66939.66},{"$f":"ROUND(P19/S19*100,3)","v":81.91},{"$f":"C19*H19","v":56924.28},{"$f":"ROUND(P19/U19*100,3)","v":96.320999999999998},{"$f":"J19-R19","v":4.6000000000105956E-3},{"$f":"K19-T19","v":-2.9999999999574811E-4},{"$f":"L19-V19","v":1.0000000000331966E-4}]
[]
["April",36,36,1082319.2316999999,2138.7483000000002,1874.655,"04/18/16-15:00",1769.0417,{"$f":"'WP FR-16(7)(v) Load Res RS'!I21","v":"04/26/16-16:00"},70.2851,80.186499999999995,84.973799999999997,null,{"$f":"C21*D21","v":38963492.341199994},720,{"$f":"N21/O21","v":54115.96158499999},{"$f":"C21*E21","v":76994.938800000004},{"$f":"ROUND(P21/Q21*100,2)","v":70.290000000000006},{"$f":"C21*F21","v":67487.58},{"$f":"ROUND(P21/S21*100,3)","v":80.186999999999998},{"$f":"C21*H21","v":63685.501199999999},{"$f":"ROUND(P21/U21*100,3)","v":84.974000000000004},{"$f":"J21-R21","v":-4.9000000000063437E-3},{"$f":"K21-T21","v":-5.0000000000238742E-4},{"$f":"L21-V21","v":-2.0000000000663931E-4}]
[]
["May",36,36,1128227.1599999999,2168.9416999999999,1862.9083000000001,"05/31/16-15:00",1838.365,{"$f":"'WP FR-16(7)(v) Load Res RS'!I23","v":"05/31/16-16:00"},69.915899999999993,81.401399999999995,82.488200000000006,null,{"$f":"C23*D23","v":40616177.759999998},744,{"$f":"N23/O23","v":54591.636774193546},{"$f":"C23*E23","v":78081.901199999993},{"$f":"ROUND(P23/Q23*100,2)","v":69.92},{"$f":"C23*F23","v":67064.698799999998},{"$f":"ROUND(P23/S23*100,3)","v":81.400999999999996},{"$f":"C23*H23","v":66181.14},{"$f":"ROUND(P23/U23*100,3)","v":82.488},{"$f":"J23-R23","v":-4.1000000000082082E-3},{"$f":"K23-T23","v":3.9999999999906777E-4},{"$f":"L23-V23","v":2.0000000000663931E-4}]
[]
["June",37,37,1182754.3811000001,2233.2357000000002,1970.6723999999999,"06/15/16-14:00",1900.7741000000001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I25","v":"06/20/16-17:00"},73.557599999999994,83.358099999999993,86.423400000000001,null,{"$f":"C25*D25","v":43761912.100700006},720,{"$f":"N25/O25","v":60780.433473194455},{"$f":"C25*E25","v":82629.7209},{"$f":"ROUND(P25/Q25*100,2)","v":73.56},{"$f":"C25*F25","v":72914.878799999991},{"$f":"ROUND(P25/S25*100,3)","v":83.358000000000004},{"$f":"C25*H25","v":70328.641700000007},{"$f":"ROUND(P25/U25*100,3)","v":86.423000000000002},{"$f":"J25-R25","v":-2.4000000000086175E-3},{"$f":"K25-T25","v":9.9999999989108801E-5},{"$f":"L25-V25","v":3.9999999999906777E-4}]
[]
["July",37,37,1250422.5762162199,2345.0594594590002,2026.157837838,"07/25/16-09:00",2021.7470270270001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I27","v":"07/25/16-14:00"},71.668780033999994,82.948893432000006,83.129861610000006,null,{"$f":"C27*D27","v":46265635.320000134},744,{"$f":"N27/O27","v":62184.993709677598},{"$f":"C27*E27","v":86767.199999983015},{"$f":"ROUND(P27/Q27*100,2)","v":71.67},{"$f":"C27*F27","v":74967.840000005992},{"$f":"ROUND(P27/S27*100,3)","v":82.948999999999998},{"$f":"C27*H27","v":74804.639999998995},{"$f":"ROUND(P27/U27*100,3)","v":83.13},{"$f":"J27-R27","v":-1.2199660000078438E-3},{"$f":"K27-T27","v":-1.0656799999253508E-4},{"$f":"L27-V27","v":-1.3838999998938561E-4}]
[]
["August",37,37,1305887.36108108,2336.1259459459998,2042.2864864860001,"08/10/16-14:00",1999.8291891890001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I29","v":"08/11/16-15:00"},75.134003401000001,85.944110158000001,87.768743310000005,null,{"$f":"C29*D29","v":48317832.359999962},744,{"$f":"N29/O29","v":64943.32306451608},{"$f":"C29*E29","v":86436.660000001997},{"$f":"ROUND(P29/Q29*100,2)","v":75.13},{"$f":"C29*F29","v":75564.599999982005},{"$f":"ROUND(P29/S29*100,3)","v":85.944000000000003},{"$f":"C29*H29","v":73993.679999993008},{"$f":"ROUND(P29/U29*100,3)","v":87.769000000000005},{"$f":"J29-R29","v":4.0034010000056242E-3},{"$f":"K29-T29","v":1.1015799999825049E-4},{"$f":"L29-V29","v":-2.5669000000050346E-4}]
[]
["September",37,37,1181082.5772973001,2290.2227027029999,2106.4443243239998,"09/07/16-15:00",2106.4443243239998,{"$f":"'WP FR-16(7)(v) Load Res RS'!I31","v":"09/07/16-15:00"},71.625893261000002,77.874950196,77.874950196,null,{"$f":"C31*D31","v":43700055.360000104},720,{"$f":"N31/O31","v":60694.521333333476},{"$f":"C31*E31","v":84738.240000010992},{"$f":"ROUND(P31/Q31*100,2)","v":71.63},{"$f":"C31*F31","v":77938.439999987997},{"$f":"ROUND(P31/S31*100,3)","v":77.875},{"$f":"C31*H31","v":77938.439999987997},{"$f":"ROUND(P31/U31*100,3)","v":77.875},{"$f":"J31-R31","v":-4.1067389999938086E-3},{"$f":"K31-T31","v":-4.980399999965357E-5},{"$f":"L31-V31","v":-4.980399999965357E-5}]
[]
["October",37,37,1120523.4243243199,2156.172972973,1911.18972973,"10/19/16-15:00",1773.2383783780001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I33","v":"10/06/16-16:00"},69.849677659999998,78.803263118000004,84.933863927999994,null,{"$f":"C33*D33","v":41459366.699999839},744,{"$f":"N33/O33","v":55724.955241935269},{"$f":"C33*E33","v":79778.400000000998},{"$f":"ROUND(P33/Q33*100,2)","v":69.849999999999994},{"$f":"C33*F33","v":70714.020000010001},{"$f":"ROUND(P33/S33*100,3)","v":78.802999999999997},{"$f":"C33*H33","v":65609.819999986008},{"$f":"ROUND(P33/U33*100,3)","v":84.933999999999997},{"$f":"J33-R33","v":-3.2233999999675689E-4},{"$f":"K33-T33","v":2.6311800000655694E-4},{"$f":"L33-V33","v":-1.3607200000365083E-4}]
[]
["November",37,37,1017956.91567568,2053.146486486,1840.555135135,"11/01/16-15:00",1571.743783784,{"$f":"'WP FR-16(7)(v) Load Res RS'!I35","v":"11/22/16-08:00"},68.861577041000004,76.815359810000004,89.952895893999994,null,{"$f":"C35*D35","v":37664405.880000159},720,{"$f":"N35/O35","v":52311.674833333556},{"$f":"C35*E35","v":75966.419999981998},{"$f":"ROUND(P35/Q35*100,2)","v":68.86},{"$f":"C35*F35","v":68100.539999995002},{"$f":"ROUND(P35/S35*100,3)","v":76.814999999999998},{"$f":"C35*H35","v":58154.520000008},{"$f":"ROUND(P35/U35*100,3)","v":89.953000000000003},{"$f":"J35-R35","v":1.5770410000044421E-3},{"$f":"K35-T35","v":3.5981000000617769E-4},{"$f":"L35-V35","v":-1.0410600000909653E-4}]
[]
["December",37,37,1034137.86648649,1992.5059459460001,1682.948108108,"12/14/16-16:00",1613.4064864859999,{"$f":"'WP FR-16(7)(v) Load Res RS'!I37","v":"12/15/16-08:00"},69.759904781000003,82.591390903000004,86.151274479999998,null,{"$f":"C37*D37","v":38263101.060000129},744,{"$f":"N37/O37","v":51428.899274193725},{"$f":"C37*E37","v":73722.720000002009},{"$f":"ROUND(P37/Q37*100,2)","v":69.760000000000005},{"$f":"C37*F37","v":62269.079999996},{"$f":"ROUND(P37/S37*100,3)","v":82.590999999999994},{"$f":"C37*H37","v":59696.039999982},{"$f":"ROUND(P37/U37*100,3)","v":86.150999999999996},{"$f":"J37-R37","v":-9.521900000208916E-5},{"$f":"K37-T37","v":3.9090300001021205E-4},{"$f":"L37-V37","v":2.744800000016312E-4}]
[]
["Note:  All hours are in EST"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) LoadRes EH","index":58,"n_rows":554,"n_cols":25,"rows_kept":554,"cut":false,"hidden":false,"merged":[[10,5,10,6],[10,7,10,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,"Page 45"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["MONTHLY STATISTICS"]
["OPTIONAL RATE FOR ELECTRIC SPACE HEATING - EH RATE GROUP"]
["JANUARY THROUGH DECEMBER, 2016",null,null,null,null,null,null,null,null,null,null,null,null,"KWH","HOURS","KWH/HR","NCD",null,"GROUP ",null,"SYSTEM",null,"DIFFERENCE"]
[]
[null,"NUMBER OF CUSTOMERS",null,"SAMPLE AVG. USAGE","AVERAGE NCP","GROUP COINCIDENT DEMAND",null,"SYSTEM COINCIDENT DEMAND",null,"NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR",null,null,null,null,"AVERAGE KW * POPULATION","LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR"]
["DATE","OBSERVED","POPULATION","KWH","KW","KW","DATE-TIME","KW","DATE-TIME"]
[]
[]
["January",60,151,15210.672317880795,54.958507947019875,45.653541721854303,"01/19/16-09:00",25.351721854304635,{"$f":"'WP FR-16(7)(v) Load Res RS'!I15","v":"01/18/16-20:00"},37.199800000000003,44.781700000000001,80.643199999999993,null,{"$f":"C15*D15","v":2296811.52},744,{"$f":"N15/O15","v":3087.112258064516},{"$f":"C15*E15","v":8298.7347000000009},{"$f":"ROUND(P15/Q15*100,2)","v":37.200000000000003},{"$f":"C15*F15","v":6893.6848},{"$f":"ROUND(P15/S15*100,3)","v":44.781999999999996},{"$f":"C15*H15","v":3828.11},{"$f":"ROUND(P15/U15*100,3)","v":80.643000000000001},{"$f":"J15-R15","v":-1.9999999999953388E-4},{"$f":"K15-T15","v":-2.9999999999574811E-4},{"$f":"L15-V15","v":1.9999999999242846E-4}]
[]
["February",55,152,15685.063684210527,57.957974342105267,46.853446052631575,"02/11/16-09:00",27.035505263157898,{"$f":"'WP FR-16(7)(v) Load Res RS'!I17","v":"02/10/16-20:00"},38.883400000000002,48.0989,83.357100000000003,null,{"$f":"C17*D17","v":2384129.6800000002},672,{"$f":"N17/O17","v":3547.8120238095239},{"$f":"C17*E17","v":8809.6121000000003},{"$f":"ROUND(P17/Q17*100,2)","v":40.270000000000003},{"$f":"C17*F17","v":7121.7237999999998},{"$f":"ROUND(P17/S17*100,3)","v":49.817},{"$f":"C17*H17","v":4109.3968000000004},{"$f":"ROUND(P17/U17*100,3)","v":86.334000000000003},{"$f":"J17-R17","v":-1.3866000000000014},{"$f":"K17-T17","v":-1.7180999999999997},{"$f":"L17-V17","v":-2.9769000000000005}]
[]
["March",59,156,13056.840384615385,49.014622435897437,38.270138461538458,"03/02/16-09:00",21.217228846153848,{"$f":"'WP FR-16(7)(v) Load Res RS'!I19","v":"03/03/16-20:00"},35.804699999999997,45.856900000000003,82.713499999999996,null,{"$f":"C19*D19","v":2036867.1},744,{"$f":"N19/O19","v":2737.7245967741937},{"$f":"C19*E19","v":7646.2811000000002},{"$f":"ROUND(P19/Q19*100,2)","v":35.799999999999997},{"$f":"C19*F19","v":5970.1415999999999},{"$f":"ROUND(P19/S19*100,3)","v":45.856999999999999},{"$f":"C19*H19","v":3309.8877000000002},{"$f":"ROUND(P19/U19*100,3)","v":82.713999999999999},{"$f":"J19-R19","v":4.6999999999997044E-3},{"$f":"K19-T19","v":-9.9999999996214228E-5},{"$f":"L19-V19","v":-5.0000000000238742E-4}]
[]
["April",59,156,10620.57717948718,44.384253205128211,30.363220512820515,"04/26/16-12:00",18.033449358974359,{"$f":"'WP FR-16(7)(v) Load Res RS'!I21","v":"04/26/16-16:00"},33.234299999999998,48.581099999999999,81.796899999999994,null,{"$f":"C21*D21","v":1656810.04},720,{"$f":"N21/O21","v":2301.1250555555557},{"$f":"C21*E21","v":6923.9435000000012},{"$f":"ROUND(P21/Q21*100,2)","v":33.229999999999997},{"$f":"C21*F21","v":4736.6624000000002},{"$f":"ROUND(P21/S21*100,3)","v":48.581000000000003},{"$f":"C21*H21","v":2813.2181},{"$f":"ROUND(P21/U21*100,3)","v":81.796999999999997},{"$f":"J21-R21","v":4.3000000000006366E-3},{"$f":"K21-T21","v":9.9999999996214228E-5},{"$f":"L21-V21","v":-1.0000000000331966E-4}]
[]
["May",60,156,10560.042051282051,40.259449358974358,28.993207692307696,"05/12/16-11:00",15.469089743589743,{"$f":"'WP FR-16(7)(v) Load Res RS'!I23","v":"05/31/16-16:00"},35.255299999999998,48.954900000000002,91.754599999999996,null,{"$f":"C23*D23","v":1647366.56},744,{"$f":"N23/O23","v":2214.2023655913981},{"$f":"C23*E23","v":6280.4740999999995},{"$f":"ROUND(P23/Q23*100,2)","v":35.26},{"$f":"C23*F23","v":4522.9404000000004},{"$f":"ROUND(P23/S23*100,3)","v":48.954999999999998},{"$f":"C23*H23","v":2413.1779999999999},{"$f":"ROUND(P23/U23*100,3)","v":91.754999999999995},{"$f":"J23-R23","v":-4.6999999999997044E-3},{"$f":"K23-T23","v":-9.9999999996214228E-5},{"$f":"L23-V23","v":-3.9999999999906777E-4}]
[]
["June"]
[]
["July"]
[]
["August"]
[]
["September"]
[]
["October",60,155,10889.953290322581,41.448343220819361,34.78769386073548,"10/18/16-12:00",21.209896565793549,{"$f":"'WP FR-16(7)(v) Load Res RS'!I33","v":"10/06/16-16:00"},35.313918133000001,42.075321379000002,69.010397796999996,null,{"$f":"C33*D33","v":1687942.76},744,{"$f":"N33/O33","v":2268.7402688172042},{"$f":"C33*E33","v":6424.4931992270012},{"$f":"ROUND(P33/Q33*100,2)","v":35.31},{"$f":"C33*F33","v":5392.0925484139998},{"$f":"ROUND(P33/S33*100,3)","v":42.075000000000003},{"$f":"C33*H33","v":3287.5339676980002},{"$f":"ROUND(P33/U33*100,3)","v":69.010000000000005},{"$f":"J33-R33","v":3.9181329999991021E-3},{"$f":"K33-T33","v":3.2137899999895581E-4},{"$f":"L33-V33","v":3.977969999908737E-4}]
[]
["November",60,155,11783.742322580645,49.092960854419353,35.180655989709678,"11/22/16-09:00",32.752295565212904,{"$f":"'WP FR-16(7)(v) Load Res RS'!I35","v":"11/22/16-08:00"},33.337383805000002,46.520760688000003,49.969959353999997,null,{"$f":"C35*D35","v":1826480.06},720,{"$f":"N35/O35","v":2536.7778611111112},{"$f":"C35*E35","v":7609.4089324349998},{"$f":"ROUND(P35/Q35*100,2)","v":33.340000000000003},{"$f":"C35*F35","v":5453.0016784050003},{"$f":"ROUND(P35/S35*100,3)","v":46.521000000000001},{"$f":"C35*H35","v":5076.6058126079997},{"$f":"ROUND(P35/U35*100,3)","v":49.97},{"$f":"J35-R35","v":-2.6161950000016532E-3},{"$f":"K35-T35","v":-2.3931199999793762E-4},{"$f":"L35-V35","v":-4.0646000002197979E-5}]
[]
["December",59,156,15694.326153846154,56.294904295673078,45.929519486230767,"12/15/16-08:00",45.929519486230767,{"$f":"'WP FR-16(7)(v) Load Res RS'!I37","v":"12/15/16-08:00"},37.471463295,45.928031984999997,45.928031984999997,null,{"$f":"C37*D37","v":2448314.88},744,{"$f":"N37/O37","v":3290.7458064516127},{"$f":"C37*E37","v":8782.0050701250002},{"$f":"ROUND(P37/Q37*100,2)","v":37.47},{"$f":"C37*F37","v":7165.0050398519998},{"$f":"ROUND(P37/S37*100,3)","v":45.927999999999997},{"$f":"C37*H37","v":7165.0050398519998},{"$f":"ROUND(P37/U37*100,3)","v":45.927999999999997},{"$f":"J37-R37","v":1.4632950000006417E-3},{"$f":"K37-T37","v":3.1984999999679076E-5},{"$f":"L37-V37","v":3.1984999999679076E-5}]
[]
[]
["Note:  All hours are in EST"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) LoadRes TT","index":59,"n_rows":554,"n_cols":25,"rows_kept":554,"cut":false,"hidden":false,"merged":[[10,5,10,6],[10,7,10,8]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,"Page 46"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["MONTHLY STATISTICS"]
["TRANSMISSION - TT"]
["JANUARY THROUGH DECEMBER, 2016",null,null,null,null,null,null,null,null,null,null,null,null,"KWH","HOURS","KWH/HR","NCD",null,"GROUP ",null,"SYSTEM",null,"DIFFERENCE"]
[]
[null,"NUMBER OF CUSTOMERS",null,"SAMPLE AVG. USAGE","AVERAGE NCP","GROUP COINCIDENT DEMAND",null,"SYSTEM COINCIDENT DEMAND",null,"NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR",null,null,null,null,"AVERAGE KW * POPULATION","LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","COINCIDENT DEM KW * POPULTION","COIN LOAD FACTOR","NCD LOAD FACTOR","GROUP COIN LOAD FACTOR","SYSTEM COIN LOAD FACTOR"]
["DATE","OBSERVED","POPULATION","KWH","KW","KW","DATE-TIME","KW","DATE-TIME"]
[]
[]
["January",13,13,1427608.8615000001,3119.9814999999999,2701.2676999999999,"01/14/16-08:00",2176.5538000000001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I15","v":"01/18/16-20:00"},61.89,72.81,88.57,null,{"$f":"C15*D15","v":18558915.199500002},744,{"$f":"N15/O15","v":24944.778493951617},{"$f":"C15*E15","v":40559.7595},{"$f":"ROUND(P15/Q15*100,2)","v":61.5},{"$f":"C15*F15","v":35116.480100000001},{"$f":"ROUND(P15/S15*100,3)","v":71.034000000000006},{"$f":"C15*H15","v":28295.199400000001},{"$f":"ROUND(P15/U15*100,3)","v":88.159000000000006},{"$f":"J15-R15","v":0.39000000000000057},{"$f":"K15-T15","v":1.7759999999999962},{"$f":"L15-V15","v":0.41099999999998715}]
[]
["February",13,13,1410974.6646,3185.9692,2728.0922999999998,"02/24/16-09:00",2342.4185000000002,{"$f":"'WP FR-16(7)(v) Load Res RS'!I17","v":"02/10/16-20:00"},62,71.180000000000007,90.89,null,{"$f":"C17*D17","v":18342670.639800001},672,{"$f":"N17/O17","v":27295.640833035715},{"$f":"C17*E17","v":41417.599600000001},{"$f":"ROUND(P17/Q17*100,2)","v":65.900000000000006},{"$f":"C17*F17","v":35465.1999},{"$f":"ROUND(P17/S17*100,3)","v":76.965000000000003},{"$f":"C17*H17","v":30451.440500000004},{"$f":"ROUND(P17/U17*100,3)","v":89.637},{"$f":"J17-R17","v":-3.9000000000000057},{"$f":"K17-T17","v":-5.7849999999999966},{"$f":"L17-V17","v":1.2530000000000001}]
[]
["March",13,13,1462925.6923,3135.5938000000001,2704.8308000000002,"03/03/16-10:00",2089.4953999999998,{"$f":"'WP FR-16(7)(v) Load Res RS'!I19","v":"03/03/16-20:00"},63.68,73.95,82.95,null,{"$f":"C19*D19","v":19018033.999899998},744,{"$f":"N19/O19","v":25561.873655779567},{"$f":"C19*E19","v":40762.719400000002},{"$f":"ROUND(P19/Q19*100,2)","v":62.71},{"$f":"C19*F19","v":35162.8004},{"$f":"ROUND(P19/S19*100,3)","v":72.695999999999998},{"$f":"C19*H19","v":27163.440199999997},{"$f":"ROUND(P19/U19*100,3)","v":94.103999999999999},{"$f":"J19-R19","v":0.96999999999999886},{"$f":"K19-T19","v":1.2540000000000049},{"$f":"L19-V19","v":-11.153999999999996}]
[]
["April",13,13,1397729.2061999999,3127.9753999999998,2706.3508000000002,"04/15/16-12:00",2219.0277000000001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I21","v":"04/26/16-16:00"},60.71,71.680000000000007,86.14,null,{"$f":"C21*D21","v":18170479.680599999},720,{"$f":"N21/O21","v":25236.777334166665},{"$f":"C21*E21","v":40663.680199999995},{"$f":"ROUND(P21/Q21*100,2)","v":62.06},{"$f":"C21*F21","v":35182.560400000002},{"$f":"ROUND(P21/S21*100,3)","v":71.730999999999995},{"$f":"C21*H21","v":28847.360100000002},{"$f":"ROUND(P21/U21*100,3)","v":87.483999999999995},{"$f":"J21-R21","v":-1.3500000000000014},{"$f":"K21-T21","v":-5.0999999999987722E-2},{"$f":"L21-V21","v":-1.3439999999999941}]
[]
["May",13,13,1458039.0769,3127.2923000000001,2638.3445999999999,"05/26/16-13:00",2192.8431,{"$f":"'WP FR-16(7)(v) Load Res RS'!I23","v":"05/31/16-16:00"},59.67,69.12,85.61,null,{"$f":"C23*D23","v":18954507.999699999},744,{"$f":"N23/O23","v":25476.489246908601},{"$f":"C23*E23","v":40654.799899999998},{"$f":"ROUND(P23/Q23*100,2)","v":62.67},{"$f":"C23*F23","v":34298.479800000001},{"$f":"ROUND(P23/S23*100,3)","v":74.278999999999996},{"$f":"C23*H23","v":28506.960299999999},{"$f":"ROUND(P23/U23*100,3)","v":89.369},{"$f":"J23-R23","v":-3},{"$f":"K23-T23","v":-5.1589999999999918},{"$f":"L23-V23","v":-3.7590000000000003}]
[]
["June",13,13,1495904.8185000001,3162.3631,2753.12,"06/15/16-09:00",2313.4277000000002,{"$f":"'WP FR-16(7)(v) Load Res RS'!I25","v":"06/20/16-17:00"},60.65,74.150000000000006,82.1,null,{"$f":"C25*D25","v":19446762.640500002},720,{"$f":"N25/O25","v":27009.392556250001},{"$f":"C25*E25","v":41110.720300000001},{"$f":"ROUND(P25/Q25*100,2)","v":65.7},{"$f":"C25*F25","v":35790.559999999998},{"$f":"ROUND(P25/S25*100,3)","v":75.465000000000003},{"$f":"C25*H25","v":30074.560100000002},{"$f":"ROUND(P25/U25*100,3)","v":89.808000000000007},{"$f":"J25-R25","v":-5.0500000000000043},{"$f":"K25-T25","v":-1.3149999999999977},{"$f":"L25-V25","v":-7.7080000000000126}]
[]
["July",13,13,1480994.8307692299,3203.8030769229999,2738.9476923080001,"07/13/16-10:00",2306.6523076919998,{"$f":"'WP FR-16(7)(v) Load Res RS'!I27","v":"07/25/16-14:00"},62.131922660999997,72.676979394,86.297550928000007,null,{"$f":"C27*D27","v":19252932.79999999},744,{"$f":"N27/O27","v":25877.597849462352},{"$f":"C27*E27","v":41649.439999998998},{"$f":"ROUND(P27/Q27*100,2)","v":62.13},{"$f":"C27*F27","v":35606.320000004001},{"$f":"ROUND(P27/S27*100,3)","v":72.677000000000007},{"$f":"C27*H27","v":29986.479999995998},{"$f":"ROUND(P27/U27*100,3)","v":86.298000000000002},{"$f":"J27-R27","v":1.9226609999947186E-3},{"$f":"K27-T27","v":-2.0606000006750946E-5},{"$f":"L27-V27","v":-4.4907199999499881E-4}]
[]
["August",13,13,1563342.46769231,3087.1876923079999,2673.2246153850001,"08/25/16-13:00",2340.4369230769998,{"$f":"'WP FR-16(7)(v) Load Res RS'!I29","v":"08/11/16-15:00"},68.064107759999999,78.604197550999999,89.780960851000003,null,{"$f":"C29*D29","v":20323452.080000028},744,{"$f":"N29/O29","v":27316.467849462402},{"$f":"C29*E29","v":40133.440000003997},{"$f":"ROUND(P29/Q29*100,2)","v":68.06},{"$f":"C29*F29","v":34751.920000005004},{"$f":"ROUND(P29/S29*100,3)","v":78.603999999999999},{"$f":"C29*H29","v":30425.680000000997},{"$f":"ROUND(P29/U29*100,3)","v":89.781000000000006},{"$f":"J29-R29","v":4.1077599999965742E-3},{"$f":"K29-T29","v":1.975509999994074E-4},{"$f":"L29-V29","v":-3.9149000002680623E-5}]
[]
["September",13,13,1415706.7384615401,2939.9753846150002,2558.5784615379998,"09/01/16-08:00",2266.9476923080001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I31","v":"09/07/16-15:00"},66.880129991999993,76.849679949999995,86.735982733,null,{"$f":"C31*D31","v":18404187.60000002},720,{"$f":"N31/O31","v":25561.371666666695},{"$f":"C31*E31","v":38219.679999995002},{"$f":"ROUND(P31/Q31*100,2)","v":66.88},{"$f":"C31*F31","v":33261.519999993994},{"$f":"ROUND(P31/S31*100,3)","v":76.849999999999994},{"$f":"C31*H31","v":29470.320000004001},{"$f":"ROUND(P31/U31*100,3)","v":86.736000000000004},{"$f":"J31-R31","v":1.2999199999796929E-4},{"$f":"K31-T31","v":-3.2004999999912798E-4},{"$f":"L31-V31","v":-1.7267000004039801E-5}]
[]
["October",13,13,1409597.24307692,2924.8553846149998,2394.0246153849998,"10/28/16-12:00",2159.0953846150001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I33","v":"10/06/16-16:00"},64.776534263000002,79.139535081999995,87.750636857999993,null,{"$f":"C33*D33","v":18324764.159999959},744,{"$f":"N33/O33","v":24630.059354838653},{"$f":"C33*E33","v":38023.119999994997},{"$f":"ROUND(P33/Q33*100,2)","v":64.78},{"$f":"C33*F33","v":31122.320000004998},{"$f":"ROUND(P33/S33*100,3)","v":79.14},{"$f":"C33*H33","v":28068.239999994999},{"$f":"ROUND(P33/U33*100,3)","v":87.751000000000005},{"$f":"J33-R33","v":-3.4657369999990806E-3},{"$f":"K33-T33","v":-4.6491800000580952E-4},{"$f":"L33-V33","v":-3.6314200001186236E-4}]
[]
["November",13,13,1330870.2061538501,2811.1323076919998,2330.3630769229999,"11/01/16-14:00",2122.5415384620001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I35","v":"11/22/16-08:00"},65.753961021999999,79.319435678999994,87.085732288000003,null,{"$f":"C35*D35","v":17301312.680000052},720,{"$f":"N35/O35","v":24029.600944444515},{"$f":"C35*E35","v":36544.719999995999},{"$f":"ROUND(P35/Q35*100,2)","v":65.75},{"$f":"C35*F35","v":30294.719999998997},{"$f":"ROUND(P35/S35*100,3)","v":79.319000000000003},{"$f":"C35*H35","v":27593.040000006},{"$f":"ROUND(P35/U35*100,3)","v":87.085999999999999},{"$f":"J35-R35","v":3.9610219999985929E-3},{"$f":"K35-T35","v":4.3567899999175097E-4},{"$f":"L35-V35","v":-2.677119999958677E-4}]
[]
["December",13,13,1403581.1323076901,2942.9107692309999,2431.1261538459999,"12/16/16-11:00",2277.0953846150001,{"$f":"'WP FR-16(7)(v) Load Res RS'!I37","v":"12/15/16-08:00"},64.104348650999995,77.599172589000005,82.848254522999994,null,{"$f":"C37*D37","v":18246554.719999973},744,{"$f":"N37/O37","v":24524.93913978491},{"$f":"C37*E37","v":38257.840000003001},{"$f":"ROUND(P37/Q37*100,2)","v":64.099999999999994},{"$f":"C37*F37","v":31604.639999997999},{"$f":"ROUND(P37/S37*100,3)","v":77.599000000000004},{"$f":"C37*H37","v":29602.239999994999},{"$f":"ROUND(P37/U37*100,3)","v":82.847999999999999},{"$f":"J37-R37","v":4.3486510000008138E-3},{"$f":"K37-T37","v":1.7258900000172162E-4},{"$f":"L37-V37","v":2.5452299999528805E-4}]
[]
[]
["Note:  All hours are in EST."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) Conduct&dev","index":60,"n_rows":554,"n_cols":9,"rows_kept":554,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,"Page 47"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["COST SUPPORT FOR PRIMARY AND SECONDARY LINE ALLOCATION"]
[" "]
[]
[]
[null,null,"Conductors and Devices"]
[null,null,"Overhead (365)","%","Underground (367)","%","Total (a)","%"]
["Secondary",null,647,{"$f":"ROUND(C13/C15,2)","v":0.31},144,{"$f":"ROUND(E13/E15,2)","v":0.17},{"$f":"E13+C13","v":791},{"$f":"ROUND(G13/G15,2)","v":0.27},"(b)"]
["Primary",null,1447,{"$f":"ROUND(C14/C15,2)","v":0.69},695,{"$f":"ROUND(E14/E15,2)","v":0.83},{"$f":"E14+C14","v":2142},{"$f":"ROUND(G14/G15,2)","v":0.73},"(b)"]
["Total",null,{"$f":"C13+C14","v":2094},{"$f":"D14+D13","v":1},{"$f":"E13+E14","v":839},{"$f":"F14+F13","v":1},{"$f":"G13+G14","v":2933},{"$f":"H14+H13","v":1}]
[]
[]
[]
["Source: Circuit Miles Report"]
["            "]
["(a) Ties to FERC Form 1, page 206."]
["(b) To Work Paper FR-16(7)(v), Page 7."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) Serv cost wgt","index":61,"n_rows":557,"n_cols":12,"rows_kept":557,"cut":false,"hidden":false,"merged":[[11,3,11,9],[12,3,12,4],[12,6,12,7]]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,"Page 48"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["COST SUPPORT FOR SERVICE COST WEIGHTING  "]
[]
[]
[]
[]
[null,null,null,"SERVICE COST WEIGHTING"]
[null,null,null,"Overhead",null,null,"Underground (c)",null,null,"Weighted"]
[null,"Size in",null,null,"Service",null,null,"Service",null,"Service",null,"Weighting"]
[null,"KVA",null,"Cost (a)","Weighting",null,"Cost (a)","Weighting",null,"Cost (d)",null,"Factor (f)"]
[null,"(1)",null,"(2)","(3)",null,"(4)","(5)",null,"(6)",null,"(7)"]
[]
[null,15,null,{"$f":"'Input Data'!D112","v":0},{"$f":"$G$30","v":0.86870000000000003},null,{"$f":"'Input Data'!E112","v":0},{"$f":"$G$31","v":0.13129999999999997},null,{"$f":"ROUND(D18*E18,0)+ROUND(G18*H18,0)","v":0},null,{"$f":"ROUND(J18/$J$18,0)","v":{"$error":"#DIV/0!"}}]
[null,25,null,{"$f":"'Input Data'!D113","v":1505},{"$f":"$G$30","v":0.86870000000000003},null,{"$f":"'Input Data'!E113","v":2047},{"$f":"$G$31","v":0.13129999999999997},null,1576,null,{"$f":"ROUND(J19/$J$19,0)","v":1}]
[null,50,null,{"$f":"'Input Data'!D114","v":1679},{"$f":"$G$30","v":0.86870000000000003},null,{"$f":"'Input Data'!E114","v":2358},{"$f":"$G$31","v":0.13129999999999997},null,1769,null,{"$f":"ROUND(J20/$J$19,0)","v":1}]
[null,100,null,{"$f":"'Input Data'!D115","v":3089},{"$f":"$G$30","v":0.86870000000000003},null,{"$f":"'Input Data'!E115","v":2994},{"$f":"$G$31","v":0.13129999999999997},null,3076,null,{"$f":"ROUND(J21/$J$19,0)","v":2}]
[null,150,"(e)",{"$f":"'Input Data'!D116","v":6104},{"$f":"$G$30","v":0.86870000000000003},null,{"$f":"'Input Data'!E116","v":8611},{"$f":"$G$31","v":0.13129999999999997},null,6434,null,{"$f":"ROUND(J22/$J$19,0)","v":4}]
[null,300,{"$f":"C22","v":"(e)"},{"$f":"'Input Data'!D117","v":11661},{"$f":"$G$30","v":0.86870000000000003},null,{"$f":"'Input Data'!E117","v":11966},{"$f":"$G$31","v":0.13129999999999997},null,11701,null,{"$f":"ROUND(J23/$J$19,0)","v":7}]
[]
[]
[]
[]
[null,null,null,"Services","Net Plant (b)",null,"Percent"]
[]
[null,null,null,"Overhead",{"$f":"'Input Data'!D120","v":15833643},null,{"$f":"ROUND(E30/E33,4)","v":0.86870000000000003}]
[null,null,null,"Underground",{"$f":"'Input Data'!E121","v":2393707},null,{"$f":"1-G30","v":0.13129999999999997}," "]
[]
[null,null,null,"   Total",{"$f":"E30+E31","v":18227350},null,{"$f":"G30+G31","v":1}]
[]
[]
[]
[null,"Sources:","(a)","Engineering Standards & Support"]
[null,null,"(b)","Fixed Asset Accounting - Account 369"]
[null,null,"(c)","Customers own underground service except for some underground services in Park Hill in Covington, KY"]
[null,null,"(d)","Column (2) * column (3) + column (4) * column (5)."]
[null,null,"(e)","Services for KVA  sizes 150 and 300 are based on average of costs for 120/208 and 277/480 voltages."]
[null,null,"(f)","Weighting Factor Calculation: ",null,null,"Weighted Service Cost by transformer size "]
[null,null,null,null,null,null,"Weighted Service Cost of lowest transformer size (25 kva)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) BurnHours","index":62,"n_rows":557,"n_cols":14,"rows_kept":557,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,"Page 49"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["LIGHTING"]
[null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Used in formula in col I & J"]
[]
[null,"Peak",null,"LT","BURN",null,"APPROX.","APPROX."," + 30 minutes"," -  30 minutes",null,"LIGHT ON ",null,"00:30"]
["Month","Day","Hour","KWH","HOURS (a)",null,"SUNSET(b)","SUNRISE (b)","Light on at:","Lights off at:",null,"AT PEAK"]
[null,null,null,null,null,null," "]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B20","v":"JANUARY"},{"$f":"VALUE(LEFT(VLOOKUP(A14,CoinPeakTable,9,FALSE),5))","v":"2017-01-18"},{"$f":"VALUE(RIGHT(VLOOKUP(A14,CoinPeakTable,9,FALSE),5))","v":0.83333333333333337},{"$f":"SUM('WP FR-16(7)(v) KWH'!B$21:B$21)","v":1642454},432,null,{"$f":"'Input Data'!D133","v":1741},{"$f":"'Input Data'!E133","v":754},{"$f":"VALUE(VALUE(IF(LEN(G14)=4,LEFT(G14,2),LEFT(G14,1))&\":\"&IF(LEN(G14)=4,RIGHT(G14,2),RIGHT(G14,2)))+VALUE($N$11))","v":0.75763888888888897},{"$f":"VALUE(VALUE(IF(LEN(H14)=4,LEFT(H14,2),LEFT(H14,1))&\":\"&IF(LEN(H14)=4,RIGHT(H14,2),RIGHT(H14,2)))-VALUE($N$11))","v":0.30833333333333335},null,{"$f":"IF(OR(C14>I14,C14<J14),\"y\",\"n\")","v":"y"}]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B21","v":"FEBRUARY"},"2017-02-10",0.83333333333333337,{"$f":"SUM('WP FR-16(7)(v) KWH'!C$21:C$21)","v":1210495},362,null,{"$f":"'Input Data'!D134","v":1816},{"$f":"'Input Data'!E134","v":730},{"$f":"VALUE(VALUE(IF(LEN(G15)=4,LEFT(G15,2),LEFT(G15,1))&\":\"&IF(LEN(G15)=4,RIGHT(G15,2),RIGHT(G15,2)))+VALUE($N$11))","v":0.78194444444444444},{"$f":"VALUE(VALUE(IF(LEN(H15)=4,LEFT(H15,2),LEFT(H15,1))&\":\"&IF(LEN(H15)=4,RIGHT(H15,2),RIGHT(H15,2)))-VALUE($N$11))","v":0.29166666666666669},null,"y"]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B22","v":"MARCH"},"2017-03-03",0.83333333333333337,{"$f":"SUM('WP FR-16(7)(v) KWH'!D$21:D$21)","v":1544613},363,null,{"$f":"'Input Data'!D135","v":1842},{"$f":"'Input Data'!E135","v":633},0.8,0.25208333333333333,null,"y"]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B23","v":"APRIL"},"2017-04-26",0.66666666666666663,{"$f":"SUM('WP FR-16(7)(v) KWH'!E$21:E$21)","v":1965346},313,null,{"$f":"'Input Data'!D136","v":1916},{"$f":"'Input Data'!E136","v":629},0.82361111111111107,0.24930555555555553,null,"n"]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B24","v":"MAY"},"2017-05-31",0.66666666666666663,{"$f":"SUM('WP FR-16(7)(v) KWH'!F$21:F$21)","v":1562686},287,null,{"$f":"'Input Data'!D137","v":1945},{"$f":"'Input Data'!E137","v":525},0.84375,0.2048611111111111,null,"n"]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B25","v":"JUNE"},"2017-06-20",0.70833333333333337,{"$f":"SUM('WP FR-16(7)(v) KWH'!G$21:G$21)","v":1560371},259,null,{"$f":"'Input Data'!D138","v":2011},{"$f":"'Input Data'!E138","v":313},0.8618055555555556,0.11319444444444444,null,"n"]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B26","v":"JULY"},"2017-07-25",0.58333333333333337,{"$f":"SUM('WP FR-16(7)(v) KWH'!H$21:H$21)","v":1688164},275,null,{"$f":"'Input Data'!D139","v":2021},{"$f":"'Input Data'!E139","v":525},0.86875000000000013,0.2048611111111111,null,"n"]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B27","v":"AUGUST"},"2017-08-11",0.625,{"$f":"SUM('WP FR-16(7)(v) KWH'!I$21:I$21)","v":1586140},305,null,{"$f":"'Input Data'!D140","v":1932},{"$f":"'Input Data'!E140","v":538},0.83472222222222237,0.21388888888888885,null,"n"]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B28","v":"SEPTEMBER"},"2017-09-07",0.625,{"$f":"SUM('WP FR-16(7)(v) KWH'!J$21:J$21)","v":1591154},333,null,{"$f":"'Input Data'!D141","v":1832},{"$f":"'Input Data'!E141","v":620},0.79305555555555562,0.24305555555555555,null,"n"]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B29","v":"OCTOBER"},"2017-10-06",0.66666666666666663,{"$f":"SUM('WP FR-16(7)(v) KWH'!K$21:K$21)","v":1365950},384,null,{"$f":"'Input Data'!D142","v":1730},{"$f":"'Input Data'!E142","v":639},0.75,0.25625000000000003,null,"n"]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B30","v":"NOVEMBER"},"2017-11-22",0.33333333333333331,{"$f":"SUM('WP FR-16(7)(v) KWH'!L$21:L$21)","v":1793181},406,null,{"$f":"'Input Data'!D143","v":1725},{"$f":"'Input Data'!E143","v":721},0.7465277777777779,0.28541666666666665,null,"n"]
[{"$f":"'WP FR-16(7)(v) RS - KW'!B31","v":"DECEMBER"},"2017-12-15",0.33333333333333331,{"$f":"SUM('WP FR-16(7)(v) KWH'!M$21:M$21)","v":1591740},441,null,{"$f":"'Input Data'!D144","v":1718},{"$f":"'Input Data'!E144","v":750},0.7416666666666667,0.30555555555555558,null,"n"]
[null,null,null,{"$f":"SUM(D14:D25)","v":19102294},{"$f":"SUM(E14:E25)","v":4160}]
[]
["(a)","Street Lights burn from dawn until dusk, a total of 4,160 hours per year.     "]
["(b)","Based on monthly average of 2016 Sunrise/Sunset chart using EST."]
[null,"If sunrise/sunset light time > 30 min after hour, used next hour."]
[null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) KWH","index":63,"n_rows":559,"n_cols":15,"rows_kept":559,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,"Page 50"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["ELECTRIC KWH",null,"2016 Data"]
[]
["Rate Group","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[]
["RS",144443699,136410448,110546999,92366303,83123879,119416638,147661117,162377542,150191448,104100864,86331115,127529356,{"$f":"SUM(B11:M11)","v":1464499408}]
["DS",{"$f":"B32","v":94045020},89149224,85560654,83189465,82359383,99343988,107062625,111021907,112474312,93540979,81915920,91923875,1131587352]
["DT-Secondary",{"$f":"B36","v":55909466},{"$f":"C36","v":49101274},53305266,52809772,52917724,60159313,61188164,64985200,65731685,57445845,53873744,57697630,685125083]
["DT-Primary",{"$f":"B40","v":40213050},{"$f":"C40","v":39051310},38936868,38899121,38432732,43044423,44100159,45855194,46563013,41557391,38953591,42235797,497842649]
["EH",2134636,5804017,2168532,1728122,1643586,1098,null,null,null,1820166,1592029,2276966,19169152]
["SP",24873,17125,17589,18271,14434,13270,24849,24425,28859,27320,28365,29531,268911]
["GSFL",521141,519266,520766,520766,520766,520766,520766,520766,520766,520766,520766,520766,6248067]
["DP",{"$f":"B45","v":1591075},1467938,1512835,1459413,1372118,1105114,1335813,1388891,1364238,1131052,974401,1007431,15710319]
["WS",29960,23160,22720,18480,15600,7800,11160,7080,7200,5160,10440,17760,{"$f":"SUM(B19:M19)","v":176520}]
["TT",{"$f":"B49","v":18307744},18728624,18836408,17603587,18801252,19090206,19130284,19357763,19192630,17944377,18249272,19432027,{"$f":"SUM(B20:M20)","v":224674174}]
["Lighting  ",1642454,1210495,1544613,1965346,1562686,1560371,1688164,1586140,1591154,1365950,1793181,1591740,19102294]
["Interdepartmental Sales",187678,117804,38633,29738,27038,27038,27038,130239,50049,49225,38447,34154,757081]
[]
["TOTAL",{"$f":"SUM(B11:B23)","v":359050796},341600685,313011883,290608384,280791198,344290025,382750139,407255147,397715354,319509095,284281271,344297033,4065161010," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4065161010,"F/S"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N24-N25","v":0}]
[]
[]
["DS",89580244,84863076,81183737,79080248,78301339,94690920,101873826,105798306,107215504,89134929,78155037,87655658,{"$f":"SUM(B29:M29)","v":1077532824}]
["DS - LMR",4451967,4277675,4372329,4105246,4072597,4655246,5189404,5195979,5224961,4379786,3713592,4216792,{"$f":"SUM(B30:M30)","v":53855574}]
["RTP - DS - Incremental",12809,8473,4588,3971,-14553,-2178,-605,27622,33847,26264,47291,51425,{"$f":"SUM(B31:M31)","v":198954}]
["Total DS",{"$f":"SUM(B29:B31)","v":94045020},89149224,85560654,83189465,82359383,99343988,107062625,111021907,112474312,93540979,81915920,91923875,1131587352]
[]
["DT Sec Volt",55621455,48837908,53040148,52582169,52675727,59919002,60833339,64626205,65323756,56854709,53321235,57242611,{"$f":"SUM(B34:M34)","v":680878264}]
["RTP - DT Sec volt-incremental",288011,263366,265118,227603,241997,240311,354825,358995,407929,591136,552509,455019,{"$f":"SUM(B35:M35)","v":4246819}]
["DT-Secondary",{"$f":"SUM(B34:B35)","v":55909466},{"$f":"SUM(C34:C35)","v":49101274},53305266,52809772,52917724,60159313,61188164,64985200,65731685,57445845,53873744,57697630,{"$f":"SUM(B36:M36)","v":685125083}]
[]
["DT Pri Volt",40213050,39051310,38936868,38899121,38432732,43044423,44100159,45855194,46563013,41557391,38953591,42235797,{"$f":"SUM(B38:M38)","v":497842649}]
["RTP - DT Pri volt-incremental",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B39:M39)","v":0}]
["DT-Primary",{"$f":"SUM(B38:B39)","v":40213050},39051310,38936868,38899121,38432732,43044423,44100159,45855194,46563013,41557391,38953591,42235797,{"$f":"SUM(B40:M40)","v":497842649}]
["Total DT",{"$f":"B36+B40","v":96122516},{"$f":"C36+C40","v":88152584},92242134,91708893,91350456,103203736,105288323,110840394,112294698,99003236,92827335,99933427,1182967732]
[]
["DP",1398546,1267550,1326968,1306081,1235614,976054,1194132,1234002,1214404,989862,850021,847831,{"$f":"SUM(B43:M43)","v":13841065}]
["DP-L",192529,200388,185867,153332,136504,129060,141681,154889,149834,141190,124380,159600,{"$f":"SUM(B44:M44)","v":1869254}]
["Total DP",{"$f":"SUM(B43:B44)","v":1591075},1467938,1512835,1459413,1372118,1105114,1335813,1388891,1364238,1131052,974401,1007431,15710319]
[]
["TT",17542633,17793975,17845247,17109030,17988156,17969756,17758738,17833238,17529944,16696544,17243782,18542027,{"$f":"SUM(B47:M47)","v":211853070}]
["RTP - TT - Incremental",765111,934649,991161,494557,813096,1120450,1371546,1524525,1662686,1247833,1005490,890000,{"$f":"SUM(B48:M48)","v":12821104}]
["Total TT",{"$f":"SUM(B47:B48)","v":18307744},18728624,18836408,17603587,18801252,19090206,19130284,19357763,19192630,17944377,18249272,19432027,224674174]
[]
["Source: Revenue Stats File"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) AVG CUST","index":64,"n_rows":565,"n_cols":18,"rows_kept":565,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A1","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,"Page 51"]
[{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!A5","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Used for Acct","Used for Acct"]
["ELECTRIC CUSTOMERS",null,"2016 Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"901-913 Alloc","901-913 Alloc"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Non-Res"]
["RATE","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total","Avg",null,"%","%"]
[]
["RS",125597,125977,126130,125965,126003,125996,126130,126309,126482,126774,126733,127128,{"$f":"SUM(B11:M11)","v":1515224},{"$f":"ROUND(N11/12,0)","v":126269},null,{"$f":"1-SUM(Q12:Q25)","v":0.90189999999999992},{"$f":"1-SUM(R12:R25)","v":0}]
["DS",{"$f":"B34+B35","v":12692},{"$f":"C34+C35","v":12722},12767,12788,12775,12894,12900,12893,12947,12851,12834,12858,{"$f":"SUM(B12:M12)","v":153921},12827,null,{"$f":"ROUND(O12/$O$28,4)","v":9.1600000000000001E-2},{"$f":"1-SUM(R13:R25)","v":0.93320000000000003}]
["DS-RTP ",{"$f":"B36","v":6},{"$f":"C36","v":6},6,6,6,6,6,6,6,6,6,6,{"$f":"SUM(B13:M13)","v":72},6,null,{"$f":"ROUND(O13/$O$28,4)","v":0},{"$f":"ROUND(O13/($O$28-$O$11),4)","v":4.0000000000000002E-4}]
["DT-Secondary",{"$f":"B39","v":149},{"$f":"C39","v":148},148,148,148,150,150,153,153,153,152,152,1804,150,null,1.1000000000000001E-3,1.09E-2]
["DT-Sec-RTP",{"$f":"B40","v":4},{"$f":"C40","v":4},4,4,4,4,4,4,4,5,4,4,{"$f":"SUM(B15:M15)","v":49},4,null,0,2.9999999999999997E-4]
["DT-Primary",{"$f":"B43","v":36},{"$f":"C43","v":36},36,36,36,37,37,37,37,38,37,38,441,37,null,2.9999999999999997E-4,2.7000000000000001E-3]
["DT-Pri-RTP ",{"$f":"B44","v":0},{"$f":"C44","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B17:M17)","v":0},0,null,0,0]
["EH",155,148,156,156,156,4,null,null,null,158,153,157,1243,104,null,6.9999999999999999E-4,7.6E-3]
["SP",16,16,16,16,16,16,16,16,16,16,16,16,192,{"$f":"ROUND(N19/12,0)","v":16},null,1E-4,1.1999999999999999E-3]
["GSFL",171,171,171,171,171,171,171,171,171,171,171,171,2052,171,null,1.1999999999999999E-3,1.24E-2]
["DP",{"$f":"B50","v":11},{"$f":"C50","v":11},11,11,11,10,10,10,10,10,9,10,124,10,null,1E-4,6.9999999999999999E-4]
["WS",11,11,11,11,11,11,11,11,11,11,11,11,132,11,null,1E-4,8.0000000000000004E-4]
["TT",{"$f":"B52","v":11},{"$f":"C52","v":11},11,11,11,11,11,11,11,11,11,11,132,11,null,1E-4,8.0000000000000004E-4]
["TT-RTP ",{"$f":"B53","v":4},{"$f":"C53","v":4},4,4,4,4,4,4,4,4,4,4,{"$f":"SUM(B24:M24)","v":48},{"$f":"ROUND(N24/12,0)","v":4},null,0,2.9999999999999997E-4]
["LIGHTING",{"$f":"B31-SUM(B11:B24)","v":389},{"$f":"C31-SUM(C11:C24)","v":394},395,393,392,390,393,392,395,396,400,400,4729,394,null,2.8E-3,2.87E-2]
[]
[]
["TOTAL",{"$f":"SUM(B11:B25)","v":139252},{"$f":"SUM(C11:C25)","v":139659},139866,139720,139744,139704,139843,140017,140247,140604,140541,140966,{"$f":"SUM(N11:N25)","v":1680163},140014,null,{"$f":"SUM(Q11:Q25)","v":0.99999999999999989},{"$f":"SUM(R11:R25)","v":1}]
[]
[]
["Per F/S",139252,139659,139866,139720,139744,139704,139843,140017,140247,140604,140541,140966,{"$f":"SUM(B31:M31)","v":1680163},{"$f":"ROUND(N31/12,0)","v":140014}]
["Forced lighting customers in order to agree with financial statements"]
[]
["DS ",12549,12577,12616,12636,12624,12745,12749,12743,12796,12702,12685,12708,{"$f":"SUM(B34:M34)","v":152130},{"$f":"ROUND(N34/12,0)","v":12678}]
["DS - LMR",143,145,151,152,151,149,151,150,151,149,149,150,{"$f":"SUM(B35:M35)","v":1791},{"$f":"ROUND(N35/12,0)","v":149}]
["RTP - DS - Incremental",6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"SUM(B36:M36)","v":72},{"$f":"ROUND(N36/12,0)","v":6}]
["Total DS",{"$f":"SUM(B34:B36)","v":12698},12728,12773,12794,12781,12900,12906,12899,12953,12857,12840,12864,{"$f":"SUM(B37:M37)","v":153993},{"$f":"ROUND(N37/12,0)","v":12833}]
[]
["DT Sec Volt",149,148,148,148,148,150,150,153,153,153,152,152,{"$f":"SUM(B39:M39)","v":1804},{"$f":"ROUND(N39/12,0)","v":150}]
["RTP - DT Sec volt-incremental",4,4,4,4,4,4,4,4,4,5,4,4,{"$f":"SUM(B40:M40)","v":49},{"$f":"ROUND(N40/12,0)","v":4}]
["DT-Secondary",{"$f":"SUM(B39:B40)","v":153},{"$f":"SUM(C39:C40)","v":152},152,152,152,154,154,157,157,158,156,156,{"$f":"SUM(B41:M41)","v":1853},{"$f":"SUM(C41:N41)","v":3553}]
[]
["DT Pri Volt",36,36,36,36,36,37,37,37,37,38,37,38,{"$f":"SUM(B43:M43)","v":441},{"$f":"ROUND(N43/12,0)","v":37}]
["RTP - DT Pri volt-incremental",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B44:M44)","v":0},{"$f":"ROUND(N44/12,0)","v":0}]
["DT-Primary",{"$f":"SUM(B43:B44)","v":36},{"$f":"SUM(C43:C44)","v":36},36,36,36,37,37,37,37,38,37,38,{"$f":"SUM(B45:M45)","v":441},{"$f":"SUM(C45:N45)","v":846}]
["Total DT",{"$f":"B41+B45","v":189},{"$f":"C41+C45","v":188},188,188,188,191,191,194,194,196,193,194,2294,4399]
[]
["DP",9,9,9,9,9,8,8,8,8,8,7,8,{"$f":"SUM(B48:M48)","v":100},{"$f":"ROUND(N48/12,0)","v":8}]
["DP-L",2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"SUM(B49:M49)","v":24},{"$f":"ROUND(N49/12,0)","v":2}]
["Total DP",{"$f":"SUM(B48:B49)","v":11},11,11,11,11,10,10,10,10,10,9,10,124,10]
[]
["TT",11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"SUM(B52:M52)","v":132},{"$f":"ROUND(N52/12,0)","v":11}]
["RTP - TT - Incremental",4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"SUM(B53:M53)","v":48},{"$f":"ROUND(N53/12,0)","v":4}]
["Total TT",{"$f":"SUM(B52:B53)","v":15},15,15,15,15,15,15,15,15,15,15,15,180,15]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) Min Siz Trans 1","index":65,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 52"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
[]
["LINE TRANSFORMERS MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
[]
[]
["Line"]
["No.","Line Transformers",null,"Source",null,"Demand Alloc","Customer Alloc","TOTAL"]
[null,"(1)",null,"(2)",null,"(3)","(4)","(5)"]
[null,null,null,null,null,null,null,"(3) + (4)"]
[]
[1,"Demand / Customer %",null,"See note (a) below",null,{"$f":"ROUND($G$39,9)","v":0.67616018200000005},{"$f":"ROUND($G$37,9)","v":0.323839818}]
[2,"Gross Plant",null,"Line 1 * Line 21",null,{"$f":"ROUND(F16*G36,0)","v":38104430},{"$f":"ROUND(G16*G36,0)","v":18249717},{"$f":"IF(SUM(F17:G17)=G36,F17+G17,\"error\")","v":56354147}]
[3]
[4,null,null,null,null,"   To FR-16(7)(v)-1, P. 2","   To FR-16(7)(v)-1, P. 2"]
[5]
[6]
[7,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F16","v":0.67616018200000005},{"$f":"G16","v":0.323839818}]
[8,"Depreciation Reserve",null,"Line 7 * Line 26 ; note (b)",null,{"$f":"ROUND(F16*G41,0)","v":19933975},{"$f":"ROUND(G16*G41,0)","v":9547168},{"$f":"IF(SUM(F23:G23)=G41,F23+G23,\"error\")","v":29481143}]
[9]
[10,null,null,null,null,"   To FR-16(7)(v)-1, P. 3","   To FR-16(7)(v)-1, P. 3"]
[11]
[12]
[13,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F16","v":0.67616018200000005},{"$f":"G16","v":0.323839818}]
[14,"Maint Line Transformers",null,"Line 13 * Line 27 ; note (c)",null,{"$f":"ROUND(F16*G42,0)","v":76365},{"$f":"ROUND(G16*G42,0)","v":36574},{"$f":"IF(SUM(F29:G29)=G42,F29+G29,\"error\")","v":112939}]
[]
[null,null,null,null,null,"   To FR-16(7)(v)-1, P. 8","   To FR-16(7)(v)-1, P. 8"]
[]
[]
[null,"(a)  Customer Percentage:",null,null,null,"Source:"]
[null,"        Customer portion of FERC 368 Line Transformers",null,null,null,"WP FR-16(7)(v), page 54.",{"$f":"'WP FR-16(7)(v) Min Siz Trans 2'!F140","v":18249716.711211778}]
[null,"         Total Gross Plant FERC 368 Line Transformers",null,null,null,"Schedule B-2.1",{"$f":"'[3]SCH B-2.1'!$I$422+'[3]SCH B-2.1'!$I$423+'[3]SCH B-2.1'!$I$427","v":56354147},null,null,"Linked to Sch. B-2.1"]
[null,"         Customer Allocation %",null,null,null,null,{"$f":"G35/G36","v":0.32383981805654477}]
[]
[null,"        Demand Allocation %",null,null,null,"(100% - Cust %)",{"$f":"1-G37","v":0.67616018194345529}]
[]
[null,"(b)  Depreciation Reserve FERC 368 Line Transformers",null,null,null,"Schedule B 3",{"$f":"'[3]SCH B-3'!$K$438+'[3]SCH B-3'!$K$439+'[3]SCH B-3'!$K$443","v":29481143},null,null,"Linked to Sch. B-3"]
[null,"(c)  Maint Line Transformers FERC 595 Line Transformers",null,null,null,"Schedule C-2.1",{"$f":"'[3]SCH_C2.1 - Forecasted Period'!$J$194","v":112939},null,null,"Linked to Sch. C-2.1"]

{"sheet":"WP FR-16(7)(v) Min Siz Trans 2","index":66,"n_rows":148,"n_cols":8,"rows_kept":148,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 53"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["TRANSFORMERS MINIMUM SIZE STUDY TO DETERMINE DEMAND/CUSTOMER"]
[]
["Line"]
["No.",null,"MINIMUM SIZE STUDY - FERC 368 LINE TRANSFORMERS"]
[1,null,"15kVa Cost ",{"$f":"'Minimum Size Summary'!F20","v":1568},"(a)"]
[2,null,"Cost Year",{"$f":"RIGHT(time_period,4)","v":"2018"}," "]
[3,null,"Handy Whitman at Cost Year",{"$f":"D138","v":883},"(b)"]
[4]
[5,"Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[6,null,"(1)","(2)","(3)","(4)"]
[7,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $883 * $1,568"},"(1) * (3)"]
[8]
[9,1910,1,48,{"$f":"D18/$D$12*$D$10","v":85.236693091732732},{"$f":"C18*E18","v":85.236693091732732}]
[10,1911,0,48,85.236693091732732,0]
[11,1912,0,48,85.236693091732732,0]
[12,1913,0,48,85.236693091732732,0]
[13,1914,0,48,85.236693091732732,0]
[14,1915,0,48,85.236693091732732,0]
[15,1916,1,48,85.236693091732732,85.236693091732732]
[16,1917,1,51,90.56398640996602,90.56398640996602]
[17,1918,0,69,122.52774631936579,0]
[18,1919,0,72,127.85503963759909,0]
[19,1920,4,77,136.73386183465459,546.93544733861836]
[20,1921,1,79,140.2853907134768,140.2853907134768]
[21,1922,3,69,122.52774631936579,367.58323895809735]
[22,1923,3,67,118.97621744054359,356.92865232163081]
[23,1924,0,69,122.52774631936579,{"$f":"C33*E32","v":245.05549263873158}]
[24,1925,2,68,120.7519818799547,362.25594563986408]
[25,1926,3,63,111.8731596828992,447.4926387315968]
[26,1927,4,59,104.77010192525482,104.77010192525482]
[27,1928,1,58,102.9943374858437,205.9886749716874]
[28,1929,2,62,110.09739524348812,330.29218573046438]
[29,1930,3,61,108.321630804077,0]
[30,1931,0,59,104.77010192525482,209.54020385050964]
[31,1932,2,57,101.21857304643262,101.21857304643262]
[32,1933,1,59,104.77010192525482,0]
[33,1934,0,61,108.321630804077,108.321630804077]
[34,1935,1,62,110.09739524348812,550.48697621744066]
[35,1936,5,62,110.09739524348812,330.29218573046438]
[36,1937,3,66,117.2004530011325,234.400906002265]
[37,1938,2,67,118.97621744054359,237.95243488108719]
[38,1939,2,67,118.97621744054359,1070.7859569648924]
[39,1940,9,67,118.97621744054359,951.80973952434874]
[40,1941,8,69,122.52774631936579,367.58323895809735]
[41,1942,3,68,120.7519818799547,362.25594563986408]
[42,1943,3,64,113.64892412231032,227.29784824462064]
[43,1944,2,64,113.64892412231032,681.89354473386197]
[44,1945,6,64,113.64892412231032,568.24462061155157]
[45,1946,5,72,127.85503963759909,2173.5356738391847]
[46,1947,17,90,159.81879954699886,1278.5503963759909]
[47,1948,8,93,165.14609286523216,1981.753114382786]
[48,1949,12,96,170.47338618346546,3579.9411098527748]
[49,1950,21,100,177.57644394110986,5327.2933182332954]
[50,1951,30,113,200.66138165345416,6421.164212910533]
[51,1952,32,113,200.66138165345416,3611.9048697621747]
[52,1953,18,121,214.86749716874294,8594.6998867497168]
[53,1954,40,123,218.4190260475651,15289.331823329558]
[54,1955,70,123,218.4190260475651,17473.522083805208]
[55,1956,80,127,225.52208380520949,6765.6625141562845]
[56,1957,30,135,239.72819932049833,14383.6919592299]
[57,1958,60,130,230.84937712344279,19391.347678369195]
[58,1959,84,125,221.97055492638734,20199.320498301247]
[59,1960,91,122,216.64326160815401,24913.975084937712]
[60,1961,115,118,209.54020385050964,27868.847112117783]
[61,1962,133,107,190.00679501698755,32681.168742921858]
[62,1963,172,100,177.57644394110986,55226.274065685167]
[63,1964,311,100,177.57644394110986,38711.664779161947]
[64,1965,218,101,179.35220838052095,96312.135900339752]
[65,1966,537,101,179.35220838052095,57213.354473386185]
[66,1967,319,105,186.45526613816534,80735.130237825593]
[67,1968,433,109,193.55832389580974,{"$f":"C77*E76","v":145749.41789354474}]
[68,1969,753,106,188.23103057757643,{"$f":"C78*E77","v":0}]
[]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 54"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["TRANSFORMERS MINIMUM SIZE STUDY TO DETERMINE DEMAND/CUSTOMER"]
[]
["Line"]
["No.","Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[null,null,"(1)","(2)","(3)","(4)"]
[null,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $883 * $1,568"},"(1) * (3)"]
[]
[69,1970,955,105,{"$f":"D92/$D$12*$D$10","v":186.45526613816534},{"$f":"C92*E92","v":178064.7791619479}]
[70,1971,1062,104,184.67950169875425,196129.63080407702]
[71,1972,1473,100,177.57644394110986,261570.10192525483]
[72,1973,1241,100,177.57644394110986,220372.36693091734]
[73,1974,1204,110,195.33408833522086,235182.24235560591]
[74,1975,499,133,236.17667044167609,117852.15855039637]
[75,1976,307,136,241.5039637599094,74141.716874292179]
[76,1977,596,147,261.03737259343148,155578.27406568517]
[77,1978,696,158,280.5707814269536,{"$f":"C99*E100","v":167220.18573046435}]
[78,1979,575,166,294.77689694224233,{"$f":"C100*E101","v":205164.72027180067}]
[79,1980,598,165,{"$f":"D102/$D$12*$D$10","v":293.0011325028313},{"$f":"C102*E102","v":175214.67723669313}]
[80,1981,648,194,344.49830124575311,223234.899207248]
[81,1982,375,208,369.3590033975085,138509.6262740657]
[82,1983,642,210,372.91053227633068,239408.56172140429]
[83,1984,612,211,374.68629671574178,229308.01359003398]
[84,1985,513,212,376.46206115515287,193125.03737259342]
[85,1986,663,213,378.23782559456401,250771.67836919593]
[86,1987,460,211,374.68629671574178,172355.69648924121]
[87,1988,1139,212,376.46206115515287,428790.28765571909]
[88,1989,1283,221,392.44394110985274,503505.5764439411]
[89,1990,818,224,397.77123442808602,325376.86976217438]
[90,1991,860,222,394.21970554926389,339028.94677236694]
[91,1992,800,223,395.99546998867498,316796.37599093997]
[92,1993,969,226,401.32276330690831,388881.75764439418]
[93,1994,1490,230,408.42582106455268,608554.4733861835]
[94,1995,540,225,399.54699886749717,215755.37938844846]
[95,1996,793,219,388.89241223103056,308391.68289920723]
[96,1997,1088,206,365.80747451868632,397998.53227633069,"January","July"]
[97,1998,792,{"$f":"(G120+H120)/2","v":208.5},370.24688561721405,293235.53340883355,208,209]
[98,1999,795,211,374.68629671574178,297875.60588901473,214,208]
[99,2000,642,208,369.3590033975085,237128.48018120046,208,208]
[100,2001,278,214,380.01359003397511,105643.77802944508,211,217]
[101,2002,447,222.5,395.10758776896944,176613.09173272934,221,224]
[102,2003,745,226,401.32276330690831,298985.45866364671,223,229]
[103,2004,812,228.5,405.76217440543604,329478.88561721408,217,240]
[104,2005,592,254,451.04416761041898,267018.14722536801,250,258]
[105,2006,584,322,571.79614949037375,333928.95130237826,299,345]
[106,2007,693,401,712.08154020385052,493472.50736126839,397,405]
[107,2008,71,560,994.42808607021516,70604.394110985275,615,505]
[108,2009,79,547,971.34314835787086,76736.108720271804,534,560]
[109,2010,953,602.5,1069.8980747451869,1019612.8652321631,588,617]
[110,2011,75,{"$f":"(G133+H133)/2","v":640},1136.4892412231029,85236.693091732712,630,650]
[111,2012,245,681.5,{"$f":"D134/$D$12*$D$10","v":1210.1834654586637},{"$f":"C134*E134","v":296494.9490373726},673,690]
[112,2013,128,746.5,{"$f":"D135/$D$12*$D$10","v":1325.608154020385},{"$f":"C135*E135","v":169677.84371460928},737,756]
[113,2014,1013,809,{"$f":"D136/$D$12*$D$10","v":1436.5934314835786},{"$f":"C136*E136","v":1455269.1460928652},799,819]
[114,2015,494,855,{"$f":"D137/$D$12*$D$10","v":1518.2785956964892},{"$f":"C137*E137","v":750029.6262740657},854,856]
[115,2016,2252,883,{"$f":"D138/$D$12*$D$10","v":1568},{"$f":"C138*E138","v":3531136},884,882]
[]
[116,null,{"$f":"SUM(C18:C138)","v":38254},null,null,{"$f":"SUM(F18:F138)","v":18249716.711211778},"  Customer Component of "]
[null,null,null,null,null,null,"  FERC 368 Transformers"]
[null,null,null,null,null,"to WP FR-16(7)(v), P.53."]
[]
[null,"(a)","Fully loaded installed cost of 15kVa minimum size overhead transformer.  Source:  Engineering Standards."]
[null,"(b)",{"$f":"\"Handy Whitman Index for Utility Plant Materials/Line Transformers. \"&TEXT(D133,\"$###\")&\" is Handy Whitman at Cost Year \"&RIGHT(time_period,4)&\".\"","v":"Handy Whitman Index for Utility Plant Materials/Line Transformers. $640 is Handy Whitman at Cost Year 2018."}]
[null,"(c)","Asset Accounting.  Includes all Overhead and Pad-mounted Transformers."]
[null,"(d)","Handy Whitman Index for Utility Plant Materials/Line Transformers"]
[null,null,"Handy Whitman Index unavailable for years 1910 and 1911 so used the index for 1912 for those years."]

{"sheet":"WP FR-16(7)(v) MinSizPrimPole1","index":67,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 55"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["DISTRIBUTION PRIMARY POLE - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
[]
[]
["Line"]
["No.","Line Transformers",null,"Source",null,"Demand Alloc","Customer Alloc","TOTAL"]
[null,"(1)",null,"(2)",null,"(3)","(4)","(5)"]
[null,null,null,null,null,null,null,"(3) + (4)"]
[]
[1,"Demand / Customer %",null,"See note (a) below",null,{"$f":"ROUND($G$38,9)","v":0.68483109799999997},{"$f":"ROUND($G$36,9)","v":0.31516890199999997}]
[2,"Gross Plant",null,"Line 1 * Line 21",null,{"$f":"ROUND(F15*G35,0)","v":31596514},{"$f":"ROUND(G15*G35,0)","v":14541160},{"$f":"IF(SUM(F16:G16)=G35,F16+G16,\"error\")","v":46137674}]
[3]
[4,null,null,null,null,"   To Sch. E-3.2, P. 2","   To Sch. E-3.2, P. 2"]
[5]
[6]
[7,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.68483109799999997},{"$f":"G15","v":0.31516890199999997}]
[8,"Depreciation Reserve",null,"Line 7 * Line 26 ; note (b)",null,{"$f":"ROUND(F21*G40,0)","v":16525048},{"$f":"ROUND(G21*G40,0)","v":7605060},{"$f":"IF(SUM(F22:G22)=G40,F22+G22,\"error\")","v":24130108}]
[9]
[10,null,null,null,null,"   To Sch. E-3.2, P. 3","   To Sch. E-3.2, P. 3"]
[11]
[12]
[13,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.68483109799999997},{"$f":"G15","v":0.31516890199999997}]
[14,"Maint Structures",null,"Line 13 * Line 27 ; note (c)",null,{"$f":"ROUND(F27*G41,0)","v":0},{"$f":"ROUND(G27*G41,0)","v":0},{"$f":"IF(SUM(F28:G28)=G41,F28+G28,\"error\")","v":0}]
[15]
[16,null,null,null,null,"   To Sch. E-3.2, P. 9","   To Sch. E-3.2, P. 9"]
[17]
[18]
[19,"(a)  Customer Percentage:",null,null,null,"Source:"]
[20,"        Customer portion of FERC 364 Primary Poles",null,null,null,"WPE 3.2d, p. 12",{"$f":"'WP FR-16(7)(v) MinSizPrimPole2'!F134","v":14541160.072378138}]
[21,"         Total Gross Plant FERC 364 Primary Poles",null,null,null,"Schedule B-2.1",{"$f":"ROUND(('[3]SCH B-2.1'!$I$413+'[3]SCH B-2.1'!$I$417)*PrimaryCM,0)","v":46137674},null,null,"Linked to Sch. B-2.1"]
[22,"         Customer Allocation %",null,null,null,null,{"$f":"G34/G35","v":0.3151689023676863}]
[23]
[24,"        Demand Allocation %",null,null,null,"(100% - Cust %)",{"$f":"1-G36","v":0.68483109763231376}]
[25]
[26,"(b)  Depreciation Reserve FERC 364 Primary Poles",null,null,null,"Schedule B-3",{"$f":"ROUND(('[3]SCH B-3'!$K$429+'[3]SCH B-3'!$K$433)*PrimaryCM,0)","v":24130108},null,null,"Linked to Sch. B-3"]
[27,"(c)  Maint Structures - FERC 591 ",null,null,null,"Schedule C-2.1",{"$f":"ROUND(('[3]SCH_C2.1 - Forecasted Period'!$J$190)*PrimaryCM,0)","v":0},null,null,"Linked to Sch. C-2.1"]

{"sheet":"WP FR-16(7)(v) MinSizPrimPole2","index":68,"n_rows":142,"n_cols":8,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 56"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["DISTRIBUTION PRIMARY POLE - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.",null,"MINIMUM SIZE STUDY - FERC 364 POLES"]
[1,null,"40 ft, Class 4, Wood",{"$f":"'Minimum Size Summary'!F8","v":958},"(a)"]
[2,null,"Cost Year",{"$f":"RIGHT(time_period,4)","v":"2018"}," "]
[3,null,"Handy Whitman at Cost Year",{"$f":"D133","v":677},"(b)"]
[4]
[5,"Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[6,null,"(1)","(2)","(3)","(4)"]
[7,null,null,null,{"$f":"\"(Col(2) / \"&TEXT(D12,\"$###\")&\" * \"&TEXT(D10,\"$#,###\")","v":"(Col(2) / $677 * $958"},"(1) * (3)"]
[8]
[9,1915,1,28,{"$f":"D18/$D$12*$D$10","v":39.621861152141804},{"$f":"C18*E18","v":39.621861152141804}]
[10,1916,null,28,39.621861152141804,0]
[11,1917,1,28,39.621861152141804,39.621861152141804]
[12,1918,1,28,39.621861152141804,39.621861152141804]
[13,1919,1,28,39.621861152141804,39.621861152141804]
[14,1920,0,28,39.621861152141804,0]
[15,1921,1,28,39.621861152141804,39.621861152141804]
[16,1922,1,28,39.621861152141804,39.621861152141804]
[17,1923,1,28,39.621861152141804,39.621861152141804]
[18,1924,1,28,39.621861152141804,39.621861152141804]
[19,1925,9,28,39.621861152141804,356.59675036927626]
[20,1926,10,28,39.621861152141804,396.21861152141804]
[21,1927,23,27,38.206794682422455,878.75627769571645]
[22,1928,33,26,36.791728212703106,1214.1270310192026]
[23,1929,28,25,35.376661742983757,990.54652880354524]
[24,1930,54,24,33.961595273264408,1833.9261447562781]
[25,1931,116,23,32.546528803545051,3775.3973412112259]
[26,1932,104,21,29.716395864106353,3090.5051698670609]
[27,1933,158,22,31.131462333825699,4918.7710487444601]
[28,1934,147,23,32.546528803545051,4784.3397341211221]
[29,1935,126,24,33.961595273264408,4279.1610044313156]
[30,1936,33,23,32.546528803545051,1074.0354505169867]
[31,1937,115,24,33.961595273264408,3905.5834564254069]
[32,1938,110,23,32.546528803545051,3580.1181683899558]
[33,1939,65,23,32.546528803545051,2115.5243722304285]
[34,1940,138,23,32.546528803545051,4491.4209748892172]
[35,1941,92,24,33.961595273264408,3124.4667651403256]
[36,1942,127,27,38.206794682422455,4852.2629246676515]
[37,1943,24,28,39.621861152141804,950.9246676514033]
[38,1944,56,33,46.697193500738557,2615.0428360413594]
[39,1945,123,39,55.187592319054652,6788.0738552437224]
[40,1946,50,37,52.357459379615953,2617.8729689807979]
[41,1947,82,41,58.017725258493357,4757.4534711964552]
[42,1948,101,43,60.847858197932055,6145.633677991138]
[43,1949,146,43,60.847858197932055,8883.787296898081]
[44,1950,216,42,59.432791728212706,12837.483013293944]
[45,1951,235,44,62.262924667651397,14631.787296898079]
[46,1952,297,46,65.093057607090103,19332.638109305761]
[47,1953,286,49,69.33825701624815,19830.741506646969]
[48,1954,326,51,72.168389955686848,23526.895125553914]
[49,1955,404,51,72.168389955686848,29156.029542097487]
[50,1956,371,55,77.828655834564259,28874.43131462334]
[51,1957,420,59,83.488921713441655,35065.347119645492]
[52,1958,409,60,84.903988183161005,34725.731166912854]
[53,1959,387,57,80.658788774002957,31214.951255539145]
[54,1960,296,57,80.658788774002957,23875.001477104874]
[55,1961,447,56,79.243722304283608,35421.943870014773]
[56,1962,274,56,79.243722304283608,21712.779911373709]
[57,1963,239,56,79.243722304283608,18939.249630723782]
[58,1964,481,56,79.243722304283608,38116.230428360417]
[59,1965,484,56,79.243722304283608,38353.961595273264]
[60,1966,383,58,82.073855243722306,31434.286558345644]
[61,1967,417,61,86.319054652880354,35995.045790251104]
[62,1968,529,62,87.734121122599703,46411.350073855239]
[63,1969,496,66,93.394387001477114,46323.615952732645]
[]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 57"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["DISTRIBUTION PRIMARY POLE - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.","Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[null,null,"(1)","(2)","(3)","(4)"]
[null,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $677 * $958"},"(1) * (3)"]
[]
[64,1970,555,69,97.639586410635147,54189.970457902506]
[65,1971,503,73,103.29985228951256,51959.825701624817]
[66,1972,592,77,108.96011816838995,64504.389955686856]
[67,1973,604,100,141.50664697193503,85470.014771048751]
[68,1974,430,150,212.25997045790251,{"$f":"C91*E91","v":91271.787296898081}]
[69,1975,339,205,290.08862629246676,{"$f":"C92*E92","v":98340.044313146223}]
[70,1976,383,192,271.69276218611526,{"$f":"C93*E93","v":104058.32791728215}]
[71,1977,503,190,268.86262924667648,{"$f":"C94*E94","v":135237.90251107828}]
[72,1978,447,206,291.50369276218612,{"$f":"C94*E95","v":146626.35745937962}]
[73,1979,515,234,{"$f":"D96/$D$12*$D$10","v":331.1255539143279},{"$f":"C95*E96","v":148013.12259970457}]
[74,1980,725,265,374.99261447562776,{"$f":"C97*E97","v":271869.64549483015}]
[75,1981,493,289,408.95420974889214,201614.42540620384]
[76,1982,390,291,411.78434268833087,160595.89364844904]
[77,1983,453,280,396.21861152141804,179487.03101920238]
[78,1984,361,276,390.55834564254059,140991.56277695714]
[79,1985,385,283,400.46381093057607,154178.56720827179]
[80,1986,452,289,408.95420974889214,184847.30280649924]
[81,1987,591,284,401.87887740029538,237510.41654357457]
[82,1988,412,289,408.95420974889214,168489.13441654356]
[83,1989,655,300,424.51994091580502,278060.56129985227]
[84,1990,433,310,438.67060561299854,189944.37223042836]
[85,1991,619,323,457.0664697193501,282924.14475627773]
[86,1992,615,332,469.8020679468242,288928.27178729686]
[87,1993,597,367,519.32939438700146,310039.64844903984]
[88,1994,670,416,588.66765140324969,394407.32644017728]
[89,1995,520,445,629.70457902511077,327446.38109305763]
[90,1996,368,463,655.17577548005909,241104.68537666174]
[91,1997,320,473,669.32644017725261,214184.46085672083]
[92,1998,347,471,666.49630723781388,231274.21861152141]
[93,1999,433,473,669.32644017725261,289818.34859675035]
[94,2000,443,471,666.49630723781388,295257.86410635157,"January","July"]
[95,2001,340,{"$f":"(G118+H118)/2","v":483.5},684.18463810930575,232622.77695716397,474,493]
[96,2002,72,502,710.3633677991138,51146.162481536194,496,508]
[97,2003,177,513,725.92909896602657,128489.4505169867,508,518]
[98,2004,520,527.5,746.44756277695717,388152.73264401773,514,541]
[99,2005,611,547.5,774.74889217134421,473371.57311669132,541,554]
[100,2006,750,581.5,822.86115214180211,617145.86410635163,562,601]
[101,2007,880,602,851.87001477104877,749645.61299852293,600,604]
[102,2008,-746,627,887.24667651403252,-661886.02067946829,611,643]
[103,2009,433,659,932.52880354505169,403784.97193500737,653,665]
[104,2010,388,679,960.83013293943873,372802.09158050222,672,686]
[105,2011,166,671,949.50960118168393,157618.59379615952,664,678]
[106,2012,602,692,979.22599704579022,589494.05022156576,687,697]
[107,2013,483,700,990.54652880354502,478433.97341211222,700,700]
[108,2014,431,675,955.16986706056127,411678.21270310192,675,675]
[109,2015,2079,664,939.60413589364839,1953436.9985228949,670,658]
[110,2016,1570,677,{"$f":"D133/$D$12*$D$10","v":958},{"$f":"C133*E133","v":1504060},676,678]
[111,null,{"$f":"SUM(C18:C133)","v":33384},null,null,{"$f":"SUM(F18:F133)","v":14541160.072378138},"Customer Component of FERC 364 Primary Poles"]
[]
[null,null,null,null,null,"to WPE-3.2d, pg 11"]
[]
[null,"(a)","Fully loaded installed cost of 40 ft., class 4, wood pole.  Source:  Engineering Standards."]
[null,"(b)",{"$f":"\"Handy Whitman Index for Utility Plant Materials/Treated Pine Poles. \"&TEXT(D132,\"$###\")&\" is Handy Whitman at Cost Year \"&RIGHT(time_period,4)&\".\"","v":"Handy Whitman Index for Utility Plant Materials/Treated Pine Poles. $664 is Handy Whitman at Cost Year 2018."}]
[null,"(c)","Asset Accounting.  Includes all Distribution Primary wood poles."]
[null,"(d)","Handy Whitman Index for Utility Plant Materials/Treated Pine Poles. "]
[null,null,"Handy Whitman Index unavailable for years 1915 and 1925 so used the index for 1926 for those years."]

{"sheet":"WP FR-16(7)(v) MinSizSecPole1","index":69,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 58"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["DISTRIBUTION SECONDARY POLE - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
[]
[]
["Line"]
["No.","Line Transformers",null,"Source",null,"Demand Alloc","Customer Alloc","TOTAL"]
[null,"(1)",null,"(2)",null,"(3)","(4)","(5)"]
[null,null,null,null,null,null,null,"(3) + (4)"]
[]
[1,"Demand / Customer %",null,"See note (a) below",null,{"$f":"ROUND($G$38,9)","v":0.79703855199999996},{"$f":"ROUND($G$36,9)","v":0.20296144799999999}]
[2,"Gross Plant",null,"Line 1 * Line 21",null,{"$f":"ROUND(F15*G35,0)","v":13601159},{"$f":"ROUND(G15*G35,0)","v":3463460},{"$f":"IF(SUM(F16:G16)=G35,F16+G16,\"error\")","v":17064619}]
[3]
[4,null,null,null,null,"   To Sch. E-3.2, P. 2","   To Sch. E-3.2, P. 2"]
[5]
[6]
[7,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.79703855199999996},{"$f":"G15","v":0.20296144799999999}]
[8,"Depreciation Reserve",null,"Line 7 * Line 26 ; note (b)",null,{"$f":"ROUND(F21*G40,0)","v":7113437},{"$f":"ROUND(G21*G40,0)","v":1811397},{"$f":"IF(SUM(F22:G22)=G40,F22+G22,\"error\")","v":8924834}]
[9]
[10,null,null,null,null,"   To Sch. E-3.2, P. 3","   To Sch. E-3.2, P. 3"]
[11]
[12]
[13,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.79703855199999996},{"$f":"G15","v":0.20296144799999999}]
[14,"Maint Structures",null,"Line 13 * Line 27 ; note (c)",null,{"$f":"ROUND(F27*G41,0)","v":0},{"$f":"ROUND(G27*G41,0)","v":0},{"$f":"IF(SUM(F28:G28)=G41,F28+G28,\"error\")","v":0}]
[15]
[16,null,null,null,null,"   To Sch. E-3.2, P. 9","   To Sch. E-3.2, P. 9"]
[17]
[18]
[19,"(a)  Customer Percentage:",null,null,null,"Source:"]
[20,"        Customer portion of FERC 364 Secondary Poles",null,null,null,"WPE 3.2d, p. 14",{"$f":"'WP FR-16(7)(v) MinSizSecPole2'!F134","v":3463459.7799113733}]
[21,"         Total Gross Plant FERC 364 Secondary Poles",null,null,null,"Schedule B-2.1",{"$f":"ROUND(('[3]SCH B-2.1'!$I$413+'[3]SCH B-2.1'!$I$417)*Secondarycm,0)","v":17064619},null,null,"Linked to Sch. B-2.1"]
[22,"         Customer Allocation %",null,null,null,null,{"$f":"G34/G35","v":0.20296144788883791}]
[23]
[24,"        Demand Allocation %",null,null,null,"(100% - Cust %)",{"$f":"1-G36","v":0.79703855211116204}]
[25]
[26,"(b)  Depreciation Reserve FERC 364 Secondary Poles",null,null,null,"Schedule B-3",{"$f":"ROUND(('[3]SCH B-3'!$K$429+'[3]SCH B-3'!$K$433)*Secondarycm,0)","v":8924834},null,null,"Linked to Sch. B-3"]
[27,"(c)  Maint Structures - FERC 591 ",null,null,null,"Schedule C-2.1",{"$f":"ROUND(('[3]SCH_C2.1 - Forecasted Period'!$J$190)*Secondarycm,0)","v":0},null,null,"Linked to Sch. C-2.1"]

{"sheet":"WP FR-16(7)(v) MinSizSecPole2","index":70,"n_rows":142,"n_cols":8,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 59"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["DISTRIBUTION SECONDARY POLE - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.",null,"MINIMUM SIZE STUDY - FERC 364 POLES"]
[1,null,"35 ft, Class 5, Wood",{"$f":"'Minimum Size Summary'!F9","v":617},"(a)"]
[2,null,"Cost Year",{"$f":"RIGHT(time_period,4)","v":"2018"}," "]
[3,null,"Handy Whitman at Cost Year",{"$f":"D133","v":677},"(b)"]
[4]
[5,"Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[6,null,"(1)","(2)","(3)","(4)"]
[7,null,null,null,{"$f":"\"(Col(2) / \"&TEXT(D12,\"$###\")&\" * \"&TEXT(D10,\"$#,###\")","v":"(Col(2) / $677 * $617"},"(1) * (3)"]
[8]
[9,1915,1,28,{"$f":"D18/$D$12*$D$10","v":25.518463810930577},{"$f":"C18*E18","v":25.518463810930577}]
[10,1916,0,28,{"$f":"D19/$D$12*$D$10","v":25.518463810930577},{"$f":"C19*E19","v":0}]
[11,1917,0,28,{"$f":"D20/$D$12*$D$10","v":25.518463810930577},{"$f":"C20*E20","v":0}]
[12,1918,0,28,{"$f":"D21/$D$12*$D$10","v":25.518463810930577},{"$f":"C21*E21","v":0}]
[13,1919,0,28,25.518463810930577,0]
[14,1920,0,28,25.518463810930577,0]
[15,1921,0,28,25.518463810930577,0]
[16,1922,0,28,25.518463810930577,0]
[17,1923,0,28,25.518463810930577,0]
[18,1924,1,28,25.518463810930577,25.518463810930577]
[19,1925,4,28,25.518463810930577,102.07385524372231]
[20,1926,4,28,25.518463810930577,102.07385524372231]
[21,1927,8,27,24.60709010339734,196.85672082717872]
[22,1928,12,26,23.695716395864107,284.34859675036927]
[23,1929,10,25,22.784342688330874,227.84342688330872]
[24,1930,20,24,21.872968980797637,437.45937961595274]
[25,1931,43,23,20.961595273264404,901.34859675036932]
[26,1932,39,21,19.138847858197934,746.41506646971948]
[27,1933,59,22,20.050221565731164,1182.9630723781386]
[28,1934,55,23,20.961595273264404,1152.8877400295423]
[29,1935,46,24,21.872968980797637,1006.1565731166913]
[30,1936,12,23,20.961595273264404,251.53914327917283]
[31,1937,42,24,21.872968980797637,918.66469719350073]
[32,1938,40,23,20.961595273264404,838.46381093057619]
[33,1939,24,23,20.961595273264404,503.07828655834567]
[34,1940,51,23,20.961595273264404,1069.0413589364846]
[35,1941,34,24,21.872968980797637,743.68094534711963]
[36,1942,47,27,24.60709010339734,1156.5332348596751]
[37,1943,9,28,25.518463810930577,229.66617429837518]
[38,1944,21,33,30.075332348596753,631.58197932053179]
[39,1945,46,39,35.543574593796158,1635.0044313146234]
[40,1946,19,37,33.720827178729692,640.69571639586411]
[41,1947,30,41,37.366322008862632,1120.9896602658789]
[42,1948,38,43,39.189069423929098,1489.1846381093058]
[43,1949,54,43,39.189069423929098,2116.2097488921713]
[44,1950,80,42,38.277695716395868,3062.2156573116695]
[45,1951,87,44,40.100443131462328,3488.7385524372226]
[46,1952,110,46,41.923190546528808,4611.5509601181693]
[47,1953,106,49,44.657311669128504,4733.6750369276215]
[48,1954,120,51,46.480059084194977,5577.6070901033972]
[49,1955,149,51,46.480059084194977,6925.5288035450512]
[50,1956,137,55,50.125553914327924,6867.2008862629255]
[51,1957,156,59,53.771048744460856,8388.2836041358933]
[52,1958,151,60,54.682422451994086,8257.0457902511062]
[53,1959,143,57,51.94830132939439,7428.6070901033981]
[54,1960,109,57,51.94830132939439,5662.3648449039883]
[55,1961,166,56,51.036927621861153,8472.1299852289521]
[56,1962,101,56,51.036927621861153,5154.7296898079767]
[57,1963,88,56,51.036927621861153,4491.2496307237816]
[58,1964,178,56,51.036927621861153,9084.5731166912847]
[59,1965,179,56,51.036927621861153,9135.6100443131472]
[60,1966,142,58,52.859675036927619,7506.0738552437224]
[61,1967,154,61,55.593796159527329,8561.444608567208]
[62,1968,195,62,56.505169867060559,11018.508124076809]
[63,1969,183,66,60.150664697193506,11007.571639586411]
[64,1970,205,69,62.884785819793201,12891.381093057606]
[65,1971,186,73,66.530280649926155,12374.632200886264]
[66,1972,219,77,70.175775480059087,15368.49483013294]
[]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 60"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["DISTRIBUTION SECONDARY POLE - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.","Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[null,null,"(1)","(2)","(3)","(4)"]
[null,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $677 * $617"},"(1) * (3)"]
[]
[67,1973,224,100,91.137370753323495,20414.771048744464]
[68,1974,159,150,136.70605612998523,{"$f":"C91*E91","v":21736.262924667652}]
[69,1975,125,205,186.83161004431312,{"$f":"C92*E92","v":23353.951255539141}]
[70,1976,142,192,174.9837518463811,{"$f":"C93*E93","v":24847.692762186114}]
[71,1977,186,190,173.16100443131461,{"$f":"C94*E94","v":32207.946824224517}]
[72,1978,165,206,187.7429837518464,{"$f":"C94*E95","v":34920.194977843428}]
[73,1979,191,234,213.26144756277694,{"$f":"C95*E96","v":35188.138847858194}]
[74,1980,268,265,241.51403249630724,{"$f":"C97*E97","v":64725.760709010341}]
[75,1981,183,289,263.38700147710489,48199.821270310196]
[76,1982,144,291,{"$f":"D99/$D$12*$D$10","v":265.20974889217132},38190.20384047267]
[77,1983,167,280,255.18463810930575,42615.834564254059]
[78,1984,134,276,251.53914327917281,33706.245199409153]
[79,1985,142,283,257.91875923190548,36624.463810930582]
[80,1986,167,289,263.38700147710489,43985.629246676515]
[81,1987,219,284,258.83013293943867,56683.79911373707]
[82,1988,153,289,263.38700147710489,40298.211225997045]
[83,1989,242,300,273.41211225997046,66165.731166912854]
[84,1990,160,310,282.52584933530278,45204.135893648447]
[85,1991,229,323,294.37370753323489,67411.579025110797]
[86,1992,227,332,302.57607090103397,68684.768094534709]
[87,1993,221,367,334.47415066469716,73918.787296898066]
[88,1994,248,416,379.13146233382571,94024.602658788775]
[89,1995,192,445,405.56129985228949,77867.769571639583]
[90,1996,136,463,421.96602658788771,57387.379615952726]
[91,1997,118,473,431.07976366322009,50867.412112259968]
[92,1998,128,471,429.25701624815366,54944.898079763669]
[93,1999,160,473,431.07976366322009,68972.762186115215]
[94,2000,164,471,429.25701624815366,70398.150664697197,"January","July"]
[95,2001,126,{"$f":"(G118+H118)/2","v":483.5},440.64918759231904,55521.797636632196,474,493]
[96,2002,27,502,457.50960118168393,12352.759231905466,496,508]
[97,2003,65,513,467.5347119645495,30389.756277695717,508,518]
[98,2004,193,527.5,480.74963072378137,92784.678729689796,514,541]
[99,2005,226,547.5,498.97710487444613,112768.82570162482,541,554]
[100,2006,277,581.5,529.96381093057607,146799.97562776957,562,601]
[101,2007,326,602,548.6469719350074,178858.91285081243,600,604]
[102,2008,-276,627,571.43131462333827,-157715.04283604136,611,643]
[103,2009,160,659,600.59527326440184,96095.243722304294,653,665]
[104,2010,143,679,618.82274741506649,88491.652880354508,672,686]
[105,2011,62,671,611.53175775480065,37914.968980797639,664,678]
[106,2012,223,692,630.67060561299854,140639.54505169869,687,697]
[107,2013,179,700,637.96159527326438,114195.12555391432,700,700]
[108,2014,159,675,615.17725258493351,97813.183161004432,675,675]
[109,2015,769,664,605.15214180206794,465361.99704579025,670,658]
[110,2016,580,{"$f":"(G133+H133)/2","v":677},{"$f":"D133/$D$12*$D$10","v":617},{"$f":"C133*E133","v":357860},676,678]
[111,null,{"$f":"SUM(C21:C133)","v":12345},null,null,{"$f":"SUM(F21:F133)","v":3463459.7799113733},"Customer Component of FERC 364 Secondary Poles"]
[]
[null,null,null,null,null,"to WPE-3.2d, pg 13"]
[]
[null,"(a)","Fully loaded installed cost of 35 ft., class 5, wood pole.  Source:  Engineering Standards."]
[null,"(b)",{"$f":"\"Handy Whitman Index for Utility Plant Materials/Treated Pine Poles. \"&TEXT(D132,\"$###\")&\" is Handy Whitman at Cost Year \"&RIGHT(time_period,4)&\".\"","v":"Handy Whitman Index for Utility Plant Materials/Treated Pine Poles. $664 is Handy Whitman at Cost Year 2018."}]
[null,"(c)","Asset Accounting.  Includes all Distribution Secondary wood poles."]
[null,"(d)","Handy Whitman Index for Utility Plant Materials/Treated Pine Poles. "]
[null,null,"Handy Whitman Index unavailable for years 1915 and 1925 so used the index for 1926 for those years."]

{"sheet":"WP FR-16(7)(v) MinSizOHPRIM1","index":71,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 61"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["OVERHEAD LINES / PRIMARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
[]
[]
["Line"]
["No.","Overhead Lines - Primary",null,"Source",null,"Demand Alloc","Customer Alloc","TOTAL"]
[null,"(1)",null,"(2)",null,"(3)","(4)","(5)"]
[null,null,null,null,null,null,null,"(3) + (4)"]
[]
[1,"Demand / Customer %",null,"See note (a) below",null,{"$f":"ROUND($G$38,9)","v":0.77427853599999996},{"$f":"ROUND($G$36,9)","v":0.22572146400000001}]
[2,"Gross Plant",null,"Line 1 * Line 21",null,{"$f":"ROUND(F15*G35,0)","v":61772302},{"$f":"ROUND(G15*G35,0)","v":18008163},{"$f":"IF(SUM(F16:G16)=G35,F16+G16,\"error\")","v":79780465}]
[3]
[4,null,null,null,null,"   To Sch. E-3.2, P. 2","   To Sch. E-3.2, P. 2"]
[5]
[6]
[7,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.77427853599999996},{"$f":"G15","v":0.22572146400000001}]
[8,"Depreciation Reserve",null,"Line 7 * Line 26 ; note (b)",null,{"$f":"ROUND(F21*G40,0)","v":18811048},{"$f":"ROUND(G21*G40,0)","v":5483889},{"$f":"IF(SUM(F22:G22)=G40,F22+G22,\"error\")","v":24294937}]
[9]
[10,null,null,null,null,"   To Sch. E-3.2, P. 3","   To Sch. E-3.2, P. 3"]
[11]
[12]
[13,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.77427853599999996},{"$f":"G15","v":0.22572146400000001}]
[14,"O&M Overhead Lines",null,"Line 13 * Line 27 ; note (c)",null,{"$f":"ROUND(F27*G41,0)","v":3392978},{"$f":"ROUND(G27*G41,0)","v":989138},{"$f":"IF(SUM(F28:G28)=G41,F28+G28,\"error\")","v":4382116}]
[15]
[16,null,null,null,null,"   To Sch. E-3.2, P. 9","   To Sch. E-3.2, P. 9"]
[17]
[18]
[19,"(a)  Customer Percentage:",null,null,null,"Source:"]
[20,"        Customer portion of FERC 365 Overhead Lines / Primary",null,null,null,"WPE 3.2d, p. 16",{"$f":"'WP FR-16(7)(v) MinSizeOHPRIM2'!F124","v":18008163.338541664}]
[21,"         Total Gross Plant FERC 365 Overhead Lines / Primary",null,null,null,"Schedule B-2.1",{"$f":"ROUND(('[3]SCH B-2.1'!$I$418+'[3]SCH B-2.1'!$I$419)*OHPRIM,0)","v":79780465},null,null,"Linked to Sch. B-2.1"]
[22,"         Customer Allocation %",null,null,null,null,{"$f":"G34/G35","v":0.22572146375107821}]
[23]
[24,"        Demand Allocation %",null,null,null,"(100% - Cust %)",{"$f":"1-G36","v":0.77427853624892173}]
[25]
[26,"(b)  Depreciation Reserve FERC 365 Overhead Lines / Primary",null,null,null,"Schedule B-3",{"$f":"ROUND(('[3]SCH B-3'!$K$434+'[3]SCH B-3'!$K$435)*OHPRIM,0)","v":24294937},null,null,"Linked to Sch. B-3"]
[27,"(c)  Overhead Lines - FERC 583 & 593 ",null,null,null,"Schedule C-2.1",{"$f":"ROUND(('[3]SCH_C2.1 - Forecasted Period'!$J$178+'[3]SCH_C2.1 - Forecasted Period'!$J$192)*OHPRIM,0)","v":4382116},null,null,"Linked to Sch. C-2.1"]

{"sheet":"WP FR-16(7)(v) MinSizeOHPRIM2","index":72,"n_rows":131,"n_cols":8,"rows_kept":131,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 62"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["OVERHEAD LINES / PRIMARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.",null,"MINIMUM SIZE STUDY - FERC 365 OVERHEAD LINES / PRIMARY"]
[1,null,"1/0 Alum. Cond. Steel Reinforced",{"$f":"'Minimum Size Summary'!F12","v":12596},"(a)"]
[2,null,"Cost Year",{"$f":"RIGHT(time_period,4)","v":"2018"}," "]
[3,null,"Handy Whitman at Cost Year",{"$f":"D123","v":768},"(b)"]
[4]
[5,"Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[6,null,"(1)","(2)","(3)","(4)"]
[7,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $768 * $12,596"},"(1) * (3)"]
[8]
[9,1925,262,29,{"$f":"D18/$D$12*$D$10","v":475.63020833333331},{"$f":"C18*E18","v":124615.11458333333}]
[10,1926,0,26,426.42708333333331,0]
[11,1927,0,24,393.625,0]
[12,1928,0,28,459.22916666666669,0]
[13,1929,0,34,557.63541666666674,0]
[14,1930,0,23,377.22395833333337,0]
[15,1931,0,19,311.61979166666663,0]
[16,1932,1,17,278.81770833333337,278.81770833333337]
[17,1933,0,20,328.02083333333337,{"$f":"C26*E26","v":0}]
[18,1934,0,25,410.02604166666669,0]
[19,1935,0,24,393.625,0]
[20,1936,0,26,426.42708333333331,0]
[21,1937,0,28,459.22916666666669,0]
[22,1938,31,24,393.625,12202.375]
[23,1939,12,24,393.625,4723.5]
[24,1940,1,26,426.42708333333331,426.42708333333331]
[25,1941,15,25,410.02604166666669,6150.390625]
[26,1942,8,27,442.828125,3542.625]
[27,1943,6,28,459.22916666666669,2755.375]
[28,1944,2,28,459.22916666666669,918.45833333333337]
[29,1945,6,28,459.22916666666669,2755.375]
[30,1946,5,35,574.03645833333326,2870.1822916666661]
[31,1947,20,43,705.24479166666674,14104.895833333336]
[32,1948,13,46,754.44791666666674,9807.8229166666679]
[33,1949,20,43,705.24479166666674,14104.895833333336]
[34,1950,40,46,754.44791666666674,30177.916666666672]
[35,1951,39,52,852.85416666666663,33261.3125]
[36,1952,50,56,918.45833333333337,45922.916666666672]
[37,1953,33,61,1000.4635416666666,33015.296875]
[38,1954,54,59,967.66145833333337,52253.71875]
[39,1955,54,67,1098.8697916666665,59338.968749999993]
[40,1956,45,72,1180.875,53139.375]
[41,1957,47,63,1033.265625,48563.484375]
[42,1958,56,58,951.26041666666663,53270.583333333328]
[43,1959,45,63,1033.265625,46496.953125]
[44,1960,46,64,1049.6666666666665,48284.666666666657]
[45,1961,76,62,1016.8645833333334,77281.708333333343]
[46,1962,82,62,1016.8645833333334,83382.895833333343]
[47,1963,91,62,1016.8645833333334,92534.677083333343]
[48,1964,116,64,1049.6666666666665,121761.33333333331]
[49,1965,104,71,1164.4739583333335,121105.29166666669]
[50,1966,94,75,1230.078125,115627.34375]
[51,1967,77,78,1279.28125,98504.65625]
[52,1968,83,75,1230.078125,102096.484375]
[53,1969,78,84,1377.6875,107459.625]
[54,1970,104,97,1590.9010416666667,165453.70833333334]
[55,1971,93,107,1754.9114583333333,163206.765625]
[56,1972,89,102,1672.90625,148888.65625]
[57,1973,139,100,1640.1041666666667,227974.47916666669]
[58,1974,113,121,1984.5260416666667,224251.44270833334]
[59,1975,73,166,2722.572916666667,198747.82291666669]
[60,1976,61,203,3329.4114583333335,203094.09895833334]
[61,1977,52,220,3608.2291666666665,187627.91666666666]
[62,1978,47,192,3149,{"$f":"C70*E71","v":163748}]
[63,1979,83,210,3444.21875,{"$f":"C71*E72","v":161878.28125}]
[]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 63"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["OVERHEAD LINES / PRIMARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.","Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[null,null,"(1)","(2)","(3)","(4)"]
[null,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $768 * $12,596"},"(1) * (3)"]
[]
[64,1980,79,246,4034.65625,{"$f":"C87*E87","v":318737.84375}]
[65,1981,42,257,4215.0677083333339,177032.84375000003]
[66,1982,39,252,4133.0625,161189.4375]
[67,1983,66,266,4362.6770833333339,287936.68750000006]
[68,1984,42,259,4247.8697916666661,178410.53124999997]
[69,1985,40,249,4083.859375,163354.375]
[70,1986,53,244,4001.8541666666665,212098.27083333331]
[71,1987,64,229,3755.8385416666665,240373.66666666666]
[72,1988,42,349,5723.9635416666661,240406.46874999997]
[73,1989,73,366,{"$f":"D96/$D$12*$D$10","v":6002.78125},438203.03125]
[74,1990,52,354,5805.96875,301910.375]
[75,1991,79,363,5953.578125,470332.671875]
[76,1992,62,366,6002.78125,372172.4375]
[77,1993,58,322,5281.1354166666661,306305.85416666663]
[78,1994,104,341,5592.7552083333339,581646.54166666674]
[79,1995,55,386,6330.802083333333,348194.11458333331]
[80,1996,31,386,6330.802083333333,196254.86458333331]
[81,1997,28,387,6347.203125,177721.6875]
[82,1998,41,399,6544.015625,268304.640625]
[83,1999,51,345,5658.359375,288576.328125]
[84,2000,28,381,6248.796875,174966.3125,"January","July"]
[85,2001,25,{"$f":"(G108+H108)/2","v":401.5},6585.018229166667,164625.45572916669,398,405]
[86,2002,18,393.5,6453.809895833333,116168.578125,405,382]
[87,2003,20,384.5,6306.200520833333,126124.01041666666,384,385]
[88,2004,31,419,6872.036458333333,213033.13020833331,395,443]
[89,2005,35,491,8052.911458333333,281851.90104166663,467,515]
[90,2006,72,624,10234.25,736866,600,648]
[91,2007,52,703.5,11538.1328125,599982.90625,692,715]
[92,2008,-36,845.5,13867.080729166666,-499214.90625,793,898]
[93,2009,17,718.5,11784.1484375,200330.5234375,898,539]
[94,2010,18,671.5,11013.299479166668,198239.39062500003,661,682]
[95,2011,13,722,11841.552083333332,153940.17708333331,672,772]
[96,2012,86,651.5,10685.278645833332,918933.96354166651,647,656]
[97,2013,42,698,11447.927083333332,480812.93749999994,686,710]
[98,2014,25,725.5,11898.955729166668,297473.89322916669,716,735]
[99,2015,199,748.5,12276.1796875,2442959.7578125,747,750]
[100,2016,175,{"$f":"(G123+H123)/2","v":768},{"$f":"D123/$D$12*$D$10","v":12596},{"$f":"C123*E123","v":2204300},768,768]
[101,null,{"$f":"SUM(C18:C123)","v":4487},null,null,{"$f":"SUM(F18:F123)","v":18008163.338541664},"Customer Component of FERC 365 Overhead Lines / Primary"]
[]
[null,null,null,null,null,"to WPE-3.2d, pg 15"]
[]
[null,"(a)","Fully loaded installed cost of 1/0 Aluminum Conductor Steel Reinforced.  Source:  Engineering Standards."]
[null,"(b)",{"$f":"\"Handy Whitman Index for Utility Plant Materials/Overhead Conductor - Distribution. \"&TEXT(D122,\"$###\")&\" is Handy Whitman at Cost Year \"&RIGHT(time_period,4)&\".\"","v":"Handy Whitman Index for Utility Plant Materials/Overhead Conductor - Distribution. $749 is Handy Whitman at Cost Year 2018."}]
[null,"(c)","Asset Accounting.  Includes Overhead Lines Allocated to Primary based on Circuit Miles."]
[null,"(d)","Handy Whitman Index for Utility Plant Materials/Overhead Conductor - Distribution. "]

{"sheet":"WP FR-16(7)(v) MinSizOHSEC1","index":73,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 64"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["OVERHEAD LINES / SECONDARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
[]
[]
["Line"]
["No.","Overhead Lines - Secondary",null,"Source",null,"Demand Alloc","Customer Alloc","TOTAL"]
[null,"(1)",null,"(2)",null,"(3)","(4)","(5)"]
[null,null,null,null,null,null,null,"(3) + (4)"]
[]
[1,"Demand / Customer %",null,"See note (a) below",null,{"$f":"ROUND($G$38,9)","v":0.80192299199999995},{"$f":"ROUND($G$36,9)","v":0.198077008}]
[2,"Gross Plant",null,"Line 1 * Line 21",null,{"$f":"ROUND(F15*G35,0)","v":28743644},{"$f":"ROUND(G15*G35,0)","v":7099753},{"$f":"IF(SUM(F16:G16)=G35,F16+G16,\"error\")","v":35843397}]
[3]
[4,null,null,null,null,"   To Sch. E-3.2, P. 2","   To Sch. E-3.2, P. 2"]
[5]
[6]
[7,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.80192299199999995},{"$f":"G15","v":0.198077008}]
[8,"Depreciation Reserve",null,"Line 7 * Line 26 ; note (b)",null,{"$f":"ROUND(F21*G40,0)","v":8753083},{"$f":"ROUND(G21*G40,0)","v":2162034},{"$f":"IF(SUM(F22:G22)=G40,F22+G22,\"error\")","v":10915117}]
[9]
[10,null,null,null,null,"   To Sch. E-3.2, P. 3","   To Sch. E-3.2, P. 3"]
[11]
[12]
[13,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.80192299199999995},{"$f":"G15","v":0.198077008}]
[14,"O&M Overhead Lines",null,"Line 13 * Line 27 ; note (c)",null,{"$f":"ROUND(F27*G41,0)","v":1578808},{"$f":"ROUND(G27*G41,0)","v":389969},{"$f":"IF(SUM(F28:G28)=G41,F28+G28,\"error\")","v":1968777}]
[15]
[16,null,null,null,null,"   To Sch. E-3.2, P. 9","   To Sch. E-3.2, P. 9"]
[17]
[18]
[19,"(a)  Customer Percentage:",null,null,null,"Source:"]
[20,"        Customer portion of FERC 365 Overhead Lines / Secondary",null,null,null,"WPE 3.2d, p. 18",{"$f":"'WP FR-16(7)(v) MinSizOHSEC2'!F124","v":7099752.8437499991}]
[21,"         Total Gross Plant FERC 365 Overhead Lines / Secondary",null,null,null,"Schedule B-2.1",{"$f":"ROUND(('[3]SCH B-2.1'!$I$418+'[3]SCH B-2.1'!$I$419)*OHSEC,0)","v":35843397},null,null,"Linked to Sch. B-2.1"]
[22,"         Customer Allocation %",null,null,null,null,{"$f":"G34/G35","v":0.19807700826319558}]
[23]
[24,"        Demand Allocation %",null,null,null,"(100% - Cust %)",{"$f":"1-G36","v":0.80192299173680448}]
[25]
[26,"(b)  Depreciation Reserve FERC 365 Overhead Lines / Secondary",null,null,null,"Schedule B-3",{"$f":"ROUND(('[3]SCH B-3'!$K$434+'[3]SCH B-3'!$K$435)*OHSEC,0)","v":10915117},null,null,"Linked to Sch. B-3"]
[27,"(c)  Overhead Lines - FERC 583 & 593 ",null,null,null,"Schedule C-2.1",{"$f":"ROUND(('[3]SCH_C2.1 - Forecasted Period'!$J$178+'[3]SCH_C2.1 - Forecasted Period'!$J$192)*OHSEC,0)","v":1968777},null,null,"Linked to Sch. C-2.1"]

{"sheet":"WP FR-16(7)(v) MinSizOHSEC2","index":74,"n_rows":131,"n_cols":8,"rows_kept":131,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 65"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["OVERHEAD LINES / SECONDARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.",null,"MINIMUM SIZE STUDY - FERC 365 OVERHEAD LINES / SECONDARY"]
[1,null,"#2 Alum. Triplex, steel reinforced neutral",{"$f":"'Minimum Size Summary'!F13","v":15824},"(a)"]
[2,null,"Cost Year",{"$f":"RIGHT(time_period,4)","v":"2018"}," "]
[3,null,"Handy Whitman at Cost Year",{"$f":"D123","v":768},"(b)"]
[4]
[5,"Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[6,null,"(1)","(2)","(3)","(4)"]
[7,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $768 * $15,824"},"(1) * (3)"]
[8]
[9,1925,97,38,{"$f":"D18/$D$12*$D$10","v":782.95833333333326},{"$f":"C18*E18","v":75946.958333333328}]
[10,1926,0,30,618.125,0]
[11,1927,0,8,164.83333333333331,0]
[12,1928,0,37,762.35416666666674,0]
[13,1929,0,15,309.0625,0]
[14,1930,0,4,82.416666666666657,0]
[15,1931,0,7,144.22916666666669,0]
[16,1932,0,28,576.91666666666674,0]
[17,1933,0,64,1318.6666666666665,0]
[18,1934,0,65,1339.2708333333335,0]
[19,1935,0,57,1174.4375,0]
[20,1936,0,64,1318.6666666666665,0]
[21,1937,0,63,1298.0625,0]
[22,1938,11,77,1586.5208333333335,17451.729166666668]
[23,1939,4,66,1359.875,5439.5]
[24,1940,0,119,2451.895833333333,0]
[25,1941,6,108,2225.25,13351.5]
[26,1942,3,128,2637.333333333333,7911.9999999999991]
[27,1943,2,142,2925.791666666667,5851.5833333333339]
[28,1944,1,146,3008.208333333333,3008.208333333333]
[29,1945,2,126,2596.125,5192.25]
[30,1946,2,142,2925.791666666667,5851.5833333333339]
[31,1947,8,184,3791.166666666667,30329.333333333336]
[32,1948,5,164,3379.083333333333,16895.416666666664]
[33,1949,8,187,3852.979166666667,30823.833333333336]
[34,1950,15,195,4017.8125,60267.1875]
[35,1951,15,151,3111.229166666667,46668.437500000007]
[36,1952,19,176,3626.333333333333,68900.333333333328]
[37,1953,12,186,3832.375,45988.5]
[38,1954,20,128,2637.333333333333,52746.666666666657]
[39,1955,20,191,3935.395833333333,78707.916666666657]
[40,1956,17,228,4697.75,79861.75]
[41,1957,18,224,4615.3333333333339,83076.000000000015]
[42,1958,21,228,4697.75,98652.75]
[43,1959,17,271,5583.7291666666661,94923.395833333328]
[44,1960,17,245,5048.0208333333339,85816.354166666672]
[45,1961,28,272,5604.3333333333339,156921.33333333334]
[46,1962,31,215,4429.8958333333339,137326.77083333334]
[47,1963,34,169,3482.104166666667,118391.54166666667]
[48,1964,43,113,2328.270833333333,100115.64583333331]
[49,1965,38,110,2266.458333333333,86125.416666666657]
[50,1966,35,143,2946.395833333333,103123.85416666666]
[51,1967,28,152,3131.833333333333,87691.333333333328]
[52,1968,31,114,2348.875,72815.125]
[53,1969,29,102,2101.625,60947.125]
[54,1970,39,116,2390.083333333333,93213.249999999985]
[55,1971,35,77,1586.5208333333335,55528.229166666672]
[56,1972,33,64,1318.6666666666665,43515.999999999993]
[57,1973,52,53,1092.0208333333335,56785.083333333343]
[58,1974,42,74,1524.7083333333335,{"$f":"C67*E67","v":64037.750000000007}]
[59,1975,27,56,1153.8333333333335,{"$f":"C68*E68","v":31153.500000000004}]
[60,1976,22,66,1359.875,{"$f":"C69*E69","v":29917.25}]
[61,1977,19,100,2060.416666666667,{"$f":"C70*E70","v":39147.916666666672}]
[62,1978,17,97,1998.6041666666667,{"$f":"C70*E71","v":37973.479166666672}]
[63,1979,31,146,3008.208333333333,{"$f":"C71*E72","v":51139.541666666664}]
[]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 66"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["OVERHEAD LINES / SECONDARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.","Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[null,null,"(1)","(2)","(3)","(4)"]
[null,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $768 * $15,824"},"(1) * (3)"]
[]
[64,1980,29,123,2534.3125,{"$f":"C87*E87","v":73495.0625}]
[65,1981,16,92,1895.5833333333335,30329.333333333336]
[66,1982,14,87,1792.5625,25095.875]
[67,1983,25,79,1627.7291666666665,40693.229166666664]
[68,1984,15,67,1380.4791666666665,20707.187499999996]
[69,1985,15,39,803.5625,12053.4375]
[70,1986,20,56,1153.8333333333335,23076.666666666672]
[71,1987,24,54,1112.625,26703]
[72,1988,16,41,844.77083333333326,13516.333333333332]
[73,1989,27,35,{"$f":"D96/$D$12*$D$10","v":721.14583333333326},19470.937499999996]
[74,1990,19,41,844.77083333333326,16050.645833333332]
[75,1991,29,50,1030.2083333333335,29876.041666666672]
[76,1992,23,44,906.58333333333326,{"$f":"C99*E99","v":20851.416666666664}]
[77,1993,22,41,844.77083333333326,18584.958333333332]
[78,1994,38,40,824.16666666666674,31318.333333333336]
[79,1995,21,33,679.9375,14278.6875]
[80,1996,12,28,576.91666666666674,6923.0000000000009]
[81,1997,11,15,309.0625,3399.6875]
[82,1998,15,0,0,0]
[83,1999,19,345,7108.4375,135060.3125]
[84,2000,10,381,7850.1875,78501.875,"January","July"]
[85,2001,9,{"$f":"(G108+H108)/2","v":401.5},8272.5729166666679,74453.156250000015,398,405]
[86,2002,6,393.5,8107.739583333333,48646.4375,405,382]
[87,2003,8,384.5,7922.302083333333,63378.416666666664,384,385]
[88,2004,11,419,8633.1458333333321,94964.604166666657,395,443]
[89,2005,13,491,10116.645833333332,131516.39583333331,467,515]
[90,2006,26,624,12857,334282,600,648]
[91,2007,19,703.5,14495.03125,275405.59375,692,715]
[92,2008,-13,845.5,17420.822916666664,-226470.69791666663,793,898]
[93,2009,6,718.5,14804.09375,88824.5625,898,539]
[94,2010,7,671.5,13835.697916666668,96849.885416666672,661,682]
[95,2011,5,722,14876.208333333332,74381.041666666657,672,772]
[96,2012,32,651.5,13423.614583333332,429555.66666666663,647,656]
[97,2013,16,698,14381.708333333332,230107.33333333331,686,710]
[98,2014,9,725.5,14948.322916666668,134534.90625,716,735]
[99,2015,74,748.5,15422.21875,1141244.1875,747,750]
[100,2016,65,{"$f":"(G123+H123)/2","v":768},{"$f":"D123/$D$12*$D$10","v":15824},{"$f":"C123*E123","v":1028560},768,768]
[101,null,{"$f":"SUM(C18:C123)","v":1667},null,null,{"$f":"SUM(F18:F123)","v":7099752.8437499991},"Customer Component of FERC 365 Overhead Lines / Secondary"]
[]
[null,null,null,null,null,"to WPE-3.2d, pg 17"]
[]
[null,"(a)","Fully loaded installed cost of 1/0 Aluminum Conductor Steel Reinforced.  Source:  Engineering Standards."]
[null,"(b)",{"$f":"\"Handy Whitman Index for Utility Plant Materials/Overhead Conductor - Distribution. \"&TEXT(D122,\"$###\")&\" is Handy Whitman at Cost Year \"&RIGHT(time_period,4)&\".\"","v":"Handy Whitman Index for Utility Plant Materials/Overhead Conductor - Distribution. $749 is Handy Whitman at Cost Year 2018."}]
[null,"(c)","Asset Accounting.  Includes Overhead Lines Allocated to Secondary based on Circuit Miles."]
[null,"(d)","Handy Whitman Index for Utility Plant Materials/Overhead Conductor - Distribution. "]

{"sheet":"WP FR-16(7)(v) MinSizUGPRIM1","index":75,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 67"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["UNDERGROUND LINES / PRIMARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
[]
[]
["Line"]
["No.","Underground Lines - Primary",null,"Source",null,"Demand Alloc","Customer Alloc","TOTAL"]
[null,"(1)",null,"(2)",null,"(3)","(4)","(5)"]
[null,null,null,null,null,null,null,"(3) + (4)"]
[]
[1,"Demand / Customer %",null,"See note (a) below",null,{"$f":"ROUND($G$38,9)","v":0.776035892},{"$f":"ROUND($G$36,9)","v":0.223964108}]
[2,"Gross Plant",null,"Line 1 * Line 21",null,{"$f":"ROUND(F15*G35,0)","v":50721079},{"$f":"ROUND(G15*G35,0)","v":14638113},{"$f":"IF(SUM(F16:G16)=G35,F16+G16,\"error\")","v":65359192}]
[3]
[4,null,null,null,null,"   To Sch. E-3.2, P. 2","   To Sch. E-3.2, P. 2"]
[5]
[6]
[7,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.776035892},{"$f":"G15","v":0.223964108}]
[8,"Depreciation Reserve",null,"Line 7 * Line 26 ; note (b)",null,{"$f":"ROUND(F21*G40,0)","v":15203495},{"$f":"ROUND(G21*G40,0)","v":4387731},{"$f":"IF(SUM(F22:G22)=G40,F22+G22,\"error\")","v":19591226}]
[9]
[10,null,null,null,null,"   To Sch. E-3.2, P. 3","   To Sch. E-3.2, P. 3"]
[11]
[12]
[13,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.776035892},{"$f":"G15","v":0.223964108}]
[14,"O&M Underground Lines",null,"Line 13 * Line 27 ; note (c)",null,{"$f":"ROUND(F27*G41,0)","v":554996},{"$f":"ROUND(G27*G41,0)","v":160172},{"$f":"IF(SUM(F28:G28)=G41,F28+G28,\"error\")","v":715168}]
[15]
[16,null,null,null,null,"   To Sch. E-3.2, P. 9","   To Sch. E-3.2, P. 9"]
[17]
[18]
[19,"(a)  Customer Percentage:",null,null,null,"Source:"]
[20,"        Customer portion of FERC 367 Underground Lines / Primary",null,null,null,"WPE 3.2d, p. 20",{"$f":"'WP FR-16(7)(v) MinSizUGPRIM2'!F138","v":14638113.139219016}]
[21,"         Total Gross Plant FERC 367 Underground Lines / Primary",null,null,null,"Schedule B-2.1",{"$f":"ROUND(('[3]SCH B-2.1'!$I$420+'[3]SCH B-2.1'!$I$421)*UGPRIM,0)","v":65359192},null,null,"Linked to Sch. B-2.1"]
[22,"         Customer Allocation %",null,null,null,null,{"$f":"G34/G35","v":0.22396410805107592}]
[23]
[24,"        Demand Allocation %",null,null,null,"(100% - Cust %)",{"$f":"1-G36","v":0.77603589194892408}]
[25]
[26,"(b)  Depreciation Reserve FERC 367 Underground Lines / Primary",null,null,null,"Schedule B-3",{"$f":"ROUND(('[3]SCH B-3'!$K$436+'[3]SCH B-3'!$K$437)*UGPRIM,0)","v":19591226},null,null,"Linked to Sch. B-3"]
[27,"(c)  Underground Lines - FERC 584 & 594 ",null,null,null,"Schedule C-2.1",{"$f":"ROUND(('[3]SCH_C2.1 - Forecasted Period'!$J$179+'[3]SCH_C2.1 - Forecasted Period'!$J$193)*UGPRIM,0)","v":715168},null,null,"Linked to Sch. C-2.1"]

{"sheet":"WP FR-16(7)(v) MinSizUGPRIM2","index":76,"n_rows":145,"n_cols":8,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 68"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["UNDERGROUND LINES / PRIMARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.",null,"MINIMUM SIZE STUDY - FERC 367 UNDERGROUND LINES / PRIMARY"]
[1,null,"1/0 Aluminum",{"$f":"'Minimum Size Summary'!F16","v":22457},"(a)"]
[2,null,"Cost Year",{"$f":"RIGHT(time_period,4)","v":"2018"}," "]
[3,null,"Handy Whitman at Cost Year",{"$f":"D137","v":589},"(b)"]
[4]
[5,"Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[6,null,"(1)","(2)","(3)","(4)"]
[7,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $589 * $22,457"},"(1) * (3)"]
[8,1910,0,16,{"$f":"D17/$D$12*$D$10","v":610.03735144312395},{"$f":"C17*E17","v":0}]
[9,1911,0,16,610.03735144312395,0]
[10,1912,0,16,610.03735144312395,0]
[11,1913,0,15,571.91001697792876,0]
[12,1914,0,14,533.78268251273346,0]
[13,1915,0,14,533.78268251273346,0]
[14,1916,0,22,838.80135823429544,0]
[15,1917,0,25,953.18336162988112,0]
[16,1918,0,28,1067.5653650254669,0]
[17,1919,0,30,1143.8200339558575,0]
[18,1920,0,29,1105.6926994906621,0]
[19,1921,0,22,838.80135823429544,0]
[20,1922,0,22,838.80135823429544,0]
[21,1923,0,28,1067.5653650254669,0]
[22,1924,0,25,953.18336162988112,0]
[23,1925,0,25,953.18336162988112,0]
[24,1926,0,24,915.05602716468593,0]
[25,1927,0,22,838.80135823429544,0]
[26,1928,0,25,953.18336162988112,0]
[27,1929,0,29,1105.6926994906621,0]
[28,1930,0,22,838.80135823429544,0]
[29,1931,0,21,800.67402376910024,0]
[30,1932,0,20,762.54668930390494,0]
[31,1933,0,22,838.80135823429544,0]
[32,1934,0,25,953.18336162988112,0]
[33,1935,0,25,953.18336162988112,0]
[34,1936,0,27,1029.4380305602717,0]
[35,1937,0,29,1105.6926994906621,0]
[36,1938,0,26,991.31069609507642,0]
[37,1939,0,26,991.31069609507642,0]
[38,1940,1,27,1029.4380305602717,1029.4380305602717]
[39,1941,0,31,1181.9473684210525,0]
[40,1942,0,32,1220.0747028862479,0]
[41,1943,0,32,1220.0747028862479,0]
[42,1944,0,31,1181.9473684210525,0]
[43,1945,0,31,1181.9473684210525,0]
[44,1946,0,36,1372.5840407470289,0]
[45,1947,0,44,1677.6027164685909,0]
[46,1948,0,54,2058.8760611205435,0]
[47,1949,0,59,2249.5127334465196,0]
[48,1950,1,59,2249.5127334465196,2249.5127334465196]
[49,1951,0,63,2402.0220713073004,0]
[50,1952,0,64,2440.1494057724958,0]
[51,1953,0,64,2440.1494057724958,0]
[52,1954,0,64,2440.1494057724958,0]
[53,1955,1,71,2707.0407470288624,2707.0407470288624]
[54,1956,1,78,2973.9320882852294,2973.9320882852294]
[55,1957,0,69,2630.786078098472,0]
[56,1958,0,67,2554.5314091680816,0]
[57,1959,0,70,2668.913412563667,0]
[58,1960,0,71,2707.0407470288624,0]
[59,1961,1,69,2630.786078098472,2630.786078098472]
[60,1962,0,67,2554.5314091680816,0]
[61,1963,1,68,2592.6587436332766,2592.6587436332766]
[62,1964,2,74,2821.4227504244482,5642.8455008488963]
[63,1965,1,82,3126.4414261460106,3126.4414261460106]
[]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 69"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["UNDERGROUND LINES / PRIMARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.","Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[null,null,"(1)","(2)","(3)","(4)"]
[null,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $589 * $22,457"},"(1) * (3)"]
[]
[64,1966,1,83,3164.5687606112056,3164.5687606112056]
[65,1967,1,85,3240.8234295415959,3240.8234295415959]
[66,1968,1,76,2897.6774193548385,2897.6774193548385]
[67,1969,1,86,3278.9507640067909,3278.9507640067909]
[68,1970,4,94,3583.9694397283533,14335.877758913413]
[69,1971,4,92,3507.7147707979625,14030.85908319185]
[70,1972,4,100,3812.7334465195245,15250.933786078098]
[71,1973,19,100,3812.7334465195245,72441.93548387097]
[72,1974,10,135,{"$f":"D95/$D$12*$D$10","v":5147.1901528013586},{"$f":"C95*E95","v":51471.901528013586}]
[73,1975,7,130,4956.5534804753825,{"$f":"C96*E96","v":34695.874363327675}]
[74,1976,15,132,5032.8081494057724,{"$f":"C97*E97","v":75492.122241086588}]
[75,1977,18,140,5337.8268251273339,{"$f":"C98*E98","v":96080.882852292008}]
[76,1978,9,148,5642.8455008488963,{"$f":"C98*E99","v":101571.21901528013}]
[77,1979,23,196,7472.9575551782673,{"$f":"C99*E100","v":67256.6179966044}]
[78,1980,13,231,8807.4142614601024,{"$f":"C101*E101","v":114496.38539898134}]
[79,1981,7,222,8464.2682512733445,59249.877758913412]
[80,1982,6,206,7854.2308998302215,47125.385398981329]
[81,1983,11,201,7663.5942275042444,84299.536502546689]
[82,1984,16,196,7472.9575551782673,119567.32088285228]
[83,1985,12,202,7701.7215619694398,92420.658743633277]
[84,1986,18,216,8235.5042444821738,148239.07640067913]
[85,1987,34,222,8464.2682512733445,287785.12054329371]
[86,1988,31,223,8502.3955857385408,263574.26315789478]
[87,1989,37,243,9264.9422750424455,342802.8641765705]
[88,1990,35,254,9684.3429541595924,338952.00339558575]
[89,1991,27,258,9836.8522920203741,265595.0118845501]
[90,1992,31,259,9874.9796264855686,306124.36842105264]
[91,1993,37,254,9684.3429541595924,358320.68930390495]
[92,1994,37,253,9646.2156196943979,356909.97792869271]
[93,1995,25,263,10027.48896434635,250687.22410865876]
[94,1996,30,266,10141.870967741936,304256.12903225806]
[95,1997,39,263,10027.48896434635,391072.06960950769]
[96,1998,33,265,10103.743633276741,333423.53989813244]
[97,1999,55,268,10218.125636672326,561996.91001697793]
[98,2000,49,270,10294.380305602717,504424.63497453317,"January","July"]
[99,2001,43,{"$f":"(G122+H122)/2","v":263.5},10046.552631578947,432001.76315789472,277,250]
[100,2002,14,248,9455.5789473684199,132378.10526315786,250,246]
[101,2003,20,239.5,9131.496604414262,182629.93208828525,239,240]
[102,2004,34,249,9493.7062818336162,322786.01358234294,236,262]
[103,2005,74,301.5,11495.391341256367,850658.95925297111,295,308]
[104,2006,94,342.5,13058.612054329371,1227509.5331069608,342,343]
[105,2007,110,458,17462.319185059423,1920855.1103565365,457,459]
[106,2008,-127,520,19826.21392190153,-2517929.1680814945,499,541]
[107,2009,21,620,23638.94736842105,496417.89473684202,631,609]
[108,2010,27,516.5,19692.768251273345,531704.74278438033,515,518]
[109,2011,12,570,21732.580645161292,260790.96774193551,563,577]
[110,2012,28,634,24172.730050933784,676836.44142614596,621,647]
[111,2013,7,635.5,24229.92105263158,169609.44736842107,617,654]
[112,2014,25,638,24325.239388794565,608130.98471986409,631,645]
[113,2015,73,629.5,24001.157045840406,1752084.4643463497,622,637]
[114,2016,66,{"$f":"(G137+H137)/2","v":589},{"$f":"D137/$D$12*$D$10","v":22457},{"$f":"C137*E137","v":1482162},589,589]
[115,null,{"$f":"SUM(C17:C137)","v":1230},null,null,{"$f":"SUM(F17:F137)","v":14638113.139219016},"Customer Component of FERC 367 Overhead Lines / Primary"]
[]
[null,null,null,null,null,"to WPE-3.2d, pg 19"]
[]
[null,"(a)","Fully loaded installed cost of 1/0 Aluminum Conductor Steel Reinforced.  Source:  Engineering Standards."]
[null,"(b)",{"$f":"\"Handy Whitman Index for Utility Plant Materials/Underground Conductor - Distribution. \"&TEXT(D136,\"$###\")&\" is Handy Whitman at Cost Year \"&RIGHT(time_period,4)&\".\"","v":"Handy Whitman Index for Utility Plant Materials/Underground Conductor - Distribution. $630 is Handy Whitman at Cost Year 2018."}]
[null,"(c)","Asset Accounting.  Includes Underground Lines Allocated to Primary based on Circuit Miles."]
[null,"(d)","Handy Whitman Index for Utility Plant Materials/Underground Conductor - Distribution. "]

{"sheet":"WP FR-16(7)(v) MinSizUGSEC1","index":77,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 70"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["UNDERGROUND LINES / SECONDARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
[]
[]
["Line"]
["No.","Underground Lines - Secondary",null,"Source",null,"Demand Alloc","Customer Alloc","TOTAL"]
[null,"(1)",null,"(2)",null,"(3)","(4)","(5)"]
[null,null,null,null,null,null,null,"(3) + (4)"]
[]
[1,"Demand / Customer %",null,"See note (a) below",null,{"$f":"ROUND($G$38,9)","v":0.63732498100000001},{"$f":"ROUND($G$36,9)","v":0.36267501899999999}]
[2,"Gross Plant",null,"Line 1 * Line 21",null,{"$f":"ROUND(F15*G35,0)","v":8531757},{"$f":"ROUND(G15*G35,0)","v":4855066},{"$f":"IF(SUM(F16:G16)=G35,F16+G16,\"error\")","v":13386823}]
[3]
[4,null,null,null,null,"   To Sch. E-3.2, P. 2","   To Sch. E-3.2, P. 2"]
[5]
[6]
[7,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.63732498100000001},{"$f":"G15","v":0.36267501899999999}]
[8,"Depreciation Reserve",null,"Line 7 * Line 26 ; note (b)",null,{"$f":"ROUND(F21*G40,0)","v":2557369},{"$f":"ROUND(G21*G40,0)","v":1455292},{"$f":"IF(SUM(F22:G22)=G40,F22+G22,\"error\")","v":4012661}]
[9]
[10,null,null,null,null,"   To Sch. E-3.2, P. 3","   To Sch. E-3.2, P. 3"]
[11]
[12]
[13,"Demand / Customer %",null,"See note (a) below",null,{"$f":"F15","v":0.63732498100000001},{"$f":"G15","v":0.36267501899999999}]
[14,"O&M Underground Lines",null,"Line 13 * Line 27 ; note (c)",null,{"$f":"ROUND(F27*G41,0)","v":93355},{"$f":"ROUND(G27*G41,0)","v":53125},{"$f":"IF(SUM(F28:G28)=G41,F28+G28,\"error\")","v":146480}]
[15]
[16,null,null,null,null,"   To Sch. E-3.2, P. 9","   To Sch. E-3.2, P. 9"]
[17]
[18]
[19,"(a)  Customer Percentage:",null,null,null,"Source:"]
[20,"        Customer portion of FERC 367 Underground Lines / Secondary",null,null,null,"WPE 3.2d, p. 22",{"$f":"'WP FR-16(7)(v) MinSizUGSEC2'!F138","v":4855066.286926996}]
[21,"         Total Gross Plant FERC 367 Underground Lines / Secondary",null,null,null,"Schedule B-2.1",{"$f":"ROUND(('[3]SCH B-2.1'!$I$420+'[3]SCH B-2.1'!$I$421)*UGSEC,0)","v":13386823},null,null,"Linked to Sch. B-2.1"]
[22,"         Customer Allocation %",null,null,null,null,{"$f":"G34/G35","v":0.36267501907861155}]
[23]
[24,"        Demand Allocation %",null,null,null,"(100% - Cust %)",{"$f":"1-G36","v":0.63732498092138845}]
[25]
[26,"(b)  Depreciation Reserve FERC 367 Underground Lines / Secondary",null,null,null,"Schedule B-3",{"$f":"ROUND(('[3]SCH B-3'!$K$436+'[3]SCH B-3'!$K$437)*UGSEC,0)","v":4012661},null,null,"Linked to Sch. B-3"]
[27,"(c)  Underground Lines - FERC 584 & 594 ",null,null,null,"Schedule C-2.1",{"$f":"ROUND(('[3]SCH_C2.1 - Forecasted Period'!$J$179+'[3]SCH_C2.1 - Forecasted Period'!$J$193)*UGSEC,0)","v":146480},null,null,"Linked to Sch. C-2.1"]

{"sheet":"WP FR-16(7)(v) MinSizUGSEC2","index":78,"n_rows":145,"n_cols":8,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 71"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["UNDERGROUND LINES / SECONDARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.",null,"MINIMUM SIZE STUDY - FERC 367 UNDERGROUND LINES / SECONDARY"]
[1,null,"2/0 Aluminum",{"$f":"'Minimum Size Summary'!F17","v":20146},"(a)"]
[2,null,"Cost Year",{"$f":"RIGHT(time_period,4)","v":"2018"}," "]
[3,null,"Handy Whitman at Cost Year",{"$f":"D137","v":589},"(b)"]
[4]
[5,"Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[6,null,"(1)","(2)","(3)","(4)"]
[7,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $589 * $20,146"},"(1) * (3)"]
[8,1910,0,16,{"$f":"D17/$D$12*$D$10","v":547.25976230899835},{"$f":"C17*E17","v":0}]
[9,1911,0,16,547.25976230899835,0]
[10,1912,0,16,547.25976230899835,0]
[11,1913,0,15,513.05602716468593,0]
[12,1914,0,14,478.85229202037351,0]
[13,1915,0,14,478.85229202037351,0]
[14,1916,0,22,752.48217317487263,0]
[15,1917,0,25,855.09337860780977,0]
[16,1918,0,28,957.70458404074702,0]
[17,1919,0,30,1026.1120543293719,0]
[18,1920,0,29,991.90831918505944,0]
[19,1921,0,22,752.48217317487263,0]
[20,1922,0,22,752.48217317487263,0]
[21,1923,0,28,957.70458404074702,0]
[22,1924,0,25,855.09337860780977,0]
[23,1925,0,25,855.09337860780977,0]
[24,1926,0,24,820.88964346349746,0]
[25,1927,0,22,752.48217317487263,0]
[26,1928,0,25,855.09337860780977,0]
[27,1929,0,29,991.90831918505944,0]
[28,1930,0,22,752.48217317487263,0]
[29,1931,0,21,718.27843803056032,0]
[30,1932,0,20,684.07470288624791,0]
[31,1933,0,22,752.48217317487263,0]
[32,1934,0,25,855.09337860780977,0]
[33,1935,0,25,855.09337860780977,0]
[34,1936,0,27,923.50084889643472,0]
[35,1937,0,29,991.90831918505944,0]
[36,1938,0,26,889.2971137521223,0]
[37,1939,0,26,889.2971137521223,0]
[38,1940,1,27,923.50084889643472,923.50084889643472]
[39,1941,0,31,1060.3157894736842,0]
[40,1942,0,32,1094.5195246179967,0]
[41,1943,0,32,1094.5195246179967,0]
[42,1944,0,31,1060.3157894736842,0]
[43,1945,0,31,1060.3157894736842,0]
[44,1946,0,36,1231.3344651952461,0]
[45,1947,0,44,1504.9643463497453,0]
[46,1948,0,54,1847.0016977928694,0]
[47,1949,0,59,2018.0203735144312,0]
[48,1950,0,59,2018.0203735144312,0]
[49,1951,0,63,2154.8353140916806,0]
[50,1952,0,64,2189.0390492359934,0]
[51,1953,0,64,2189.0390492359934,0]
[52,1954,0,64,2189.0390492359934,0]
[53,1955,1,71,2428.46519524618,2428.46519524618]
[54,1956,0,78,2667.8913412563666,0]
[55,1957,0,69,2360.0577249575549,0]
[56,1958,0,67,2291.6502546689303,0]
[57,1959,0,70,2394.2614601018677,0]
[58,1960,0,71,2428.46519524618,0]
[59,1961,0,69,2360.0577249575549,0]
[60,1962,0,67,2291.6502546689303,0]
[61,1963,0,68,2325.8539898132426,0]
[62,1964,1,74,2531.0764006791169,2531.0764006791169]
[63,1965,0,82,2804.7062818336167,0]
[]
[]
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!$G$2","v":"Witness Responsible:"}]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,null,"Page 72"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["UNDERGROUND LINES / SECONDARY - MINIMUM SIZE STUDY - DEMAND/CUSTOMER ALLOCATION"]
[]
["Line"]
["No.","Year","Quantity (c)","Handy-Whitman Factor (d)","Cost in Year","Minimum Size Cost"]
[null,null,"(1)","(2)","(3)","(4)"]
[null,null,null,null,{"$f":"\"(Col(2) / \"&TEXT($D$12,\"$###\")&\" * \"&TEXT($D$10,\"$#,###\")","v":"(Col(2) / $589 * $20,146"},"(1) * (3)"]
[]
[64,1966,null,83,2838.9100169779285,0]
[65,1967,null,85,2907.3174872665536,0]
[66,1968,null,76,2599.483870967742,0]
[67,1969,1,86,2941.5212224108654,2941.5212224108654]
[68,1970,1,94,3215.1511035653652,3215.1511035653652]
[69,1971,2,92,3146.7436332767402,6293.4872665534804]
[70,1972,2,100,3420.3735144312391,6840.7470288624781]
[71,1973,7,100,3420.3735144312391,23942.614601018675]
[72,1974,4,135,{"$f":"D95/$D$12*$D$10","v":4617.5042444821729},{"$f":"C95*E95","v":18470.016977928692}]
[73,1975,2,130,4446.4855687606114,{"$f":"C96*E96","v":8892.9711375212228}]
[74,1976,6,132,4514.893039049236,{"$f":"C97*E97","v":27089.358234295418}]
[75,1977,6,140,4788.5229202037353,{"$f":"C98*E98","v":28731.137521222412}]
[76,1978,3,148,5062.1528013582338,{"$f":"C98*E99","v":30372.916808149403}]
[77,1979,8,196,6703.9320882852289,{"$f":"C99*E100","v":20111.796264855686}]
[78,1980,5,231,7901.0628183361623,{"$f":"C101*E101","v":39505.314091680812}]
[79,1981,2,222,7593.2292020373516,15186.458404074703]
[80,1982,2,206,7045.9694397283538,14091.938879456708]
[81,1983,4,201,6874.9507640067914,27499.803056027165]
[82,1984,6,196,6703.9320882852289,40223.592529711372]
[83,1985,5,202,6909.1544991511037,34545.772495755518]
[84,1986,7,216,7388.0067911714777,51716.047538200342]
[85,1987,13,222,7593.2292020373516,98711.979626485569]
[86,1988,12,223,7627.4329371816639,91529.195246179966]
[87,1989,14,243,8311.5076400679118,116361.10696095077]
[88,1990,13,254,8687.7487266553489,112940.73344651953]
[89,1991,10,258,8824.5636672325982,88245.636672325985]
[90,1992,12,259,8858.7674023769105,{"$f":"C113*E113","v":106305.20882852293}]
[91,1993,14,254,8687.7487266553489,121628.48217317488]
[92,1994,14,253,8653.5449915110348,121149.62988115448]
[93,1995,9,263,8995.5823429541597,80960.241086587441]
[94,1996,11,266,9098.1935483870966,100080.12903225806]
[95,1997,14,263,8995.5823429541597,125938.15280135823]
[96,1998,12,265,9063.9898132427843,108767.87775891341]
[97,1999,20,268,9166.6010186757212,183332.02037351442]
[98,2000,18,270,9235.0084889643458,166230.15280135823,"January","July"]
[99,2001,16,{"$f":"(G122+H122)/2","v":263.5},9012.6842105263167,144202.94736842107,277,250]
[100,2002,5,248,8482.5263157894733,42412.631578947367,250,246]
[101,2003,7,239.5,8191.7945670628187,57342.561969439732,239,240]
[102,2004,13,249,8516.7300509337856,110717.49066213921,236,262]
[103,2005,28,301.5,10312.426146010186,288747.93208828522,295,308]
[104,2006,35,342.5,11714.779286926994,410017.27504244482,342,343]
[105,2007,41,458,15665.310696095077,642277.73853989819,457,459]
[106,2008,-47,520,17785.942275042446,-835939.28692699492,499,541]
[107,2009,8,620,21206.315789473683,169650.52631578947,631,609]
[108,2010,10,516.5,17666.22920203735,176662.29202037351,515,518]
[109,2011,4,570,19496.129032258064,77984.516129032258,563,577]
[110,2012,11,634,21685.168081494056,238536.84889643462,621,647]
[111,2013,2,635.5,21736.473684210527,43472.947368421053,617,654]
[112,2014,9,638,21821.983022071308,196397.84719864177,631,645]
[113,2015,27,629.5,21531.251273344649,581343.78438030556,622,637]
[114,2016,24,{"$f":"(G137+H137)/2","v":589},{"$f":"D137/$D$12*$D$10","v":20146},{"$f":"C137*E137","v":483504},589,589]
[115,null,{"$f":"SUM(C17:C137)","v":455},null,null,{"$f":"SUM(F17:F137)","v":4855066.286926996},"Customer Component of FERC 365 Overhead Lines / Secondary"]
[]
[null,null,null,null,null,"to WPE-3.2d, pg 21"]
[]
[null,"(a)","Fully loaded installed cost of 2/0 Aluminum.  Source:  Engineering Standards."]
[null,"(b)",{"$f":"\"Handy Whitman Index for Utility Plant Materials/Underground Conductor - Distribution. \"&TEXT(D136,\"$###\")&\" is Handy Whitman at Cost Year \"&RIGHT(time_period,4)&\".\"","v":"Handy Whitman Index for Utility Plant Materials/Underground Conductor - Distribution. $630 is Handy Whitman at Cost Year 2018."}]
[null,"(c)","Asset Accounting.  Includes Underground Lines Allocated to Secondary based on Circuit Miles."]
[null,"(d)","Handy Whitman Index for Utility Plant Materials/Underground Conductor - Distribution. "]

{"sheet":"Minimum Size Summary","index":79,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Summary of Minimum Size Studies for Testimony"]
[]
[]
[null,null,"WPE-3.2d","Minimum","Cost"]
["Account","Class of Property","Reference","Size","Per","Loaded Cost",null,"Quantity",null,"Loaded Cost",null,"Customer","Demand"]
[]
[null,"Poles, Towers & Fixtures"]
[364,"Primary","pages 55-57","40 ft, Class 4, Wood","Pole",958,null,{"$f":"'WP FR-16(7)(v) MinSizPrimPole2'!C134","v":33384},null,{"$f":"'WP FR-16(7)(v) MinSizPrimPole1'!G35","v":46137674},null,{"$f":"'WP FR-16(7)(v) MinSizPrimPole1'!G36","v":0.3151689023676863},{"$f":"1-L8","v":0.68483109763231376}]
[364,"Secondary","pages 58-60","35 ft, Class 5, Wood","Pole",617,null,{"$f":"'WP FR-16(7)(v) MinSizSecPole2'!C134","v":12345},null,{"$f":"'WP FR-16(7)(v) MinSizSecPole1'!G35","v":17064619},null,{"$f":"'WP FR-16(7)(v) MinSizSecPole1'!G36","v":0.20296144788883791},{"$f":"1-L9","v":0.79703855211116204}]
[null,null,null,null,null,null,null,{"$f":"SUM(H8:H9)","v":45729},null,{"$f":"SUM(J8:J9)","v":63202293}]
[null,"Overhead Conductors"]
[365,"Primary","pages 61-63","1\\0 Alum. Conductor, Steel Reinforced","Mile of Conductor",{"$f":"ROUND(238.56*5280/100,0)","v":12596},null,{"$f":"'WP FR-16(7)(v) MinSizeOHPRIM2'!C124","v":4487},null,{"$f":"'WP FR-16(7)(v) MinSizOHPRIM1'!G35","v":79780465},null,{"$f":"'WP FR-16(7)(v) MinSizOHPRIM1'!G36","v":0.22572146375107821},{"$f":"1-L12","v":0.77427853624892173}]
[365,"Secondary","pages 64-66","#2 Aluminum Triplex, Steel Reinforced Neutral","Mile of Conductor",{"$f":"ROUND(299.69*5280/100,0)","v":15824},null,{"$f":"'WP FR-16(7)(v) MinSizOHSEC2'!C124","v":1667},null,{"$f":"'WP FR-16(7)(v) MinSizOHSEC1'!G35","v":35843397},null,{"$f":"'WP FR-16(7)(v) MinSizOHSEC1'!G36","v":0.19807700826319558},{"$f":"1-L13","v":0.80192299173680448}]
[null,null,null,null,null,null,null,{"$f":"SUM(H12:H13)","v":6154},null,{"$f":"SUM(J12:J13)","v":115623862}]
[null,"Underground Conductors"]
[367,"Primary","pages 67-69","1\\0 Aluminum","Mile of Conductor",{"$f":"ROUND(425.32*5280/100,0)","v":22457},null,{"$f":"'WP FR-16(7)(v) MinSizUGPRIM2'!C138","v":1230},null,{"$f":"'WP FR-16(7)(v) MinSizUGPRIM1'!G35","v":65359192},null,{"$f":"'WP FR-16(7)(v) MinSizUGPRIM1'!G36","v":0.22396410805107592},{"$f":"1-L16","v":0.77603589194892408}]
[367,"Secondary","pages 70-72","2\\0 Aluminum","Mile of Conductor",{"$f":"ROUND(381.56*5280/100,0)","v":20146},null,{"$f":"'WP FR-16(7)(v) MinSizUGSEC2'!C138","v":455},null,{"$f":"'WP FR-16(7)(v) MinSizUGSEC1'!G35","v":13386823},null,{"$f":"'WP FR-16(7)(v) MinSizUGSEC1'!G36","v":0.36267501907861155},{"$f":"1-L17","v":0.63732498092138845}]
[null,null,null,null,null,null,null,{"$f":"SUM(H16:H17)","v":1685},null,{"$f":"SUM(J16:J17)","v":78746015}]
[]
[368,"Line Transformer","pages 52-54","15 kVa","Transformer",1568,null,{"$f":"'WP FR-16(7)(v) Min Siz Trans 2'!C140","v":38254},null,{"$f":"'WP FR-16(7)(v) Min Siz Trans 1'!G36","v":56354147},null,{"$f":"'WP FR-16(7)(v) Min Siz Trans 1'!G37","v":0.32383981805654477},{"$f":"1-L20","v":0.67616018194345529}]

{"sheet":"WP FR-16(7)(v) A&G WP","index":80,"n_rows":554,"n_cols":11,"rows_kept":554,"cut":false,"hidden":false,"merged":[[23,2,23,4]]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,"Witness Responsible:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"alloc_factors","v":"ALLOCATION FACTORS FOR COST OF SERVICE STUDY"},null,null,null,null,null,"Page 73"]
[{"$f":"time_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"}]
["GENERAL & COMMON PLANT, ACCUMULATED DEPRECIATION, A & G EXPENSES"]
[]
["Functionalized based on Functional Payroll Costs for the Twelve Months ended December 2016"]
[]
[]
["Function","Labor Dollars (a)","Functional Labor Ratio","Original Cost General Plant (b)","Accumulated Depreciation General Plant (b)","Original Cost Common Plant (b)","Accumulated Depreciation Common Plant (b)","Functional A & G Expenses Less Reg Commission Exp. (c)"]
["Prod Plant (Operation)",6866476,{"$f":"1-SUM(C13:C18)","v":0.30803999999999998},{"$f":"D19-SUM(D13:D18)","v":8795876},{"$f":"E19-SUM(E13:E18)","v":4910013},{"$f":"F19-SUM(F13:F18)","v":9654427},{"$f":"G19-SUM(G13:G18)","v":9493775.4607999995},{"$f":"H19-SUM(H13:H18)","v":5601657}]
["Prod Plant Energy Related (Maintenace)",6017094,{"$f":"ROUND(B13/$B$19,5)","v":0.26994000000000001},{"$f":"ROUND(($B13/$B$19)*D$19,0)","v":7707827},{"$f":"ROUND(($B13/$B$19)*E$19,0)","v":4302645},{"$f":"ROUND(($B13/$B$19)*F$19,0)","v":8460177},{"$f":"ROUND(($B13/$B$19)*G$19,0)","v":8319397},{"$f":"ROUND((B13/B$19)*H$19,0)","v":4908732}]
["Trans Plant",1173166,5.2630000000000003E-2,1502812,838896,1649499,1622051,957066]
["Dist Plant",5202066,0.23336999999999999,6663786,3719843,7314228,7192517,4243834]
["Customer Acctg",2808547,0.126,3597716,2008309,3948884,3883173,2291207]
["Cust Service & Info",223343,1.0019999999999999E-2,{"$f":"ROUND(($B17/$B$19)*D$19,0)","v":286100},159706,314026,308800,182203]
["Sales",0,0,0,0,0,0,0]
["Total O&M excl A&G",{"$f":"SUM(B12:B18)","v":22290692},{"$f":"SUM(C12:C18)","v":0.99999999999999989},{"$f":"'[3]SCH B-3.2 - Proposed'!$F$245","v":28554117},{"$f":"'[3]SCH B-3.2 - Proposed'!$H$245","v":15939412},{"$f":"'[3]SCH B-2.1'!$I$524","v":31341241},{"$f":"'[3]SCH B-3.2 - Proposed'!$H$303","v":30819713.4608},{"$f":"[3]SCH_C2!$N$35","v":18184699},null,null,"Link to SFR model"]
["A&G",6831347]
["Total O&M",{"$f":"B20+B19","v":29122039}]
[]
[]
[]
[]
["(a) Source: FERC Form 1 - P. 354-355."]
["(b) Source: Schedule B-3.2",null,null,null,null," "]
["(c) Source: Schedule C-2.1"]
[]
[]
[null,null,null,null,null," "]
[]
[]
["Distribution Net Plant"]
[null,null,"Amount","Ratio"]
["Demand",null,{"$f":"'FR-16(7)(v)-1 Functional'!F248-'WP FR-16(7)(v) A&G WP'!C37","v":236923204},{"$f":"ROUND(C36/C38,2)","v":0.75}]
["Customer",null,{"$f":"'FR-16(7)(v)-1 Functional'!F229+'FR-16(7)(v)-1 Functional'!F231+'FR-16(7)(v)-1 Functional'!F233+'FR-16(7)(v)-1 Functional'!F235+'FR-16(7)(v)-1 Functional'!F237+'FR-16(7)(v)-1 Functional'!F239+'FR-16(7)(v)-1 Functional'!F241+'FR-16(7)(v)-1 Functional'!F242+'FR-16(7)(v)-1 Functional'!F243","v":78275764},{"$f":"ROUND(C37/C38,2)","v":0.25},null," "]
[null,null,{"$f":"SUM(C36:C37)","v":315198968},{"$f":"SUM(D36:D37)","v":1}]
[]
[]
[null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null," "]
[]
[]
[]
[]
[null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) Pres NOI","index":81,"n_rows":557,"n_cols":19,"rows_kept":557,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WP FR-16(7)(v)-KW & KWH @Gen'!G1","v":"Work Paper FR-16(7)(v) "}]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Witness Responsible:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
[{"$f":"test_period","v":"TWELVE MONTHS ENDING DECEMBER 31, 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2"]
["COMPUTATION OF PRESENT RETURN EARNED (PRESENT NOI)"]
[]
[{"$f":"data_filing","v":"DATA: 12 MONTHS ACTUAL  & 0 MONTHS ESTIMATED"}]
[]
[null,null,null,null,null,null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!H7","v":"DS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I7","v":"GSFL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J7","v":"EH"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K7","v":"SP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L7","v":"DT SEC"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M7","v":"DT PRI"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N7","v":"DP"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O7","v":"TT"},null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q7","v":"OTHER"}]
["Line",null,null,"SCHEDULE",null,null,{"$f":"'FR-16(7)(v)-3 PROD Demand'!G8","v":"RS"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L8","v":"SECONDARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N8","v":"PRIMARY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O8","v":"TRANSMISSION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P8","v":"LT"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q8","v":"WATER"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R8","v":"TOTAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S8","v":"ALL"}]
["No.","SUMMARY OF RESULTS",null,"REFERENCE",null,"TOTAL",{"$f":"'FR-16(7)(v)-3 PROD Demand'!G9","v":"RESIDENTIAL"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!H9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!I9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!J9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!K9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!L9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!M9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!N9","v":"DISTRIBUTION"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!O9","v":"TIME OF DAY"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!P9","v":"LIGHTING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!Q9","v":"PUMPING"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!R9","v":"AT ISSUE"},{"$f":"'FR-16(7)(v)-3 PROD Demand'!S9","v":"OTHER"}]
[null,null,"Schedule 1"]
[1,"NET INCOME COMPUTATION"]
[2,null,"GROSS GAS PLANT IN SERVICE","FR-16(7)(v)-14, P. 2",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F12","v":1730844119},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G12","v":786017905},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H12","v":487332720},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I12","v":2283003},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J12","v":8516308},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K12","v":135699},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L12","v":223265209},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M12","v":152634448},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N12","v":5524002},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O12","v":52830510},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P12","v":11413491},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q12","v":890824},{"$f":"SUM(G14:Q14)","v":1730844119},{"$f":"F14-R14","v":0}]
[3,null,"TOTAL DEPRECIATION RESERVE","FR-16(7)(v)-14, P. 3",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F13","v":-846148393.46079993},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G13","v":-379919847.46079999},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H13","v":-239981458},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I13","v":-1143071},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J13","v":-4139170},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K13","v":-62696},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L13","v":-112103404},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M13","v":-76807281},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N13","v":-2774047},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O13","v":-28920659},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P13","v":-6809429},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q13","v":-140414},{"$f":"SUM(G15:Q15)","v":-852801476.46079993},{"$f":"F15-R15","v":6653083}]
[4,null,"TOTAL RATE BASE ADJUSTMENTS","FR-16(7)(v)-14, P. 7",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F14","v":-218538567},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G14","v":-109083432},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H14","v":-59601361},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I14","v":-267168},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J14","v":-1131752},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K14","v":-19114},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L14","v":-25263541},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M14","v":-17033567},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N14","v":-625435},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O14","v":-3550707},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P14","v":-1695332},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q14","v":-267158},{"$f":"SUM(G16:Q16)","v":-218538567},{"$f":"F16-R16","v":0}]
[5,null,"  TOTAL RATE BASE",null,null,{"$f":"SUM(F12:F16)","v":666157158.53920007},{"$f":"SUM(G12:G16)","v":297014625.53920001},{"$f":"SUM(H12:H16)","v":187749901},{"$f":"SUM(I12:I16)","v":872764},{"$f":"SUM(J12:J16)","v":3245386},53889,85898264,58793600,2124520,20359144,2908730,{"$f":"SUM(Q12:Q16)","v":483252},{"$f":"SUM(R12:R16)","v":659504075.53920007},{"$f":"SUM(S12:S16)","v":6653083}]
[6]
[7,"OPERATING EXPENSES"]
[8,null,"TOTAL O&M EXPENSE","FR-16(7)(v)-14, P. 9",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F18","v":220652209},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G18","v":92465451},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H18","v":58414981},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I18","v":310310},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J18","v":1060226},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K18","v":16263},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L18","v":32641166},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M18","v":23507424},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N18","v":762947},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O18","v":9877496},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P18","v":1489075},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q18","v":106870},{"$f":"SUM(G20:Q20)","v":220652209},{"$f":"F20-R20","v":0}]
[9,null,"TOTAL DEPRECIATION EXPENSE","FR-16(7)(v)-14, P. 10",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F19","v":50969314},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G19","v":23380266},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H19","v":14355177},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I19","v":66430},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J19","v":249474},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K19","v":4125},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L19","v":6512178},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M19","v":4448800},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N19","v":161386},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O19","v":1518221},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P19","v":233996},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q19","v":39261},{"$f":"SUM(G21:Q21)","v":50969314},{"$f":"F21-R21","v":0}]
[10,null,"TOTAL OTHER TAX & MISC EXPENSE","FR-16(7)(v)-14, P. 11",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F20","v":12826605},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G20","v":6316790},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H20","v":3403082},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I20","v":15848},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J20","v":61258},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K20","v":1049},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L20","v":1530602},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M20","v":1046063},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N20","v":37680},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O20","v":334631},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P20","v":76448},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q20","v":13065},{"$f":"SUM(G22:Q22)","v":12836516},{"$f":"F22-R22","v":-9911}]
[11,null,"  TOTAL OP EXP EXCL INC & REV TAX",null,null,{"$f":"SUM(F19:F22)","v":284448128},122162507,76173240,392588,{"$f":"SUM(J19:J22)","v":1370958},21437,40683946,29002287,962013,11730348,1799519,159196,284458039,-9911]
[12,null,"NET FED INCOME TAX EXP ALLOWABLE","FR-16(7)(v)-14, P. 12",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F22","v":19831268.308984883},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G22","v":7738333},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H22","v":4961784},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I22","v":29511},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J22","v":93508},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K22","v":1344},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L22","v":3235956},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M22","v":2404611},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N22","v":72771},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O22","v":1120871},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P22","v":166634},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q22","v":5599},{"$f":"SUM(G24:Q24)","v":19830922},{"$f":"F24-R24","v":346.3089848831296}]
[13,null,"NET STATE INCOME TAX ALLOWABLE","FR-16(7)(v)-14, P. 13",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F23","v":3285999.6910151155},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G23","v":1556656.6910151155},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H23","v":825356},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I23","v":4221},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J23","v":15490},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K23","v":252},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L23","v":427870},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M23","v":303849},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N23","v":10119},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O23","v":114703},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P23","v":24510},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q23","v":2953},{"$f":"SUM(G25:Q25)","v":3285979.6910151155},{"$f":"F25-R25","v":20}]
[14,null,"AFUDC OFFSET","FR-16(7)(v)-14, P. 1",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P24","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q24","v":0},{"$f":"SUM(G26:Q26)","v":0},{"$f":"F26-R26","v":0}]
[15,null,"REVENUE TAX","FR-16(7)(v)-14, P. 14",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P25","v":0},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q25","v":0},{"$f":"SUM(G27:Q27)","v":0},{"$f":"F27-R27","v":0}]
[16,null,"  TOTAL OPERATING EXPENSE",null,null,{"$f":"SUM(F23:F27)","v":307565396},131457496.69101511,81960380,426320,{"$f":"SUM(J23:J27)","v":1479956},23033,44347772,31710747,1044903,12965922,1990663,167748,307574940.69101512,-9544.6910151168704]
[17]
[18,"RETURN ON CAPITALIZATION",null,"FR-16(7)(v)-14, P. 7",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F28","v":49938772},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G28","v":22483263},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H28","v":14219663},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I28","v":66018},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J28","v":245981},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K28","v":4046},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L28","v":6507922},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M28","v":4454702},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N28","v":161047},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O28","v":1539628},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P28","v":220076},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q28","v":36428},{"$f":"SUM(G30:Q30)","v":49938774},{"$f":"'FR-16(7)(v)-1 Functional'!K429","v":0}]
[19,"TOTAL OTHER OPERATING REVENUES",null,"FR-16(7)(v)-14, P. 14",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F29","v":-4545168},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G29","v":-2091702},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H29","v":-1285056},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I29","v":-5928},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J29","v":-22673},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K29","v":-374},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L29","v":-578421},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M29","v":-394436},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N29","v":-14298},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O29","v":-124913},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P29","v":-23652},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q29","v":-3715},{"$f":"SUM(G31:Q31)","v":-4545168},{"$f":"-'FR-16(7)(v)-1 Functional'!K750","v":0}]
[20,null,"TOTAL ELECTRIC COST OF SERVICE",null,null,{"$f":"SUM(F28:F31)","v":352959000},151849057.69101512,94894987,486410,{"$f":"SUM(J28:J31)","v":1703264},26705,50277273,35771013,1191652,14380637,2187087,200461,352968546.69101512,-9544.6910151168704]
[21,"ADJUSTMENT FOR INTERCLASS SUBSIDIZATION",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"REQUESTED REVENUES",null,"Line 21 + Line 22",null,{"$f":"F32+F33","v":352959000},{"$f":"G32+G33","v":151849057.69101512},94894987,486410,1703264,26705,50277273,35771013,1191652,14380637,2187087,200461,352968546.69101512,-9544.6910151168704]
[23,{"$f":"\"PROPOSED REVENUES - ELIM \"&TEXT('WP FR-16(7)(v) Rate Incr'!I11,\"#.00%\")&\" OF SUBSIDY\"","v":"PROPOSED REVENUES - ELIM 10.00% OF SUBSIDY"},null,"Set Equal to Present Rev",null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F42","v":304270571},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G42","v":120391018},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H42","v":89967454},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I42","v":589997},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J42","v":623628},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K42","v":28730},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L42","v":45903624},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M42","v":30722085},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N42","v":926746},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O42","v":13220511},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P42","v":1889364},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q42","v":7414},{"$f":"SUM(G35:Q35)","v":304270571},{"$f":"'FR-16(7)(v)-4 PROD Energy'!S867","v":0}]
[24,null,"EXCESS REVENUES","Line 22 - Line 23",null,{"$f":"F34-F35","v":48688429},{"$f":"G34-G35","v":31458039.691015124},4927533,-103587,1079636,-2025,4373649,5048928,264906,1160126,297723,193047,{"$f":"R34-R35","v":48697975.691015124},{"$f":"S34-S35","v":-9544.6910151168704}]
[25]
[26,"TOTAL RETURN EARNED (To WP FR-16(7)(v), Page 1)",null,"Line 16 + Line 41",null,{"$f":"F30+F55","v":19979242},3124836.3089848757,11187968,129751,-418272,5292,3817007,1348318,-1938,825853,36900,-82345,19973370.308984876,5873.691015124321]
[27,"RATE OF RETURN EARNED",null,null,null,{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!F431=0,0,ROUND(F38/'FR-16(7)(v)-14 TOTAL CLASS'!F431,5))","v":2.8340000000000001E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!G431=0,0,ROUND(G38/'FR-16(7)(v)-14 TOTAL CLASS'!G431,5))","v":9.8399999999999998E-3},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!H431=0,0,ROUND(H38/'FR-16(7)(v)-14 TOTAL CLASS'!H431,5))","v":5.5730000000000002E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!I431=0,0,ROUND(I38/'FR-16(7)(v)-14 TOTAL CLASS'!I431,5))","v":0.13921},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!J431=0,0,ROUND(J38/'FR-16(7)(v)-14 TOTAL CLASS'!J431,5))","v":-0.12044000000000001},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!K431=0,0,ROUND(K38/'FR-16(7)(v)-14 TOTAL CLASS'!K431,5))","v":9.2619999999999994E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!L431=0,0,ROUND(L38/'FR-16(7)(v)-14 TOTAL CLASS'!L431,5))","v":4.1540000000000001E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!M431=0,0,ROUND(M38/'FR-16(7)(v)-14 TOTAL CLASS'!M431,5))","v":2.1440000000000001E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!N431=0,0,ROUND(N38/'FR-16(7)(v)-14 TOTAL CLASS'!N431,5))","v":-8.4999999999999995E-4},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!O431=0,0,ROUND(O38/'FR-16(7)(v)-14 TOTAL CLASS'!O431,5))","v":3.7990000000000003E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!P431=0,0,ROUND(P38/'FR-16(7)(v)-14 TOTAL CLASS'!P431,5))","v":1.188E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!Q431=0,0,ROUND(Q38/'FR-16(7)(v)-14 TOTAL CLASS'!Q431,5))","v":-0.16011},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!R431=0,0,ROUND(R38/'FR-16(7)(v)-14 TOTAL CLASS'!R431,5))","v":2.8330000000000001E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!S431=0,0,ROUND(S38/'FR-16(7)(v)-14 TOTAL CLASS'!S431,5))","v":0}]
[28,"TOTAL RATE OF RETURN ALLOWABLE",null,null,null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2},null,{"$f":"'FR-16(7)(v)-1 Functional'!$F$811","v":7.0830000000000004E-2}]
[29,"RETURN EARNED ON COMMON EQUITY",null,null,null,{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(F39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":1.6034842222168267E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(G39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":-2.1802476796978786E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(H39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":7.2054526975381131E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(I39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":0.24279287247367282},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(J39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":-0.28825901311127494},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(K39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":0.14750418636004789},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(L39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":4.3032280657451571E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(M39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":1.9225448582701771E-3},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(N39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":-4.3666311408583222E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(O39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":3.5771605926750383E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(P39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":-1.7630145402435005E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!$F$793=0,0,(Q39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":-0.3693944966512514},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!F793=0,0,(R39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":1.6014389617293054E-2},{"$f":"IF('FR-16(7)(v)-14 TOTAL CLASS'!F793=0,0,(S39-'FR-16(7)(v)-14 TOTAL CLASS'!$F$806-'FR-16(7)(v)-14 TOTAL CLASS'!$F$807-'FR-16(7)(v)-14 TOTAL CLASS'!$F$809)*'FR-16(7)(v)-14 TOTAL CLASS'!$F$796/'FR-16(7)(v)-14 TOTAL CLASS'!$F$793)","v":-4.1927839994189982E-2}]
[30,"ALLOWED RETURN ON COMMON EQUITY",null,null,null,{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},{"$f":"IF('FR-16(7)(v)-1 Functional'!$F$793=0,0,($G$40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088},null,{"$f":"IF('FR-16(7)(v)-1 Functional'!F793=0,0,(S40-'FR-16(7)(v)-1 Functional'!$F$806-'FR-16(7)(v)-1 Functional'!$F$807-'FR-16(7)(v)-1 Functional'!$F$809)*'FR-16(7)(v)-1 Functional'!$F$796/'FR-16(7)(v)-1 Functional'!$F$793)","v":0.10299931815158088}]
[31]
[32,"PRESENT REVENUES"]
[33,"PRESENT REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F42","v":304270571},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G42","v":120391018},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H42","v":89967454},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I42","v":589997},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J42","v":623628},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K42","v":28730},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L42","v":45903624},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M42","v":30722085},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N42","v":926746},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O42","v":13220511},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P42","v":1889364},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q42","v":7414},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!R42","v":304270571},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!S42","v":0}]
[34,"REVENUE INCREASE JUSTIFIED",null,null,null,{"$f":"F32-F45","v":48688429},31458039.691015124,4927533,-103587,1079636,-2025,4373649,5048928,264906,1160126,297723,193047,48697975.691015124,-9544.6910151168704]
[35,"REVENUE INCREASE REQUESTED",null,null,null,{"$f":"F35-F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[36]
[37,"PROPOSED REVENUES = CURRENT REVENUES"]
[38,"PROPOSED REVENUES",null,null,null,{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!F42","v":304270571},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G42","v":120391018},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H42","v":89967454},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I42","v":589997},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J42","v":623628},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K42","v":28730},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L42","v":45903624},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M42","v":30722085},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N42","v":926746},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O42","v":13220511},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P42","v":1889364},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q42","v":7414},{"$f":"SUM(G50:Q50)","v":304270571},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!S42","v":0}]
[39,"TOTAL ELECTRIC COST OF SERVICE",null,null,null,{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!F30","v":-352959000},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!G30","v":-151849057.69101512},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!H30","v":-94894987},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!I30","v":-486410},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!J30","v":-1703264},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!K30","v":-26705},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!L30","v":-50277273},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!M30","v":-35771013},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!N30","v":-1191652},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!O30","v":-14380637},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!P30","v":-2187087},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!Q30","v":-200461},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!R30","v":-352968546.69101512},{"$f":"-'FR-16(7)(v)-14 TOTAL CLASS'!S30","v":9546.691015124321}]
[40,"EXCESS REVENUES",null,null,null,{"$f":"F51+F50","v":-48688429},{"$f":"G51+G50","v":-31458039.691015124},{"$f":"H51+H50","v":-4927533},{"$f":"I51+I50","v":103587},{"$f":"J51+J50","v":-1079636},2025,-4373649,-5048928,-264906,-1160126,-297723,{"$f":"Q51+Q50","v":-193047},{"$f":"SUM(G52:Q52)","v":-48697975.691015124},{"$f":"S51+S50","v":9546.691015124321}]
[41,"COMPOSITE TAX RATE",null,null,null,{"$f":"CompositeTaxRate","v":0.38474381299999999},0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999,0.38474381299999999]
[42,"EXCESS TAX",null,null,null,{"$f":"ROUND(F53*F52,0)","v":-18732572},{"$f":"F54-SUM(H54:Q54)","v":-12099613},{"$f":"ROUND(H53*H52,0)","v":-1895838},{"$f":"ROUND(I53*I52,0)","v":39854},{"$f":"ROUND(J53*J52,0)","v":-415383},779,-1682734,-1942544,-101921,-446351,-114547,{"$f":"ROUND(Q53*Q52,0)","v":-74274},{"$f":"SUM(G54:Q54)","v":-18732572},{"$f":"ROUND(S53*S52,0)","v":3673}]
[43,"EXCESS RETURN",null,null,null,{"$f":"R55+S55","v":-29959530},{"$f":"G52-G54","v":-19358426.691015124},{"$f":"H52-H54","v":-3031695},{"$f":"I52-I54","v":63733},{"$f":"J52-J54","v":-664253},1246,-2690915,-3106384,-162985,-713775,-183176,{"$f":"Q52-Q54","v":-118773},{"$f":"SUM(G55:Q55)","v":-29965403.691015124},{"$f":"S52-S54","v":5873.691015124321}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]

{"sheet":"WP FR-16(7)(v) Rate Incr","index":82,"n_rows":556,"n_cols":22,"rows_kept":556,"cut":false,"hidden":false,"merged":[]}
[{"$f":"co_name","v":"DUKE ENERGY KENTUCKY, INC."},null,null,null,null,null,null,null,null,null,null,null,"Work Paper FR-16(7)(v) "]
[{"$f":"coss_type","v":"ELECTRIC COST OF SERVICE STUDY "},null,null,null,null,null,null,null,null,null,null,null,"Witness Responsible:"]
[{"$f":"case_name","v":"CASE NO: 2017-00321"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PROPER(Witness)","v":"James E. Ziolkowski"}]
["CALCULATION PROPOSED REVENUE DISTRIBUTION",null,null,null,null,null,null,null,null,null,null,null,"Page 1"]
["REFLECTING A PROPOSED REVENUE SUBSIDY/EXCESS ELIMINATION COMPONENT"]
[]
[]
[null,null,null,null,null,null,"Present","Inter Class","Inter Class"]
[null,null,"Jurisdictional",null,null,null,"Revenues","Subsidization","Subsidization","Rate Increase","Proposed Revenues","Proposed","ROR","Proposed Increase"]
[null,null,"Electric","Present","Net Operating","Present","At Average","Overcollected","times","(Allocated to class",{"$f":"TEXT(1-I11,\"0.00%\")&\"  Interclass\"","v":"90.00%  Interclass"},"Percent","At Proposed","Less",null,"Inter Class Subsidization"]
["Line",null,"Capitalization","Revenues","Income","ROR","ROR","(Undercollected)",0.1,"based on Rate Base)","Subsidization","Increase","Rates","(Subsidy) Excess",null,null,"Functionalized",null,null,"Classified"]
["No.","Rate Class","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)",null,"Total","Production","Storage","Distribution","Demand","Commodity","Customer"]
[null,null,"FR-16(7)(v)-14, page1","FR-16(7)(v)-14, page1","Work Paper FR-16(7)(v), Page 2","(C) / (A)","(B) + (((D) Line 5 * (C))/(1-CompositeTaxRate))","(B) - (E)",{"$f":"H12&\" * \"&TEXT(I11,\"0.00%\")","v":"(F) * 10.00%"},"(H) Line 5 * ((A) / (A) Line 5)","(B) - (G) + (H)","((H) - (G)) / (B)","((((H) - (G))*(1-CompositeTaxRate)+ (C)) / (A)","(H) - (G)",null,null,"100% Commodity"]
[]
[1,"Rate RS",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$G$431","v":317425709},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!G42","v":120391018},{"$f":"'WP FR-16(7)(v) Pres NOI'!G38","v":3124836.3089848757},{"$f":"IF(C15=0,0,ROUND(E15/C15,6))","v":9.8440000000000003E-3},{"$f":"G27-SUM(G16:G26)","v":129927706},{"$f":"D15-G15","v":-9536688},{"$f":"0-SUM(I16:I26)","v":-953667},{"$f":"(ROUND(C15/C$27,6)*$J$27)","v":21901356.130174},{"$f":"D15-I15+J15","v":143246041.13017401},{"$f":"IF(K15=0,0,ROUND((K15-D15)/D15,6))","v":0.18984000000000001},{"$f":"ROUND((((J15-I15)*(1-CompositeTaxRate))+E15)/C15,8)","v":5.4143469999999999E-2},{"$f":"J15-I15","v":22855023.130174},null,{"$f":"H15-I15","v":-8583021},{"$f":"-SUM(Q16:Q25)","v":-5655438},-470264,-2457320,-5829588,0,-2753433]
[2,"Rate DS",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$H$431","v":200757632},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!H42","v":89967454},{"$f":"'WP FR-16(7)(v) Pres NOI'!H38","v":11187968},{"$f":"IF(C16=0,0,ROUND(E16/C16,6))","v":5.5729000000000001E-2},{"$f":"ROUND(D16-(E16/(1-CompositeTaxRate))+(C16*$F$27/(1-CompositeTaxRate)),0)","v":81026932},{"$f":"D16-G16","v":8940522},{"$f":"ROUND(H16*$I$11,0)","v":894052},{"$f":"(ROUND(C16/C$27,6)*$J$27)","v":13851622.544724001},{"$f":"D16-I16+J16","v":102925024.544724},{"$f":"IF(K16=0,0,ROUND((K16-D16)/D16,6))","v":0.14402499999999999},9.5439430000000006E-2,{"$f":"J16-I16","v":12957570.544724001},null,{"$f":"H16-I16","v":8046470},{"$f":"ROUND(VLOOKUP($Q$29,ALLOCTABLE_FUNCTIONAL,3,FALSE)*P16,0)","v":5301900},{"$f":"ROUND(VLOOKUP($Q$29,ALLOCTABLE_FUNCTIONAL,4,FALSE)*P16,0)","v":440866},{"$f":"ROUND(VLOOKUP($Q$29,ALLOCTABLE_FUNCTIONAL,5,FALSE)*P16,0)","v":2303704},{"$f":"ROUND(VLOOKUP($Q$29,Alloctable_Classified_Distribution,3,FALSE)*P16,0)","v":5465162},{"$f":"ROUND(VLOOKUP($Q$29,Alloctable_Classified_Distribution,4,FALSE)*P16,0)","v":0},{"$f":"ROUND(VLOOKUP($Q$29,Alloctable_Classified_Distribution,5,FALSE)*P16,0)","v":2581308}]
[3,"Rate GS-FL",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$I$431","v":932077},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!I$42","v":589997},{"$f":"'WP FR-16(7)(v) Pres NOI'!I$38","v":129751},{"$f":"IF(C17=0,0,ROUND(E17/C17,6))","v":0.139206},422024,{"$f":"D17-G17","v":167973},{"$f":"ROUND(H17*$I$11,0)","v":16797},{"$f":"(ROUND(C17/C$27,6)*$J$27)","v":64310.305484000004},{"$f":"D17-I17+J17","v":637510.30548400001},{"$f":"IF(K17=0,0,ROUND((K17-D17)/D17,6))","v":8.0531000000000005E-2},0.17056943999999999,{"$f":"J17-I17","v":47513.305484000004},null,{"$f":"H17-I17","v":151176},99611,8283,43282,102679,0,48497]
[4,"Rate EH",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$J$431","v":3472840},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!J$42","v":623628},{"$f":"'WP FR-16(7)(v) Pres NOI'!J$38","v":-418272},{"$f":"IF(C18=0,0,ROUND(E18/C18,6))","v":-0.12044100000000001},1463366,{"$f":"D18-G18","v":-839738},{"$f":"ROUND(H18*$I$11,0)","v":-83974},{"$f":"(ROUND(C18/C$27,6)*$J$27)","v":239631.28957199998},{"$f":"D18-I18+J18","v":947233.28957200004},{"$f":"IF(K18=0,0,ROUND((K18-D18)/D18,6))","v":0.51890800000000004},-6.3110260000000001E-2,{"$f":"J18-I18","v":323605.28957199998},null,{"$f":"H18-I18","v":-755764},-497980,-41408,-216375,-513315,0,-242449]
[5,"Rate SP",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$K$431","v":57138},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!K$42","v":28730},{"$f":"'WP FR-16(7)(v) Pres NOI'!K$38","v":5292},9.2618000000000006E-2,22760,5970,597,3940.3439820000003,32073.343981999999,0.116371,0.12861866,3343.3439820000003,null,5373,3540,294,1538,3649,0,1724]
[6,"Rate DT - Secondary",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$L$431","v":91880872},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!L$42","v":45903624},{"$f":"'WP FR-16(7)(v) Pres NOI'!L$38","v":3817007},4.1542999999999997E-2,43930272,1973352,197335,6339478.3585959999,52045767.358595997,0.13380500000000001,8.2672250000000003E-2,6142143.3585959999,null,1776017,1170235,97308,508474,1206271,0,569746]
[7,"Rate DT-Primary",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$M$431","v":62892854},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!M$42","v":30722085},{"$f":"'WP FR-16(7)(v) Pres NOI'!M$38","v":1348318},2.1437999999999999E-2,31426461,-704376,-70438,4339388.9410660006,35131911.941065997,0.143539,6.4577949999999995E-2,4409826.9410660006,null,-633938,-417708,-34733,-181496,-430571,0,-203367]
[8,"Rate DP",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$N$431","v":2273698},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!N$42","v":926746},{"$f":"'WP FR-16(7)(v) Pres NOI'!N$38","v":-1938},-8.52E-4,1034586,-107840,-10784,156884.06594999999,1094414.06595,0.180921,4.4518139999999998E-2,167668.06594999999,null,-97056,-63951,-5318,-27787,-65920,0,-31136]
[9,"Rate TT",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$O$431","v":21736943},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!O$42","v":13220511},{"$f":"'WP FR-16(7)(v) Pres NOI'!O$38","v":825853},3.7992999999999999E-2,12879079,341432,34143,1499763.0242600001,14686131.024259999,0.11086,7.9476900000000003E-2,1465620.0242600001,null,307289,202476,16836,87977,208711,0,98578]
[10,"Lighting",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$P$431","v":3107084},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!P$42","v":1889364},{"$f":"'WP FR-16(7)(v) Pres NOI'!P$38","v":36900},1.1875999999999999E-2,1972452,-83088,-8309,214383.90035400001,2112056.9003539998,0.117867,5.5973120000000001E-2,222692.90035400001,null,-74779,-49273,-4097,-21409,-50790,0,-23989]
[11,"Other - Water Pumping",{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!$Q$431","v":514293},{"$f":"'FR-16(7)(v)-14 TOTAL CLASS'!Q42","v":7414},{"$f":"'WP FR-16(7)(v) Pres NOI'!Q38","v":-82345},{"$f":"IF(C25=0,0,ROUND(E25/C25,6))","v":-0.16011300000000001},164933,{"$f":"D25-G25","v":-157519},{"$f":"ROUND(H25*$I$11,0)","v":-15752},{"$f":"(ROUND(C25/C$27,6)*$J$27)","v":35463.095838000001},{"$f":"D25-I25+J25","v":58629.095838000001},6.9078900000000001,-9.8843650000000005E-2,{"$f":"J25-I25","v":51215.095838000001},null,{"$f":"H25-I25","v":-141767},-93412,-7767,-40588,-96288,0,-45479]
[12," "," "," "," "," "," "," "," "," "," "," ",null,null,null,{"$f":"I26","v":" "}]
[13,"     Total",{"$f":"SUM(C15:C26)","v":705051140},{"$f":"SUM(D15:D25)","v":304270571},{"$f":"SUM(E15:E26)","v":19973370.308984876},{"$f":"ROUND(E27/C27,9)","v":2.8328967E-2},{"$f":"D27","v":304270571},{"$f":"SUM(H15:H26)","v":0},{"$f":"SUM(I15:I26)","v":0},{"$f":"'Rev req link'!C70","v":48646222},{"$f":"SUM(K15:K26)","v":352916793.00000006},{"$f":"ROUND((K27-D27)/D27,6)","v":0.15987799999999999},{"$f":"ROUND((((J27-I27)*(1-CompositeTaxRate))+E27)/C27,8)","v":7.0779629999999996E-2},{"$f":"SUM(N15:N26)","v":48646222},null,{"$f":"SUM(P15:P26)","v":0},0,0,0,0,0,0]
[14,null,null,null,null,null,null,null,null," "]
[15,"Tax Complement",{"$f":"1-CompositeTaxRate","v":0.61525618699999995},null,null,null,null,null,null,null,{"$f":"K27-D27","v":48646222.00000006},null,null,null,null,"Allocation Factor","RB99"]
[16]
[17,"Note: (E) Present Revenues at Average ROR is calculated by subtracting Present Revenue, grossed up for taxes, from Present Distribution Revenues and then adding Current Operating Income at the average rate of return, grossed-up for taxes."]
[18]
[19]
[20,"MISCELLANEOUS REVENUES: "]
[21,"PJM AND TRANSMISSION",null,{"$f":"'FR-16(7)(v)-1 Functional'!F742","v":297504},null,null,null,null,null,null,{"$f":"D35","v":297504}]
[22,"BAD CHECK CHARGES",null,{"$f":"'FR-16(7)(v)-1 Functional'!F743","v":0},null,null,null,null,null,null,{"$f":"D36","v":0}]
[23,"RECONNECTION CHARGES",null,{"$f":"'FR-16(7)(v)-1 Functional'!F744","v":230180},null,null,null,null,null,null,230180]
[24,"POLE AND LINE ATTACHMENTS",null,{"$f":"'FR-16(7)(v)-1 Functional'!F745","v":1058004},null,null,null,null,null,null,1058004]
[25,"RENTS",null,{"$f":"'FR-16(7)(v)-1 Functional'!F746","v":144996},null,null,null,null,null,null,144996]
[26,"OTHER MISCELLANEOUS",null,{"$f":"'FR-16(7)(v)-1 Functional'!F747","v":0},null,null,null,null,null,null,0]
[27,"INTERDEPARTMENTAL",null,{"$f":"'FR-16(7)(v)-1 Functional'!F748","v":2789980},null,null,null,null,null,null,2789980]
[28,"TOTAL MISC",null,{"$f":"SUM(D35:D41)","v":4520664},null,null,null,null,null,null,{"$f":"SUM(K35:K41)","v":4520664}]
[29,""]
[30,"    Total Company",null,{"$f":"D27+D42","v":308791235},null,null,null,null,null,null,{"$f":"K27+K42","v":357437457.00000006},{"$f":"ROUND((K44-D44)/D44,6)","v":0.15753800000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K44-D44","v":48646222.00000006}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]